SIREN : 818884629
CHAMPION-ROBIN is a French company founded 10 years ago, specialized in the sector Travaux de plâtrerie. Based in EMPURANY (07270), this company of category PME shows in 2022 a revenue of 117 k€. Find below the complete financial statements, solvency ratios, working capital requirements and sector comparison.
Data updated on 2026-05-09
Sources : INPI & INSEE SIRENE - Processing : Ministry of Economy
| Indicator | 2022 | 2021 | 2020 | 2019 | 2018 | 2017 |
|---|---|---|---|---|---|---|
| Revenue | 116 852 € | 104 091 € | 118 514 € | 106 201 € | 97 261 € | 115 602 € |
| Net income | 7 769 € | 940 € | -3 004 € | -6 045 € | -16 859 € | 13 420 € |
| EBITDA | 7 101 € | 7 190 € | 6 836 € | 3 636 € | -5 601 € | 21 124 € |
| Net margin | 6.6% | 0.9% | -2.5% | -5.7% | -17.3% | 11.6% |
In 2022, CHAMPION-ROBIN achieves revenue of 117 k€. Revenue is growing positively over 6 years (CAGR: +0.2%). Vs 2021, growth of +12% (104 k€ -> 117 k€). After deducting consumption (49 k€), gross margin stands at 68 k€, i.e. a rate of 58%. This ratio measures the ability to generate value from commercial activity. EBITDA (= Gross margin - Personnel expenses - Taxes) reaches 7 k€, representing 6.1% of revenue. The operating margin remains fragile, requiring cost vigilance. Ultimately, net income (= EBIT +/- financial result +/- exceptional - corporate tax) amounts to 8 k€, i.e. 6.6% of revenue. This profit can be retained or distributed to shareholders.
116 852 €
67 500 €
7 101 €
6 368 €
7 769 €
6.1%
The debt ratio (= Financial debt / Equity x 100) stands at 1953%. 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 2%. Low autonomy: the company heavily depends on external financing (banks, suppliers). Debt repayment capacity (= Financial debt / Cash flow) indicates it would take 1.6 years of cash flow to repay all financial debt. This short period demonstrates excellent debt sustainability. Cash flow represents 7.4% of revenue. Cash flow measures resources generated by operations, available for investment and debt repayment. Satisfactory level allowing partial financing of growth.
1953.443%
1.737%
7.382%
1.648
5.8%
In 2022, the debt ratio of CHAMPION-ROBIN (1953.44) 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.
In 2022, the financial autonomy of CHAMPION-ROBIN (1.7%) ranks in the bottom 25% of the sector. This ratio represents the share of equity in total financing. Low autonomy may limit investment capacity and increase vulnerability.
In 2022, the repayment capacity of CHAMPION-ROBIN (1.65) ranks above the median of the sector. This ratio indicates the number of years needed to repay debt with cash flow. A reduction effort could improve financial strength.
The liquidity ratio (= Current assets / Current liabilities) stands at 103.56. 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.
103.559
1.38
In 2022, the liquidity ratio of CHAMPION-ROBIN (103.56) 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.
In 2022, the interest coverage of CHAMPION-ROBIN (1.4x) ranks above the median of the sector. This ratio indicates how many times operating income covers interest expenses. This comfortable position offers an appreciable safety margin.
Working capital requirement (WCR) measures the cash timing gap between customer collections and supplier/inventory payments. Average customer payment term: 51 days (formula: Customer receivables / Revenue incl. VAT x 360). Supplier term: 83 days. Excellent situation: suppliers finance 32 days of the operating cycle (retail model). Inventory turnover is 60 days (= Average inventory / Cost of goods x 360). Overall, WCR represents 102 days of revenue, i.e. 33 k€ to permanently finance. Over 2017-2022, WCR increased by +126%, requiring additional financing.
32 962 €
51 j
83 j
60 j
102 j
Based on 50 transactions of similar company sales
in 2022,
the value of CHAMPION-ROBIN is estimated at
24 516 €
(range 5 688€ - 42 169€).
With an EBITDA of 7 101€, the sector multiple of 3.8x is applied.
The price/revenue ratio is 0.22x
(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.
Ajustez les pondérations selon votre analyse
This estimate is based on the analysis of 50 actual transactions of similar company sales (same NAF code) registered with BODACC between 2016 and 2025.
This estimate is provided for information purposes only. A precise valuation requires in-depth analysis (assets, liabilities, prospects, market...).
Compare CHAMPION-ROBIN with other companies in the same sector:
Voir toutes les statistiques du secteur Travaux de plâtrerie
The revenue of CHAMPION-ROBIN in 2022 is 117 k€.
Yes, CHAMPION-ROBIN generated a net profit of 8 k€ in 2022.
The headquarters of CHAMPION-ROBIN is located in EMPURANY (07270), in the department Ardeche.
The tax return of CHAMPION-ROBIN 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).
CHAMPION-ROBIN operates in the sector Travaux de plâtrerie (NAF code 43.31Z). See the 'Sector positioning' section above to compare the company with its competitors.