Employees: 03 (2023.0)Legal category: SCA (commandite par actions)Size: PMECreation date: 2010-08-12 (15 years)Status: ActiveBusiness sector: Commerces de détail d'optiqueLocation: THOIRY (01710), Ain
VAL D'OPTIQUE : revenue, balance sheet and financial ratios
VAL D'OPTIQUE is a French company
founded 15 years ago,
specialized in the sector Commerces de détail d'optique.
Based in THOIRY (01710),
this company of category PME
shows in 2022 a revenue of 1.3 M€.
Find below the complete financial statements, solvency ratios, working capital requirements and sector comparison.
Financial history - VAL D'OPTIQUE (SIREN 524384096)
Indicator
2025
2024
2023
2022
2020
2019
2018
2017
2016
Revenue
N/C
N/C
N/C
1 279 419 €
831 845 €
955 029 €
987 279 €
974 148 €
N/C
Net income
149 340 €
126 531 €
176 283 €
80 440 €
-23 848 €
27 805 €
55 577 €
34 203 €
23 268 €
EBITDA
N/C
N/C
N/C
123 596 €
41 146 €
166 311 €
176 226 €
128 382 €
N/C
Net margin
N/C
N/C
N/C
6.3%
-2.9%
2.9%
5.6%
3.5%
N/C
Revenue and income statement
In 2025, VAL D'OPTIQUE generates positive net income of 149 k€. Net income represents the final profit after all expenses (operating, financial, exceptional) and corporate tax. Change over 2016-2025: 23 k€ -> 149 k€.
Net income (2025)
?
Net income
Definition
Profit or loss after all expenses, including taxes and exceptional items.
Formula
Current income + Exceptional income - Income tax
149 340 €
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 10%. This very low level reflects a solid financial structure, offering significant room for future investments or acquisitions. Financial autonomy (= Equity / Total assets x 100) reaches 69%. This high autonomy means the company finances most of its assets through equity, a sign of strength.
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
10.229%
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
69.317%
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
2022
2023
2024
2025
Debt ratio
97.652
318.9
190.044
140.054
261.835
99.466
51.29
26.664
10.229
Financial autonomy
15.445
19.942
28.21
34.524
22.198
39.161
51.968
60.959
69.317
Repayment capacity
None
5.901
2.796
2.681
-12.73
3.977
None
None
None
Cash flow / Revenue
None%
7.977%
13.724%
12.427%
-5.0%
7.595%
None%
None%
None%
Sector positioning
Debt ratio
10.232025
2023
2024
2025
Q1: 6.41
Med: 22.3
Q3: 55.91
Good-31 pts over 3 years
In 2025, the debt ratio of VAL D'OPTIQUE (10.23) ranks below the median of the sector. This ratio measures the weight of debt relative to equity. This controlled position reflects prudent management.
Financial autonomy
69.32%2025
2023
2024
2025
Q1: 40.18%
Med: 58.1%
Q3: 72.47%
Good+20 pts over 3 years
In 2025, the financial autonomy of VAL D'OPTIQUE (69.3%) ranks above the median of the sector. This ratio represents the share of equity in total financing. This comfortable position offers an appreciable safety margin.
Liquidity ratios
The liquidity ratio (= Current assets / Current liabilities) stands at 196.98. Concretely, the company has €2 of liquid assets for every €1 of short-term debt: no cash risk within 12 months.
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
196.983
Liquidity indicators evolution VAL D'OPTIQUE
Visualisation créée via abddaf.fr Sources : INPI & BCE - Retraitements : Ministère de l'économie
Indicator
2016
2017
2018
2019
2020
2022
2023
2024
2025
Liquidity ratio
197.022
189.532
173.48
175.568
140.734
133.286
166.088
179.116
196.983
Interest coverage
None
18.755
7.666
6.463
16.988
2.663
None
None
None
Sector positioning
Liquidity ratio
196.982025
2023
2024
2025
Q1: 173.4
Med: 261.1
Q3: 382.67
Average+7 pts over 3 years
In 2025, the liquidity ratio of VAL D'OPTIQUE (196.98) 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.
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: 3 days (formula: Customer receivables / Revenue incl. VAT x 360). Supplier term: 287 days. Excellent situation: suppliers finance 284 days of the operating cycle (retail model).
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
0 €
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
3 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
287 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
0 j
WCR and payment terms evolution VAL D'OPTIQUE
Visualization created via numbers.finance Sources : INPI & BCE - Adjustments : Ministry of Economy
Indicator
2016
2017
2018
2019
2020
2022
2023
2024
2025
Operating WCR
0 €
95 846 €
90 010 €
105 960 €
100 337 €
107 983 €
0 €
0 €
0 €
Inventory turnover (days)
0
28
29
30
42
31
0
0
0
Customer payment term (days)
0
4
24
25
0
1
0
12
3
Supplier payment term (days)
0
47
50
39
67
52
0
236
287
Positioning of VAL D'OPTIQUE 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 VAL D'OPTIQUE is estimated at
553 069 €
(range 208 958€ - 814 797€).
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
208k€553k€814k€
553 069 €Range: 208 958€ - 814 797€
NAF 5 année 2025
Valuation method used
Net Income Multiple
149 340 €
×
3.7x
=553 069 €
Range: 208 958€ - 814 798€
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 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 VAL D'OPTIQUE with other companies in the same sector:
Yes, VAL D'OPTIQUE generated a net profit of 149 k€ in 2025.
Where is the headquarters of VAL D'OPTIQUE ?
The headquarters of VAL D'OPTIQUE is located in THOIRY (01710), in the department Ain.
Where to find the tax return of VAL D'OPTIQUE ?
The tax return of VAL D'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 VAL D'OPTIQUE operate?
VAL D'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