Employees: 01 (2023.0)Legal category: SCA (commandite par actions)Size: PMECreation date: 2013-12-19 (12 years)Status: ActiveBusiness sector: Activités des agences de travail temporaire Location: CHAMBERY (73000), Savoie
ACTRIUM CHAMBERY : revenue, balance sheet and financial ratios
ACTRIUM CHAMBERY is a French company
founded 12 years ago,
specialized in the sector Activités des agences de travail temporaire .
Based in CHAMBERY (73000),
this company of category PME
shows in 2022 a revenue of 951 k€.
Find below the complete financial statements, solvency ratios, working capital requirements and sector comparison.
Financial history - ACTRIUM CHAMBERY (SIREN 799278601)
Indicator
2022
2021
2020
2019
2018
2016
2015
Revenue
951 285 €
2 225 473 €
2 335 087 €
3 388 275 €
4 444 677 €
3 430 878 €
3 030 777 €
Net income
1 225 €
4 175 €
38 543 €
51 261 €
152 725 €
6 195 €
24 425 €
EBITDA
-132 632 €
-23 257 €
-51 126 €
-9 324 €
136 614 €
-20 274 €
15 930 €
Net margin
0.1%
0.2%
1.7%
1.5%
3.4%
0.2%
0.8%
Revenue and income statement
In 2022, ACTRIUM CHAMBERY achieves revenue of 951 k€. Revenue is declining over the period 2015-2022 (CAGR: -15.3%). Significant drop of -57% vs 2021. After deducting consumption (2 k€), gross margin stands at 950 k€, i.e. a rate of 100%. This ratio measures the ability to generate value from commercial activity. EBITDA (= Gross margin - Personnel expenses - Taxes) reaches -133 k€, representing -13.9% of revenue. Warning negative scissor effect: despite revenue change (-57%), EBITDA varies by -470%, reducing margin by 12.9 pts. This reflects costs rising faster than revenue. Negative EBITDA means operations do not cover current expenses: concerning situation. Ultimately, net income (= EBIT +/- financial result +/- exceptional - corporate tax) amounts to 1 k€, i.e. 0.1% 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
951 285 €
Gross margin (2022)
?
Gross margin
Definition
Difference between revenue and cost of goods sold.
Formula
Revenue - Cost of goods consumed
949 709 €
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
-132 632 €
EBIT (2022)
?
EBIT (Operating Income)
Definition
Operating income, including depreciation and provisions.
Formula
EBITDA - Depreciation and provisions + Reversals
1 155 €
Net income (2022)
?
Net income
Definition
Profit or loss after all expenses, including taxes and exceptional items.
Formula
Current income + Exceptional income - Income tax
1 225 €
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
-13.9%
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 43%. This high autonomy means the company finances most of its assets through equity, a sign of strength.
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
0.238%
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
42.515%
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
-15.404%
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
-0.004
Asset age ratio (2022)
?
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
2015
2016
2018
2019
2020
2021
2022
Debt ratio
0.0
1.52
0.425
0.335
0.332
0.355
0.238
Financial autonomy
6.845
6.714
18.955
24.258
30.307
24.702
42.515
Repayment capacity
0.0
0.0
0.0
0.058
0.0
0.0
-0.004
Cash flow / Revenue
0.538%
-0.334%
3.091%
0.58%
-0.819%
-1.026%
-15.404%
Sector positioning
Debt ratio
0.242022
2020
2021
2022
Q1: 0.0
Med: 3.3
Q3: 38.77
Good
In 2022, the debt ratio of ACTRIUM CHAMBERY (0.24) ranks below the median of the sector. This ratio measures the weight of debt relative to equity. This controlled position reflects prudent management.
Financial autonomy
42.52%2022
2020
2021
2022
Q1: 13.84%
Med: 26.85%
Q3: 44.45%
Good+18 pts over 3 years
In 2022, the financial autonomy of ACTRIUM CHAMBERY (42.5%) 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
-0.0 years2022
2020
2021
2022
Q1: 0.0 years
Med: 0.0 years
Q3: 0.43 years
Excellent-25 pts over 3 years
In 2022, the repayment capacity of ACTRIUM CHAMBERY (-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 171.44. Concretely, the company has €2 of liquid assets for every €1 of short-term debt: no cash risk within 12 months.
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
171.443
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
0.0
Liquidity indicators evolution ACTRIUM CHAMBERY
Visualisation créée via abddaf.fr Sources : INPI & BCE - Retraitements : Ministère de l'économie
Indicator
2015
2016
2018
2019
2020
2021
2022
Liquidity ratio
106.641
106.555
122.637
131.132
142.127
131.569
171.443
Interest coverage
0.0
0.0
0.0
0.0
0.0
0.0
0.0
Sector positioning
Liquidity ratio
171.442022
2020
2021
2022
Q1: 117.58
Med: 148.51
Q3: 202.36
Good+26 pts over 3 years
In 2022, the liquidity ratio of ACTRIUM CHAMBERY (171.44) 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
0.0x2022
2020
2021
2022
Q1: 0.0x
Med: 0.07x
Q3: 1.88x
Average-25 pts over 3 years
In 2022, the interest coverage of ACTRIUM CHAMBERY (0.0x) ranks below the median of the sector. This ratio indicates how many times operating income covers interest expenses. An improvement would strengthen the competitive position.
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: 65 days (formula: Customer receivables / Revenue incl. VAT x 360). Supplier term: 11 days. The gap of 54 days means the company finances its customers for over a month before being paid relative to supplier payments. This weighs on cash flow. Overall, WCR represents 68 days of revenue, i.e. 180 k€ to permanently finance. Over 2015-2022, WCR increased by +654%, 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
179 555 €
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
65 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
11 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
0 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
68 j
WCR and payment terms evolution ACTRIUM CHAMBERY
Visualization created via numbers.finance Sources : INPI & BCE - Adjustments : Ministry of Economy
Indicator
2015
2016
2018
2019
2020
2021
2022
Operating WCR
-32 399 €
19 556 €
-10 401 €
16 298 €
103 748 €
-5 719 €
179 555 €
Inventory turnover (days)
0
0
0
0
0
0
0
Customer payment term (days)
81
75
76
77
78
79
65
Supplier payment term (days)
15
11
22
28
11
15
11
Positioning of ACTRIUM CHAMBERY in its sector
Comparison with sector Activités des agences de travail temporaire
Valuation estimate
Based on 135 transactions of similar company sales
(all years),
the value of ACTRIUM CHAMBERY is estimated at
44 816 €
(range 34 916€ - 80 860€).
The price/revenue ratio is 0.08x
(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
135 transactions
34k€44k€80k€
44 816 €Range: 34 916€ - 80 860€
NAF 5 all-time
Valuation detail by method
Ajustez les pondérations selon votre analyse
Revenue Multiple30%
951 285 €×0.08x
Estimation73 185 €
57 435€ - 130 835€
Net Income Multiple20%
1 225 €×1.8x
Estimation2 265 €
1 138€ - 5 900€
How is this estimate calculated?
This estimate is based on the analysis of 135 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 (Activités des agences de travail temporaire )
Compare ACTRIUM CHAMBERY with other companies in the same sector:
The revenue of ACTRIUM CHAMBERY in 2022 is 951 k€.
Is ACTRIUM CHAMBERY profitable?
Yes, ACTRIUM CHAMBERY generated a net profit of 1 k€ in 2022.
Where is the headquarters of ACTRIUM CHAMBERY ?
The headquarters of ACTRIUM CHAMBERY is located in CHAMBERY (73000), in the department Savoie.
Where to find the tax return of ACTRIUM CHAMBERY ?
The tax return of ACTRIUM CHAMBERY 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 ACTRIUM CHAMBERY operate?
ACTRIUM CHAMBERY operates in the sector Activités des agences de travail temporaire (NAF code 78.20Z). 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