Employees: NN (None)Legal category: Société à responsabilité limitée (sans autre indication)Size: PMECreation date: 2013-04-25 (13 years)Status: ActiveBusiness sector: Commerces de détail d'optiqueLocation: MONTBETON (82290), Tarn-et-Garonne
OPTIQUE C. P. LEFORT : revenue, balance sheet and financial ratios
OPTIQUE C. P. LEFORT is a French company
founded 13 years ago,
specialized in the sector Commerces de détail d'optique.
Based in MONTBETON (82290),
this company of category PME
shows in 2024 a revenue of 81 k€.
Find below the complete financial statements, solvency ratios, working capital requirements and sector comparison.
Financial history - OPTIQUE C. P. LEFORT (SIREN 792948697)
Indicator
2024
2023
2022
2021
2020
2019
2018
2017
Revenue
81 015 €
59 289 €
47 898 €
54 067 €
37 266 €
114 340 €
127 246 €
123 536 €
Net income
21 136 €
163 €
-12 697 €
4 441 €
-2 972 €
-26 857 €
8 967 €
21 602 €
EBITDA
23 046 €
-2 €
-12 842 €
7 723 €
-349 €
18 159 €
31 742 €
9 820 €
Net margin
26.1%
0.3%
-26.5%
8.2%
-8.0%
-23.5%
7.0%
17.5%
Revenue and income statement
In 2024, OPTIQUE C. P. LEFORT achieves revenue of 81 k€. Revenue is declining over the period 2017-2024 (CAGR: -5.8%). Vs 2023, growth of +37% (59 k€ -> 81 k€). After deducting consumption (22 k€), gross margin stands at 59 k€, i.e. a rate of 73%. This ratio measures the ability to generate value from commercial activity. EBITDA (= Gross margin - Personnel expenses - Taxes) reaches 23 k€, representing 28.4% of revenue. Positive scissor effect: EBITDA margin improves by +28.4 pts, sign of improved operational efficiency. This high EBITDA margin provides strong self-financing capacity and resilience to uncertainties. Ultimately, net income (= EBIT +/- financial result +/- exceptional - corporate tax) amounts to 21 k€, i.e. 26.1% 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
81 015 €
Gross margin (2024)
?
Gross margin
Definition
Difference between revenue and cost of goods sold.
Formula
Revenue - Cost of goods consumed
58 876 €
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
23 046 €
EBIT (2024)
?
EBIT (Operating Income)
Definition
Operating income, including depreciation and provisions.
Formula
EBITDA - Depreciation and provisions + Reversals
21 136 €
Net income (2024)
?
Net income
Definition
Profit or loss after all expenses, including taxes and exceptional items.
Formula
Current income + Exceptional income - Income tax
21 136 €
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
28.4%
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 18%. 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 74%. 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 28.4% of revenue. Cash flow measures resources generated by operations, available for investment and debt repayment. This high level provides strong self-financing capacity.
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
17.704%
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
73.731%
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
28.45%
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
0.341
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 OPTIQUE C. P. LEFORT
Visualization created via numbers.finance Sources : INPI & BCE - Adjustments : Ministry of Economy
Indicator
2017
2018
2019
2020
2021
2022
2023
2024
Debt ratio
186.292
125.207
143.468
52.076
2.728
4.225
33.619
17.704
Financial autonomy
29.239
37.998
33.18
56.455
86.361
66.563
53.721
73.731
Repayment capacity
30.103
2.722
2.939
-36.504
0.127
-0.076
103.118
0.341
Cash flow / Revenue
2.642%
22.311%
14.879%
-0.985%
13.897%
-26.809%
0.128%
28.45%
Sector positioning
Debt ratio
17.72024
2022
2023
2024
Q1: 6.25
Med: 24.6
Q3: 67.83
Good+16 pts over 3 years
In 2024, the debt ratio of OPTIQUE C. P. LEFORT (17.70) 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
73.73%2024
2022
2023
2024
Q1: 27.06%
Med: 52.86%
Q3: 69.46%
Excellent
In 2024, the financial autonomy of OPTIQUE C. P. LEFORT (73.7%) 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
0.34 years2024
2022
2023
2024
Q1: 0.0 years
Med: 0.84 years
Q3: 2.71 years
Good+10 pts over 3 years
In 2024, the repayment capacity of OPTIQUE C. P. LEFORT (0.34) ranks below the median of the sector. This ratio indicates the number of years needed to repay debt with cash flow. This controlled position reflects prudent management.
Liquidity ratios
The liquidity ratio (= Current assets / Current liabilities) stands at 749.52. Concretely, the company has €2 of liquid assets for every €1 of short-term debt: no cash risk within 12 months.
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
749.517
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
0.0
Liquidity indicators evolution OPTIQUE C. P. LEFORT
Visualisation créée via abddaf.fr Sources : INPI & BCE - Retraitements : Ministère de l'économie
Indicator
2017
2018
2019
2020
2021
2022
2023
2024
Liquidity ratio
150.577
144.944
480.979
647.528
832.565
307.511
318.733
749.517
Interest coverage
29.654
5.74
6.217
-146.132
0.0
0.0
0.0
0.0
Sector positioning
Liquidity ratio
749.522024
2022
2023
2024
Q1: 162.44
Med: 249.24
Q3: 376.94
Excellent+16 pts over 3 years
In 2024, the liquidity ratio of OPTIQUE C. P. LEFORT (749.52) ranks in the top 25% of the sector. This ratio measures the ability to cover short-term debt with current assets. A ratio above 1 ensures comfortable coverage of short-term maturities.
Interest coverage
0.0x2024
2022
2023
2024
Q1: 0.0x
Med: 1.37x
Q3: 5.78x
Average
In 2024, the interest coverage of OPTIQUE C. P. LEFORT (0.0x) ranks below the median of the sector. This ratio indicates how many times operating income covers interest expenses. An improvement would strengthen the competitive position.
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: 20 days (formula: Customer receivables / Revenue incl. VAT x 360). Supplier term: 42 days. Favorable situation: supplier credit is longer than customer credit by 22 days. Inventory turnover is 113 days (= Average inventory / Cost of goods x 360). This high level ties up cash and potentially creates obsolescence risk. Overall, WCR represents 102 days of revenue, i.e. 23 k€ to permanently finance. Notable WCR improvement over the period (-29%), freeing up cash.
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
22 996 €
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
20 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
42 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
113 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
102 j
WCR and payment terms evolution OPTIQUE C. P. LEFORT
Visualization created via numbers.finance Sources : INPI & BCE - Adjustments : Ministry of Economy
Indicator
2017
2018
2019
2020
2021
2022
2023
2024
Operating WCR
32 275 €
26 168 €
90 510 €
39 875 €
26 208 €
19 756 €
20 182 €
22 996 €
Inventory turnover (days)
123
121
85
197
109
176
143
113
Customer payment term (days)
11
9
18
42
48
51
34
20
Supplier payment term (days)
74
82
78
71
29
31
40
42
Positioning of OPTIQUE C. P. LEFORT in its sector
Comparison with sector Commerces de détail d'optique
Valuation estimate
Based on 117 transactions of similar company sales
in 2024,
the value of OPTIQUE C. P. LEFORT is estimated at
68 936 €
(range 43 731€ - 137 374€).
With an EBITDA of 23 046€, the sector multiple of 4.0x is applied.
The price/revenue ratio is 0.53x
(in line with sector norms).
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 value2024
117 transactions
43k€68k€137k€
68 936 €Range: 43 731€ - 137 374€
NAF 5 année 2024
Valuation detail by method
Ajustez les pondérations selon votre analyse
EBITDA Multiple50%
23 046 €×4.0x
Estimation91 537 €
63 159€ - 172 581€
Revenue Multiple30%
81 015 €×0.53x
Estimation42 893 €
24 332€ - 63 781€
Net Income Multiple20%
21 136 €×2.4x
Estimation51 499 €
24 261€ - 159 748€
Valuation evolution
Visualisation creee via abddaf.fr Sources : BODACC & INPI
How is this estimate calculated?
This estimate is based on the analysis of 117 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 OPTIQUE C. P. LEFORT with other companies in the same sector:
Frequently asked questions about OPTIQUE C. P. LEFORT
What is the revenue of OPTIQUE C. P. LEFORT ?
The revenue of OPTIQUE C. P. LEFORT in 2024 is 81 k€.
Is OPTIQUE C. P. LEFORT profitable?
Yes, OPTIQUE C. P. LEFORT generated a net profit of 21 k€ in 2024.
Where is the headquarters of OPTIQUE C. P. LEFORT ?
The headquarters of OPTIQUE C. P. LEFORT is located in MONTBETON (82290), in the department Tarn-et-Garonne.
Where to find the tax return of OPTIQUE C. P. LEFORT ?
The tax return of OPTIQUE C. P. LEFORT 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 OPTIQUE C. P. LEFORT operate?
OPTIQUE C. P. LEFORT 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