CA
|
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)">
|
2013
max) max = w;
}
}
const wClamped = Math.max(120, Math.min(800, max));
colWidths[''] = wClamped;
save && save();
})(event)">
|
2012
max) max = w;
}
}
const wClamped = Math.max(120, Math.min(800, max));
colWidths[''] = wClamped;
save && save();
})(event)">
|
2011
max) max = w;
}
}
const wClamped = Math.max(120, Math.min(800, max));
colWidths[''] = wClamped;
save && save();
})(event)">
|
2010
max) max = w;
}
}
const wClamped = Math.max(120, Math.min(800, max));
colWidths[''] = wClamped;
save && save();
})(event)">
|
2009
max) max = w;
}
}
const wClamped = Math.max(120, Math.min(800, max));
colWidths[''] = wClamped;
save && save();
})(event)">
|
2008
max) max = w;
}
}
const wClamped = Math.max(120, Math.min(800, max));
colWidths[''] = wClamped;
save && save();
})(event)">
|
2007
max) max = w;
}
}
const wClamped = Math.max(120, Math.min(800, max));
colWidths[''] = wClamped;
save && save();
})(event)">
|
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
€
-18K
|
€
-4K
|
€
-4K
|
€
-4K
|
€
-3K
|
€
-3K
|
€
-3K
|
€
-3K
|
€
-3K
|
€
-3K
|
€
-2K
|
€
-4K
|
€
-2K
|
€
-3K
|
€
-2K
|
€
-3K
|
€
-1K
|
€
-5K
|
€
-2K
|
|
|
€
2,44M
|
€
-34K
|
€
353K
|
€
138K
|
€
188K
|
€
146K
|
€
1,06M
|
€
-3,11M
|
€
1,91M
|
€
4,51M
|
€
972K
|
€
-2,83M
|
€
-120K
|
€
458K
|
€
-2,29M
|
€
1,09M
|
€
916K
|
€
1,08M
|
€
113K
|
|
|
-
|
€
9,35M
|
€
9,38M
|
€
9,03M
|
€
8,89M
|
€
8,70M
|
€
8,56M
|
€
7,49M
|
€
10,60M
|
€
8,69M
|
€
4,18M
|
€
3,21M
|
€
6,04M
|
€
6,16M
|
€
5,70M
|
€
7,98M
|
€
6,90M
|
€
5,98M
|
€
4,23M
|
|
|
-
|
€
456K
|
€
457K
|
€
440K
|
€
433K
|
€
424K
|
€
417K
|
€
365K
|
€
564K
|
€
422K
|
€
197K
|
€
137K
|
€
258K
|
€
263K
|
€
244K
|
€
348K
|
€
298K
|
€
283K
|
€
181K
|
|
|
|
-
|
€
395K
|
€
360K
|
€
31K
|
€
103K
|
€
103K
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Rémunérations et charges sociales
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Dividendes
|
€
8,15M
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Taux de distribution
|
334,61%
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
€
-18K
|
€
-5K
|
€
-5K
|
€
-4K
|
€
-4K
|
€
-4K
|
€
-4K
|
€
-4K
|
€
-3K
|
€
-3K
|
€
-4K
|
€
-5K
|
€
-3K
|
€
-4K
|
€
-3K
|
€
-4K
|
€
-2K
|
€
-6K
|
€
-3K
|
|
|
€
-18K
|
€
-5K
|
€
-5K
|
€
-4K
|
€
-4K
|
€
-4K
|
€
-4K
|
€
-4K
|
€
-3K
|
€
-3K
|
€
-4K
|
€
-5K
|
€
-3K
|
€
-4K
|
€
-3K
|
€
-4K
|
€
-2K
|
€
-6K
|
€
-3K
|
|
|
€
2,44M
|
€
-34K
|
€
353K
|
€
138K
|
€
188K
|
€
146K
|
€
1,06M
|
€
-3,11M
|
€
1,91M
|
€
4,51M
|
€
972K
|
€
-2,83M
|
€
-120K
|
€
458K
|
€
-2,29M
|
€
1,09M
|
€
916K
|
€
1,08M
|
€
113K
|
|
|
Capex
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
€
11,76M
|
€
9,35M
|
€
9,78M
|
€
9,41M
|
€
9,02M
|
€
4,98M
|
€
7,13M
|
€
1,38M
|
€
2,55M
|
€
1,72M
|
€
977K
|
€
1,14M
|
€
489K
|
€
388K
|
€
56K
|
€
688K
|
€
57K
|
€
40
|
€
717
|
|
|
€
2,44M
|
€
-34K
|
€
353K
|
€
138K
|
€
188K
|
€
146K
|
€
1,06M
|
€
-3,11M
|
€
1,91M
|
€
4,51M
|
€
972K
|
€
-2,83M
|
€
-120K
|
€
458K
|
€
-2,29M
|
€
1,09M
|
€
916K
|
€
1,08M
|
€
113K
|
|
|
-
|
€
9,35M
|
€
9,38M
|
€
9,03M
|
€
8,89M
|
€
8,70M
|
€
8,56M
|
€
2,48M
|
€
1,90M
|
€
678K
|
€
-324K
|
€
-266K
|
€
-838K
|
€
-1,25M
|
€
-1,80M
|
€
-1,80M
|
€
-1,07M
|
€
-2,08M
|
€
-2,05M
|
|
|
1
|
85,01
|
24,56
|
24,91
|
68,25
|
39,44
|
10
|
3,89
|
1,95
|
1,33
|
0,86
|
0,88
|
0,69
|
0,59
|
0,41
|
0,42
|
0,66
|
0,33
|
0,45
|
|
|
1
|
-85,63
|
24,72
|
26,99
|
-817,89
|
240,15
|
10,42
|
4,17
|
1,95
|
1,36
|
0,91
|
0,90
|
0,70
|
0,61
|
0,42
|
0,45
|
0,71
|
0,34
|
0,47
|
|
|
1
|
23 358,66
|
24,64
|
25,91
|
148,93
|
67,76
|
10,20
|
4,02
|
1,95
|
1,34
|
0,88
|
0,89
|
0,69
|
0,60
|
0,42
|
0,44
|
0,68
|
0,33
|
0,46
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
€
11,79M
|
€
9,46M
|
€
9,78M
|
€
9,41M
|
€
9,02M
|
€
8,93M
|
€
9,51M
|
€
8,35M
|
€
12,59M
|
€
10,73M
|
€
6,49M
|
€
5,48M
|
€
8,71M
|
€
9,20M
|
€
8,75M
|
€
11,09M
|
€
10,01M
|
€
9,06M
|
€
7,93M
|
|
|
€
11,79M
|
€
111K
|
€
398K
|
€
378K
|
€
132K
|
€
226K
|
€
951K
|
€
858K
|
€
1,99M
|
€
2,05M
|
€
2,31M
|
€
2,27M
|
€
2,68M
|
€
3,04M
|
€
3,06M
|
€
3,11M
|
€
3,11M
|
€
3,08M
|
€
3,70M
|
|
|
€
11,79M
|
€
405
|
€
397K
|
€
363K
|
€
61K
|
€
132K
|
€
932K
|
€
829K
|
€
1,99M
|
€
2,03M
|
€
2,25M
|
€
2,25M
|
€
2,65M
|
€
3,00M
|
€
3,01M
|
€
3,00M
|
€
3,00M
|
€
3,00M
|
€
3,63M
|
|
|
Dettes à long terme
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
0,00%
|
98,82%
|
95,93%
|
95,99%
|
98,53%
|
97,46%
|
90,00%
|
89,73%
|
84,19%
|
80,94%
|
64,38%
|
58,52%
|
69,28%
|
66,92%
|
65,10%
|
72,00%
|
68,93%
|
66,01%
|
53,30%
|
|
|
Ratio de la dette à long terme
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Dettes / EBITDA
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Interest Coverage Ratio
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
-0,36%
|
3,76%
|
1,53%
|
2,11%
|
1,68%
|
12,43%
|
-41,47%
|
18,04%
|
51,90%
|
23,27%
|
-88,28%
|
-1,98%
|
7,45%
|
-40,12%
|
13,62%
|
13,28%
|
18,00%
|
2,68%
|
|
|
|
-0,36%
|
3,76%
|
1,53%
|
2,11%
|
1,68%
|
12,43%
|
-41,47%
|
18,04%
|
51,90%
|
23,27%
|
-88,28%
|
-1,98%
|
7,45%
|
-40,12%
|
13,62%
|
13,28%
|
18,00%
|
2,68%
|
|
|
20,67
|
-0,35
|
3,61
|
1,47
|
2,08
|
1,64
|
11,19
|
-37,21
|
15,19
|
42,01
|
14,98
|
-51,66
|
-1,37
|
4,98
|
-26,12
|
9,81
|
9,15
|
11,88
|
1,43
|
|
|
|
-0,36
|
3,76
|
1,53
|
2,11
|
1,68
|
12,43
|
-41,47
|
18,04
|
51,90
|
23,27
|
-88,28
|
-1,98
|
7,45
|
-40,12
|
13,62
|
13,28
|
18,00
|
2,68
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Crédit client
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Crédit fournisseur
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Days Sales Outstanding (DSO)
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Days Sales of Inventory (DSI)
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Inventory Turnover Ratio
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Employés
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Coût salarial par employé
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|