Employees: 02 (2023.0)Legal category: Société à responsabilité limitée (sans autre indication)Size: PMECreation date: 1967-01-01 (59 years)Status: ActiveBusiness sector: Commerces de détail d'optiqueLocation: PARIS (75019), Paris
SOC JAURES OPTIQUE : revenue, balance sheet and financial ratios
SOC JAURES OPTIQUE is a French company
founded 59 years ago,
specialized in the sector Commerces de détail d'optique.
Based in PARIS (75019),
this company of category PME
shows in 2022 a revenue of 458 k€.
Find below the complete financial statements, solvency ratios, working capital requirements and sector comparison.
Financial history - SOC JAURES OPTIQUE (SIREN 672035854)
Indicator
2022
2021
2020
2019
2018
2017
2016
Revenue
457 677 €
415 508 €
361 946 €
407 797 €
432 668 €
458 038 €
530 659 €
Net income
-7 191 €
-20 314 €
8 673 €
2 871 €
2 024 €
-42 432 €
1 884 €
EBITDA
3 291 €
-12 816 €
7 352 €
-6 716 €
-40 228 €
-49 280 €
29 566 €
Net margin
-1.6%
-4.9%
2.4%
0.7%
0.5%
-9.3%
0.4%
Revenue and income statement
In 2022, SOC JAURES OPTIQUE achieves revenue of 458 k€. Activity remains stable over the period (CAGR: -2.4%). Vs 2021, growth of +10% (416 k€ -> 458 k€). After deducting consumption (176 k€), gross margin stands at 282 k€, i.e. a rate of 62%. This ratio measures the ability to generate value from commercial activity. EBITDA (= Gross margin - Personnel expenses - Taxes) reaches 3 k€, representing 0.7% of revenue. Positive scissor effect: EBITDA margin improves by +3.8 pts, sign of improved operational efficiency. The operating margin remains fragile, requiring cost vigilance. Net income is negative at -7 k€ (-1.6% of revenue), which will impact equity.
Revenue (2022)
?
Revenue
Definition
Total amount of sales of goods and services made by the company.
Formula
Sales of goods + Sold production
457 677 €
Gross margin (2022)
?
Gross margin
Definition
Difference between revenue and cost of goods sold.
Formula
Revenue - Cost of goods consumed
282 005 €
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
3 291 €
EBIT (2022)
?
EBIT (Operating Income)
Definition
Operating income, including depreciation and provisions.
Formula
EBITDA - Depreciation and provisions + Reversals
-6 623 €
Net income (2022)
?
Net income
Definition
Profit or loss after all expenses, including taxes and exceptional items.
Formula
Current income + Exceptional income - Income tax
-7 191 €
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
0.7%
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 131%. Debt level is high: negotiating margin with banks is reduced. Financial autonomy (= Equity / Total assets x 100) reaches 25%. The balance between equity and debt is satisfactory. Debt repayment capacity (= Financial debt / Cash flow) indicates it would take 43.2 years of cash flow to repay all financial debt. Beyond 7 years, banks generally consider credit risk as high. Cash flow represents 0.4% of revenue. Cash flow measures resources generated by operations, available for investment and debt repayment.
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
130.917%
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
25.03%
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
0.422%
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
43.155
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
2017
2018
2019
2020
2021
2022
Debt ratio
31.361
36.312
139.258
106.38
112.605
149.002
130.917
Financial autonomy
42.25
29.529
31.201
33.32
32.388
23.563
25.03
Repayment capacity
0.451
-0.087
-2.215
-5.071
19.152
-7.269
43.155
Cash flow / Revenue
4.174%
-12.213%
-9.9%
-3.596%
1.505%
-3.607%
0.422%
Sector positioning
Debt ratio
130.922022
2020
2021
2022
Q1: 10.37
Med: 34.19
Q3: 87.48
Average
In 2022, the debt ratio of SOC JAURES OPTIQUE (130.92) 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
25.03%2022
2020
2021
2022
Q1: 28.09%
Med: 50.24%
Q3: 67.44%
Watch-10 pts over 3 years
In 2022, the financial autonomy of SOC JAURES OPTIQUE (25.0%) ranks in the bottom 25% of the sector. This ratio represents the share of equity in total financing. Low autonomy may limit investment capacity and increase vulnerability.
Repayment capacity
43.16 years2022
2020
2021
2022
Q1: 0.01 years
Med: 1.19 years
Q3: 3.48 years
Watch
In 2022, the repayment capacity of SOC JAURES OPTIQUE (43.16) 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 171.97. Concretely, the company has €2 of liquid assets for every €1 of short-term debt: no cash risk within 12 months. The interest coverage ratio (= EBIT / Interest expenses) is 15.6x. Operating income very largely covers interest expenses: high safety margin.
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
171.967
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
15.649
Liquidity indicators evolution SOC JAURES OPTIQUE
Visualisation créée via abddaf.fr Sources : INPI & BCE - Retraitements : Ministère de l'économie
Indicator
2016
2017
2018
2019
2020
2021
2022
Liquidity ratio
124.87
101.126
216.854
178.729
241.408
192.824
171.967
Interest coverage
24.474
-15.869
-4.044
-37.284
10.256
-3.066
15.649
Sector positioning
Liquidity ratio
171.972022
2020
2021
2022
Q1: 170.76
Med: 259.65
Q3: 390.95
Average-18 pts over 3 years
In 2022, the liquidity ratio of SOC JAURES OPTIQUE (171.97) 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
15.65x2022
2020
2021
2022
Q1: 0.0x
Med: 1.09x
Q3: 3.87x
Excellent
In 2022, the interest coverage of SOC JAURES OPTIQUE (15.7x) ranks in the top 25% of the sector. This ratio indicates how many times operating income covers interest expenses. High coverage means financial charges weigh little on profitability.
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: 47 days (formula: Customer receivables / Revenue incl. VAT x 360). Supplier term: 81 days. Excellent situation: suppliers finance 34 days of the operating cycle (retail model). Inventory turnover is 118 days (= Average inventory / Cost of goods x 360). This high level ties up cash and potentially creates obsolescence risk. Overall, WCR represents 149 days of revenue, i.e. 189 k€ to permanently finance. Over 2016-2022, WCR increased by +42%, requiring additional financing.
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
189 167 €
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
47 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
81 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
118 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
149 j
WCR and payment terms evolution SOC JAURES OPTIQUE
Visualization created via numbers.finance Sources : INPI & BCE - Adjustments : Ministry of Economy
Indicator
2016
2017
2018
2019
2020
2021
2022
Operating WCR
133 195 €
126 148 €
162 026 €
153 968 €
150 515 €
188 745 €
189 167 €
Inventory turnover (days)
102
136
143
148
160
169
118
Customer payment term (days)
15
0
0
0
16
16
47
Supplier payment term (days)
80
113
59
82
64
90
81
Positioning of SOC JAURES OPTIQUE 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 SOC JAURES OPTIQUE is estimated at
86 626 €
(range 53 507€ - 142 008€).
With an EBITDA of 3 291€, 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
53k€86k€142k€
86 626 €Range: 53 507€ - 142 008€
NAF 5 année 2022
Valuation detail by method
Ajustez les pondérations selon votre analyse
EBITDA Multiple50%
3 291 €×1.8x
Estimation6 038 €
3 990€ - 12 899€
Revenue Multiple30%
457 677 €×0.48x
Estimation220 940 €
136 036€ - 357 191€
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 SOC JAURES OPTIQUE with other companies in the same sector:
Frequently asked questions about SOC JAURES OPTIQUE
What is the revenue of SOC JAURES OPTIQUE ?
The revenue of SOC JAURES OPTIQUE in 2022 is 458 k€.
Is SOC JAURES OPTIQUE profitable?
SOC JAURES OPTIQUE recorded a net loss in 2022.
Where is the headquarters of SOC JAURES OPTIQUE ?
The headquarters of SOC JAURES OPTIQUE is located in PARIS (75019), in the department Paris.
Where to find the tax return of SOC JAURES OPTIQUE ?
The tax return of SOC JAURES 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 SOC JAURES OPTIQUE operate?
SOC JAURES 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