Employees: 01 (2023.0)Legal category: Société à responsabilité limitée (sans autre indication)Size: PMECreation date: 1992-10-01 (33 years)Status: ActiveBusiness sector: Commerce de détail de meublesLocation: LA MACHINE (58260), Nievre
LE MEUBLE CAMPAGNARD : revenue, balance sheet and financial ratios
LE MEUBLE CAMPAGNARD is a French company
founded 33 years ago,
specialized in the sector Commerce de détail de meubles.
Based in LA MACHINE (58260),
this company of category PME
shows in 2025 a revenue of 253 k€.
Find below the complete financial statements, solvency ratios, working capital requirements and sector comparison.
Financial history - LE MEUBLE CAMPAGNARD (SIREN 389026634)
Indicator
2025
2024
2023
2022
2021
2020
2019
2018
2017
Revenue
252 616 €
629 404 €
689 311 €
649 878 €
464 745 €
648 482 €
650 815 €
714 551 €
707 110 €
Net income
-46 119 €
45 341 €
69 840 €
19 006 €
7 791 €
60 224 €
38 751 €
43 253 €
54 597 €
EBITDA
-59 592 €
55 206 €
91 424 €
18 628 €
18 536 €
73 241 €
48 944 €
67 618 €
71 932 €
Net margin
-18.3%
7.2%
10.1%
2.9%
1.7%
9.3%
6.0%
6.1%
7.7%
Revenue and income statement
In 2025, LE MEUBLE CAMPAGNARD achieves revenue of 253 k€. Revenue is declining over the period 2017-2025 (CAGR: -12.1%). Significant drop of -60% vs 2024. After deducting consumption (168 k€), gross margin stands at 85 k€, i.e. a rate of 34%. This ratio measures the ability to generate value from commercial activity. EBITDA (= Gross margin - Personnel expenses - Taxes) reaches -60 k€, representing -23.6% of revenue. Warning negative scissor effect: despite revenue change (-60%), EBITDA varies by -208%, reducing margin by 32.4 pts. This reflects costs rising faster than revenue. Negative EBITDA means operations do not cover current expenses: concerning situation. Net income is negative at -46 k€ (-18.3% of revenue), which will impact equity.
Revenue (2025)
?
Revenue
Definition
Total amount of sales of goods and services made by the company.
Formula
Sales of goods + Sold production
252 616 €
Gross margin (2025)
?
Gross margin
Definition
Difference between revenue and cost of goods sold.
Formula
Revenue - Cost of goods consumed
85 092 €
EBITDA (2025)
?
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
-59 592 €
EBIT (2025)
?
EBIT (Operating Income)
Definition
Operating income, including depreciation and provisions.
Formula
EBITDA - Depreciation and provisions + Reversals
-50 967 €
Net income (2025)
?
Net income
Definition
Profit or loss after all expenses, including taxes and exceptional items.
Formula
Current income + Exceptional income - Income tax
-46 119 €
EBITDA margin (2025)
?
EBITDA margin
Definition
Measures the company's operating profitability.
Formula
(EBE / CA) x 100
Interpretation
> 10% : Good profitability 5-10% : Average < 5% : Low
-23.6%
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 5%. 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 94%. This high autonomy means the company finances most of its assets through equity, a sign of strength.
Debt ratio (2025)
?
Debt ratio
Definition
Measures the proportion of debt to equity.
Formula
(Financial debt / Equity) x 100
Interpretation
< 50% : Low 50-100% : Moderate > 100% : High
4.549%
Financial autonomy (2025)
?
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
93.88%
Cash flow / Revenue (2025)
?
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
-16.186%
Repayment capacity (2025)
?
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
-0.521
Asset age ratio (2025)
?
Asset age ratio
Definition
Measures the degree of wear of tangible assets.
Formula
Accumulated depreciation / Gross fixed assets x 100
Solvency indicators evolution LE MEUBLE CAMPAGNARD
Visualization created via numbers.finance Sources : INPI & BCE - Adjustments : Ministry of Economy
Indicator
2017
2018
2019
2020
2021
2022
2023
2024
2025
Debt ratio
6.809
4.846
4.65
4.401
4.514
4.304
3.993
3.93
4.549
Financial autonomy
84.322
88.199
87.942
84.258
88.815
89.642
87.891
90.768
93.88
Repayment capacity
0.594
0.392
0.491
0.418
1.047
0.974
0.262
0.398
-0.521
Cash flow / Revenue
9.152%
10.026%
8.367%
9.617%
5.054%
3.627%
12.226%
8.707%
-16.186%
Sector positioning
Debt ratio
4.552025
2023
2024
2025
Q1: 0.93
Med: 15.8
Q3: 62.78
Good
In 2025, the debt ratio of LE MEUBLE CAMPAGNARD (4.55) 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
93.88%2025
2023
2024
2025
Q1: 16.18%
Med: 36.96%
Q3: 56.64%
Excellent+18 pts over 3 years
In 2025, the financial autonomy of LE MEUBLE CAMPAGNARD (93.9%) ranks in the top 25% of the sector. This ratio represents the share of equity in total financing. High autonomy reflects financial independence and ability to absorb shocks.
Repayment capacity
-0.52 years2025
2023
2024
2025
Q1: -0.18 years
Med: 0.16 years
Q3: 1.73 years
Excellent-11 pts over 3 years
In 2025, the repayment capacity of LE MEUBLE CAMPAGNARD (-0.52) 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 2513.77. Concretely, the company has €2 of liquid assets for every €1 of short-term debt: no cash risk within 12 months.
Liquidity ratio (2025)
?
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
2513.771
Interest coverage (2025)
?
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 LE MEUBLE CAMPAGNARD
Visualisation créée via abddaf.fr Sources : INPI & BCE - Retraitements : Ministère de l'économie
Indicator
2017
2018
2019
2020
2021
2022
2023
2024
2025
Liquidity ratio
851.056
0.0
860.545
605.757
778.543
847.666
736.101
1039.139
2513.771
Interest coverage
0.961
0.921
0.94
0.414
0.399
0.193
0.003
0.009
0.0
Sector positioning
Liquidity ratio
2513.772025
2023
2024
2025
Q1: 122.17
Med: 174.02
Q3: 270.04
Excellent
In 2025, the liquidity ratio of LE MEUBLE CAMPAGNARD (2513.77) ranks in the top 25% of the sector. This ratio measures the ability to cover short-term debt with current assets. A ratio above 1 ensures comfortable coverage of short-term maturities.
Interest coverage
0.0x2025
2023
2024
2025
Q1: -0.05x
Med: 0.77x
Q3: 5.5x
Average
In 2025, the interest coverage of LE MEUBLE CAMPAGNARD (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: 4 days (formula: Customer receivables / Revenue incl. VAT x 360). Supplier term: 15 days. Favorable situation: supplier credit is longer than customer credit by 11 days. Inventory turnover is 57 days (= Average inventory / Cost of goods x 360). Overall, WCR represents 64 days of revenue, i.e. 45 k€ to permanently finance. Notable WCR improvement over the period (-81%), freeing up cash.
Operating WCR (2025)
?
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
45 180 €
Customer credit (2025)
?
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
4 j
Supplier credit (2025)
?
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
15 j
Inventory turnover (2025)
?
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
57 j
WCR in days of revenue (2025)
?
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 LE MEUBLE CAMPAGNARD
Visualization created via numbers.finance Sources : INPI & BCE - Adjustments : Ministry of Economy
Indicator
2017
2018
2019
2020
2021
2022
2023
2024
2025
Operating WCR
240 036 €
-25 359 €
283 430 €
238 745 €
221 549 €
232 520 €
180 303 €
132 269 €
45 180 €
Inventory turnover (days)
133
0
170
158
188
119
111
78
57
Customer payment term (days)
3
0
0
6
4
20
2
4
4
Supplier payment term (days)
22
15
13
21
20
7
12
16
15
Positioning of LE MEUBLE CAMPAGNARD in its sector
Comparison with sector Commerce de détail de meubles
Valuation estimate
Indicative estimate only : the number of comparable transactions in this sector is limited (39 transactions).
This range of 28 785€ to 79 831€ is provided for information purposes only and requires in-depth analysis to be confirmed.
Estimated enterprise value2025
Indicative
28k€42k€79k€
42 287 €Range: 28 785€ - 79 831€
NAF 5 année 2025
Valuation evolution
Visualisation creee via abddaf.fr Sources : BODACC & INPI
How is this estimate calculated?
This estimate is based on the analysis of 39 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 (Commerce de détail de meubles)
Compare LE MEUBLE CAMPAGNARD with other companies in the same sector:
Frequently asked questions about LE MEUBLE CAMPAGNARD
What is the revenue of LE MEUBLE CAMPAGNARD ?
The revenue of LE MEUBLE CAMPAGNARD in 2025 is 253 k€.
Is LE MEUBLE CAMPAGNARD profitable?
LE MEUBLE CAMPAGNARD recorded a net loss in 2025.
Where is the headquarters of LE MEUBLE CAMPAGNARD ?
The headquarters of LE MEUBLE CAMPAGNARD is located in LA MACHINE (58260), in the department Nievre.
Where to find the tax return of LE MEUBLE CAMPAGNARD ?
The tax return of LE MEUBLE CAMPAGNARD 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 LE MEUBLE CAMPAGNARD operate?
LE MEUBLE CAMPAGNARD operates in the sector Commerce de détail de meubles (NAF code 47.59A). 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