Employees: NN (None)Legal category: Société à responsabilité limitée (sans autre indication)Size: PMECreation date: 1988-09-05 (37 years)Status: ActiveBusiness sector: Commerces de détail d'optiqueLocation: PAMIERS (09100), Ariege
SARL ARIEGE OPTIQUE : revenue, balance sheet and financial ratios
SARL ARIEGE OPTIQUE is a French company
founded 37 years ago,
specialized in the sector Commerces de détail d'optique.
Based in PAMIERS (09100),
this company of category PME
shows in 2021 a revenue of 195 k€.
Find below the complete financial statements, solvency ratios, working capital requirements and sector comparison.
Financial history - SARL ARIEGE OPTIQUE (SIREN 347980468)
Indicator
2021
2020
2019
2018
2017
2016
2015
2014
Revenue
195 025 €
178 329 €
222 401 €
217 476 €
224 910 €
245 537 €
293 096 €
261 078 €
Net income
-20 022 €
-18 813 €
-8 112 €
-17 367 €
2 172 €
7 765 €
18 028 €
3 160 €
EBITDA
-16 514 €
-10 192 €
4 549 €
-3 809 €
9 850 €
15 498 €
26 985 €
10 176 €
Net margin
-10.3%
-10.5%
-3.6%
-8.0%
1.0%
3.2%
6.2%
1.2%
Revenue and income statement
Im Jahr 2021 erzielt SARL ARIEGE OPTIQUE einen Umsatz von 195 k€. Die Aktivität bleibt über den Zeitraum stabil (CAGR: -4.1%). Vs 2020: +9%. Nach Abzug des Verbrauchs (61 k€) beträgt die Bruttomarge 134 k€, d.h. eine Rate von 68%. Dieses Verhältnis misst die Fähigkeit, aus der Geschäftstätigkeit Wert zu schaffen. EBITDA (= Bruttomarge - Personalkosten - Steuern) erreicht -17 k€, was -8.5% des Umsatzes entspricht. Warnung negativer Schereneffekt: Trotz Umsatzveränderung (+9%) variiert EBITDA um -62%, was die Marge um 2.8 Punkte reduziert. Negatives EBITDA bedeutet, dass der Betrieb die laufenden Kosten nicht deckt. Das Nettoergebnis ist negativ bei -20 k€ (-10.3% des Umsatzes).
Revenue (2021)
?
Revenue
Definition
Total amount of sales of goods and services made by the company.
Formula
Sales of goods + Sold production
195 025 €
Gross margin (2021)
?
Gross margin
Definition
Difference between revenue and cost of goods sold.
Formula
Revenue - Cost of goods consumed
133 562 €
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
-16 514 €
EBIT (2021)
?
EBIT (Operating Income)
Definition
Operating income, including depreciation and provisions.
Formula
EBITDA - Depreciation and provisions + Reversals
-22 345 €
Net income (2021)
?
Net income
Definition
Profit or loss after all expenses, including taxes and exceptional items.
Formula
Current income + Exceptional income - Income tax
-20 022 €
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
-8.4%
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 20%. Dieses niedrige Niveau spiegelt eine solide Finanzstruktur wider. Die finanzielle Autonomie (= Eigenkapital / Bilanzsumme x 100) erreicht 72%. Diese hohe Autonomie bedeutet, dass das Unternehmen den Großteil seiner Vermögenswerte durch Eigenkapital finanziert.
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
19.847%
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
72.358%
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
-8.196%
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
-4.373
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
2014
2015
2016
2017
2018
2019
2020
2021
Debt ratio
0.0
0.0
24.801
25.504
26.727
23.014
21.664
19.847
Financial autonomy
78.335
79.844
75.535
75.651
74.237
76.153
77.773
72.358
Repayment capacity
0.0
0.0
7.043
10.86
-25.804
20.741
-7.888
-4.373
Cash flow / Revenue
4.15%
8.466%
5.891%
4.312%
-1.884%
1.933%
-5.419%
-8.196%
Sector positioning
Verschuldungsgrad
19.852021
2019
2020
2021
Q1: 11.81
Med: 37.68
Q3: 95.53
Gut-15 pts over 3 years
Im Jahr 2021 liegt unter dem Median der Branche das verschuldungsgrad von SARL ARIEGE OPTIQUE (19.85). Dieses Verhältnis misst das Gewicht der Schulden im Verhältnis zum Eigenkapital. Diese kontrollierte Position spiegelt umsichtiges Management wider.
Finanzielle Autonomie
72.36%2021
2019
2020
2021
Q1: 27.89%
Med: 48.8%
Q3: 65.49%
Ausgezeichnet
Im Jahr 2021 liegt in den oberen 25% der Branche das finanzielle autonomie von SARL ARIEGE OPTIQUE (72.4%). Dieses Verhältnis stellt den Anteil des Eigenkapitals an der Gesamtfinanzierung dar. Hohe Autonomie spiegelt finanzielle Unabhängigkeit und Fähigkeit wider, Schocks zu absorbieren.
Rückzahlungsfähigkeit
-4.37 ans2021
2019
2020
2021
Q1: 0.07 ans
Med: 1.27 ans
Q3: 3.47 ans
Ausgezeichnet-50 pts over 3 years
Im Jahr 2021 liegt in den unteren 25% der Branche, was positiv ist das rückzahlungsfähigkeit von SARL ARIEGE OPTIQUE (-4.4 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 270.85. Das Unternehmen verfügt über 2€ liquide Mittel für jeden 1€ kurzfristiger Schulden.
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
270.846
Interest coverage (2021)
?
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
2014
2015
2016
2017
2018
2019
2020
2021
Liquidity ratio
695.035
697.744
386.277
484.508
477.6
481.707
579.266
270.846
Interest coverage
1.464
0.082
2.362
4.345
-8.559
4.572
-0.873
-0.018
Sector positioning
Liquiditätsquote
270.852021
2019
2020
2021
Q1: 181.19
Med: 267.26
Q3: 375.48
Gut-24 pts over 3 years
Im Jahr 2021 liegt über dem Median der Branche das liquiditätsquote von SARL ARIEGE OPTIQUE (270.85). Dieses Verhältnis misst die Fähigkeit, kurzfristige Schulden mit Umlaufvermögen zu decken. Diese komfortable Position bietet eine nennenswerte Sicherheitsmarge.
Zinsdeckung
-0.02x2021
2019
2020
2021
Q1: 0.0x
Med: 0.82x
Q3: 2.87x
Average-50 pts over 3 years
Im Jahr 2021 liegt unter dem Median der Branche das zinsdeckung von SARL ARIEGE OPTIQUE (-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: 30 Tage. Lieferantenfrist: 35 Tage. Günstige Situation. Die Bestandsumschlagsdauer beträgt 102 Tage. Dieses hohe Niveau bindet Liquidität und schafft potenziell Obsoleszenzrisiko. Der WCR repräsentiert 23 Tage Umsatz. Bemerkenswerte WCR-Verbesserung über den Zeitraum (-80%), Freisetzung von Liquidität.
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
12 368 €
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
30 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
35 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
102 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
23 j
WCR and payment terms evolution SARL ARIEGE OPTIQUE
Visualization created via numbers.finance Sources : INPI & BCE - Adjustments : Ministry of Economy
Indicator
2014
2015
2016
2017
2018
2019
2020
2021
Operating WCR
61 429 €
60 952 €
46 431 €
38 860 €
51 368 €
51 871 €
47 687 €
12 368 €
Inventory turnover (days)
63
56
72
80
83
87
116
102
Customer payment term (days)
13
14
8
14
38
36
27
30
Supplier payment term (days)
28
29
37
33
34
39
30
35
Positioning of SARL ARIEGE OPTIQUE 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 SARL ARIEGE OPTIQUE is estimated at
98 418 €
(range 67 119€ - 160 490€).
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
67k€98k€160k€
98 418 €Range: 67 119€ - 160 490€
NAF 5 année 2021
Valuation method used
Revenue Multiple
195 025 €
×
0.50x
=98 418 €
Range: 67 120€ - 160 490€
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 SARL ARIEGE OPTIQUE with other companies in the same sector:
Frequently asked questions about SARL ARIEGE OPTIQUE
What is the revenue of SARL ARIEGE OPTIQUE ?
The revenue of SARL ARIEGE OPTIQUE in 2021 is 195 k€.
Is SARL ARIEGE OPTIQUE profitable?
SARL ARIEGE OPTIQUE recorded a net loss in 2021.
Where is the headquarters of SARL ARIEGE OPTIQUE ?
The headquarters of SARL ARIEGE OPTIQUE is located in PAMIERS (09100), in the department Ariege.
Where to find the tax return of SARL ARIEGE OPTIQUE ?
The tax return of SARL ARIEGE OPTIQUE 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 SARL ARIEGE OPTIQUE operate?
SARL ARIEGE OPTIQUE 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