Employees: 22 (2023.0)Legal category: SCA (commandite par actions)Size: ETICreation date: 2000-10-28 (25 years)Status: ActiveBusiness sector: Fabrication d'armes et de munitionsLocation: LA FERTE-SAINT-AUBIN (45240), Loiret
JUNGHANS T2M SAS : revenue, balance sheet and financial ratios
JUNGHANS T2M SAS is a French company
founded 25 years ago,
specialized in the sector Fabrication d'armes et de munitions.
Based in LA FERTE-SAINT-AUBIN (45240),
this company of category ETI
shows in 2024 a revenue of 63.7 M€.
Find below the complete financial statements, solvency ratios, working capital requirements and sector comparison.
Financial history - JUNGHANS T2M SAS (SIREN 433426558)
Indicator
2024
2023
2022
2021
2020
2019
2018
2017
2016
Revenue
63 676 030 €
50 632 259 €
50 226 924 €
56 847 494 €
35 561 203 €
54 414 255 €
55 154 298 €
56 467 321 €
37 878 670 €
Net income
6 662 892 €
4 479 827 €
4 770 816 €
3 331 477 €
3 809 578 €
4 267 858 €
4 460 955 €
5 534 958 €
5 501 672 €
EBITDA
7 900 100 €
10 605 792 €
6 598 424 €
9 644 697 €
4 945 329 €
8 878 032 €
7 247 861 €
13 174 982 €
7 646 698 €
Net margin
10.5%
8.8%
9.5%
5.9%
10.7%
7.8%
8.1%
9.8%
14.5%
Revenue and income statement
In 2024, JUNGHANS T2M SAS achieves revenue of 63.7 M€. Over the period 2016-2024, the company shows strong growth with a CAGR (compound annual growth rate) of +6.7%. Vs 2023, growth of +26% (50.6 M€ -> 63.7 M€). After deducting consumption (21.2 M€), gross margin stands at 42.5 M€, i.e. a rate of 67%. This ratio measures the ability to generate value from commercial activity. EBITDA (= Gross margin - Personnel expenses - Taxes) reaches 7.9 M€, representing 12.4% of revenue. Warning negative scissor effect: despite revenue change (+26%), EBITDA varies by -26%, reducing margin by 8.5 pts. This reflects costs rising faster than revenue. This level of operating margin is satisfactory for the sector. Ultimately, net income (= EBIT +/- financial result +/- exceptional - corporate tax) amounts to 6.7 M€, i.e. 10.5% 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
63 676 030 €
Gross margin (2024)
?
Gross margin
Definition
Difference between revenue and cost of goods sold.
Formula
Revenue - Cost of goods consumed
42 519 893 €
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
7 900 100 €
EBIT (2024)
?
EBIT (Operating Income)
Definition
Operating income, including depreciation and provisions.
Formula
EBITDA - Depreciation and provisions + Reversals
9 103 014 €
Net income (2024)
?
Net income
Definition
Profit or loss after all expenses, including taxes and exceptional items.
Formula
Current income + Exceptional income - Income tax
6 662 892 €
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
12.4%
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 14%. Low autonomy: the company heavily depends on external financing (banks, suppliers). Cash flow represents 9.0% 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
0.0%
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
14.483%
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
9.033%
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
0.0
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
0.0
0.0
0.0
0.046
0.0
0.0
0.0
0.0
0.0
Financial autonomy
10.949
10.876
10.878
12.788
10.266
9.151
11.723
8.627
14.483
Repayment capacity
0.0
0.0
0.0
0.001
0.0
0.0
0.0
0.0
0.0
Cash flow / Revenue
15.502%
18.226%
6.379%
11.094%
10.378%
14.208%
8.844%
16.636%
9.033%
Sector positioning
Debt ratio
0.02024
2022
2023
2024
Q1: 0.02
Med: 7.17
Q3: 19.51
Excellent
In 2024, the debt ratio of JUNGHANS T2M SAS (0.00) 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
14.48%2024
2022
2023
2024
Q1: 12.72%
Med: 27.49%
Q3: 63.47%
Average+5 pts over 3 years
In 2024, the financial autonomy of JUNGHANS T2M SAS (14.5%) 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
0.0 years2024
2022
2023
2024
Q1: 0.0 years
Med: 0.0 years
Q3: 0.92 years
Excellent
In 2024, the repayment capacity of JUNGHANS T2M SAS (0.00) 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 141.67. 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 1.4x. 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
141.671
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
1.425
Liquidity indicators evolution JUNGHANS T2M SAS
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
127.109
136.311
128.144
138.401
124.07
125.707
126.835
138.141
141.671
Interest coverage
0.724
0.248
0.375
5.372
4.354
0.578
0.819
4.421
1.425
Sector positioning
Liquidity ratio
141.672024
2022
2023
2024
Q1: 136.46
Med: 219.76
Q3: 366.99
Average+10 pts over 3 years
In 2024, the liquidity ratio of JUNGHANS T2M SAS (141.67) 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
1.43x2024
2022
2023
2024
Q1: 0.16x
Med: 0.44x
Q3: 1.37x
Excellent
In 2024, the interest coverage of JUNGHANS T2M SAS (1.4x) ranks in the top 25% of the sector. This ratio indicates how many times operating income covers interest expenses. High coverage means financial charges weigh little on profitability.
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: 49 days (formula: Customer receivables / Revenue incl. VAT x 360). Supplier term: 47 days. The company must finance 2 days of gap between collections and payments. Inventory turnover is 330 days (= Average inventory / Cost of goods x 360). This high level ties up cash and potentially creates obsolescence risk. Overall, WCR represents 143 days of revenue, i.e. 25.3 M€ 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
25 318 863 €
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
49 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
47 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
330 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
143 j
WCR and payment terms evolution JUNGHANS T2M SAS
Visualization created via numbers.finance Sources : INPI & BCE - Adjustments : Ministry of Economy
Indicator
2016
2017
2018
2019
2020
2021
2022
2023
2024
Operating WCR
24 026 819 €
28 005 533 €
23 795 219 €
23 565 726 €
20 376 569 €
23 420 599 €
19 693 977 €
23 780 453 €
25 318 863 €
Inventory turnover (days)
311
209
204
179
343
229
261
379
330
Customer payment term (days)
54
39
53
48
98
99
92
85
49
Supplier payment term (days)
88
83
92
104
109
91
76
77
47
Positioning of JUNGHANS T2M SAS in its sector
Comparison with sector Fabrication d'armes et de munitions
Valuation estimate
Based on 276 transactions of similar company sales
(all years),
the value of JUNGHANS T2M SAS is estimated at
14 219 028 €
(range 4 993 418€ - 34 902 559€).
With an EBITDA of 7 900 100€, the sector multiple of 1.7x is applied.
The price/revenue ratio is 0.18x
(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
276 transactions
4993k€14219k€34902k€
14 219 028 €Range: 4 993 418€ - 34 902 559€
Section all-time
Aggregated at NAF section level
Valuation detail by method
Ajustez les pondérations selon votre analyse
EBITDA Multiple50%
7 900 100 €×1.7x
Estimation13 671 451 €
3 738 363€ - 37 577 062€
Revenue Multiple30%
63 676 030 €×0.18x
Estimation11 762 892 €
6 783 798€ - 22 122 060€
Net Income Multiple20%
6 662 892 €×2.9x
Estimation19 272 178 €
5 445 488€ - 47 387 053€
How is this estimate calculated?
This estimate is based on the analysis of 276 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'armes et de munitions)
Compare JUNGHANS T2M SAS with other companies in the same sector:
The revenue of JUNGHANS T2M SAS in 2024 is 63.7 M€.
Is JUNGHANS T2M SAS profitable?
Yes, JUNGHANS T2M SAS generated a net profit of 6.7 M€ in 2024.
Where is the headquarters of JUNGHANS T2M SAS ?
The headquarters of JUNGHANS T2M SAS is located in LA FERTE-SAINT-AUBIN (45240), in the department Loiret.
Where to find the tax return of JUNGHANS T2M SAS ?
The tax return of JUNGHANS T2M SAS 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 JUNGHANS T2M SAS operate?
JUNGHANS T2M SAS operates in the sector Fabrication d'armes et de munitions (NAF code 25.40Z). 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