Employees: 02 (2023.0)Legal category: Société à responsabilité limitée (sans autre indication)Size: PMECreation date: 2008-06-15 (17 years)Status: ActiveBusiness sector: Commerces de détail d'optiqueLocation: TROSLY-BREUIL (60350), Oise
OPTIQUE DECKER : revenue, balance sheet and financial ratios
OPTIQUE DECKER is a French company
founded 17 years ago,
specialized in the sector Commerces de détail d'optique.
Based in TROSLY-BREUIL (60350),
this company of category PME
shows in 2021 a revenue of 537 k€.
Find below the complete financial statements, solvency ratios, working capital requirements and sector comparison.
Financial history - OPTIQUE DECKER (SIREN 507810463)
Indicator
2021
2020
2019
2018
2017
2016
Revenue
536 618 €
452 795 €
513 610 €
481 032 €
513 281 €
491 726 €
Net income
-34 758 €
-9 851 €
49 497 €
-31 101 €
-22 331 €
-60 812 €
EBITDA
-14 296 €
-348 €
76 258 €
11 133 €
10 940 €
-36 959 €
Net margin
-6.5%
-2.2%
9.6%
-6.5%
-4.4%
-12.4%
Revenue and income statement
In 2021, OPTIQUE DECKER achieves revenue of 537 k€. Revenue is growing positively over 6 years (CAGR: +1.8%). Vs 2020, growth of +19% (453 k€ -> 537 k€). After deducting consumption (163 k€), gross margin stands at 373 k€, i.e. a rate of 70%. This ratio measures the ability to generate value from commercial activity. EBITDA (= Gross margin - Personnel expenses - Taxes) reaches -14 k€, representing -2.7% of revenue. Warning negative scissor effect: despite revenue change (+19%), EBITDA varies by -4008%, reducing margin by 2.6 pts. This reflects costs rising faster than revenue. Negative EBITDA means operations do not cover current expenses: concerning situation. Net income is negative at -35 k€ (-6.5% of revenue), which will impact equity.
Revenue (2021)
?
Revenue
Definition
Total amount of sales of goods and services made by the company.
Formula
Sales of goods + Sold production
536 618 €
Gross margin (2021)
?
Gross margin
Definition
Difference between revenue and cost of goods sold.
Formula
Revenue - Cost of goods consumed
373 323 €
EBITDA (2021)
?
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
-14 296 €
EBIT (2021)
?
EBIT (Operating Income)
Definition
Operating income, including depreciation and provisions.
Formula
EBITDA - Depreciation and provisions + Reversals
-32 363 €
Net income (2021)
?
Net income
Definition
Profit or loss after all expenses, including taxes and exceptional items.
Formula
Current income + Exceptional income - Income tax
-34 758 €
EBITDA margin (2021)
?
EBITDA margin
Definition
Measures the company's operating profitability.
Formula
(EBE / CA) x 100
Interpretation
> 10% : Good profitability 5-10% : Average < 5% : Low
-2.7%
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 98%. Debt level is high: negotiating margin with banks is reduced. Financial autonomy (= Equity / Total assets x 100) reaches 28%. The balance between equity and debt is satisfactory.
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
97.562%
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
27.989%
Cash flow / Revenue (2021)
?
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
-3.169%
Repayment capacity (2021)
?
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
-4.05
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
2019
2020
2021
Debt ratio
154.214
131.679
107.87
46.84
106.722
97.562
Financial autonomy
29.773
30.799
28.232
46.733
32.955
27.989
Repayment capacity
-5.034
34.711
-13.696
0.906
-20.792
-4.05
Cash flow / Revenue
-7.391%
0.711%
-1.076%
11.597%
-1.182%
-3.169%
Sector positioning
Debt ratio
97.562021
2019
2020
2021
Q1: 11.81
Med: 37.68
Q3: 95.53
Average+15 pts over 3 years
In 2021, the debt ratio of OPTIQUE DECKER (97.56) ranks above the median of the sector. This ratio measures the weight of debt relative to equity. A reduction effort could improve financial strength.
Financial autonomy
27.99%2021
2019
2020
2021
Q1: 27.89%
Med: 48.8%
Q3: 65.49%
Average-22 pts over 3 years
In 2021, the financial autonomy of OPTIQUE DECKER (28.0%) ranks below the median of the sector. This ratio represents the share of equity in total financing. An improvement would strengthen the competitive position.
Repayment capacity
-4.05 years2021
2019
2020
2021
Q1: 0.07 years
Med: 1.27 years
Q3: 3.47 years
Excellent-25 pts over 3 years
In 2021, the repayment capacity of OPTIQUE DECKER (-4.05) ranks in the bottom 25% of the sector, which is positive. This ratio indicates the number of years needed to repay debt with cash flow. A short capacity reflects controlled debt and good cash generation.
Liquidity ratios
The liquidity ratio (= Current assets / Current liabilities) stands at 178.47. Concretely, the company has €2 of liquid assets for every €1 of short-term debt: no cash risk within 12 months.
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
178.467
Interest coverage (2021)
?
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
-10.283
Liquidity indicators evolution OPTIQUE DECKER
Visualisation créée via abddaf.fr Sources : INPI & BCE - Retraitements : Ministère de l'économie
Indicator
2016
2017
2018
2019
2020
2021
Liquidity ratio
237.562
204.519
136.304
211.434
248.74
178.467
Interest coverage
-15.036
41.846
25.285
1.87
-221.552
-10.283
Sector positioning
Liquidity ratio
178.472021
2019
2020
2021
Q1: 181.19
Med: 267.26
Q3: 375.48
Average-21 pts over 3 years
In 2021, the liquidity ratio of OPTIQUE DECKER (178.47) ranks below the median of the sector. This ratio measures the ability to cover short-term debt with current assets. An improvement would strengthen the competitive position.
Interest coverage
-10.28x2021
2019
2020
2021
Q1: 0.0x
Med: 0.82x
Q3: 2.87x
Watch-32 pts over 3 years
In 2021, the interest coverage of OPTIQUE DECKER (-10.3x) ranks in the bottom 25% of the sector. This ratio indicates how many times operating income covers interest expenses. Low coverage may indicate fragility to rate or income variations.
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: 15 days (formula: Customer receivables / Revenue incl. VAT x 360). Supplier term: 32 days. Favorable situation: supplier credit is longer than customer credit by 17 days. Inventory turnover is 45 days (= Average inventory / Cost of goods x 360). Overall, WCR represents 10 days of revenue, i.e. 15 k€ to permanently finance. Notable WCR improvement over the period (-90%), freeing up cash.
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
15 133 €
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
15 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
32 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
45 j
WCR in days of revenue (2021)
?
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
10 j
WCR and payment terms evolution OPTIQUE DECKER
Visualization created via numbers.finance Sources : INPI & BCE - Adjustments : Ministry of Economy
Indicator
2016
2017
2018
2019
2020
2021
Operating WCR
147 385 €
111 038 €
63 448 €
71 525 €
48 114 €
15 133 €
Inventory turnover (days)
66
54
42
49
59
45
Customer payment term (days)
45
36
32
22
21
15
Supplier payment term (days)
51
46
50
42
48
32
Positioning of OPTIQUE DECKER 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 OPTIQUE DECKER is estimated at
270 800 €
(range 184 681€ - 441 594€).
The price/revenue ratio is 0.50x
(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 value2021
105 transactions
184k€270k€441k€
270 800 €Range: 184 681€ - 441 594€
NAF 5 année 2021
Valuation method used
Revenue Multiple
536 618 €
×
0.50x
=270 801 €
Range: 184 682€ - 441 594€
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 OPTIQUE DECKER with other companies in the same sector:
The headquarters of OPTIQUE DECKER is located in TROSLY-BREUIL (60350), in the department Oise.
Where to find the tax return of OPTIQUE DECKER ?
The tax return of OPTIQUE DECKER 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 DECKER operate?
OPTIQUE DECKER 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