Employees: 02 (2023.0)Legal category: SCA (commandite par actions)Size: PMECreation date: 1994-07-01 (31 years)Status: ActiveBusiness sector: Commerces de détail d'optiqueLocation: PARIS (75002), Paris
VENDOME OPTIQUE : revenue, balance sheet and financial ratios
VENDOME OPTIQUE is a French company
founded 31 years ago,
specialized in the sector Commerces de détail d'optique.
Based in PARIS (75002),
this company of category PME
shows in 2024 a revenue of 743 k€.
Find below the complete financial statements, solvency ratios, working capital requirements and sector comparison.
Financial history - VENDOME OPTIQUE (SIREN 397643628)
Indicator
2024
2023
2022
2021
2020
2019
2018
2017
2016
Revenue
742 753 €
740 646 €
711 490 €
590 166 €
498 176 €
674 534 €
654 356 €
649 065 €
671 438 €
Net income
57 179 €
46 510 €
34 686 €
28 342 €
31 906 €
-20 224 €
25 129 €
20 110 €
24 192 €
EBITDA
80 543 €
94 185 €
63 664 €
49 668 €
46 791 €
-1 684 €
34 394 €
13 903 €
38 780 €
Net margin
7.7%
6.3%
4.9%
4.8%
6.4%
-3.0%
3.8%
3.1%
3.6%
Revenue and income statement
In 2024, VENDOME OPTIQUE achieves revenue of 743 k€. Revenue is growing positively over 9 years (CAGR: +1.3%). Vs 2023: +0%. After deducting consumption (278 k€), gross margin stands at 465 k€, i.e. a rate of 63%. This ratio measures the ability to generate value from commercial activity. EBITDA (= Gross margin - Personnel expenses - Taxes) reaches 81 k€, representing 10.8% of revenue. This level of operating margin is satisfactory for the sector. Ultimately, net income (= EBIT +/- financial result +/- exceptional - corporate tax) amounts to 57 k€, i.e. 7.7% of revenue. This profit can be retained or distributed to shareholders.
Revenue (2024)
?
Revenue
Definition
Total amount of sales of goods and services made by the company.
Formula
Sales of goods + Sold production
742 753 €
Gross margin (2024)
?
Gross margin
Definition
Difference between revenue and cost of goods sold.
Formula
Revenue - Cost of goods consumed
465 185 €
EBITDA (2024)
?
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
80 543 €
EBIT (2024)
?
EBIT (Operating Income)
Definition
Operating income, including depreciation and provisions.
Formula
EBITDA - Depreciation and provisions + Reversals
72 451 €
Net income (2024)
?
Net income
Definition
Profit or loss after all expenses, including taxes and exceptional items.
Formula
Current income + Exceptional income - Income tax
57 179 €
EBITDA margin (2024)
?
EBITDA margin
Definition
Measures the company's operating profitability.
Formula
(EBE / CA) x 100
Interpretation
> 10% : Good profitability 5-10% : Average < 5% : Low
10.8%
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 0%. 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 63%. 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 0.0 years of cash flow to repay all financial debt. This short period demonstrates excellent debt sustainability. Cash flow represents 9.6% of revenue. Cash flow measures resources generated by operations, available for investment and debt repayment. Satisfactory level allowing partial financing of growth.
Debt ratio (2024)
?
Debt ratio
Definition
Measures the proportion of debt to equity.
Formula
(Financial debt / Equity) x 100
Interpretation
< 50% : Low 50-100% : Moderate > 100% : High
0.262%
Financial autonomy (2024)
?
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
62.556%
Cash flow / Revenue (2024)
?
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
9.579%
Repayment capacity (2024)
?
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
0.009
Asset age ratio (2024)
?
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
Debt ratio
7.225
0.205
0.202
506.625
238.354
126.758
67.26
22.421
0.262
Financial autonomy
60.502
64.297
72.981
12.37
21.988
30.36
40.655
50.405
62.556
Repayment capacity
0.537
0.011
0.02
-3.853
4.455
3.052
1.826
0.493
0.009
Cash flow / Revenue
4.594%
5.856%
3.499%
-6.889%
7.035%
6.721%
6.747%
10.857%
9.579%
Sector positioning
Debt ratio
0.262024
2022
2023
2024
Q1: 6.25
Med: 24.6
Q3: 67.83
Excellent-40 pts over 3 years
In 2024, the debt ratio of VENDOME OPTIQUE (0.26) ranks in the bottom 25% of the sector, which is positive. This ratio measures the weight of debt relative to equity. A low ratio indicates a solid financial structure with little dependence on creditors.
Financial autonomy
62.56%2024
2022
2023
2024
Q1: 27.06%
Med: 52.86%
Q3: 69.46%
Good+25 pts over 3 years
In 2024, the financial autonomy of VENDOME OPTIQUE (62.6%) 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.
Repayment capacity
0.01 years2024
2022
2023
2024
Q1: 0.0 years
Med: 0.84 years
Q3: 2.71 years
Good-32 pts over 3 years
In 2024, the repayment capacity of VENDOME OPTIQUE (0.01) ranks below the median of the sector. This ratio indicates the number of years needed to repay debt with cash flow. This controlled position reflects prudent management.
Liquidity ratios
The liquidity ratio (= Current assets / Current liabilities) stands at 194.56. 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 1.8x. Coverage is limited: any activity downturn would jeopardize interest payments.
Liquidity ratio (2024)
?
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
194.561
Interest coverage (2024)
?
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
1.772
Liquidity indicators evolution VENDOME OPTIQUE
Visualisation créée via abddaf.fr Sources : INPI & BCE - Retraitements : Ministère de l'économie
Indicator
2016
2017
2018
2019
2020
2021
2022
2023
2024
Liquidity ratio
215.323
242.926
346.019
210.034
225.01
184.236
184.315
177.06
194.561
Interest coverage
8.724
20.852
7.621
-416.686
16.101
12.445
6.413
3.026
1.772
Sector positioning
Liquidity ratio
194.562024
2022
2023
2024
Q1: 162.44
Med: 249.24
Q3: 376.94
Average+5 pts over 3 years
In 2024, the liquidity ratio of VENDOME OPTIQUE (194.56) 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
1.77x2024
2022
2023
2024
Q1: 0.0x
Med: 1.37x
Q3: 5.78x
Good-23 pts over 3 years
In 2024, the interest coverage of VENDOME OPTIQUE (1.8x) 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: 21 days (formula: Customer receivables / Revenue incl. VAT x 360). Supplier term: 46 days. Favorable situation: supplier credit is longer than customer credit by 25 days. Inventory turnover is 31 days (= Average inventory / Cost of goods x 360). Fast turnover, sign of good inventory management. Overall, WCR represents 32 days of revenue, i.e. 65 k€ to permanently finance.
Operating WCR (2024)
?
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
65 347 €
Customer credit (2024)
?
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
21 j
Supplier credit (2024)
?
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
46 j
Inventory turnover (2024)
?
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
31 j
WCR in days of revenue (2024)
?
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
32 j
WCR and payment terms evolution VENDOME OPTIQUE
Visualization created via numbers.finance Sources : INPI & BCE - Adjustments : Ministry of Economy
Indicator
2016
2017
2018
2019
2020
2021
2022
2023
2024
Operating WCR
56 293 €
43 870 €
90 105 €
66 165 €
69 964 €
72 319 €
41 266 €
87 848 €
65 347 €
Inventory turnover (days)
26
31
43
33
33
32
27
35
31
Customer payment term (days)
30
26
20
16
20
18
15
23
21
Supplier payment term (days)
24
18
22
13
52
53
36
46
46
Positioning of VENDOME OPTIQUE in its sector
Comparison with sector Commerces de détail d'optique
Valuation estimate
Based on 117 transactions of similar company sales
in 2024,
the value of VENDOME OPTIQUE is estimated at
305 794 €
(range 190 415€ - 563 431€).
With an EBITDA of 80 543€, the sector multiple of 4.0x is applied.
The price/revenue ratio is 0.53x
(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 value2024
117 transactions
190k€305k€563k€
305 794 €Range: 190 415€ - 563 431€
NAF 5 année 2024
Valuation detail by method
Ajustez les pondérations selon votre analyse
EBITDA Multiple50%
80 543 €×4.0x
Estimation319 912 €
220 733€ - 603 150€
Revenue Multiple30%
742 753 €×0.53x
Estimation393 248 €
223 074€ - 584 746€
Net Income Multiple20%
57 179 €×2.4x
Estimation139 319 €
65 633€ - 432 164€
Valuation evolution
Visualisation creee via abddaf.fr Sources : BODACC & INPI
How is this estimate calculated?
This estimate is based on the analysis of 117 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 VENDOME OPTIQUE with other companies in the same sector:
Yes, VENDOME OPTIQUE generated a net profit of 57 k€ in 2024.
Where is the headquarters of VENDOME OPTIQUE ?
The headquarters of VENDOME OPTIQUE is located in PARIS (75002), in the department Paris.
Where to find the tax return of VENDOME OPTIQUE ?
The tax return of VENDOME 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 VENDOME OPTIQUE operate?
VENDOME 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