Employees: NN (None)Legal category: Société à responsabilité limitée (sans autre indication)Size: NoneCreation date: 1995-12-19 (30 years)Status: ActiveBusiness sector: Commerces de détail d'optiqueLocation: ARCACHON (33120), Gironde
OPTIQUE DE LA PLAGE : revenue, balance sheet and financial ratios
OPTIQUE DE LA PLAGE is a French company
founded 30 years ago,
specialized in the sector Commerces de détail d'optique.
Based in ARCACHON (33120),
this company of category PME
shows in 2017 a revenue of 68 k€.
Find below the complete financial statements, solvency ratios, working capital requirements and sector comparison.
Financial history - OPTIQUE DE LA PLAGE (SIREN 403177405)
Indicator
2017
2016
2015
Revenue
68 044 €
71 795 €
70 851 €
Net income
-10 390 €
-7 997 €
-12 037 €
EBITDA
-16 597 €
-13 909 €
-14 638 €
Net margin
-15.3%
-11.1%
-17.0%
Revenue and income statement
Im Jahr 2017 erzielt OPTIQUE DE LA PLAGE einen Umsatz von 68 k€. Die Aktivität bleibt über den Zeitraum stabil (CAGR: -2.0%). Leichter Rückgang von -5% vs 2016. Nach Abzug des Verbrauchs (16 k€) beträgt die Bruttomarge 52 k€, d.h. eine Rate von 76%. Dieses Verhältnis misst die Fähigkeit, aus der Geschäftstätigkeit Wert zu schaffen. EBITDA (= Bruttomarge - Personalkosten - Steuern) erreicht -17 k€, was -24.4% des Umsatzes entspricht. Warnung negativer Schereneffekt: Trotz Umsatzveränderung (-5%) variiert EBITDA um -19%, was die Marge um 5.0 Punkte reduziert. Negatives EBITDA bedeutet, dass der Betrieb die laufenden Kosten nicht deckt. Das Nettoergebnis ist negativ bei -10 k€ (-15.3% des Umsatzes).
Revenue (2017)
?
Revenue
Definition
Total amount of sales of goods and services made by the company.
Formula
Sales of goods + Sold production
68 044 €
Gross margin (2017)
?
Gross margin
Definition
Difference between revenue and cost of goods sold.
Formula
Revenue - Cost of goods consumed
51 787 €
EBITDA (2017)
?
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
-16 597 €
EBIT (2017)
?
EBIT (Operating Income)
Definition
Operating income, including depreciation and provisions.
Formula
EBITDA - Depreciation and provisions + Reversals
-11 430 €
Net income (2017)
?
Net income
Definition
Profit or loss after all expenses, including taxes and exceptional items.
Formula
Current income + Exceptional income - Income tax
-10 390 €
EBITDA margin (2017)
?
EBITDA margin
Definition
Measures the company's operating profitability.
Formula
(EBE / CA) x 100
Interpretation
> 10% : Good profitability 5-10% : Average < 5% : Low
-24.4%
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
Die Verschuldungsquote (= Finanzschulden / Eigenkapital x 100) beträgt 419%. Kritische Situation: Die Schulden übersteigen das Eigenkapital erheblich. Die finanzielle Autonomie (= Eigenkapital / Bilanzsumme x 100) erreicht 14%. Geringe Autonomie: Das Unternehmen ist stark von externer Finanzierung abhängig.
Debt ratio (2017)
?
Debt ratio
Definition
Measures the proportion of debt to equity.
Formula
(Financial debt / Equity) x 100
Interpretation
< 50% : Low 50-100% : Moderate > 100% : High
418.531%
Financial autonomy (2017)
?
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
13.609%
Cash flow / Revenue (2017)
?
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
-22.269%
Repayment capacity (2017)
?
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
-1.267
Asset age ratio (2017)
?
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
2015
2016
2017
Debt ratio
17.685
0.0
418.531
Financial autonomy
57.914
48.52
13.609
Repayment capacity
-0.254
0.0
-1.267
Cash flow / Revenue
-22.621%
-19.545%
-22.269%
Sector positioning
Verschuldungsgrad
418.532017
2015
2016
2017
Q1: 5.59
Med: 28.9
Q3: 96.06
Beobachten+37 pts over 3 years
Im Jahr 2017 liegt in den oberen 25% der Branche das verschuldungsgrad von OPTIQUE DE LA PLAGE (418.53). Dieses Verhältnis misst das Gewicht der Schulden im Verhältnis zum Eigenkapital. Ein hohes Verhältnis kann auf übermäßige Abhängigkeit von externer Finanzierung hinweisen.
Finanzielle Autonomie
13.61%2017
2015
2016
2017
Q1: 21.21%
Med: 46.23%
Q3: 67.58%
Average-46 pts over 3 years
Im Jahr 2017 liegt unter dem Median der Branche das finanzielle autonomie von OPTIQUE DE LA PLAGE (13.6%). Dieses Verhältnis stellt den Anteil des Eigenkapitals an der Gesamtfinanzierung dar. Eine Verbesserung würde die Wettbewerbsposition stärken.
Rückzahlungsfähigkeit
-1.27 ans2017
2015
2016
2017
Q1: 0.01 ans
Med: 1.18 ans
Q3: 3.54 ans
Ausgezeichnet
Im Jahr 2017 liegt in den unteren 25% der Branche, was positiv ist das rückzahlungsfähigkeit von OPTIQUE DE LA PLAGE (-1.3 an). Dieses Verhältnis gibt die Anzahl der Jahre an, die zur Rückzahlung der Schulden mit dem Cashflow benötigt werden. Eine kurze Kapazität spiegelt kontrollierte Schulden und gute Cashflow-Generierung wider.
Liquidity ratios
Die Liquiditätsquote beträgt 270.33. Das Unternehmen verfügt über 2€ liquide Mittel für jeden 1€ kurzfristiger Schulden.
Liquidity ratio (2017)
?
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
270.326
Interest coverage (2017)
?
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 DE LA PLAGE
Visualisation créée via abddaf.fr Sources : INPI & BCE - Retraitements : Ministère de l'économie
Indicator
2015
2016
2017
Liquidity ratio
232.853
140.07
270.326
Interest coverage
0.0
0.0
0.0
Sector positioning
Liquiditätsquote
270.332017
2015
2016
2017
Q1: 130.32
Med: 206.32
Q3: 316.86
Gut
Im Jahr 2017 liegt über dem Median der Branche das liquiditätsquote von OPTIQUE DE LA PLAGE (270.33). Dieses Verhältnis misst die Fähigkeit, kurzfristige Schulden mit Umlaufvermögen zu decken. Diese komfortable Position bietet eine nennenswerte Sicherheitsmarge.
Zinsdeckung
0.0x2017
2015
2016
2017
Q1: 0.0x
Med: 2.11x
Q3: 7.38x
Average
Im Jahr 2017 liegt unter dem Median der Branche das zinsdeckung von OPTIQUE DE LA PLAGE (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: 0 Tage. Lieferantenfrist: 28 Tage. Günstige Situation. Die Bestandsumschlagsdauer beträgt 22 Tage. Schneller Umschlag, Zeichen guter Bestandsführung. Der WCR repräsentiert 9 Tage Umsatz. Bemerkenswerte WCR-Verbesserung über den Zeitraum (-78%), Freisetzung von Liquidität.
Operating WCR (2017)
?
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
1 657 €
Customer credit (2017)
?
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
0 j
Supplier credit (2017)
?
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
28 j
Inventory turnover (2017)
?
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
22 j
WCR in days of revenue (2017)
?
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
9 j
WCR and payment terms evolution OPTIQUE DE LA PLAGE
Visualization created via numbers.finance Sources : INPI & BCE - Adjustments : Ministry of Economy
Indicator
2015
2016
2017
Operating WCR
7 568 €
-1 295 €
1 657 €
Inventory turnover (days)
31
22
22
Customer payment term (days)
0
0
0
Supplier payment term (days)
30
31
28
Positioning of OPTIQUE DE LA PLAGE in its sector
Comparison with sector Commerces de détail d'optique
Valuation estimate
Based on 144 transactions of similar company sales
in 2017,
the value of OPTIQUE DE LA PLAGE is estimated at
34 720 €
(range 18 381€ - 51 479€).
The price/revenue ratio is 0.51x
(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 value2017
144 transactions
18k€34k€51k€
34 720 €Range: 18 381€ - 51 479€
NAF 5 année 2017
Valuation method used
Revenue Multiple
68 044 €
×
0.51x
=34 721 €
Range: 18 382€ - 51 479€
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 144 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 DE LA PLAGE with other companies in the same sector:
Frequently asked questions about OPTIQUE DE LA PLAGE
What is the revenue of OPTIQUE DE LA PLAGE ?
The revenue of OPTIQUE DE LA PLAGE in 2017 is 68 k€.
Is OPTIQUE DE LA PLAGE profitable?
OPTIQUE DE LA PLAGE recorded a net loss in 2017.
Where is the headquarters of OPTIQUE DE LA PLAGE ?
The headquarters of OPTIQUE DE LA PLAGE is located in ARCACHON (33120), in the department Gironde.
Where to find the tax return of OPTIQUE DE LA PLAGE ?
The tax return of OPTIQUE DE LA PLAGE 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 DE LA PLAGE operate?
OPTIQUE DE LA PLAGE 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