Employees: 11 (2023.0)Legal category: SCA (commandite par actions)Size: PMECreation date: 1991-03-15 (35 years)Status: ActiveBusiness sector: Commerces de détail d'optiqueLocation: PARIS (75016), Paris
OPTIKID-PONCELET OPTIQUE : revenue, balance sheet and financial ratios
OPTIKID-PONCELET OPTIQUE is a French company
founded 35 years ago,
specialized in the sector Commerces de détail d'optique.
Based in PARIS (75016),
this company of category PME
shows in 2018 a revenue of 1.1 M€.
Find below the complete financial statements, solvency ratios, working capital requirements and sector comparison.
Financial history - OPTIKID-PONCELET OPTIQUE (SIREN 381686708)
Indicator
2021
2020
2018
2017
2016
Revenue
N/C
N/C
1 128 343 €
1 078 793 €
N/C
Net income
233 158 €
206 210 €
187 518 €
130 195 €
125 358 €
EBITDA
N/C
N/C
238 573 €
176 415 €
N/C
Net margin
N/C
N/C
16.6%
12.1%
N/C
Revenue and income statement
Im Jahr 2021 erzielt OPTIKID-PONCELET OPTIQUE ein positives Nettoergebnis von 233 k€. Entwicklung 2016-2021: 125 k€ -> 233 k€.
Net income (2021)
?
Net income
Definition
Profit or loss after all expenses, including taxes and exceptional items.
Formula
Current income + Exceptional income - Income tax
233 158 €
Loading income statement...
Income statement
Item
Amount
% Revenue
Change
The detailed income statement is not available for this company (simplified accounts or confidential data).
Chart evolution
Show :
Visualization created via numbers.finance Sources : INPI & BCE - Adjustments : Ministry of Economy
Assets
Loading data...
Item
Gross
Deprec.
Net
%
Change
Assets balance sheet data not available for this company
Liabilities
Loading data...
Item
Year
%
Change
Liabilities balance sheet data not available for this company
Solvency and debt ratios
Die Verschuldungsquote (= Finanzschulden / Eigenkapital x 100) beträgt 35%. Die Verschuldung bleibt unter Kontrolle. Die finanzielle Autonomie (= Eigenkapital / Bilanzsumme x 100) erreicht 63%. Diese hohe Autonomie bedeutet, dass das Unternehmen den Großteil seiner Vermögenswerte durch Eigenkapital finanziert.
Debt ratio (2021)
?
Debt ratio
Definition
Measures the proportion of debt to equity.
Formula
(Financial debt / Equity) x 100
Interpretation
< 50% : Low 50-100% : Moderate > 100% : High
35.351%
Financial autonomy (2021)
?
Financial autonomy
Definition
Share of equity in the company's total financing.
Formula
(Equity / Total assets) x 100
Interpretation
> 30% : Good autonomy 20-30% : Average < 20% : Low
62.604%
Asset age ratio (2021)
?
Asset age ratio
Definition
Measures the degree of wear of tangible assets.
Formula
Accumulated depreciation / Gross fixed assets x 100
Visualization created via numbers.finance Sources : INPI & BCE - Adjustments : Ministry of Economy
Indicator
2016
2017
2018
2020
2021
Debt ratio
10.326
4.747
1.909
48.884
35.351
Financial autonomy
56.504
14.533
75.167
57.442
62.604
Repayment capacity
None
0.01
0.043
None
None
Cash flow / Revenue
None%
12.348%
16.863%
None%
None%
Sector positioning
Verschuldungsgrad
35.352021
2018
2020
2021
Q1: 11.81
Med: 37.68
Q3: 95.53
Gut+23 pts over 3 years
Im Jahr 2021 liegt unter dem Median der Branche das verschuldungsgrad von OPTIKID-PONCELET OPTIQUE (35.35). Dieses Verhältnis misst das Gewicht der Schulden im Verhältnis zum Eigenkapital. Diese kontrollierte Position spiegelt umsichtiges Management wider.
Finanzielle Autonomie
62.6%2021
2018
2020
2021
Q1: 27.89%
Med: 48.8%
Q3: 65.49%
Gut
Im Jahr 2021 liegt über dem Median der Branche das finanzielle autonomie von OPTIKID-PONCELET OPTIQUE (62.6%). Dieses Verhältnis stellt den Anteil des Eigenkapitals an der Gesamtfinanzierung dar. Diese komfortable Position bietet eine nennenswerte Sicherheitsmarge.
Rückzahlungsfähigkeit
0.04 ans2018
2018
Q1: 0.01 ans
Med: 0.99 ans
Q3: 3.3 ans
Gut
Im Jahr 2018 liegt unter dem Median der Branche das rückzahlungsfähigkeit von OPTIKID-PONCELET OPTIQUE (0.0 an). Dieses Verhältnis gibt die Anzahl der Jahre an, die zur Rückzahlung der Schulden mit dem Cashflow benötigt werden. Diese kontrollierte Position spiegelt umsichtiges Management wider.
Liquidity ratios
Die Liquiditätsquote beträgt 621.60. Das Unternehmen verfügt über 2€ liquide Mittel für jeden 1€ kurzfristiger Schulden.
Liquidity ratio (2021)
?
Liquidity ratio
Definition
Ability to meet short-term debts with current assets.
Formula
Current assets / Current liabilities
Interpretation
> 1.5 : Very good 1-1.5 : Fair < 1 : Liquidity risk
Visualisation créée via abddaf.fr Sources : INPI & BCE - Retraitements : Ministère de l'économie
Indicator
2016
2017
2018
2020
2021
Liquidity ratio
221.902
110.263
394.402
662.75
621.603
Interest coverage
None
0.002
0.0
None
None
Sector positioning
Liquiditätsquote
621.62021
2018
2020
2021
Q1: 181.19
Med: 267.26
Q3: 375.48
Ausgezeichnet
Im Jahr 2021 liegt in den oberen 25% der Branche das liquiditätsquote von OPTIKID-PONCELET OPTIQUE (621.60). Dieses Verhältnis misst die Fähigkeit, kurzfristige Schulden mit Umlaufvermögen zu decken. Ein Verhältnis über 1 gewährleistet komfortable Deckung kurzfristiger Fälligkeiten.
Zinsdeckung
0.0x2018
2018
Q1: 0.0x
Med: 1.57x
Q3: 5.84x
Average
Im Jahr 2018 liegt unter dem Median der Branche das zinsdeckung von OPTIKID-PONCELET OPTIQUE (0.0x). Dieses Verhältnis gibt an, wie oft das Betriebsergebnis die Zinsaufwendungen deckt. Eine Verbesserung würde die Wettbewerbsposition stärken.
Working capital requirement (WCR) and payment terms
Der Betriebskapitalbedarf (WCR) misst die zeitliche Lücke. Durchschnittliche Kundenzahlungsfrist: 119 Tage. Lieferantenfrist: 210 Tage. Ausgezeichnete Situation: Lieferanten finanzieren 91 Tage des Betriebszyklus.
Operating WCR (2021)
?
Operating WCR
Definition
Financing requirement generated by the operating cycle (inventory + receivables - trade payables).
Formula
Inventory + Customer receivables - Trade payables
Interpretation
Negative = cash released Positive = financing needed
0 €
Customer credit (2021)
?
Customer credit (days)
Definition
Average payment term granted to customers.
Formula
(Customer receivables / Revenue incl. VAT) x 360
Interpretation
< 45j : Good 45-60j : Average > 60j : Long
119 j
Supplier credit (2021)
?
Supplier credit (days)
Definition
Average payment term obtained from suppliers.
Formula
(Trade payables / Purchases incl. VAT) x 360
Interpretation
The longer the term, the better for cash flow
210 j
Inventory turnover (2021)
?
Inventory turnover (days)
Definition
Average storage duration for goods or materials.
Formula
(Inventory / Cost of goods) x 360
Interpretation
The lower the ratio, the faster the turnover
0 j
WCR and payment terms evolution OPTIKID-PONCELET OPTIQUE
Visualization created via numbers.finance Sources : INPI & BCE - Adjustments : Ministry of Economy
Indicator
2016
2017
2018
2020
2021
Operating WCR
0 €
53 141 €
196 320 €
0 €
0 €
Inventory turnover (days)
0
23
20
0
0
Customer payment term (days)
0
363
20
88
119
Supplier payment term (days)
0
35
34
266
210
Positioning of OPTIKID-PONCELET OPTIQUE in its sector
Comparison with sector Commerces de détail d'optique
Valuation estimate
Based on 105 transactions of similar company sales
in 2021,
the value of OPTIKID-PONCELET OPTIQUE is estimated at
608 365 €
(range 234 060€ - 2 168 945€).
This multiples method compares the actual sale price of similar companies to their financial indicators (Revenue, EBITDA, Net Income). It provides a market-based indicative estimate.
Estimated enterprise value2021
105 transactions
234k€608k€2168k€
608 365 €Range: 234 060€ - 2 168 945€
NAF 5 année 2021
Valuation method used
Net Income Multiple
233 158 €
×
2.6x
=608 365 €
Range: 234 061€ - 2 168 946€
Only this financial indicator is available for this company.
Valuation evolution
Visualisation creee via abddaf.fr Sources : BODACC & INPI
How is this estimate calculated?
This estimate is based on the analysis of 105 actual transactions of similar company sales (same NAF code) registered with BODACC between 2016 and 2025.
EBITDA Multiple: Preferred method for profitable SMEs. EBITDA reflects the ability to generate cash.
Revenue Multiple: Used for growing companies or those with low profitability. Reflects commercial potential.
Net Income Multiple: Relevant for mature companies with stable results.
This estimate is provided for information purposes only. A precise valuation requires in-depth analysis (assets, liabilities, prospects, market...).
Similar companies (Commerces de détail d'optique)
Compare OPTIKID-PONCELET OPTIQUE with other companies in the same sector:
Frequently asked questions about OPTIKID-PONCELET OPTIQUE
What is the revenue of OPTIKID-PONCELET OPTIQUE ?
The revenue of OPTIKID-PONCELET OPTIQUE in 2018 is 1.1 M€.
Is OPTIKID-PONCELET OPTIQUE profitable?
Yes, OPTIKID-PONCELET OPTIQUE generated a net profit of 233 k€ in 2021.
Where is the headquarters of OPTIKID-PONCELET OPTIQUE ?
The headquarters of OPTIKID-PONCELET OPTIQUE is located in PARIS (75016), in the department Paris.
Where to find the tax return of OPTIKID-PONCELET OPTIQUE ?
The tax return of OPTIKID-PONCELET OPTIQUE is available on this page. Click on a year in the 'Data by year' section to view the account details (assets, liabilities, income statement). Data comes from INPI (National Institute of Industrial Property).
In which sector does OPTIKID-PONCELET OPTIQUE operate?
OPTIKID-PONCELET OPTIQUE operates in the sector Commerces de détail d'optique (NAF code 47.78A). See the 'Sector positioning' section above to compare the company with its competitors.
Item evolution
Rotate your phone to landscape mode to view the chart