CAMPUS ATLANTICA : revenue, balance sheet and financial ratios
CAMPUS ATLANTICA is a French company
founded 10 years ago,
specialized in the sector Restauration traditionnelle.
Based in ARTIGUES-PRES-BORDEAUX (33370),
this company of category PME
shows in 2022 a revenue of 1.3 M€.
Find below the complete financial statements, solvency ratios, working capital requirements and sector comparison.
Financial history - CAMPUS ATLANTICA (SIREN 819316423)
Indicator
2022
2020
2019
2018
2017
2016
Revenue
1 259 650 €
959 828 €
1 900 507 €
2 055 922 €
1 952 805 €
1 670 167 €
Net income
-654 899 €
396 752 €
-101 860 €
-64 546 €
-148 704 €
-34 909 €
EBITDA
-643 174 €
-540 440 €
-74 490 €
12 494 €
-62 518 €
-9 862 €
Net margin
-52.0%
41.3%
-5.4%
-3.1%
-7.6%
-2.1%
Revenue and income statement
In 2022, CAMPUS ATLANTICA achieves revenue of 1.3 M€. Activity remains stable over the period (CAGR: -4.6%). Vs 2020, growth of +31% (960 k€ -> 1.3 M€). After deducting consumption (261 k€), gross margin stands at 998 k€, i.e. a rate of 79%. This ratio measures the ability to generate value from commercial activity. EBITDA (= Gross margin - Personnel expenses - Taxes) reaches -643 k€, representing -51.1% of revenue. Positive scissor effect: EBITDA margin improves by +5.2 pts, sign of improved operational efficiency. Negative EBITDA means operations do not cover current expenses: concerning situation. Net income is negative at -655 k€ (-52.0% of revenue), which will impact equity.
Revenue (2022)
?
Revenue
Definition
Total amount of sales of goods and services made by the company.
Formula
Sales of goods + Sold production
1 259 650 €
Gross margin (2022)
?
Gross margin
Definition
Difference between revenue and cost of goods sold.
Formula
Revenue - Cost of goods consumed
998 272 €
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
-643 174 €
EBIT (2022)
?
EBIT (Operating Income)
Definition
Operating income, including depreciation and provisions.
Formula
EBITDA - Depreciation and provisions + Reversals
-701 443 €
Net income (2022)
?
Net income
Definition
Profit or loss after all expenses, including taxes and exceptional items.
Formula
Current income + Exceptional income - Income tax
-654 899 €
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
-51.1%
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 -266%. 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 -31%. Low autonomy: the company heavily depends on external financing (banks, suppliers).
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
-265.65%
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
-31.429%
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
-48.165%
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
-1.724
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
2016
2017
2018
2019
2020
2022
Debt ratio
0.0
-185.914
2366.574
119.43
121.899
-265.65
Financial autonomy
-3.328
-17.062
1.366
20.731
30.681
-31.429
Repayment capacity
0.0
-2.538
-163.207
-2.82
-1.259
-1.724
Cash flow / Revenue
-0.893%
-6.492%
-0.083%
-4.226%
-59.092%
-48.165%
Sector positioning
Debt ratio
-265.652022
2019
2020
2022
Q1: 0.42
Med: 45.67
Q3: 157.58
Excellent-41 pts over 3 years
In 2022, the debt ratio of CAMPUS ATLANTICA (-265.65) 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
-31.43%2022
2019
2020
2022
Q1: 7.88%
Med: 31.38%
Q3: 55.22%
Average-12 pts over 3 years
In 2022, the financial autonomy of CAMPUS ATLANTICA (-31.4%) 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
-1.72 years2022
2019
2020
2022
Q1: -0.57 years
Med: 0.5 years
Q3: 3.45 years
Excellent
In 2022, the repayment capacity of CAMPUS ATLANTICA (-1.72) 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 108.41. 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
108.409
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
-0.754
Liquidity indicators evolution CAMPUS ATLANTICA
Visualisation créée via abddaf.fr Sources : INPI & BCE - Retraitements : Ministère de l'économie
Indicator
2016
2017
2018
2019
2020
2022
Liquidity ratio
48.418
74.839
102.288
119.913
246.293
108.409
Interest coverage
0.0
-4.571
19.721
-2.949
-0.402
-0.754
Sector positioning
Liquidity ratio
108.412022
2019
2020
2022
Q1: 69.17
Med: 146.22
Q3: 272.06
Average-18 pts over 3 years
In 2022, the liquidity ratio of CAMPUS ATLANTICA (108.41) 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
-0.75x2022
2019
2020
2022
Q1: -0.42x
Med: 0.37x
Q3: 4.22x
Average
In 2022, the interest coverage of CAMPUS ATLANTICA (-0.8x) 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: 104 days (formula: Customer receivables / Revenue incl. VAT x 360). Supplier term: 128 days. Favorable situation: supplier credit is longer than customer credit by 24 days. Inventory turnover is 20 days (= Average inventory / Cost of goods x 360). Fast turnover, sign of good inventory management. Overall, WCR represents 127 days of revenue, i.e. 444 k€ to permanently finance. Over 2016-2022, WCR increased by +268%, 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
444 342 €
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
104 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
128 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
20 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
127 j
WCR and payment terms evolution CAMPUS ATLANTICA
Visualization created via numbers.finance Sources : INPI & BCE - Adjustments : Ministry of Economy
Indicator
2016
2017
2018
2019
2020
2022
Operating WCR
-264 037 €
-138 337 €
144 922 €
157 628 €
726 571 €
444 342 €
Inventory turnover (days)
3
4
6
17
16
20
Customer payment term (days)
35
43
34
46
46
104
Supplier payment term (days)
79
93
90
80
102
128
Positioning of CAMPUS ATLANTICA in its sector
Comparison with sector Restauration traditionnelle
Valuation estimate
Based on 833 transactions of similar company sales
in 2022,
the value of CAMPUS ATLANTICA is estimated at
1 204 632 €
(range 687 844€ - 2 081 980€).
The price/revenue ratio is 0.96x
(in line with sector norms).
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
833 transactions
687k€1204k€2081k€
1 204 632 €Range: 687 844€ - 2 081 980€
NAF 5 année 2022
Valuation method used
Revenue Multiple
1 259 650 €
×
0.96x
=1 204 632 €
Range: 687 845€ - 2 081 980€
Only this financial indicator is available for this company.
Valuation evolution
Visualisation creee via abddaf.fr Sources : BODACC & INPI
How is this estimate calculated?
This estimate is based on the analysis of 833 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 (Restauration traditionnelle)
Compare CAMPUS ATLANTICA with other companies in the same sector:
The revenue of CAMPUS ATLANTICA in 2022 is 1.3 M€.
Is CAMPUS ATLANTICA profitable?
CAMPUS ATLANTICA recorded a net loss in 2022.
Where is the headquarters of CAMPUS ATLANTICA ?
The headquarters of CAMPUS ATLANTICA is located in ARTIGUES-PRES-BORDEAUX (33370), in the department Gironde.
Where to find the tax return of CAMPUS ATLANTICA ?
The tax return of CAMPUS ATLANTICA 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 CAMPUS ATLANTICA operate?
CAMPUS ATLANTICA operates in the sector Restauration traditionnelle (NAF code 56.10A). 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