Employees: 12 (2023.0)Legal category: SCA (commandite par actions)Size: PMECreation date: 2004-02-20 (22 years)Status: ActiveBusiness sector: Ingénierie, études techniquesLocation: COMINES (59560), Nord
OPTIMA MACHINERY FRANCE : revenue, balance sheet and financial ratios
OPTIMA MACHINERY FRANCE is a French company
founded 22 years ago,
specialized in the sector Ingénierie, études techniques.
Based in COMINES (59560),
this company of category PME
shows in 2024 a revenue of 8.3 M€.
Find below the complete financial statements, solvency ratios, working capital requirements and sector comparison.
Financial history - OPTIMA MACHINERY FRANCE (SIREN 452193725)
Indicator
2024
2022
2021
2020
2019
2018
2017
2016
Revenue
8 277 744 €
4 642 583 €
6 008 314 €
4 389 175 €
6 311 431 €
5 422 944 €
4 938 423 €
5 717 756 €
Net income
531 000 €
-53 723 €
331 562 €
-66 073 €
270 091 €
304 570 €
463 156 €
217 733 €
EBITDA
814 012 €
58 571 €
634 170 €
105 203 €
498 491 €
610 634 €
779 029 €
544 421 €
Net margin
6.4%
-1.2%
5.5%
-1.5%
4.3%
5.6%
9.4%
3.8%
Revenue and income statement
In 2024, OPTIMA MACHINERY FRANCE achieves revenue of 8.3 M€. Revenue is growing positively over 8 years (CAGR: +4.7%). Vs 2022, growth of +78% (4.6 M€ -> 8.3 M€). After deducting consumption (2.7 M€), gross margin stands at 5.6 M€, i.e. a rate of 67%. This ratio measures the ability to generate value from commercial activity. EBITDA (= Gross margin - Personnel expenses - Taxes) reaches 814 k€, representing 9.8% of revenue. Positive scissor effect: EBITDA margin improves by +8.6 pts, sign of improved operational efficiency. This level of operating margin is satisfactory for the sector. Ultimately, net income (= EBIT +/- financial result +/- exceptional - corporate tax) amounts to 531 k€, i.e. 6.4% of revenue. This profit can be retained or distributed to shareholders.
Revenue (2024)
?
Revenue
Definition
Total amount of sales of goods and services made by the company.
Formula
Sales of goods + Sold production
8 277 744 €
Gross margin (2024)
?
Gross margin
Definition
Difference between revenue and cost of goods sold.
Formula
Revenue - Cost of goods consumed
5 557 149 €
EBITDA (2024)
?
Gross Operating Surplus (EBITDA)
Definition
Resources generated by current operations, before depreciation and financial expenses.
Formula
Value added - Personnel expenses - Taxes
Interpretation
Positive = profitable activity
814 012 €
EBIT (2024)
?
EBIT (Operating Income)
Definition
Operating income, including depreciation and provisions.
Formula
EBITDA - Depreciation and provisions + Reversals
633 911 €
Net income (2024)
?
Net income
Definition
Profit or loss after all expenses, including taxes and exceptional items.
Formula
Current income + Exceptional income - Income tax
531 000 €
EBITDA margin (2024)
?
EBITDA margin
Definition
Measures the company's operating profitability.
Formula
(EBE / CA) x 100
Interpretation
> 10% : Good profitability 5-10% : Average < 5% : Low
9.8%
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
The debt ratio (= Financial debt / Equity x 100) stands at 3%. This very low level reflects a solid financial structure, offering significant room for future investments or acquisitions. Financial autonomy (= Equity / Total assets x 100) reaches 67%. This high autonomy means the company finances most of its assets through equity, a sign of strength. Debt repayment capacity (= Financial debt / Cash flow) indicates it would take 0.3 years of cash flow to repay all financial debt. This short period demonstrates excellent debt sustainability. Cash flow represents 8.3% of revenue. Cash flow measures resources generated by operations, available for investment and debt repayment. Satisfactory level allowing partial financing of growth.
Debt ratio (2024)
?
Debt ratio
Definition
Measures the proportion of debt to equity.
Formula
(Financial debt / Equity) x 100
Interpretation
< 50% : Low 50-100% : Moderate > 100% : High
3.48%
Financial autonomy (2024)
?
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
66.531%
Cash flow / Revenue (2024)
?
Cash flow / Revenue
Definition
Self-financing capacity relative to revenue.
Formula
(CAF / CA) x 100
Interpretation
The higher the ratio, the more cash the company generates
8.329%
Repayment capacity (2024)
?
Repayment capacity
Definition
Number of years needed to repay debts with cash flow.
Formula
Financial debt / Cash flow
Interpretation
< 3 years : Excellent 3-5 years : Fair > 5 years : Warning
0.261
Asset age ratio (2024)
?
Asset age ratio
Definition
Measures the degree of wear of tangible assets.
Formula
Accumulated depreciation / Gross fixed assets x 100
Solvency indicators evolution OPTIMA MACHINERY FRANCE
Visualization created via numbers.finance Sources : INPI & BCE - Adjustments : Ministry of Economy
Indicator
2016
2017
2018
2019
2020
2021
2022
2024
Debt ratio
0.0
0.0
0.0
0.0
0.0
0.0
0.0
3.48
Financial autonomy
80.2
75.046
73.934
74.019
77.806
83.201
82.689
66.531
Repayment capacity
0.0
0.0
0.0
0.0
0.0
0.0
0.0
0.261
Cash flow / Revenue
4.704%
11.269%
8.922%
6.732%
2.152%
8.756%
0.805%
8.329%
Sector positioning
Debt ratio
3.482024
2021
2022
2024
Q1: 0.0
Med: 8.25
Q3: 42.9
Good+10 pts over 3 years
In 2024, the debt ratio of OPTIMA MACHINERY FRANCE (3.48) ranks below the median of the sector. This ratio measures the weight of debt relative to equity. This controlled position reflects prudent management.
Financial autonomy
66.53%2024
2021
2022
2024
Q1: 11.27%
Med: 37.87%
Q3: 61.33%
Excellent
In 2024, the financial autonomy of OPTIMA MACHINERY FRANCE (66.5%) ranks in the top 25% of the sector. This ratio represents the share of equity in total financing. High autonomy reflects financial independence and ability to absorb shocks.
Repayment capacity
0.26 years2024
2021
2022
2024
Q1: 0.0 years
Med: 0.0 years
Q3: 0.9 years
Average+32 pts over 3 years
In 2024, the repayment capacity of OPTIMA MACHINERY FRANCE (0.26) ranks above the median of the sector. This ratio indicates the number of years needed to repay debt with cash flow. A reduction effort could improve financial strength.
Liquidity ratios
The liquidity ratio (= Current assets / Current liabilities) stands at 271.36. Concretely, the company has €2 of liquid assets for every €1 of short-term debt: no cash risk within 12 months. The interest coverage ratio (= EBIT / Interest expenses) is 2.1x. Financial charges are adequately covered by operations.
Liquidity ratio (2024)
?
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
271.358
Interest coverage (2024)
?
Interest coverage
Definition
Ability to cover interest charges with operating income.
Formula
EBIT / Interest expenses
Interpretation
> 3 : Comfortable 1.5-3 : Acceptable < 1.5 : Risk
2.14
Liquidity indicators evolution OPTIMA MACHINERY FRANCE
Visualisation créée via abddaf.fr Sources : INPI & BCE - Retraitements : Ministère de l'économie
Indicator
2016
2017
2018
2019
2020
2021
2022
2024
Liquidity ratio
374.703
303.219
303.498
277.646
320.286
443.628
431.14
271.358
Interest coverage
1.854
1.519
2.235
2.6
10.888
1.647
21.263
2.14
Sector positioning
Liquidity ratio
271.362024
2021
2022
2024
Q1: 148.97
Med: 229.92
Q3: 405.25
Good-19 pts over 3 years
In 2024, the liquidity ratio of OPTIMA MACHINERY FRANCE (271.36) ranks above the median of the sector. This ratio measures the ability to cover short-term debt with current assets. This comfortable position offers an appreciable safety margin.
Interest coverage
2.14x2024
2021
2022
2024
Q1: 0.0x
Med: 0.0x
Q3: 2.05x
Excellent
In 2024, the interest coverage of OPTIMA MACHINERY FRANCE (2.1x) ranks in the top 25% of the sector. This ratio indicates how many times operating income covers interest expenses. High coverage means financial charges weigh little on profitability.
Working capital requirement (WCR) and payment terms
Working capital requirement (WCR) measures the cash timing gap between customer collections and supplier/inventory payments. Average customer payment term: 97 days (formula: Customer receivables / Revenue incl. VAT x 360). Supplier term: 25 days. The gap of 72 days means the company finances its customers for over a month before being paid relative to supplier payments. This weighs on cash flow. Inventory turnover is 61 days (= Average inventory / Cost of goods x 360). Overall, WCR represents 137 days of revenue, i.e. 3.1 M€ to permanently finance. Over 2016-2024, WCR increased by +327%, requiring additional financing.
Operating WCR (2024)
?
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
3 145 460 €
Customer credit (2024)
?
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
97 j
Supplier credit (2024)
?
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
25 j
Inventory turnover (2024)
?
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
61 j
WCR in days of revenue (2024)
?
WCR in days of revenue
Definition
Expresses working capital requirement in days of revenue.
Formula
(Operating WCR / Revenue) x 360
Interpretation
The fewer days, the better the working capital management
137 j
WCR and payment terms evolution OPTIMA MACHINERY FRANCE
Visualization created via numbers.finance Sources : INPI & BCE - Adjustments : Ministry of Economy
Indicator
2016
2017
2018
2019
2020
2021
2022
2024
Operating WCR
737 190 €
1 671 804 €
1 650 744 €
1 055 524 €
1 662 795 €
1 271 059 €
1 935 214 €
3 145 460 €
Inventory turnover (days)
51
127
119
65
137
48
72
61
Customer payment term (days)
42
38
49
49
31
28
61
97
Supplier payment term (days)
27
33
29
59
35
31
40
25
Positioning of OPTIMA MACHINERY FRANCE in its sector
Comparison with sector Ingénierie, études techniques
Valuation estimate
Indicative estimate only : the number of comparable transactions in this sector is limited (40 transactions).
This range of 493 678€ to 2 582 306€ is provided for information purposes only and requires in-depth analysis to be confirmed.
Estimated enterprise value2024
Indicative
493k€984k€2582k€
984 362 €Range: 493 678€ - 2 582 306€
NAF 5 année 2024
Valuation evolution
Visualisation creee via abddaf.fr Sources : BODACC & INPI
How is this estimate calculated?
This estimate is based on the analysis of 40 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 (Ingénierie, études techniques)
Compare OPTIMA MACHINERY FRANCE with other companies in the same sector:
Frequently asked questions about OPTIMA MACHINERY FRANCE
What is the revenue of OPTIMA MACHINERY FRANCE ?
The revenue of OPTIMA MACHINERY FRANCE in 2024 is 8.3 M€.
Is OPTIMA MACHINERY FRANCE profitable?
Yes, OPTIMA MACHINERY FRANCE generated a net profit of 531 k€ in 2024.
Where is the headquarters of OPTIMA MACHINERY FRANCE ?
The headquarters of OPTIMA MACHINERY FRANCE is located in COMINES (59560), in the department Nord.
Where to find the tax return of OPTIMA MACHINERY FRANCE ?
The tax return of OPTIMA MACHINERY FRANCE 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 OPTIMA MACHINERY FRANCE operate?
OPTIMA MACHINERY FRANCE operates in the sector Ingénierie, études techniques (NAF code 71.12B). 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