Employees: 02 (2023.0)Legal category: Société à responsabilité limitée (sans autre indication)Size: PMECreation date: 1999-10-18 (26 years)Status: ActiveBusiness sector: Commerces de détail d'optiqueLocation: GARGES-LES-GONESSE (95140), Val-d'Oise
OPTIQUE UNIVERSELLE : revenue, balance sheet and financial ratios
OPTIQUE UNIVERSELLE is a French company
founded 26 years ago,
specialized in the sector Commerces de détail d'optique.
Based in GARGES-LES-GONESSE (95140),
this company of category PME
shows in 2024 a revenue of 373 k€.
Find below the complete financial statements, solvency ratios, working capital requirements and sector comparison.
Financial history - OPTIQUE UNIVERSELLE (SIREN 424579993)
Indicator
2024
2023
2022
2021
2020
2018
2017
2016
Revenue
373 216 €
465 845 €
452 316 €
356 661 €
349 236 €
300 937 €
259 306 €
301 648 €
Net income
29 239 €
67 653 €
39 637 €
42 549 €
32 980 €
30 383 €
6 070 €
-79 943 €
EBITDA
-30 292 €
91 379 €
98 913 €
48 540 €
80 530 €
20 673 €
16 000 €
-29 752 €
Net margin
7.8%
14.5%
8.8%
11.9%
9.4%
10.1%
2.3%
-26.5%
Revenue and income statement
Im Jahr 2024 erzielt OPTIQUE UNIVERSELLE einen Umsatz von 373 k€. Der Umsatz wächst über 8 Jahre positiv (CAGR: +2.7%). Deutlicher Rückgang von -20% vs 2023. Nach Abzug des Verbrauchs (150 k€) beträgt die Bruttomarge 223 k€, d.h. eine Rate von 60%. Dieses Verhältnis misst die Fähigkeit, aus der Geschäftstätigkeit Wert zu schaffen. EBITDA (= Bruttomarge - Personalkosten - Steuern) erreicht -30 k€, was -8.1% des Umsatzes entspricht. Warnung negativer Schereneffekt: Trotz Umsatzveränderung (-20%) variiert EBITDA um -133%, was die Marge um 27.7 Punkte reduziert. Negatives EBITDA bedeutet, dass der Betrieb die laufenden Kosten nicht deckt. Das Nettoergebnis beträgt 29 k€, d.h. 7.8% des Umsatzes.
Revenue (2024)
?
Revenue
Definition
Total amount of sales of goods and services made by the company.
Formula
Sales of goods + Sold production
373 216 €
Gross margin (2024)
?
Gross margin
Definition
Difference between revenue and cost of goods sold.
Formula
Revenue - Cost of goods consumed
222 945 €
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
-30 292 €
EBIT (2024)
?
EBIT (Operating Income)
Definition
Operating income, including depreciation and provisions.
Formula
EBITDA - Depreciation and provisions + Reversals
30 813 €
Net income (2024)
?
Net income
Definition
Profit or loss after all expenses, including taxes and exceptional items.
Formula
Current income + Exceptional income - Income tax
29 239 €
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
-8.0%
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 20%. Dieses niedrige Niveau spiegelt eine solide Finanzstruktur wider. Die finanzielle Autonomie (= Eigenkapital / Bilanzsumme x 100) erreicht 68%. Diese hohe Autonomie bedeutet, dass das Unternehmen den Großteil seiner Vermögenswerte durch Eigenkapital finanziert. Die Schuldenrückzahlungskapazität zeigt, dass es 1.8 Jahre Cashflow braucht. Diese kurze Periode zeigt eine ausgezeichnete Schuldentragfähigkeit. Der Cashflow beträgt 11.6% des Umsatzes. Dieses hohe Niveau bietet eine starke Selbstfinanzierungskapazität.
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
19.689%
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
67.732%
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
11.599%
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
1.751
Asset age ratio (2024)
?
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
2020
2021
2022
2023
2024
Debt ratio
100.387
77.587
61.549
87.459
77.598
39.171
25.669
19.689
Financial autonomy
19.533
23.422
26.187
32.372
36.281
47.113
55.459
67.732
Repayment capacity
-1.339
11.475
3.474
4.624
4.065
2.858
1.254
1.751
Cash flow / Revenue
-25.841%
3.04%
8.654%
11.317%
12.431%
8.795%
15.387%
11.599%
Sector positioning
Verschuldungsgrad
19.692024
2022
2023
2024
Q1: 6.25
Med: 24.6
Q3: 67.83
Gut-9 pts over 3 years
Im Jahr 2024 liegt unter dem Median der Branche das verschuldungsgrad von OPTIQUE UNIVERSELLE (19.69). Dieses Verhältnis misst das Gewicht der Schulden im Verhältnis zum Eigenkapital. Diese kontrollierte Position spiegelt umsichtiges Management wider.
Finanzielle Autonomie
67.73%2024
2022
2023
2024
Q1: 27.06%
Med: 52.86%
Q3: 69.46%
Gut+26 pts over 3 years
Im Jahr 2024 liegt über dem Median der Branche das finanzielle autonomie von OPTIQUE UNIVERSELLE (67.7%). Dieses Verhältnis stellt den Anteil des Eigenkapitals an der Gesamtfinanzierung dar. Diese komfortable Position bietet eine nennenswerte Sicherheitsmarge.
Rückzahlungsfähigkeit
1.75 ans2024
2022
2023
2024
Q1: 0.0 ans
Med: 0.84 ans
Q3: 2.71 ans
Average-6 pts over 3 years
Im Jahr 2024 liegt über dem Median der Branche das rückzahlungsfähigkeit von OPTIQUE UNIVERSELLE (1.8 ans). Dieses Verhältnis gibt die Anzahl der Jahre an, die zur Rückzahlung der Schulden mit dem Cashflow benötigt werden. Eine Reduzierung könnte die finanzielle Stärke verbessern.
Liquidity ratios
Die Liquiditätsquote beträgt 365.91. Das Unternehmen verfügt über 2€ liquide Mittel für jeden 1€ kurzfristiger Schulden.
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
365.911
Interest coverage (2024)
?
Interest coverage
Definition
Ability to cover interest charges with operating income.
Visualisation créée via abddaf.fr Sources : INPI & BCE - Retraitements : Ministère de l'économie
Indicator
2016
2017
2018
2020
2021
2022
2023
2024
Liquidity ratio
123.455
125.75
132.513
194.162
217.375
207.403
228.28
365.911
Interest coverage
-0.76
0.35
0.0
0.0
1.005
0.321
2.133
-1.05
Sector positioning
Liquiditätsquote
365.912024
2022
2023
2024
Q1: 162.44
Med: 249.24
Q3: 376.94
Gut+38 pts over 3 years
Im Jahr 2024 liegt über dem Median der Branche das liquiditätsquote von OPTIQUE UNIVERSELLE (365.91). Dieses Verhältnis misst die Fähigkeit, kurzfristige Schulden mit Umlaufvermögen zu decken. Diese komfortable Position bietet eine nennenswerte Sicherheitsmarge.
Zinsdeckung
-1.05x2024
2022
2023
2024
Q1: 0.0x
Med: 1.37x
Q3: 5.78x
Average-7 pts over 3 years
Im Jahr 2024 liegt unter dem Median der Branche das zinsdeckung von OPTIQUE UNIVERSELLE (-1.1x). 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: 58 Tage. Lieferantenfrist: 90 Tage. Ausgezeichnete Situation: Lieferanten finanzieren 32 Tage des Betriebszyklus. Die Bestandsumschlagsdauer beträgt 43 Tage. Schneller Umschlag, Zeichen guter Bestandsführung. Der WCR repräsentiert 127 Tage Umsatz. Bemerkenswerte WCR-Verbesserung über den Zeitraum (-23%), Freisetzung von Liquidität.
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
132 145 €
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
58 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
90 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
43 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
127 j
WCR and payment terms evolution OPTIQUE UNIVERSELLE
Visualization created via numbers.finance Sources : INPI & BCE - Adjustments : Ministry of Economy
Indicator
2016
2017
2018
2020
2021
2022
2023
2024
Operating WCR
171 933 €
199 284 €
198 796 €
115 524 €
86 562 €
77 880 €
132 123 €
132 145 €
Inventory turnover (days)
23
55
38
37
37
33
33
43
Customer payment term (days)
270
303
244
129
78
40
59
58
Supplier payment term (days)
282
250
323
251
253
221
176
90
Positioning of OPTIQUE UNIVERSELLE 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 UNIVERSELLE is estimated at
147 055 €
(range 80 678€ - 264 689€).
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
80k€147k€264k€
147 055 €Range: 80 678€ - 264 689€
NAF 5 année 2024
Valuation detail by method
Ajustez les pondérations selon votre analyse
Revenue Multiple30%
373 216 €×0.53x
Estimation197 598 €
112 090€ - 293 821€
Net Income Multiple20%
29 239 €×2.4x
Estimation71 242 €
33 562€ - 220 991€
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 UNIVERSELLE with other companies in the same sector:
Frequently asked questions about OPTIQUE UNIVERSELLE
What is the revenue of OPTIQUE UNIVERSELLE ?
The revenue of OPTIQUE UNIVERSELLE in 2024 is 373 k€.
Is OPTIQUE UNIVERSELLE profitable?
Yes, OPTIQUE UNIVERSELLE generated a net profit of 29 k€ in 2024.
Where is the headquarters of OPTIQUE UNIVERSELLE ?
The headquarters of OPTIQUE UNIVERSELLE is located in GARGES-LES-GONESSE (95140), in the department Val-d'Oise.
Where to find the tax return of OPTIQUE UNIVERSELLE ?
The tax return of OPTIQUE UNIVERSELLE 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 UNIVERSELLE operate?
OPTIQUE UNIVERSELLE 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