Employees: 01 (2023.0)Legal category: Société à responsabilité limitée (sans autre indication)Size: PMECreation date: 2001-02-22 (25 years)Status: ActiveBusiness sector: Commerces de détail d'optiqueLocation: SAINT-LAURENT-DU-VAR (06700), Alpes-Maritimes
SARL OPTOLAB : revenue, balance sheet and financial ratios
SARL OPTOLAB is a French company
founded 25 years ago,
specialized in the sector Commerces de détail d'optique.
Based in SAINT-LAURENT-DU-VAR (06700),
this company of category PME
shows in 2022 a revenue of 355 k€.
Find below the complete financial statements, solvency ratios, working capital requirements and sector comparison.
Financial history - SARL OPTOLAB (SIREN 434913745)
Indicator
2022
2021
2020
2019
2018
2016
Revenue
354 658 €
397 185 €
347 883 €
370 134 €
478 429 €
630 006 €
Net income
13 631 €
54 593 €
9 530 €
-19 340 €
-3 683 €
808 €
EBITDA
15 426 €
56 028 €
11 453 €
-16 584 €
-4 261 €
13 816 €
Net margin
3.8%
13.7%
2.7%
-5.2%
-0.8%
0.1%
Revenue and income statement
En 2022, SARL OPTOLAB alcanza unos ingresos de 355 k€. Los ingresos disminuyen en el período 2016-2022 (TCAC: -9.1%). Caída significativa de -11% vs 2021. Tras deducir el consumo (138 k€), el margen bruto se sitúa en 217 k€, es decir, una tasa del 61%. El EBITDA alcanza 15 k€, representando el 4.3% de los ingresos. Advertencia efecto tijera negativo: a pesar del cambio en ingresos (-11%), el EBITDA varía en -72%, reduciendo el margen en 9.8 puntos. El margen operativo sigue siendo frágil, requiriendo vigilancia de costes. El resultado neto asciende a 14 k€, es decir, el 3.8% de los ingresos.
Revenue (2022)
?
Revenue
Definition
Total amount of sales of goods and services made by the company.
Formula
Sales of goods + Sold production
354 658 €
Gross margin (2022)
?
Gross margin
Definition
Difference between revenue and cost of goods sold.
Formula
Revenue - Cost of goods consumed
216 845 €
EBITDA (2022)
?
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
15 426 €
EBIT (2022)
?
EBIT (Operating Income)
Definition
Operating income, including depreciation and provisions.
Formula
EBITDA - Depreciation and provisions + Reversals
14 543 €
Net income (2022)
?
Net income
Definition
Profit or loss after all expenses, including taxes and exceptional items.
Formula
Current income + Exceptional income - Income tax
13 631 €
EBITDA margin (2022)
?
EBITDA margin
Definition
Measures the company's operating profitability.
Formula
(EBE / CA) x 100
Interpretation
> 10% : Good profitability 5-10% : Average < 5% : Low
4.3%
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
El ratio de endeudamiento (= Deuda financiera / Fondos propios x 100) se sitúa en 27%. Este nivel muy bajo refleja una estructura financiera sólida. La autonomía financiera (= Fondos propios / Total activo x 100) alcanza el 70%. Esta alta autonomía significa que la empresa financia la mayoría de sus activos con fondos propios. La capacidad de reembolso indica que se necesitarían 6.4 años de flujo de caja. Este ratio permanece dentro de los estándares bancarios habituales. El flujo de caja representa el 4.0% de los ingresos.
Debt ratio (2022)
?
Debt ratio
Definition
Measures the proportion of debt to equity.
Formula
(Financial debt / Equity) x 100
Interpretation
< 50% : Low 50-100% : Moderate > 100% : High
27.257%
Financial autonomy (2022)
?
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
70.072%
Cash flow / Revenue (2022)
?
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
4.0%
Repayment capacity (2022)
?
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
6.442
Asset age ratio (2022)
?
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
2018
2019
2020
2021
2022
Debt ratio
8.63
8.936
21.169
64.418
34.796
27.257
Financial autonomy
73.665
74.022
71.62
54.824
63.057
70.072
Repayment capacity
1.961
-5.648
-1.855
15.976
2.007
6.442
Cash flow / Revenue
2.173%
-0.916%
-4.754%
3.096%
14.041%
4.0%
Sector positioning
Ratio de endeudamiento
27.262022
2020
2021
2022
Q1: 10.37
Med: 34.19
Q3: 87.48
Bueno-14 pts over 3 years
En 2022, el ratio de endeudamiento de SARL OPTOLAB (27.26) se sitúa por debajo de la mediana del sector. Este ratio mide el peso de la deuda en relación con el patrimonio. Esta posición controlada refleja una gestión prudente.
Autonomía financiera
70.07%2022
2020
2021
2022
Q1: 28.09%
Med: 50.24%
Q3: 67.44%
Excelente+12 pts over 3 years
En 2022, el autonomía financiera de SARL OPTOLAB (70.1%) se sitúa en el top 25% del sector. Este ratio representa la parte del patrimonio en la financiación total. Alta autonomía refleja independencia financiera y capacidad para absorber choques.
Capacidad de reembolso
6.44 ans2022
2020
2021
2022
Q1: 0.01 ans
Med: 1.19 ans
Q3: 3.48 ans
Vigilar
En 2022, el capacidad de reembolso de SARL OPTOLAB (6.4 ans) se sitúa en el top 25% del sector. Este ratio indica el número de años necesarios para pagar la deuda con flujo de caja. Una duración larga puede señalar deuda pesada relativa a la capacidad de pago.
Liquidity ratios
El ratio de liquidez se sitúa en 637.17. La empresa tiene 2€ de activos líquidos por cada 1€ de deuda a corto plazo. El ratio de cobertura de intereses (= EBIT / Gastos financieros) es de 1.6x. La cobertura es limitada.
Liquidity ratio (2022)
?
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
637.174
Interest coverage (2022)
?
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
1.562
Liquidity indicators evolution SARL OPTOLAB
Visualisation créée via abddaf.fr Sources : INPI & BCE - Retraitements : Ministère de l'économie
Indicator
2016
2018
2019
2020
2021
2022
Liquidity ratio
301.745
301.447
300.497
702.082
472.311
637.174
Interest coverage
3.004
-8.331
-4.559
3.973
0.284
1.562
Sector positioning
Ratio de liquidez
637.172022
2020
2021
2022
Q1: 170.76
Med: 259.65
Q3: 390.95
Excelente
En 2022, el ratio de liquidez de SARL OPTOLAB (637.17) se sitúa en el top 25% del sector. Este ratio mide la capacidad de cubrir deuda a corto plazo con activos corrientes. Un ratio superior a 1 asegura cobertura cómoda de vencimientos a corto plazo.
Cobertura de intereses
1.56x2022
2020
2021
2022
Q1: 0.0x
Med: 1.09x
Q3: 3.87x
Bueno-21 pts over 3 years
En 2022, el cobertura de intereses de SARL OPTOLAB (1.6x) se sitúa por encima de la mediana del sector. Este ratio indica cuántas veces el resultado operativo cubre los gastos de intereses. Esta posición cómoda ofrece un margen de seguridad apreciable.
Working capital requirement (WCR) and payment terms
El fondo de maniobra operativo (FM) mide el desfase temporal de tesorería. Plazo medio de cobro a clientes: 11 días. Plazo proveedores: 41 días. Situación favorable. La rotación de existencias es de 178 días. Este alto nivel inmoviliza tesorería y potencialmente crea riesgo de obsolescencia. El FM representa 176 días de ingresos.
Operating WCR (2022)
?
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
172 992 €
Customer credit (2022)
?
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
11 j
Supplier credit (2022)
?
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
41 j
Inventory turnover (2022)
?
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
178 j
WCR in days of revenue (2022)
?
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
176 j
WCR and payment terms evolution SARL OPTOLAB
Visualization created via numbers.finance Sources : INPI & BCE - Adjustments : Ministry of Economy
Indicator
2016
2018
2019
2020
2021
2022
Operating WCR
206 056 €
167 043 €
188 665 €
198 460 €
162 048 €
172 992 €
Inventory turnover (days)
103
125
168
181
157
178
Customer payment term (days)
17
12
11
15
9
11
Supplier payment term (days)
38
36
34
51
63
41
Positioning of SARL OPTOLAB in its sector
Comparison with sector Commerces de détail d'optique
Valuation estimate
Based on 109 transactions of similar company sales
in 2022,
the value of SARL OPTOLAB is estimated at
73 117 €
(range 44 544€ - 131 635€).
With an EBITDA of 15 426€, the sector multiple of 1.8x is applied.
The price/revenue ratio is 0.48x
(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.
Estimated enterprise value2022
109 transactions
44k€73k€131k€
73 117 €Range: 44 544€ - 131 635€
NAF 5 année 2022
Valuation detail by method
Ajustez les pondérations selon votre analyse
EBITDA Multiple50%
15 426 €×1.8x
Estimation28 302 €
18 704€ - 60 462€
Revenue Multiple30%
354 658 €×0.48x
Estimation171 208 €
105 415€ - 276 791€
Net Income Multiple20%
13 631 €×2.8x
Estimation38 020 €
17 839€ - 91 837€
Valuation evolution
Visualisation creee via abddaf.fr Sources : BODACC & INPI
How is this estimate calculated?
This estimate is based on the analysis of 109 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 OPTOLAB with other companies in the same sector:
Yes, SARL OPTOLAB generated a net profit of 14 k€ in 2022.
Where is the headquarters of SARL OPTOLAB ?
The headquarters of SARL OPTOLAB is located in SAINT-LAURENT-DU-VAR (06700), in the department Alpes-Maritimes.
Where to find the tax return of SARL OPTOLAB ?
The tax return of SARL OPTOLAB 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 OPTOLAB operate?
SARL OPTOLAB 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