Employees: 03 (2023.0)Legal category: Société à responsabilité limitée (sans autre indication)Size: PMECreation date: 2010-07-26 (15 years)Status: ActiveBusiness sector: Commerces de détail d'optiqueLocation: SAINT-GILLES-CROIX-DE-VIE (85800), Vendee
OPTIQUE DE L'ECUME : revenue, balance sheet and financial ratios
OPTIQUE DE L'ECUME is a French company
founded 15 years ago,
specialized in the sector Commerces de détail d'optique.
Based in SAINT-GILLES-CROIX-DE-VIE (85800),
this company of category PME
shows in 2025 a revenue of 1.7 M€.
Find below the complete financial statements, solvency ratios, working capital requirements and sector comparison.
Financial history - OPTIQUE DE L'ECUME (SIREN 524081676)
Indicator
2025
2024
2023
2022
2021
2020
2019
2018
2017
2016
2015
Revenue
1 651 515 €
1 613 491 €
1 525 611 €
1 302 593 €
1 353 868 €
960 098 €
1 136 516 €
993 944 €
1 005 582 €
979 364 €
799 983 €
Net income
135 287 €
133 604 €
124 819 €
85 928 €
125 785 €
24 401 €
72 418 €
71 463 €
56 757 €
49 267 €
64 417 €
EBITDA
314 672 €
289 153 €
280 373 €
220 480 €
288 292 €
139 595 €
217 035 €
184 133 €
195 644 €
208 887 €
121 787 €
Net margin
8.2%
8.3%
8.2%
6.6%
9.3%
2.5%
6.4%
7.2%
5.6%
5.0%
8.1%
Revenue and income statement
Im Jahr 2025 erzielt OPTIQUE DE L'ECUME einen Umsatz von 1.7 Mio€. Im Zeitraum 2015-2025 zeigt das Unternehmen starkes Wachstum mit einer CAGR von +7.5%. Vs 2024: +2%. Nach Abzug des Verbrauchs (501 k€) beträgt die Bruttomarge 1.2 Mio€, d.h. eine Rate von 70%. Dieses Verhältnis misst die Fähigkeit, aus der Geschäftstätigkeit Wert zu schaffen. EBITDA (= Bruttomarge - Personalkosten - Steuern) erreicht 315 k€, was 19.1% des Umsatzes entspricht. Diese hohe EBITDA-Marge bietet starke Selbstfinanzierungskapazität. Das Nettoergebnis beträgt 135 k€, d.h. 8.2% des Umsatzes.
Revenue (2025)
?
Revenue
Definition
Total amount of sales of goods and services made by the company.
Formula
Sales of goods + Sold production
1 651 515 €
Gross margin (2025)
?
Gross margin
Definition
Difference between revenue and cost of goods sold.
Formula
Revenue - Cost of goods consumed
1 150 917 €
EBITDA (2025)
?
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
314 672 €
EBIT (2025)
?
EBIT (Operating Income)
Definition
Operating income, including depreciation and provisions.
Formula
EBITDA - Depreciation and provisions + Reversals
174 342 €
Net income (2025)
?
Net income
Definition
Profit or loss after all expenses, including taxes and exceptional items.
Formula
Current income + Exceptional income - Income tax
135 287 €
EBITDA margin (2025)
?
EBITDA margin
Definition
Measures the company's operating profitability.
Formula
(EBE / CA) x 100
Interpretation
> 10% : Good profitability 5-10% : Average < 5% : Low
19.0%
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 0%. Dieses niedrige Niveau spiegelt eine solide Finanzstruktur wider. Die finanzielle Autonomie (= Eigenkapital / Bilanzsumme x 100) erreicht 60%. Diese hohe Autonomie bedeutet, dass das Unternehmen den Großteil seiner Vermögenswerte durch Eigenkapital finanziert. Der Cashflow beträgt 8.6% des Umsatzes. Zufriedenstellendes Niveau, das eine teilweise Finanzierung des Wachstums ermöglicht.
Debt ratio (2025)
?
Debt ratio
Definition
Measures the proportion of debt to equity.
Formula
(Financial debt / Equity) x 100
Interpretation
< 50% : Low 50-100% : Moderate > 100% : High
0.0%
Financial autonomy (2025)
?
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
59.68%
Cash flow / Revenue (2025)
?
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
8.594%
Repayment capacity (2025)
?
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
0.0
Asset age ratio (2025)
?
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
2018
2019
2020
2021
2022
2023
2024
2025
Debt ratio
0.0
72.616
43.335
23.426
10.463
61.272
0.0
0.0
0.0
0.0
0.0
Financial autonomy
35.022
42.92
49.47
59.752
58.112
49.649
67.612
62.725
53.255
60.553
59.68
Repayment capacity
0.0
2.301
1.341
0.887
0.417
4.778
0.0
0.0
0.0
0.0
0.0
Cash flow / Revenue
12.114%
6.209%
7.989%
8.509%
8.677%
5.58%
9.656%
6.883%
8.434%
7.673%
8.594%
Sector positioning
Verschuldungsgrad
0.02025
2023
2024
2025
Q1: 6.41
Med: 22.3
Q3: 55.91
Ausgezeichnet
Im Jahr 2025 liegt in den unteren 25% der Branche, was positiv ist das verschuldungsgrad von OPTIQUE DE L'ECUME (0.00). Dieses Verhältnis misst das Gewicht der Schulden im Verhältnis zum Eigenkapital. Ein niedriges Verhältnis zeigt eine solide Finanzstruktur mit geringer Abhängigkeit von Gläubigern.
Finanzielle Autonomie
59.68%2025
2023
2024
2025
Q1: 40.18%
Med: 58.1%
Q3: 72.47%
Gut
Im Jahr 2025 liegt über dem Median der Branche das finanzielle autonomie von OPTIQUE DE L'ECUME (59.7%). Dieses Verhältnis stellt den Anteil des Eigenkapitals an der Gesamtfinanzierung dar. Diese komfortable Position bietet eine nennenswerte Sicherheitsmarge.
Rückzahlungsfähigkeit
0.0 ans2025
2023
2024
2025
Q1: 0.15 ans
Med: 0.89 ans
Q3: 2.64 ans
Ausgezeichnet
Im Jahr 2025 liegt in den unteren 25% der Branche, was positiv ist das rückzahlungsfähigkeit von OPTIQUE DE L'ECUME (0.0 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 217.21. Das Unternehmen verfügt über 2€ liquide Mittel für jeden 1€ kurzfristiger Schulden.
Liquidity ratio (2025)
?
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
217.209
Interest coverage (2025)
?
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 L'ECUME
Visualisation créée via abddaf.fr Sources : INPI & BCE - Retraitements : Ministère de l'économie
Indicator
2015
2016
2017
2018
2019
2020
2021
2022
2023
2024
2025
Liquidity ratio
476.113
288.306
283.218
333.069
261.443
490.478
301.243
276.864
219.8
230.657
217.209
Interest coverage
5.437
3.246
2.103
1.653
0.89
0.562
0.223
0.0
0.0
0.0
0.0
Sector positioning
Liquiditätsquote
217.212025
2023
2024
2025
Q1: 173.4
Med: 261.1
Q3: 382.67
Average
Im Jahr 2025 liegt unter dem Median der Branche das liquiditätsquote von OPTIQUE DE L'ECUME (217.21). Dieses Verhältnis misst die Fähigkeit, kurzfristige Schulden mit Umlaufvermögen zu decken. Eine Verbesserung würde die Wettbewerbsposition stärken.
Zinsdeckung
0.0x2025
2023
2024
2025
Q1: 0.06x
Med: 1.72x
Q3: 6.2x
Average
Im Jahr 2025 liegt unter dem Median der Branche das zinsdeckung von OPTIQUE DE L'ECUME (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: 8 Tage. Lieferantenfrist: 46 Tage. Ausgezeichnete Situation: Lieferanten finanzieren 38 Tage des Betriebszyklus. Die Bestandsumschlagsdauer beträgt 16 Tage. Schneller Umschlag, Zeichen guter Bestandsführung. Der WCR repräsentiert 6 Tage Umsatz. Bemerkenswerte WCR-Verbesserung über den Zeitraum (-78%), Freisetzung von Liquidität.
Operating WCR (2025)
?
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
29 612 €
Customer credit (2025)
?
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
8 j
Supplier credit (2025)
?
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
46 j
Inventory turnover (2025)
?
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
16 j
WCR in days of revenue (2025)
?
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
6 j
WCR and payment terms evolution OPTIQUE DE L'ECUME
Visualization created via numbers.finance Sources : INPI & BCE - Adjustments : Ministry of Economy
Indicator
2015
2016
2017
2018
2019
2020
2021
2022
2023
2024
2025
Operating WCR
134 141 €
194 472 €
227 533 €
331 908 €
424 284 €
362 091 €
231 417 €
290 426 €
304 054 €
281 248 €
29 612 €
Inventory turnover (days)
11
14
16
17
14
19
14
16
20
19
16
Customer payment term (days)
37
10
12
10
16
21
5
3
6
8
8
Supplier payment term (days)
28
39
43
44
102
69
54
57
51
45
46
Positioning of OPTIQUE DE L'ECUME in its sector
Comparison with sector Commerces de détail d'optique
Valuation estimate
Based on 83 transactions of similar company sales
in 2025,
the value of OPTIQUE DE L'ECUME is estimated at
583 793 €
(range 269 171€ - 933 162€).
With an EBITDA of 314 672€, the sector multiple of 2.2x is applied.
The price/revenue ratio is 0.26x
(conservative valuation).
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. Medium reliability: estimate to be confirmed with in-depth analysis.
Estimated enterprise value2025
83 tx
269k€583k€933k€
583 793 €Range: 269 171€ - 933 162€
NAF 5 année 2025
Valuation detail by method
Ajustez les pondérations selon votre analyse
EBITDA Multiple50%
314 672 €×2.2x
Estimation707 907 €
302 935€ - 1 058 471€
Revenue Multiple30%
1 651 515 €×0.26x
Estimation432 116 €
266 151€ - 854 342€
Net Income Multiple20%
135 287 €×3.7x
Estimation501 025 €
189 295€ - 738 125€
Valuation evolution
Visualisation creee via abddaf.fr Sources : BODACC & INPI
How is this estimate calculated?
This estimate is based on the analysis of 83 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 L'ECUME with other companies in the same sector:
Frequently asked questions about OPTIQUE DE L'ECUME
What is the revenue of OPTIQUE DE L'ECUME ?
The revenue of OPTIQUE DE L'ECUME in 2025 is 1.7 M€.
Is OPTIQUE DE L'ECUME profitable?
Yes, OPTIQUE DE L'ECUME generated a net profit of 135 k€ in 2025.
Where is the headquarters of OPTIQUE DE L'ECUME ?
The headquarters of OPTIQUE DE L'ECUME is located in SAINT-GILLES-CROIX-DE-VIE (85800), in the department Vendee.
Where to find the tax return of OPTIQUE DE L'ECUME ?
The tax return of OPTIQUE DE L'ECUME 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 L'ECUME operate?
OPTIQUE DE L'ECUME 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