Employees: NN (None)Legal category: Société à responsabilité limitée (sans autre indication)Size: PMECreation date: 2015-12-07 (10 years)Status: ActiveBusiness sector: Fabrication d'instruments de musiqueLocation: HINDLINGEN (68580), Haut-Rhin
SARL JEROME WISS : revenue, balance sheet and financial ratios
SARL JEROME WISS is a French company
founded 10 years ago,
specialized in the sector Fabrication d'instruments de musique.
Based in HINDLINGEN (68580),
this company of category PME
shows in 2022 a revenue of 101 k€.
Find below the complete financial statements, solvency ratios, working capital requirements and sector comparison.
Financial history - SARL JEROME WISS (SIREN 814661500)
Indicator
2022
2021
2020
2019
2017
2016
Revenue
100 505 €
59 597 €
55 371 €
85 246 €
47 729 €
8 813 €
Net income
1 325 €
22 813 €
-1 629 €
6 571 €
3 467 €
-674 €
EBITDA
15 582 €
33 211 €
14 876 €
11 910 €
3 534 €
-6 898 €
Net margin
1.3%
38.3%
-2.9%
7.7%
7.3%
-7.6%
Revenue and income statement
In 2022, SARL JEROME WISS achieves revenue of 101 k€. Over the period 2016-2022, the company shows strong growth with a CAGR (compound annual growth rate) of +50.0%. Vs 2021, growth of +69% (60 k€ -> 101 k€). After deducting consumption (19 k€), gross margin stands at 81 k€, i.e. a rate of 81%. This ratio measures the ability to generate value from commercial activity. EBITDA (= Gross margin - Personnel expenses - Taxes) reaches 16 k€, representing 15.5% of revenue. Warning negative scissor effect: despite revenue change (+69%), EBITDA varies by -53%, reducing margin by 40.2 pts. This reflects costs rising faster than revenue. This high EBITDA margin provides strong self-financing capacity and resilience to uncertainties. Ultimately, net income (= EBIT +/- financial result +/- exceptional - corporate tax) amounts to 1 k€, i.e. 1.3% of revenue. This profit can be retained or distributed to shareholders.
Revenue (2022)
?
Revenue
Definition
Total amount of sales of goods and services made by the company.
Formula
Sales of goods + Sold production
100 505 €
Gross margin (2022)
?
Gross margin
Definition
Difference between revenue and cost of goods sold.
Formula
Revenue - Cost of goods consumed
81 129 €
EBITDA (2022)
?
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
15 582 €
EBIT (2022)
?
EBIT (Operating Income)
Definition
Operating income, including depreciation and provisions.
Formula
EBITDA - Depreciation and provisions + Reversals
3 145 €
Net income (2022)
?
Net income
Definition
Profit or loss after all expenses, including taxes and exceptional items.
Formula
Current income + Exceptional income - Income tax
1 325 €
EBITDA margin (2022)
?
EBITDA margin
Definition
Measures the company's operating profitability.
Formula
(EBE / CA) x 100
Interpretation
> 10% : Good profitability 5-10% : Average < 5% : Low
15.3%
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
The debt ratio (= Financial debt / Equity x 100) stands at 174%. Critical situation: debt significantly exceeds equity, severely limiting borrowing capacity and exposing the company to default risk. Financial autonomy (= Equity / Total assets x 100) reaches 57%. 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 4.9 years of cash flow to repay all financial debt. This ratio remains within usual banking standards. Cash flow represents 13.7% of revenue. Cash flow measures resources generated by operations, available for investment and debt repayment. This high level provides strong self-financing capacity.
Debt ratio (2022)
?
Debt ratio
Definition
Measures the proportion of debt to equity.
Formula
(Financial debt / Equity) x 100
Interpretation
< 50% : Low 50-100% : Moderate > 100% : High
174.419%
Financial autonomy (2022)
?
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
56.839%
Cash flow / Revenue (2022)
?
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
13.693%
Repayment capacity (2022)
?
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
4.863
Solvency indicators evolution SARL JEROME WISS
Visualization created via numbers.finance Sources : INPI & BCE - Adjustments : Ministry of Economy
Indicator
2016
2017
2019
2020
2021
2022
Debt ratio
4902.743
720.743
319.665
673.958
237.983
174.419
Financial autonomy
56.958
84.07
67.848
79.206
70.317
56.839
Repayment capacity
23.531
7.958
4.076
17.547
2.277
4.863
Cash flow / Revenue
18.961%
17.461%
14.591%
9.872%
59.008%
13.693%
Sector positioning
Debt ratio
174.422022
2020
2021
2022
Q1: 0.79
Med: 9.46
Q3: 64.66
Watch
In 2022, the debt ratio of SARL JEROME WISS (174.42) ranks in the top 25% of the sector. This ratio measures the weight of debt relative to equity. A high ratio may indicate excessive dependence on external financing.
Financial autonomy
56.84%2022
2020
2021
2022
Q1: 15.99%
Med: 37.77%
Q3: 70.28%
Good-12 pts over 3 years
In 2022, the financial autonomy of SARL JEROME WISS (56.8%) 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
4.86 years2022
2020
2021
2022
Q1: 0.0 years
Med: 0.08 years
Q3: 1.41 years
Watch-8 pts over 3 years
In 2022, the repayment capacity of SARL JEROME WISS (4.86) ranks in the top 25% of the sector. This ratio indicates the number of years needed to repay debt with cash flow. A long duration may signal heavy debt relative to repayment capacity.
Liquidity ratios
The liquidity ratio (= Current assets / Current liabilities) stands at 390.92. 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 6.4x. Operating income very largely covers interest expenses: high safety margin.
Liquidity ratio (2022)
?
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
390.923
Interest coverage (2022)
?
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
6.386
Liquidity indicators evolution SARL JEROME WISS
Visualisation créée via abddaf.fr Sources : INPI & BCE - Retraitements : Ministère de l'économie
Indicator
2016
2017
2019
2020
2021
2022
Liquidity ratio
106.205
1136.138
498.739
310.851
595.82
390.923
Interest coverage
-13.714
36.503
7.657
4.02
3.032
6.386
Sector positioning
Liquidity ratio
390.922022
2020
2021
2022
Q1: 166.82
Med: 311.6
Q3: 416.97
Good+19 pts over 3 years
In 2022, the liquidity ratio of SARL JEROME WISS (390.92) ranks above the median of the sector. This ratio measures the ability to cover short-term debt with current assets. This comfortable position offers an appreciable safety margin.
Interest coverage
6.39x2022
2020
2021
2022
Q1: 0.0x
Med: 0.16x
Q3: 2.9x
Excellent
In 2022, the interest coverage of SARL JEROME WISS (6.4x) 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: 29 days (formula: Customer receivables / Revenue incl. VAT x 360). Supplier term: 3 days. The company must finance 26 days of gap between collections and payments. Inventory turnover is 73 days (= Average inventory / Cost of goods x 360). Overall, WCR represents 64 days of revenue, i.e. 18 k€ to permanently finance. Over 2016-2022, WCR increased by +2077%, requiring additional financing.
Operating WCR (2022)
?
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
17 892 €
Customer credit (2022)
?
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
29 j
Supplier credit (2022)
?
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
3 j
Inventory turnover (2022)
?
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
73 j
WCR in days of revenue (2022)
?
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
64 j
WCR and payment terms evolution SARL JEROME WISS
Visualization created via numbers.finance Sources : INPI & BCE - Adjustments : Ministry of Economy
Indicator
2016
2017
2019
2020
2021
2022
Operating WCR
-905 €
33 925 €
26 072 €
15 726 €
23 664 €
17 892 €
Inventory turnover (days)
892
173
28
112
110
73
Customer payment term (days)
6
94
45
27
55
29
Supplier payment term (days)
3
17
0
1
1
3
Positioning of SARL JEROME WISS in its sector
Comparison with sector Fabrication d'instruments de musique
Valuation estimate
Based on 101 transactions of similar company sales
(all years),
the value of SARL JEROME WISS is estimated at
27 622 €
(range 9 093€ - 50 942€).
With an EBITDA of 15 582€, 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 value2022
101 transactions
9k€27k€50k€
27 622 €Range: 9 093€ - 50 942€
Section all-time
Aggregated at NAF section level
Valuation detail by method
Ajustez les pondérations selon votre analyse
EBITDA Multiple50%
15 582 €×2.5x
Estimation39 568 €
10 970€ - 73 175€
Revenue Multiple30%
100 505 €×0.24x
Estimation23 667 €
11 344€ - 42 822€
Net Income Multiple20%
1 325 €×2.8x
Estimation3 692 €
1 027€ - 7 543€
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'instruments de musique)
Compare SARL JEROME WISS with other companies in the same sector:
The revenue of SARL JEROME WISS in 2022 is 101 k€.
Is SARL JEROME WISS profitable?
Yes, SARL JEROME WISS generated a net profit of 1 k€ in 2022.
Where is the headquarters of SARL JEROME WISS ?
The headquarters of SARL JEROME WISS is located in HINDLINGEN (68580), in the department Haut-Rhin.
Where to find the tax return of SARL JEROME WISS ?
The tax return of SARL JEROME WISS 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 SARL JEROME WISS operate?
SARL JEROME WISS operates in the sector Fabrication d'instruments de musique (NAF code 32.20Z). 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