SOCIETE OPTIQUE CALAS : revenue, balance sheet and financial ratios
SOCIETE OPTIQUE CALAS is a French company
founded 20 years ago,
specialized in the sector Commerces de détail d'optique.
Based in COMPIEGNE (60200),
this company of category PME
shows in 2025 a revenue of 1.0 M€.
Find below the complete financial statements, solvency ratios, working capital requirements and sector comparison.
Financial history - SOCIETE OPTIQUE CALAS (SIREN 482865201)
Indicator
2025
2024
2023
2022
2021
2020
2019
2018
2017
2016
Revenue
1 007 052 €
941 509 €
782 193 €
708 747 €
785 036 €
676 573 €
796 451 €
795 662 €
822 621 €
772 845 €
Net income
84 911 €
78 391 €
64 844 €
33 039 €
31 794 €
-17 324 €
3 988 €
14 147 €
38 289 €
2 415 €
EBITDA
156 037 €
145 993 €
118 804 €
69 254 €
65 575 €
12 342 €
28 511 €
47 198 €
67 963 €
36 246 €
Net margin
8.4%
8.3%
8.3%
4.7%
4.1%
-2.6%
0.5%
1.8%
4.7%
0.3%
Revenue and income statement
In 2025, SOCIETE OPTIQUE CALAS achieves revenue of 1.0 M€. Revenue is growing positively over 10 years (CAGR: +3.0%). Vs 2024: +7%. After deducting consumption (331 k€), gross margin stands at 676 k€, i.e. a rate of 67%. This ratio measures the ability to generate value from commercial activity. EBITDA (= Gross margin - Personnel expenses - Taxes) reaches 156 k€, representing 15.5% of revenue. This high EBITDA margin provides strong self-financing capacity and resilience to uncertainties. Ultimately, net income (= EBIT +/- financial result +/- exceptional - corporate tax) amounts to 85 k€, i.e. 8.4% of revenue. This profit can be retained or distributed to shareholders.
Revenue (2025)
?
Revenue
Definition
Total amount of sales of goods and services made by the company.
Formula
Sales of goods + Sold production
1 007 052 €
Gross margin (2025)
?
Gross margin
Definition
Difference between revenue and cost of goods sold.
Formula
Revenue - Cost of goods consumed
675 937 €
EBITDA (2025)
?
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
156 037 €
EBIT (2025)
?
EBIT (Operating Income)
Definition
Operating income, including depreciation and provisions.
Formula
EBITDA - Depreciation and provisions + Reversals
107 913 €
Net income (2025)
?
Net income
Definition
Profit or loss after all expenses, including taxes and exceptional items.
Formula
Current income + Exceptional income - Income tax
84 911 €
EBITDA margin (2025)
?
EBITDA margin
Definition
Measures the company's operating profitability.
Formula
(EBE / CA) x 100
Interpretation
> 10% : Good profitability 5-10% : Average < 5% : Low
15.3%
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
The debt ratio (= Financial debt / Equity x 100) stands at 57%. Debt remains under control: the company retains capacity to raise new debt if needed. Financial autonomy (= Equity / Total assets x 100) reaches 57%. This high autonomy means the company finances most of its assets through equity, a sign of strength. Debt repayment capacity (= Financial debt / Cash flow) indicates it would take 4.0 years of cash flow to repay all financial debt. This ratio remains within usual banking standards. Cash flow represents 9.8% of revenue. Cash flow measures resources generated by operations, available for investment and debt repayment. Satisfactory level allowing partial financing of growth.
Debt ratio (2025)
?
Debt ratio
Definition
Measures the proportion of debt to equity.
Formula
(Financial debt / Equity) x 100
Interpretation
< 50% : Low 50-100% : Moderate > 100% : High
57.199%
Financial autonomy (2025)
?
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
56.622%
Cash flow / Revenue (2025)
?
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
9.823%
Repayment capacity (2025)
?
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
3.977
Asset age ratio (2025)
?
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
2023
2024
2025
Debt ratio
85.259
76.928
73.992
72.889
102.364
82.982
117.496
101.595
77.434
57.199
Financial autonomy
37.898
41.552
44.032
45.981
39.234
38.994
40.941
41.503
46.174
56.622
Repayment capacity
27.399
7.608
13.012
44.084
-38.833
10.241
13.716
7.943
5.076
3.977
Cash flow / Revenue
1.414%
4.771%
2.888%
0.847%
-1.522%
4.412%
5.713%
8.702%
9.89%
9.823%
Sector positioning
Debt ratio
57.22025
2023
2024
2025
Q1: 6.41
Med: 22.3
Q3: 55.91
Average
In 2025, the debt ratio of SOCIETE OPTIQUE CALAS (57.20) 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
56.62%2025
2023
2024
2025
Q1: 40.18%
Med: 58.1%
Q3: 72.47%
Average+8 pts over 3 years
In 2025, the financial autonomy of SOCIETE OPTIQUE CALAS (56.6%) 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
3.98 years2025
2023
2024
2025
Q1: 0.15 years
Med: 0.89 years
Q3: 2.64 years
Watch
In 2025, the repayment capacity of SOCIETE OPTIQUE CALAS (3.98) 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 264.36. 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 6.1x. Operating income very largely covers interest expenses: high safety margin.
Liquidity ratio (2025)
?
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
264.359
Interest coverage (2025)
?
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
2019
2020
2021
2022
2023
2024
2025
Liquidity ratio
84.811
101.036
109.131
112.203
154.513
91.149
185.867
182.892
181.297
264.359
Interest coverage
18.085
7.815
8.833
12.634
27.581
5.124
9.754
12.153
10.566
6.117
Sector positioning
Liquidity ratio
264.362025
2023
2024
2025
Q1: 173.4
Med: 261.1
Q3: 382.67
Good+22 pts over 3 years
In 2025, the liquidity ratio of SOCIETE OPTIQUE CALAS (264.36) 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
6.12x2025
2023
2024
2025
Q1: 0.06x
Med: 1.72x
Q3: 6.2x
Good
In 2025, the interest coverage of SOCIETE OPTIQUE CALAS (6.1x) 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. Average customer payment term: 0 days (formula: Customer receivables / Revenue incl. VAT x 360). Supplier term: 51 days. Excellent situation: suppliers finance 51 days of the operating cycle (retail model). Inventory turnover is 30 days (= Average inventory / Cost of goods x 360). Fast turnover, sign of good inventory management. Overall, WCR represents 35 days of revenue, i.e. 97 k€ to permanently finance. Notable WCR improvement over the period (-35%), freeing up cash.
Operating WCR (2025)
?
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
97 201 €
Customer credit (2025)
?
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 (2025)
?
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
51 j
Inventory turnover (2025)
?
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
30 j
WCR in days of revenue (2025)
?
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
35 j
WCR and payment terms evolution SOCIETE OPTIQUE CALAS
Visualization created via numbers.finance Sources : INPI & BCE - Adjustments : Ministry of Economy
Indicator
2016
2017
2018
2019
2020
2021
2022
2023
2024
2025
Operating WCR
150 558 €
150 178 €
152 998 €
111 073 €
93 205 €
30 601 €
111 869 €
98 290 €
105 769 €
97 201 €
Inventory turnover (days)
24
24
25
29
33
26
36
39
34
30
Customer payment term (days)
9
14
16
0
0
0
0
0
0
0
Supplier payment term (days)
139
118
102
94
115
127
59
113
112
51
Positioning of SOCIETE OPTIQUE CALAS in its sector
Comparison with sector Commerces de détail d'optique
Valuation estimate
Based on 83 transactions of similar company sales
in 2025,
the value of SOCIETE OPTIQUE CALAS is estimated at
317 455 €
(range 147 557€ - 511 374€).
With an EBITDA of 156 037€, the sector multiple of 2.2x is applied.
The price/revenue ratio is 0.26x
(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. Medium reliability: estimate to be confirmed with in-depth analysis.
Estimated enterprise value2025
83 tx
147k€317k€511k€
317 455 €Range: 147 557€ - 511 374€
NAF 5 année 2025
Valuation detail by method
Ajustez les pondérations selon votre analyse
EBITDA Multiple50%
156 037 €×2.2x
Estimation351 031 €
150 217€ - 524 866€
Revenue Multiple30%
1 007 052 €×0.26x
Estimation263 493 €
162 292€ - 520 956€
Net Income Multiple20%
84 911 €×3.7x
Estimation314 461 €
118 808€ - 463 274€
Valuation evolution
Visualisation creee via abddaf.fr Sources : BODACC & INPI
How is this estimate calculated?
This estimate is based on the analysis of 83 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 SOCIETE OPTIQUE CALAS with other companies in the same sector:
Frequently asked questions about SOCIETE OPTIQUE CALAS
What is the revenue of SOCIETE OPTIQUE CALAS ?
The revenue of SOCIETE OPTIQUE CALAS in 2025 is 1.0 M€.
Is SOCIETE OPTIQUE CALAS profitable?
Yes, SOCIETE OPTIQUE CALAS generated a net profit of 85 k€ in 2025.
Where is the headquarters of SOCIETE OPTIQUE CALAS ?
The headquarters of SOCIETE OPTIQUE CALAS is located in COMPIEGNE (60200), in the department Oise.
Where to find the tax return of SOCIETE OPTIQUE CALAS ?
The tax return of SOCIETE OPTIQUE CALAS 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 SOCIETE OPTIQUE CALAS operate?
SOCIETE OPTIQUE CALAS 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