Employees: 01 (2023.0)Legal category: Société à responsabilité limitée (sans autre indication)Size: PMECreation date: 2018-01-10 (8 years)Status: ActiveBusiness sector: Fabrication d’articles de joaillerie et bijouterieLocation: SAINT-JEAN-EN-ROYANS (26190), Drome
JEROME T. : revenue, balance sheet and financial ratios
JEROME T. is a French company
founded 8 years ago,
specialized in the sector Fabrication d’articles de joaillerie et bijouterie.
Based in SAINT-JEAN-EN-ROYANS (26190),
this company of category PME
shows in 2024 a revenue of 174 k€.
Find below the complete financial statements, solvency ratios, working capital requirements and sector comparison.
En 2024, JEROME T. alcanza unos ingresos de 174 k€. En el período 2018-2024, la empresa muestra un fuerte crecimiento con una TCAC de +12.7%. Vs 2023, crecimiento de +17% (149 k€ -> 174 k€). Tras deducir el consumo (57 k€), el margen bruto se sitúa en 117 k€, es decir, una tasa del 67%. El EBITDA alcanza 34 k€, representando el 19.3% de los ingresos. Efecto tijera positivo: el margen EBITDA mejora en +14.8 puntos. Este alto margen EBITDA proporciona una fuerte capacidad de autofinanciación. El resultado neto asciende a 29 k€, es decir, el 16.6% de los ingresos.
Revenue (2024)
?
Revenue
Definition
Total amount of sales of goods and services made by the company.
Formula
Sales of goods + Sold production
174 008 €
Gross margin (2024)
?
Gross margin
Definition
Difference between revenue and cost of goods sold.
Formula
Revenue - Cost of goods consumed
116 613 €
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
33 538 €
EBIT (2024)
?
EBIT (Operating Income)
Definition
Operating income, including depreciation and provisions.
Formula
EBITDA - Depreciation and provisions + Reversals
31 814 €
Net income (2024)
?
Net income
Definition
Profit or loss after all expenses, including taxes and exceptional items.
Formula
Current income + Exceptional income - Income tax
28 869 €
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
19.3%
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
El ratio de endeudamiento (= Deuda financiera / Fondos propios x 100) se sitúa en 4%. Este nivel muy bajo refleja una estructura financiera sólida. La autonomía financiera (= Fondos propios / Total activo x 100) alcanza el 3%. Baja autonomía: la empresa depende fuertemente de financiación externa. La capacidad de reembolso indica que se necesitarían 0.1 años de flujo de caja. Este corto período demuestra una excelente sostenibilidad de la deuda. El flujo de caja representa el 17.6% de los ingresos. Este alto nivel proporciona una fuerte capacidad de autofinanciación.
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
3.897%
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
3.071%
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
17.581%
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
0.052
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
2018
2019
2020
2021
2022
2023
2024
Debt ratio
389.912
114.502
77.338
48.781
33.729
28.126
3.897
Financial autonomy
61.031
44.196
38.822
28.784
22.221
19.038
3.071
Repayment capacity
1.696
0.516
0.377
0.984
1.238
0.859
0.052
Cash flow / Revenue
22.902%
31.167%
32.891%
9.977%
5.386%
4.163%
17.581%
Sector positioning
Ratio de endeudamiento
3.92024
2022
2023
2024
Q1: 0.57
Med: 9.67
Q3: 48.77
Bueno-20 pts over 3 years
En 2024, el ratio de endeudamiento de JEROME T. (3.90) se sitúa por debajo de la mediana del sector. Este ratio mide el peso de la deuda en relación con el patrimonio. Esta posición controlada refleja una gestión prudente.
Autonomía financiera
3.07%2024
2022
2023
2024
Q1: 11.12%
Med: 45.04%
Q3: 71.21%
Vigilar-7 pts over 3 years
En 2024, el autonomía financiera de JEROME T. (3.1%) se sitúa en el 25% más bajo del sector. Este ratio representa la parte del patrimonio en la financiación total. Baja autonomía puede limitar la capacidad de inversión y aumentar la vulnerabilidad.
Capacidad de reembolso
0.05 ans2024
2022
2023
2024
Q1: 0.0 ans
Med: 0.05 ans
Q3: 1.33 ans
Bueno-11 pts over 3 years
En 2024, el capacidad de reembolso de JEROME T. (0.1 an) se sitúa por debajo de la mediana del sector. Este ratio indica el número de años necesarios para pagar la deuda con flujo de caja. Esta posición controlada refleja una gestión prudente.
Liquidity ratios
El ratio de liquidez se sitúa en 480.96. La empresa tiene 2€ de activos líquidos por cada 1€ de deuda a corto plazo. El ratio de cobertura de intereses (= EBIT / Gastos financieros) es de 1.8x. La cobertura es limitada.
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
480.963
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
1.804
Liquidity indicators evolution JEROME T.
Visualisation créée via abddaf.fr Sources : INPI & BCE - Retraitements : Ministère de l'économie
Indicator
2018
2019
2020
2021
2022
2023
2024
Liquidity ratio
138.102
178.51
220.811
275.836
333.029
333.189
480.963
Interest coverage
7.836
2.363
1.718
5.132
8.297
8.669
1.804
Sector positioning
Ratio de liquidez
480.962024
2022
2023
2024
Q1: 194.32
Med: 312.53
Q3: 555.86
Bueno+13 pts over 3 years
En 2024, el ratio de liquidez de JEROME T. (480.96) se sitúa por encima de la mediana del sector. Este ratio mide la capacidad de cubrir deuda a corto plazo con activos corrientes. Esta posición cómoda ofrece un margen de seguridad apreciable.
Cobertura de intereses
1.8x2024
2022
2023
2024
Q1: 0.0x
Med: 0.03x
Q3: 2.95x
Bueno-10 pts over 3 years
En 2024, el cobertura de intereses de JEROME T. (1.8x) se sitúa por encima de la mediana del sector. Este ratio indica cuántas veces el resultado operativo cubre los gastos de intereses. Esta posición cómoda ofrece un margen de seguridad apreciable.
Working capital requirement (WCR) and payment terms
El fondo de maniobra operativo (FM) mide el desfase temporal de tesorería. Plazo medio de cobro a clientes: 0 días. Plazo proveedores: 17 días. Situación favorable. La rotación de existencias es de 287 días. Este alto nivel inmoviliza tesorería y potencialmente crea riesgo de obsolescencia. El FM representa 225 días de ingresos. En 2018-2024, el FM aumentó en +698%.
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
108 565 €
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
0 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
17 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
287 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
225 j
WCR and payment terms evolution JEROME T.
Visualization created via numbers.finance Sources : INPI & BCE - Adjustments : Ministry of Economy
Indicator
2018
2019
2020
2021
2022
2023
2024
Operating WCR
-18 163 €
16 325 €
26 690 €
48 316 €
86 861 €
90 247 €
108 565 €
Inventory turnover (days)
178
226
271
287
344
323
287
Customer payment term (days)
0
0
0
0
0
0
0
Supplier payment term (days)
77
42
30
33
25
35
17
Positioning of JEROME T. in its sector
Comparison with sector Fabrication d’articles de joaillerie et bijouterie
Valuation estimate
Based on 101 transactions of similar company sales
(all years),
the value of JEROME T. is estimated at
70 961 €
(range 22 175€ - 133 860€).
With an EBITDA of 33 538€, the sector multiple of 2.5x is applied.
The price/revenue ratio is 0.24x
(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.
Estimated enterprise value2024
101 transactions
22k€70k€133k€
70 961 €Range: 22 175€ - 133 860€
Section all-time
Aggregated at NAF section level
Valuation detail by method
Ajustez les pondérations selon votre analyse
EBITDA Multiple50%
33 538 €×2.5x
Estimation85 165 €
23 612€ - 157 498€
Revenue Multiple30%
174 008 €×0.24x
Estimation40 975 €
19 640€ - 74 139€
Net Income Multiple20%
28 869 €×2.8x
Estimation80 434 €
22 386€ - 164 349€
How is this estimate calculated?
This estimate is based on the analysis of 101 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 (Fabrication d’articles de joaillerie et bijouterie)
Compare JEROME T. with other companies in the same sector:
Yes, JEROME T. generated a net profit of 29 k€ in 2024.
Where is the headquarters of JEROME T. ?
The headquarters of JEROME T. is located in SAINT-JEAN-EN-ROYANS (26190), in the department Drome.
Where to find the tax return of JEROME T. ?
The tax return of JEROME T. 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 JEROME T. operate?
JEROME T. operates in the sector Fabrication d’articles de joaillerie et bijouterie (NAF code 32.12Z). 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