Employees: 12 (2023.0)Legal category: SCA (commandite par actions)Size: PMECreation date: 1978-01-01 (48 years)Status: ActiveBusiness sector: Fabrication de fours et brûleursLocation: BRESSOLLES (01360), Ain
SUNKISS MATHERM RADIATION : revenue, balance sheet and financial ratios
SUNKISS MATHERM RADIATION is a French company
founded 48 years ago,
specialized in the sector Fabrication de fours et brûleurs.
Based in BRESSOLLES (01360),
this company of category PME
shows in 2024 a revenue of 3.8 M€.
Find below the complete financial statements, solvency ratios, working capital requirements and sector comparison.
Financial history - SUNKISS MATHERM RADIATION (SIREN 313454894)
Indicator
2024
2023
2022
2021
2019
2018
2017
2016
Revenue
3 835 389 €
4 711 135 €
4 726 338 €
5 242 954 €
N/C
5 992 548 €
5 028 639 €
5 604 482 €
Net income
-239 247 €
397 115 €
-142 251 €
303 563 €
113 746 €
311 418 €
169 785 €
132 304 €
EBITDA
-314 234 €
119 181 €
-62 920 €
353 002 €
N/C
492 091 €
210 706 €
228 454 €
Net margin
-6.2%
8.4%
-3.0%
5.8%
N/C
5.2%
3.4%
2.4%
Revenue and income statement
In 2024, SUNKISS MATHERM RADIATION achieves revenue of 3.8 M€. Activity remains stable over the period (CAGR: -4.6%). Significant drop of -19% vs 2023. After deducting consumption (1.2 M€), gross margin stands at 2.7 M€, i.e. a rate of 70%. This ratio measures the ability to generate value from commercial activity. EBITDA (= Gross margin - Personnel expenses - Taxes) reaches -314 k€, representing -8.2% of revenue. Warning negative scissor effect: despite revenue change (-19%), EBITDA varies by -364%, reducing margin by 10.7 pts. This reflects costs rising faster than revenue. Negative EBITDA means operations do not cover current expenses: concerning situation. Net income is negative at -239 k€ (-6.2% of revenue), which will impact equity.
Revenue (2024)
?
Revenue
Definition
Total amount of sales of goods and services made by the company.
Formula
Sales of goods + Sold production
3 835 389 €
Gross margin (2024)
?
Gross margin
Definition
Difference between revenue and cost of goods sold.
Formula
Revenue - Cost of goods consumed
2 685 290 €
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
-314 234 €
EBIT (2024)
?
EBIT (Operating Income)
Definition
Operating income, including depreciation and provisions.
Formula
EBITDA - Depreciation and provisions + Reversals
-345 641 €
Net income (2024)
?
Net income
Definition
Profit or loss after all expenses, including taxes and exceptional items.
Formula
Current income + Exceptional income - Income tax
-239 247 €
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
-8.2%
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 37%. Debt remains under control: the company retains capacity to raise new debt if needed. Financial autonomy (= Equity / Total assets x 100) reaches 37%. The balance between equity and debt is satisfactory.
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
37.452%
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
36.818%
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
-6.1%
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
-2.262
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
2021
2022
2023
2024
Debt ratio
48.529
72.654
86.026
44.973
41.13
39.263
21.159
37.452
Financial autonomy
37.92
36.351
29.558
32.925
27.359
27.001
37.156
36.818
Repayment capacity
2.998
6.51
3.166
None
1.88
-6.155
7.515
-2.262
Cash flow / Revenue
3.121%
2.332%
5.687%
None%
6.271%
-1.837%
1.05%
-6.1%
Sector positioning
Debt ratio
37.452024
2022
2023
2024
Q1: 0.01
Med: 1.8
Q3: 44.96
Average+13 pts over 3 years
In 2024, the debt ratio of SUNKISS MATHERM RADIATION (37.45) ranks above the median of the sector. This ratio measures the weight of debt relative to equity. A reduction effort could improve financial strength.
Financial autonomy
36.82%2024
2022
2023
2024
Q1: 17.23%
Med: 36.96%
Q3: 56.91%
Average+18 pts over 3 years
In 2024, the financial autonomy of SUNKISS MATHERM RADIATION (36.8%) 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
-2.26 years2024
2022
2023
2024
Q1: 0.0 years
Med: 0.02 years
Q3: 2.17 years
Excellent
In 2024, the repayment capacity of SUNKISS MATHERM RADIATION (-2.26) 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 126.12. Concretely, the company has €2 of liquid assets for every €1 of short-term debt: no cash risk within 12 months.
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
126.119
Interest coverage (2024)
?
Interest coverage
Definition
Ability to cover interest charges with operating income.
Visualisation créée via abddaf.fr Sources : INPI & BCE - Retraitements : Ministère de l'économie
Indicator
2016
2017
2018
2019
2021
2022
2023
2024
Liquidity ratio
223.11
244.042
191.983
145.634
129.467
104.178
126.44
126.119
Interest coverage
4.876
4.871
1.895
None
5.514
-9.471
87.82
-1.048
Sector positioning
Liquidity ratio
126.122024
2022
2023
2024
Q1: 154.28
Med: 229.27
Q3: 333.69
Watch+8 pts over 3 years
In 2024, the liquidity ratio of SUNKISS MATHERM RADIATION (126.12) ranks in the bottom 25% of the sector. This ratio measures the ability to cover short-term debt with current assets. A ratio below 1 may signal potential cash flow tensions.
Interest coverage
-1.05x2024
2022
2023
2024
Q1: 0.0x
Med: 1.97x
Q3: 15.09x
Watch
In 2024, the interest coverage of SUNKISS MATHERM RADIATION (-1.1x) ranks in the bottom 25% of the sector. This ratio indicates how many times operating income covers interest expenses. Low coverage may indicate fragility to rate or income variations.
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: 90 days (formula: Customer receivables / Revenue incl. VAT x 360). Supplier term: 34 days. The gap of 56 days means the company finances its customers for over a month before being paid relative to supplier payments. This weighs on cash flow. Inventory turnover is 78 days (= Average inventory / Cost of goods x 360). Overall, WCR represents 46 days of revenue, i.e. 487 k€ to permanently finance. Notable WCR improvement over the period (-72%), freeing up cash.
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
487 133 €
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
90 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
34 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
78 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
46 j
WCR and payment terms evolution SUNKISS MATHERM RADIATION
Visualization created via numbers.finance Sources : INPI & BCE - Adjustments : Ministry of Economy
Indicator
2016
2017
2018
2019
2021
2022
2023
2024
Operating WCR
1 754 707 €
1 982 340 €
1 552 070 €
0 €
309 649 €
495 226 €
573 298 €
487 133 €
Inventory turnover (days)
41
41
45
0
43
55
70
78
Customer payment term (days)
58
76
70
0
152
133
107
90
Supplier payment term (days)
53
63
80
0
36
55
55
34
Positioning of SUNKISS MATHERM RADIATION in its sector
Comparison with sector Fabrication de fours et brûleurs
Valuation estimate
Based on 61 transactions of similar company sales
(all years),
the value of SUNKISS MATHERM RADIATION is estimated at
947 691 €
(range 511 533€ - 1 706 005€).
The price/revenue ratio is 0.25x
(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 value2024
61 tx
511k€947k€1706k€
947 691 €Range: 511 533€ - 1 706 005€
NAF 4 all-time
Aggregated at NAF sub-class level
Valuation method used
Revenue Multiple
3 835 389 €
×
0.25x
=947 691 €
Range: 511 534€ - 1 706 006€
Only this financial indicator is available for this company.
How is this estimate calculated?
This estimate is based on the analysis of 61 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 de fours et brûleurs)
Compare SUNKISS MATHERM RADIATION with other companies in the same sector:
Frequently asked questions about SUNKISS MATHERM RADIATION
What is the revenue of SUNKISS MATHERM RADIATION ?
The revenue of SUNKISS MATHERM RADIATION in 2024 is 3.8 M€.
Is SUNKISS MATHERM RADIATION profitable?
SUNKISS MATHERM RADIATION recorded a net loss in 2024.
Where is the headquarters of SUNKISS MATHERM RADIATION ?
The headquarters of SUNKISS MATHERM RADIATION is located in BRESSOLLES (01360), in the department Ain.
Where to find the tax return of SUNKISS MATHERM RADIATION ?
The tax return of SUNKISS MATHERM RADIATION 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 SUNKISS MATHERM RADIATION operate?
SUNKISS MATHERM RADIATION operates in the sector Fabrication de fours et brûleurs (NAF code 28.21Z). 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