Employees: 11 (2023.0)Legal category: SCA (commandite par actions)Size: PMECreation date: 2020-06-15 (5 years)Status: ActiveBusiness sector: Commerces de détail d'optiqueLocation: LAVAL (53000), Mayenne
ROZEL OPTICIENS : revenue, balance sheet and financial ratios
ROZEL OPTICIENS is a French company
founded 5 years ago,
specialized in the sector Commerces de détail d'optique.
Based in LAVAL (53000),
this company of category PME
shows in 2023 a revenue of 951 k€.
Find below the complete financial statements, solvency ratios, working capital requirements and sector comparison.
Financial history - ROZEL OPTICIENS (SIREN 884207432)
Indicator
2024
2023
2022
2021
Revenue
N/C
950 792 €
911 927 €
907 678 €
Net income
163 187 €
131 051 €
156 709 €
137 617 €
EBITDA
N/C
166 052 €
216 878 €
196 709 €
Net margin
N/C
13.8%
17.2%
15.2%
Revenue and income statement
In 2024, ROZEL OPTICIENS generates positive net income of 163 k€. Net income represents the final profit after all expenses (operating, financial, exceptional) and corporate tax. Change over 2021-2024: 138 k€ -> 163 k€.
Net income (2024)
?
Net income
Definition
Profit or loss after all expenses, including taxes and exceptional items.
Formula
Current income + Exceptional income - Income tax
163 187 €
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 151%. Critical situation: debt significantly exceeds equity, severely limiting borrowing capacity and exposing the company to default risk. Financial autonomy (= Equity / Total assets x 100) reaches 34%. The balance between equity and debt is satisfactory.
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
150.846%
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
34.287%
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
2021
2022
2023
2024
Debt ratio
511.522
226.547
172.656
150.846
Financial autonomy
13.556
26.535
24.68
34.287
Repayment capacity
5.216
4.038
5.803
None
Cash flow / Revenue
15.948%
18.103%
13.281%
None%
Sector positioning
Debt ratio
150.852024
2022
2023
2024
Q1: 6.25
Med: 24.6
Q3: 67.83
Watch
In 2024, the debt ratio of ROZEL OPTICIENS (150.85) ranks in the top 25% of the sector. This ratio measures the weight of debt relative to equity. A high ratio may indicate excessive dependence on external financing.
Financial autonomy
34.29%2024
2022
2023
2024
Q1: 27.06%
Med: 52.86%
Q3: 69.46%
Average+7 pts over 3 years
In 2024, the financial autonomy of ROZEL OPTICIENS (34.3%) 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
5.8 years2023
2022
2023
Q1: 0.04 years
Med: 1.1 years
Q3: 2.99 years
Watch
In 2023, the repayment capacity of ROZEL OPTICIENS (5.80) ranks in the top 25% of the sector. This ratio indicates the number of years needed to repay debt with cash flow. A long duration may signal heavy debt relative to repayment capacity.
Liquidity ratios
The liquidity ratio (= Current assets / Current liabilities) stands at 258.00. 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
258.003
Liquidity indicators evolution ROZEL OPTICIENS
Visualisation créée via abddaf.fr Sources : INPI & BCE - Retraitements : Ministère de l'économie
Indicator
2021
2022
2023
2024
Liquidity ratio
204.49
280.164
107.677
258.003
Interest coverage
2.767
2.352
3.478
None
Sector positioning
Liquidity ratio
258.02024
2022
2023
2024
Q1: 162.44
Med: 249.24
Q3: 376.94
Good
In 2024, the liquidity ratio of ROZEL OPTICIENS (258.00) ranks above the median of the sector. This ratio measures the ability to cover short-term debt with current assets. This comfortable position offers an appreciable safety margin.
Interest coverage
3.48x2023
2022
2023
Q1: 0.0x
Med: 1.15x
Q3: 3.97x
Good+9 pts over 2 years
In 2023, the interest coverage of ROZEL OPTICIENS (3.5x) ranks above the median of the sector. This ratio indicates how many times operating income covers interest expenses. This comfortable position offers an appreciable safety margin.
Working capital requirement (WCR) and payment terms
Working capital requirement (WCR) measures the cash timing gap between customer collections and supplier/inventory payments.
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
0 €
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
0 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
0 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
0 j
WCR and payment terms evolution ROZEL OPTICIENS
Visualization created via numbers.finance Sources : INPI & BCE - Adjustments : Ministry of Economy
Indicator
2021
2022
2023
2024
Operating WCR
88 762 €
159 760 €
43 575 €
0 €
Inventory turnover (days)
50
58
81
0
Customer payment term (days)
14
7
11
0
Supplier payment term (days)
52
67
123
0
Positioning of ROZEL OPTICIENS 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 ROZEL OPTICIENS is estimated at
397 611 €
(range 187 313€ - 1 233 380€).
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
187k€397k€1233k€
397 611 €Range: 187 313€ - 1 233 380€
NAF 5 année 2024
Valuation method used
Net Income Multiple
163 187 €
×
2.4x
=397 612 €
Range: 187 314€ - 1 233 381€
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 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 ROZEL OPTICIENS with other companies in the same sector:
Yes, ROZEL OPTICIENS generated a net profit of 163 k€ in 2024.
Where is the headquarters of ROZEL OPTICIENS ?
The headquarters of ROZEL OPTICIENS is located in LAVAL (53000), in the department Mayenne.
Where to find the tax return of ROZEL OPTICIENS ?
The tax return of ROZEL OPTICIENS 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 ROZEL OPTICIENS operate?
ROZEL OPTICIENS 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