4
|
max) max = w;
}
}
const wClamped = Math.max(120, Math.min(800, max));
colWidths[''] = wClamped;
save && save();
})(event)">
|
2025
max) max = w;
}
}
const wClamped = Math.max(120, Math.min(800, max));
colWidths[''] = wClamped;
save && save();
})(event)">
|
2024
max) max = w;
}
}
const wClamped = Math.max(120, Math.min(800, max));
colWidths[''] = wClamped;
save && save();
})(event)">
|
2023
max) max = w;
}
}
const wClamped = Math.max(120, Math.min(800, max));
colWidths[''] = wClamped;
save && save();
})(event)">
|
2022
max) max = w;
}
}
const wClamped = Math.max(120, Math.min(800, max));
colWidths[''] = wClamped;
save && save();
})(event)">
|
2021
max) max = w;
}
}
const wClamped = Math.max(120, Math.min(800, max));
colWidths[''] = wClamped;
save && save();
})(event)">
|
2020
max) max = w;
}
}
const wClamped = Math.max(120, Math.min(800, max));
colWidths[''] = wClamped;
save && save();
})(event)">
|
2019
max) max = w;
}
}
const wClamped = Math.max(120, Math.min(800, max));
colWidths[''] = wClamped;
save && save();
})(event)">
|
2018
max) max = w;
}
}
const wClamped = Math.max(120, Math.min(800, max));
colWidths[''] = wClamped;
save && save();
})(event)">
|
2017
max) max = w;
}
}
const wClamped = Math.max(120, Math.min(800, max));
colWidths[''] = wClamped;
save && save();
})(event)">
|
2016
max) max = w;
}
}
const wClamped = Math.max(120, Math.min(800, max));
colWidths[''] = wClamped;
save && save();
})(event)">
|
2015
max) max = w;
}
}
const wClamped = Math.max(120, Math.min(800, max));
colWidths[''] = wClamped;
save && save();
})(event)">
|
2014
max) max = w;
}
}
const wClamped = Math.max(120, Math.min(800, max));
colWidths[''] = wClamped;
save && save();
})(event)">
|
|---|---|---|---|---|---|---|---|---|---|---|---|---|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
€
121K
|
€
609K
|
€
571K
|
€
-321K
|
€
40K
|
€
-131K
|
€
-268K
|
€
-284K
|
€
46K
|
€
39K
|
€
27K
|
€
40K
|
|
|
€
67K
|
€
517K
|
€
473K
|
€
-355K
|
€
18K
|
€
-161K
|
€
-301K
|
€
-319K
|
€
3K
|
€
3K
|
€
2K
|
€
15K
|
|
|
€
62K
|
€
-4K
|
€
-521K
|
€
-995K
|
€
-640K
|
€
-657K
|
€
-497K
|
€
-196K
|
€
124K
|
€
120K
|
€
117K
|
€
115K
|
|
|
€
112K
|
€
500K
|
€
471K
|
-
|
€
28K
|
-
|
-
|
-
|
€
37K
|
€
32K
|
€
23K
|
€
33K
|
|
|
€
803
|
|
|
€
16K
|
|
|
|
€
5K
|
€
1K
|
€
684
|
|
€
26K
|
|
|
Rémunérations et charges sociales
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Dividendes
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Taux de distribution
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
€
121K
|
€
609K
|
€
571K
|
€
-321K
|
€
40K
|
€
-131K
|
€
-268K
|
€
-284K
|
€
46K
|
€
39K
|
€
27K
|
€
40K
|
|
|
€
121K
|
€
609K
|
€
571K
|
€
-321K
|
€
40K
|
€
-131K
|
€
-269K
|
€
-286K
|
€
44K
|
€
38K
|
€
26K
|
€
38K
|
|
|
€
67K
|
€
517K
|
€
473K
|
€
-355K
|
€
18K
|
€
-161K
|
€
-301K
|
€
-319K
|
€
3K
|
€
3K
|
€
2K
|
€
15K
|
|
|
|
|
|
|
|
|
|
€
1K
|
€
1K
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
€
176K
|
€
384K
|
€
52K
|
€
196K
|
€
264K
|
€
330K
|
€
145K
|
€
484K
|
€
135K
|
€
12K
|
€
243K
|
€
236K
|
|
|
€
67K
|
€
517K
|
€
473K
|
€
-355K
|
€
18K
|
€
-161K
|
€
-300K
|
€
-317K
|
€
5K
|
€
5K
|
€
3K
|
€
18K
|
|
|
€
1,36M
|
€
1,50M
|
€
1,33M
|
€
-995K
|
€
-640K
|
€
-657K
|
€
-497K
|
€
-197K
|
€
121K
|
€
116K
|
€
112K
|
€
109K
|
|
|
1,75
|
1,78
|
1,95
|
0,80
|
0,84
|
0,84
|
0,83
|
0,94
|
1,04
|
1,03
|
1,05
|
1,04
|
|
|
0,47
|
0,37
|
0,39
|
0,17
|
0,15
|
0,14
|
0,12
|
0,28
|
0,18
|
0,32
|
0,31
|
0,46
|
|
|
1,76
|
1,78
|
1,95
|
0,80
|
0,84
|
0,84
|
0,83
|
0,96
|
1,06
|
1,04
|
1,05
|
1,14
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
€
3,18M
|
€
3,41M
|
€
2,73M
|
€
3,87M
|
€
3,36M
|
€
3,41M
|
€
2,43M
|
€
3,30M
|
€
3,48M
|
€
3,50M
|
€
2,55M
|
€
2,62M
|
|
|
€
3,12M
|
€
3,42M
|
€
3,25M
|
€
4,86M
|
€
4,00M
|
€
4,07M
|
€
2,93M
|
€
3,50M
|
€
3,35M
|
€
3,38M
|
€
2,43M
|
€
2,51M
|
|
|
€
1,81M
|
€
1,91M
|
€
1,40M
|
€
4,86M
|
€
4,00M
|
€
4,07M
|
€
2,93M
|
€
3,42M
|
€
3,28M
|
€
3,37M
|
€
2,43M
|
€
2,30M
|
|
|
€
1,30M
|
€
1,50M
|
€
1,85M
|
|
|
|
|
|
|
|
|
|
|
|
1,96%
|
-0,13%
|
-19,10%
|
-25,73%
|
-19,02%
|
-19,26%
|
-20,43%
|
-5,92%
|
3,55%
|
3,44%
|
4,59%
|
4,40%
|
|
|
20,87
|
-351,17
|
-3,55
|
|
|
|
|
|
|
|
|
|
|
|
25,87
|
5,61
|
5,70
|
|
99,32
|
|
|
|
73,19
|
86,66
|
90,52
|
62,14
|
|
|
Interest Coverage Ratio
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
106,93%
|
-12 107,56%
|
-90,76%
|
35,71%
|
-2,79%
|
24,44%
|
60,41%
|
162,23%
|
4,01%
|
3,83%
|
2,73%
|
15,41%
|
|
|
106,86%
|
-12 107,56%
|
-90,76%
|
35,71%
|
-2,79%
|
24,44%
|
60,60%
|
163,13%
|
2,58%
|
2,61%
|
1,56%
|
13,33%
|
|
|
2,09
|
15,16
|
17,33
|
-9,19
|
0,53
|
-4,71
|
-12,38
|
-9,66
|
0,09
|
0,09
|
0,07
|
0,59
|
|
|
106,86
|
-12 107,56
|
-90,76
|
35,71
|
-2,79
|
24,44
|
60,60
|
163,13
|
2,58
|
2,61
|
1,56
|
13,33
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Crédit client
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Crédit fournisseur
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Days Sales Outstanding (DSO)
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Days Sales of Inventory (DSI)
|
|
|
|
|
|
|
|
|
|
|
|
|
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Employés
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Coût salarial par employé
|
|
|
|
|
|
|
|
|
|
|
|
|