|
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)">
|
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
€
1.32M
|
€
1.26M
|
€
1.18M
|
€
1.05M
|
€
951K
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
5.07%
|
6.5%
|
11.83%
|
10.93%
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
€
-65K
|
€
3.96M
|
€
6.98M
|
€
-12.08M
|
€
11.37M
|
€
-302K
|
€
1.11M
|
€
561K
|
€
6.08M
|
€
3.99M
|
€
9.41M
|
€
242K
|
€
6.94M
|
€
-3.59M
|
€
-12.81M
|
€
-4.25M
|
€
-13.24M
|
€
-125K
|
€
3.18M
|
|
|
€
78.97M
|
€
79.04M
|
€
75.08M
|
€
68.11M
|
€
80.19M
|
€
68.82M
|
€
69.12M
|
€
68.01M
|
€
67.45M
|
€
61.37M
|
€
57.38M
|
€
47.97M
|
€
47.73M
|
€
40.78M
|
€
44.37M
|
€
57.18M
|
€
61.44M
|
€
74.68M
|
€
74.80M
|
|
|
€
3.85M
|
€
3.85M
|
€
3.66M
|
€
3.32M
|
€
4.02M
|
€
3.35M
|
€
3.37M
|
€
3.32M
|
€
3.29M
|
€
2.99M
|
€
3.01M
|
€
2.34M
|
€
2.41M
|
€
1.99M
|
€
2.16M
|
€
2.79M
|
€
3.00M
|
€
3.64M
|
€
6.17M
|
|
|
Impôts
|
€
6K
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Rémunérations et charges sociales
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Dividendes
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Taux de distribution
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
€
-28.88M
|
€
-26.61M
|
€
-24.96M
|
€
-22.75M
|
€
-20.94M
|
€
-22.06M
|
€
-21.32M
|
€
-19.65M
|
€
-17.81M
|
€
-17.92M
|
€
-11.99M
|
€
-17.24M
|
€
-17.06M
|
€
-15.56M
|
€
-12.99M
|
€
-4.42M
|
€
-14.49M
|
€
-370K
|
€
2.63M
|
|
|
Marge EBITDA
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
€
-28.88M
|
€
-26.61M
|
€
-24.96M
|
€
-22.75M
|
€
-20.94M
|
€
-22.06M
|
€
-21.32M
|
€
-19.65M
|
€
-17.81M
|
€
-17.92M
|
€
-11.99M
|
€
-17.24M
|
€
-17.06M
|
€
-15.56M
|
€
-12.99M
|
€
-4.42M
|
€
-14.49M
|
€
-370K
|
€
2.63M
|
|
|
€
-65K
|
€
3.96M
|
€
6.98M
|
€
-12.08M
|
€
11.37M
|
€
-302K
|
€
1.11M
|
€
561K
|
€
6.08M
|
€
3.99M
|
€
9.41M
|
€
242K
|
€
6.94M
|
|
|
|
|
|
|
|
|
Marge nette
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Capex
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
€
79.05M
|
€
78.35M
|
€
73.90M
|
€
69.25M
|
€
80.07M
|
€
438K
|
€
335K
|
€
1.42M
|
€
1.46M
|
€
1.59M
|
€
441K
|
€
1.62M
|
€
1.09M
|
€
2.44M
|
€
1.14M
|
€
200K
|
€
1.10M
|
€
165K
|
€
249K
|
|
|
€
-65K
|
€
3.96M
|
€
6.98M
|
€
-12.08M
|
€
11.37M
|
€
-302K
|
€
1.11M
|
€
561K
|
€
6.08M
|
€
3.99M
|
€
9.41M
|
€
242K
|
€
6.94M
|
€
-3.59M
|
€
-12.81M
|
€
-4.25M
|
€
-13.24M
|
€
-125K
|
€
3.18M
|
|
|
€
78.71M
|
€
78.72M
|
€
74.77M
|
€
67.79M
|
€
79.87M
|
€
68.50M
|
€
68.80M
|
€
67.70M
|
€
67.14M
|
€
61.05M
|
€
57.05M
|
€
47.62M
|
€
47.38M
|
€
40.43M
|
€
37.75M
|
€
31.39M
|
€
29.21M
|
€
23.53M
|
€
9.16M
|
|
|
60.22
|
112.42
|
234.42
|
37.08
|
241.00
|
107.91
|
1,785.55
|
1,502.89
|
109.71
|
1,021.32
|
258.87
|
193.79
|
111.56
|
265.75
|
262.65
|
369.96
|
233.32
|
88.08
|
1.77
|
|
|
60.22
|
112.42
|
234.42
|
37.08
|
241.00
|
107.91
|
1,785.55
|
1,502.89
|
109.71
|
1,021.32
|
258.87
|
193.79
|
111.56
|
265.75
|
262.65
|
369.96
|
233.32
|
88.08
|
1.77
|
|
|
60.22
|
112.42
|
234.42
|
37.08
|
241.00
|
107.91
|
1,785.55
|
1,502.89
|
109.71
|
1,021.32
|
258.87
|
193.79
|
111.56
|
265.75
|
262.65
|
369.96
|
233.32
|
88.08
|
1.77
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
€
80.30M
|
€
79.75M
|
€
75.40M
|
€
69.99M
|
€
80.52M
|
€
69.46M
|
€
69.16M
|
€
68.06M
|
€
68.07M
|
€
61.43M
|
€
57.60M
|
€
48.21M
|
€
48.15M
|
€
40.93M
|
€
44.51M
|
€
57.27M
|
€
61.69M
|
€
75.07M
|
€
86.81M
|
|
|
€
1.33M
|
€
707K
|
€
320K
|
€
1.88M
|
€
333K
|
€
641K
|
€
39K
|
€
45K
|
€
618K
|
€
60K
|
€
221K
|
€
247K
|
€
429K
|
€
153K
|
€
144K
|
€
85K
|
€
250K
|
€
394K
|
€
12.01M
|
|
|
€
1.33M
|
€
707K
|
€
320K
|
€
1.88M
|
€
333K
|
€
641K
|
€
39K
|
€
45K
|
€
618K
|
€
60K
|
€
221K
|
€
247K
|
€
429K
|
€
153K
|
€
144K
|
€
85K
|
€
126K
|
€
270K
|
€
11.89M
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
€
124K
|
€
124K
|
€
124K
|
|
|
98.34%
|
99.11%
|
99.58%
|
97.32%
|
99.59%
|
99.08%
|
99.94%
|
99.93%
|
99.09%
|
99.9%
|
99.62%
|
99.49%
|
99.11%
|
99.63%
|
99.68%
|
99.85%
|
99.6%
|
99.48%
|
86.16%
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
0.00
|
0.00
|
0.00
|
|
|
Dettes / EBITDA
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
4.57
|
|
|
|
|
|
|
-493,290.61
|
-442,975.03
|
|
|
-465,577.02
|
-5,527,542.45
|
|
|
-3,269,834.74
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
-0.08%
|
5.01%
|
9.29%
|
-17.74%
|
14.18%
|
-0.44%
|
1.6%
|
0.83%
|
9.02%
|
6.5%
|
16.4%
|
0.5%
|
14.55%
|
-8.8%
|
-28.88%
|
-7.44%
|
-21.55%
|
-0.17%
|
4.25%
|
|
|
-0.08%
|
5.01%
|
9.29%
|
-17.74%
|
14.18%
|
-0.44%
|
1.6%
|
0.83%
|
9.02%
|
6.5%
|
16.4%
|
0.5%
|
14.55%
|
-8.8%
|
-28.88%
|
-7.44%
|
-21.55%
|
-0.17%
|
4.25%
|
|
|
-0.08
|
4.96
|
9.25
|
-17.26
|
14.12
|
-0.43
|
1.60
|
0.82
|
8.94
|
6.50
|
16.34
|
0.50
|
14.42
|
-8.76
|
-28.79
|
-7.43
|
-21.46
|
-0.17
|
3.66
|
|
|
-0.08
|
5.01
|
9.29
|
-17.74
|
14.18
|
-0.44
|
1.60
|
0.83
|
9.02
|
6.50
|
16.40
|
0.50
|
14.55
|
-8.80
|
-28.88
|
-7.44
|
-21.55
|
-0.17
|
4.25
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Crédit client
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Crédit fournisseur
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Days Sales Outstanding (DSO)
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Days Sales of Inventory (DSI)
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Inventory Turnover Ratio
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Employés
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Coût salarial par employé
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|