Employees: NN (None)Legal category: Société à responsabilité limitée (sans autre indication)Size: NoneCreation date: 1984-08-01 (41 years)Status: ActiveBusiness sector: Commerces de détail d'optiqueLocation: SOMMIERES (30250), Gard
SOMMIERES OPTIQUE SARL : revenue, balance sheet and financial ratios
SOMMIERES OPTIQUE SARL is a French company
founded 41 years ago,
specialized in the sector Commerces de détail d'optique.
Based in SOMMIERES (30250),
this company of category PME
shows in 2021 a revenue of 212 k€.
Find below the complete financial statements, solvency ratios, working capital requirements and sector comparison.
Financial history - SOMMIERES OPTIQUE SARL (SIREN 330581596)
Indicator
2021
2020
2019
Revenue
211 807 €
193 135 €
208 517 €
Net income
-29 988 €
-10 308 €
-804 €
EBITDA
-27 417 €
-12 059 €
-9 941 €
Net margin
-14.2%
-5.3%
-0.4%
Revenue and income statement
In 2021, SOMMIERES OPTIQUE SARL achieves revenue of 212 k€. Revenue is growing positively over 3 years (CAGR: +0.8%). Vs 2020: +10%. After deducting consumption (73 k€), gross margin stands at 139 k€, i.e. a rate of 66%. This ratio measures the ability to generate value from commercial activity. EBITDA (= Gross margin - Personnel expenses - Taxes) reaches -27 k€, representing -12.9% of revenue. Warning negative scissor effect: despite revenue change (+10%), EBITDA varies by -127%, reducing margin by 6.7 pts. This reflects costs rising faster than revenue. Negative EBITDA means operations do not cover current expenses: concerning situation. Net income is negative at -30 k€ (-14.2% of revenue), which will impact equity.
Revenue (2021)
?
Revenue
Definition
Total amount of sales of goods and services made by the company.
Formula
Sales of goods + Sold production
211 807 €
Gross margin (2021)
?
Gross margin
Definition
Difference between revenue and cost of goods sold.
Formula
Revenue - Cost of goods consumed
139 182 €
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
-27 417 €
EBIT (2021)
?
EBIT (Operating Income)
Definition
Operating income, including depreciation and provisions.
Formula
EBITDA - Depreciation and provisions + Reversals
-28 160 €
Net income (2021)
?
Net income
Definition
Profit or loss after all expenses, including taxes and exceptional items.
Formula
Current income + Exceptional income - Income tax
-29 988 €
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
-12.9%
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 50%. Debt remains under control: the company retains capacity to raise new debt if needed. Financial autonomy (= Equity / Total assets x 100) reaches 27%. The balance between equity and debt is satisfactory.
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
50.159%
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
27.455%
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
-12.138%
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
-3.514
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
2019
2020
2021
Debt ratio
34.928
33.74
50.159
Financial autonomy
22.8
21.553
27.455
Repayment capacity
26.958
-9.812
-3.514
Cash flow / Revenue
1.109%
-3.745%
-12.138%
Sector positioning
Debt ratio
50.162021
2019
2020
2021
Q1: 11.81
Med: 37.68
Q3: 95.53
Average
In 2021, the debt ratio of SOMMIERES OPTIQUE SARL (50.16) 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
27.45%2021
2019
2020
2021
Q1: 27.89%
Med: 48.8%
Q3: 65.49%
Average
In 2021, the financial autonomy of SOMMIERES OPTIQUE SARL (27.4%) 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
-3.51 years2021
2019
2020
2021
Q1: 0.07 years
Med: 1.27 years
Q3: 3.47 years
Excellent-50 pts over 3 years
In 2021, the repayment capacity of SOMMIERES OPTIQUE SARL (-3.51) ranks in the bottom 25% of the sector, which is positive. This ratio indicates the number of years needed to repay debt with cash flow. A short capacity reflects controlled debt and good cash generation.
Liquidity ratios
The liquidity ratio (= Current assets / Current liabilities) stands at 388.76. Concretely, the company has €2 of liquid assets for every €1 of short-term debt: no cash risk within 12 months.
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
388.759
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
2019
2020
2021
Liquidity ratio
422.326
469.54
388.759
Interest coverage
-33.377
-9.901
-4.836
Sector positioning
Liquidity ratio
388.762021
2019
2020
2021
Q1: 181.19
Med: 267.26
Q3: 375.48
Excellent
In 2021, the liquidity ratio of SOMMIERES OPTIQUE SARL (388.76) ranks in the top 25% of the sector. This ratio measures the ability to cover short-term debt with current assets. A ratio above 1 ensures comfortable coverage of short-term maturities.
Interest coverage
-4.84x2021
2019
2020
2021
Q1: 0.0x
Med: 0.82x
Q3: 2.87x
Watch
In 2021, the interest coverage of SOMMIERES OPTIQUE SARL (-4.8x) ranks in the bottom 25% of the sector. This ratio indicates how many times operating income covers interest expenses. Low coverage may indicate fragility to rate or income variations.
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: 47 days. Excellent situation: suppliers finance 47 days of the operating cycle (retail model). Inventory turnover is 58 days (= Average inventory / Cost of goods x 360). Overall, WCR represents 288 days of revenue, i.e. 169 k€ to permanently finance.
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
169 420 €
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
0 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
47 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
58 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
288 j
WCR and payment terms evolution SOMMIERES OPTIQUE SARL
Visualization created via numbers.finance Sources : INPI & BCE - Adjustments : Ministry of Economy
Indicator
2019
2020
2021
Operating WCR
175 092 €
176 624 €
169 420 €
Inventory turnover (days)
47
53
58
Customer payment term (days)
8
0
0
Supplier payment term (days)
69
59
47
Positioning of SOMMIERES OPTIQUE SARL 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 SOMMIERES OPTIQUE SARL is estimated at
106 886 €
(range 72 895€ - 174 300€).
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
72k€106k€174k€
106 886 €Range: 72 895€ - 174 300€
NAF 5 année 2021
Valuation method used
Revenue Multiple
211 807 €
×
0.50x
=106 887 €
Range: 72 895€ - 174 300€
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 SOMMIERES OPTIQUE SARL with other companies in the same sector:
Frequently asked questions about SOMMIERES OPTIQUE SARL
What is the revenue of SOMMIERES OPTIQUE SARL ?
The revenue of SOMMIERES OPTIQUE SARL in 2021 is 212 k€.
Is SOMMIERES OPTIQUE SARL profitable?
SOMMIERES OPTIQUE SARL recorded a net loss in 2021.
Where is the headquarters of SOMMIERES OPTIQUE SARL ?
The headquarters of SOMMIERES OPTIQUE SARL is located in SOMMIERES (30250), in the department Gard.
Where to find the tax return of SOMMIERES OPTIQUE SARL ?
The tax return of SOMMIERES OPTIQUE SARL 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 SOMMIERES OPTIQUE SARL operate?
SOMMIERES OPTIQUE SARL 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