Employees: 01 (2023.0)Legal category: Société à responsabilité limitée (sans autre indication)Size: PMECreation date: 2009-03-01 (17 years)Status: ActiveBusiness sector: Commerces de détail d'optiqueLocation: ANNONAY (07100), Ardeche
ZANIOPTIQ 0 7 : revenue, balance sheet and financial ratios
ZANIOPTIQ 0 7 is a French company
founded 17 years ago,
specialized in the sector Commerces de détail d'optique.
Based in ANNONAY (07100),
this company of category PME
shows in 2020 a revenue of 238 k€.
Find below the complete financial statements, solvency ratios, working capital requirements and sector comparison.
Financial history - ZANIOPTIQ 0 7 (SIREN 510758121)
Indicator
2020
2019
2017
Revenue
237 745 €
N/C
206 815 €
Net income
547 €
0 €
19 348 €
EBITDA
4 909 €
N/C
26 830 €
Net margin
0.2%
N/C
9.4%
Revenue and income statement
Im Jahr 2020 erzielt ZANIOPTIQ 0 7 einen Umsatz von 238 k€. Der Umsatz wächst über 3 Jahre positiv (CAGR: +4.8%). Nach Abzug des Verbrauchs (100 k€) beträgt die Bruttomarge 138 k€, d.h. eine Rate von 58%. Dieses Verhältnis misst die Fähigkeit, aus der Geschäftstätigkeit Wert zu schaffen. EBITDA (= Bruttomarge - Personalkosten - Steuern) erreicht 5 k€, was 2.1% des Umsatzes entspricht. Die operative Marge bleibt fragil und erfordert Kostenwachsamkeit. Das Nettoergebnis beträgt 547 €, d.h. 0.2% des Umsatzes.
Revenue (2020)
?
Revenue
Definition
Total amount of sales of goods and services made by the company.
Formula
Sales of goods + Sold production
237 745 €
Gross margin (2020)
?
Gross margin
Definition
Difference between revenue and cost of goods sold.
Formula
Revenue - Cost of goods consumed
138 220 €
EBITDA (2020)
?
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
4 909 €
EBIT (2020)
?
EBIT (Operating Income)
Definition
Operating income, including depreciation and provisions.
Formula
EBITDA - Depreciation and provisions + Reversals
510 €
Net income (2020)
?
Net income
Definition
Profit or loss after all expenses, including taxes and exceptional items.
Formula
Current income + Exceptional income - Income tax
547 €
EBITDA margin (2020)
?
EBITDA margin
Definition
Measures the company's operating profitability.
Formula
(EBE / CA) x 100
Interpretation
> 10% : Good profitability 5-10% : Average < 5% : Low
2.1%
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
Die Verschuldungsquote (= Finanzschulden / Eigenkapital x 100) beträgt 50%. Die Verschuldung bleibt unter Kontrolle. Die finanzielle Autonomie (= Eigenkapital / Bilanzsumme x 100) erreicht 28%. Das Gleichgewicht zwischen Eigenkapital und Schulden ist zufriedenstellend. Die Schuldenrückzahlungskapazität zeigt, dass es 1.3 Jahre Cashflow braucht. Diese kurze Periode zeigt eine ausgezeichnete Schuldentragfähigkeit. Der Cashflow beträgt 4.4% des Umsatzes.
Debt ratio (2020)
?
Debt ratio
Definition
Measures the proportion of debt to equity.
Formula
(Financial debt / Equity) x 100
Interpretation
< 50% : Low 50-100% : Moderate > 100% : High
49.592%
Financial autonomy (2020)
?
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
28.168%
Cash flow / Revenue (2020)
?
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
4.353%
Repayment capacity (2020)
?
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
1.321
Asset age ratio (2020)
?
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
2017
2019
2020
Debt ratio
122.406
67.954
49.592
Financial autonomy
48.783
36.683
28.168
Repayment capacity
1.342
None
1.321
Cash flow / Revenue
13.968%
None%
4.353%
Sector positioning
Verschuldungsgrad
49.592020
2017
2019
2020
Q1: 13.46
Med: 44.89
Q3: 112.65
Average-23 pts over 3 years
Im Jahr 2020 liegt über dem Median der Branche das verschuldungsgrad von ZANIOPTIQ 0 7 (49.59). Dieses Verhältnis misst das Gewicht der Schulden im Verhältnis zum Eigenkapital. Eine Reduzierung könnte die finanzielle Stärke verbessern.
Finanzielle Autonomie
28.17%2020
2017
2019
2020
Q1: 24.32%
Med: 45.46%
Q3: 63.81%
Average-23 pts over 3 years
Im Jahr 2020 liegt unter dem Median der Branche das finanzielle autonomie von ZANIOPTIQ 0 7 (28.2%). Dieses Verhältnis stellt den Anteil des Eigenkapitals an der Gesamtfinanzierung dar. Eine Verbesserung würde die Wettbewerbsposition stärken.
Rückzahlungsfähigkeit
1.32 ans2020
2017
2020
Q1: 0.0 ans
Med: 1.7 ans
Q3: 4.49 ans
Gut-7 pts over 2 years
Im Jahr 2020 liegt unter dem Median der Branche das rückzahlungsfähigkeit von ZANIOPTIQ 0 7 (1.3 ans). Dieses Verhältnis gibt die Anzahl der Jahre an, die zur Rückzahlung der Schulden mit dem Cashflow benötigt werden. Diese kontrollierte Position spiegelt umsichtiges Management wider.
Liquidity ratios
Die Liquiditätsquote beträgt 75.75. Das Unternehmen verfügt über 2€ liquide Mittel für jeden 1€ kurzfristiger Schulden. Der Zinsdeckungsgrad (= EBIT / Zinsaufwendungen) beträgt 2.5x. Die Finanzaufwendungen werden vom Betrieb angemessen gedeckt.
Liquidity ratio (2020)
?
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
75.751
Interest coverage (2020)
?
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
2.546
Liquidity indicators evolution ZANIOPTIQ 0 7
Visualisation créée via abddaf.fr Sources : INPI & BCE - Retraitements : Ministère de l'économie
Indicator
2017
2019
2020
Liquidity ratio
60.156
85.73
75.751
Interest coverage
1.454
None
2.546
Sector positioning
Liquiditätsquote
75.752020
2017
2019
2020
Q1: 175.54
Med: 266.29
Q3: 390.33
Beobachten
Im Jahr 2020 liegt in den unteren 25% der Branche das liquiditätsquote von ZANIOPTIQ 0 7 (75.75). Dieses Verhältnis misst die Fähigkeit, kurzfristige Schulden mit Umlaufvermögen zu decken. Ein Verhältnis unter 1 kann auf potenzielle Liquiditätsspannungen hinweisen.
Zinsdeckung
2.55x2020
2017
2020
Q1: 0.0x
Med: 0.86x
Q3: 3.56x
Gut+23 pts over 2 years
Im Jahr 2020 liegt über dem Median der Branche das zinsdeckung von ZANIOPTIQ 0 7 (2.5x). Dieses Verhältnis gibt an, wie oft das Betriebsergebnis die Zinsaufwendungen deckt. Diese komfortable Position bietet eine nennenswerte Sicherheitsmarge.
Working capital requirement (WCR) and payment terms
Der Betriebskapitalbedarf (WCR) misst die zeitliche Lücke. Durchschnittliche Kundenzahlungsfrist: 16 Tage. Lieferantenfrist: 68 Tage. Ausgezeichnete Situation: Lieferanten finanzieren 52 Tage des Betriebszyklus. Die Bestandsumschlagsdauer beträgt 67 Tage. WCR ist negativ (-55 Tage): Der Betrieb generiert strukturell Liquidität. Im Zeitraum 2017-2020 stieg der WCR um +56%.
Operating WCR (2020)
?
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
-36 641 €
Customer credit (2020)
?
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
16 j
Supplier credit (2020)
?
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
68 j
Inventory turnover (2020)
?
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
67 j
WCR in days of revenue (2020)
?
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
-55 j
WCR and payment terms evolution ZANIOPTIQ 0 7
Visualization created via numbers.finance Sources : INPI & BCE - Adjustments : Ministry of Economy
Indicator
2017
2019
2020
Operating WCR
-83 795 €
0 €
-36 641 €
Inventory turnover (days)
67
0
67
Customer payment term (days)
12
0
16
Supplier payment term (days)
47
0
68
Positioning of ZANIOPTIQ 0 7 in its sector
Comparison with sector Commerces de détail d'optique
Valuation estimate
Based on 84 transactions of similar company sales
in 2020,
the value of ZANIOPTIQ 0 7 is estimated at
32 902 €
(range 16 591€ - 66 099€).
With an EBITDA of 4 909€, the sector multiple of 2.6x is applied.
The price/revenue ratio is 0.37x
(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 value2020
84 tx
16k€32k€66k€
32 902 €Range: 16 591€ - 66 099€
NAF 5 année 2020
Valuation detail by method
Ajustez les pondérations selon votre analyse
EBITDA Multiple50%
4 909 €×2.6x
Estimation12 548 €
7 053€ - 27 450€
Revenue Multiple30%
237 745 €×0.37x
Estimation86 981 €
42 703€ - 171 781€
Net Income Multiple20%
547 €×4.9x
Estimation2 672 €
1 271€ - 4 200€
Valuation evolution
Visualisation creee via abddaf.fr Sources : BODACC & INPI
How is this estimate calculated?
This estimate is based on the analysis of 84 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 ZANIOPTIQ 0 7 with other companies in the same sector:
Yes, ZANIOPTIQ 0 7 generated a net profit of 547€ in 2020.
Where is the headquarters of ZANIOPTIQ 0 7 ?
The headquarters of ZANIOPTIQ 0 7 is located in ANNONAY (07100), in the department Ardeche.
Where to find the tax return of ZANIOPTIQ 0 7 ?
The tax return of ZANIOPTIQ 0 7 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 ZANIOPTIQ 0 7 operate?
ZANIOPTIQ 0 7 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