|
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)">
|
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)">
|
2006
max) max = w;
}
}
const wClamped = Math.max(120, Math.min(800, max));
colWidths[''] = wClamped;
save && save();
})(event)">
|
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Chiffre d'affaires
|
€
13,02M
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Croissance du chiffre d'affaires
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
€
7,47M
|
€
9,26M
|
€
7,62M
|
€
3,51M
|
€
5,20M
|
€
-2,05M
|
€
212K
|
€
909K
|
€
951K
|
€
1,45M
|
€
1,97M
|
€
1,97M
|
€
2,35M
|
€
1,98M
|
€
3,19M
|
€
2,20M
|
€
1,85M
|
|
|
|
|
€
83,67M
|
€
75,75M
|
€
66,49M
|
€
62,23M
|
€
58,72M
|
€
47,85M
|
€
49,90M
|
€
49,68M
|
€
48,78M
|
€
47,82M
|
€
46,37M
|
€
44,40M
|
€
42,43M
|
€
40,08M
|
€
38,10M
|
€
31,97M
|
€
27,34M
|
€
25,50M
|
€
21,98M
|
|
|
€
10,00M
|
€
10,00M
|
€
10,00M
|
€
8,15M
|
€
10,00M
|
€
2,33M
|
€
5,55M
|
€
4,72M
|
€
5,48M
|
€
5,33M
|
€
5,76M
|
€
5,49M
|
€
5,40M
|
€
4,64M
|
€
6,35M
|
€
4,72M
|
€
4,18M
|
€
1,24M
|
€
1,07M
|
|
|
€
273K
|
€
261K
|
€
523K
|
€
380K
|
€
274K
|
€
433K
|
€
466K
|
€
654K
|
€
641K
|
€
371K
|
€
380K
|
€
629K
|
€
358K
|
€
617K
|
€
590K
|
€
505K
|
€
398K
|
€
227K
|
€
203K
|
|
|
|
|
|
|
|
|
|
|
|
|
€
215K
|
€
385K
|
€
363K
|
€
290K
|
€
293K
|
€
246K
|
€
193K
|
|
|
|
|
Dividendes
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Taux de distribution
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
€
10,88M
|
€
10,79M
|
€
9,95M
|
€
6,42M
|
€
7,99M
|
€
-486K
|
€
3,20M
|
€
2,36M
|
€
3,18M
|
€
3,08M
|
€
3,59M
|
€
3,41M
|
€
3,42M
|
€
3,43M
|
€
4,61M
|
€
3,93M
|
€
3,52M
|
|
|
|
|
Marge EBITDA
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
€
8,94M
|
€
8,80M
|
€
8,00M
|
€
4,49M
|
€
6,03M
|
€
-2,07M
|
€
1,77M
|
€
893K
|
€
1,73M
|
€
1,58M
|
€
2,19M
|
€
1,94M
|
€
1,94M
|
€
1,88M
|
€
3,18M
|
€
2,62M
|
€
2,23M
|
|
|
|
|
€
7,47M
|
€
9,26M
|
€
7,62M
|
€
3,51M
|
€
5,20M
|
€
-2,05M
|
€
212K
|
€
909K
|
€
951K
|
€
1,45M
|
€
1,97M
|
€
1,97M
|
€
2,35M
|
|
|
|
|
|
|
|
|
Marge nette
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
€
-503K
|
€
4,87M
|
€
7,14M
|
€
1,33M
|
€
20,39M
|
€
1,54M
|
€
3,20M
|
€
1,64M
|
€
461K
|
€
113K
|
€
3,03M
|
€
1,49M
|
€
63K
|
€
1,05M
|
€
2,97M
|
€
1,04M
|
€
14,66M
|
€
6,79M
|
€
2,92M
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
€
21,25M
|
€
8,29M
|
€
5,82M
|
€
1,04M
|
€
2,65M
|
€
5,64M
|
€
3,32M
|
€
6,28M
|
€
6,97M
|
€
4,20M
|
€
1,66M
|
€
1,96M
|
€
3,16M
|
€
1,49M
|
€
3,53M
|
€
160K
|
€
130K
|
€
1,31M
|
€
1,08M
|
|
|
€
9,41M
|
€
11,25M
|
€
9,57M
|
€
5,45M
|
€
7,17M
|
€
-459K
|
€
1,64M
|
€
2,37M
|
€
2,40M
|
€
2,95M
|
€
3,38M
|
€
3,44M
|
€
3,83M
|
€
3,52M
|
€
4,61M
|
€
3,50M
|
€
3,13M
|
|
|
|
|
€
19,98M
|
€
7,39M
|
€
1,54M
|
€
-430K
|
€
2,11M
|
€
5,54M
|
€
4,26M
|
€
6,52M
|
€
8,08M
|
€
6,15M
|
€
3,16M
|
€
3,75M
|
€
2,45M
|
€
-365K
|
€
2,20M
|
€
-3,37M
|
€
-4,72M
|
€
1,06M
|
€
1,98M
|
|
|
13,02
|
6,02
|
1,31
|
0,72
|
2,43
|
5,91
|
6,98
|
10,03
|
12,83
|
15,17
|
2,92
|
3,06
|
2,81
|
0,85
|
2,27
|
0,13
|
0,15
|
3,94
|
8,08
|
|
|
13,02
|
6,02
|
1,31
|
0,72
|
2,43
|
5,91
|
6,98
|
10,03
|
12,83
|
15,17
|
2,92
|
3,06
|
2,81
|
0,85
|
2,27
|
0,13
|
0,15
|
3,94
|
8,08
|
|
|
14,67
|
8,94
|
2,41
|
6,59
|
4,43
|
7,06
|
9,10
|
11,22
|
12,92
|
15,22
|
2,93
|
3,08
|
2,81
|
0,86
|
2,40
|
0,14
|
0,15
|
5,19
|
10,48
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
€
90,83M
|
€
83,77M
|
€
79,13M
|
€
71,81M
|
€
69,21M
|
€
48,98M
|
€
50,61M
|
€
50,41M
|
€
49,46M
|
€
48,26M
|
€
48,02M
|
€
47,27M
|
€
45,49M
|
€
45,17M
|
€
44,98M
|
€
40,61M
|
€
40,99M
|
€
28,21M
|
€
22,26M
|
|
|
€
7,16M
|
€
8,02M
|
€
12,64M
|
€
9,58M
|
€
10,49M
|
€
1,13M
|
€
716K
|
€
722K
|
€
683K
|
€
434K
|
€
1,64M
|
€
2,87M
|
€
3,06M
|
€
5,09M
|
€
6,88M
|
€
8,63M
|
€
13,65M
|
€
2,71M
|
€
280K
|
|
|
€
1,66M
|
€
1,47M
|
€
5,03M
|
€
1,54M
|
€
1,47M
|
€
1,13M
|
€
711K
|
€
717K
|
€
678K
|
€
432K
|
€
1,64M
|
€
1,81M
|
€
1,35M
|
€
2,46M
|
€
1,64M
|
€
3,77M
|
€
5,43M
|
€
273K
|
€
216K
|
|
|
€
5,49M
|
€
6,55M
|
€
7,61M
|
€
8,04M
|
€
9,02M
|
€
4K
|
€
4K
|
|
|
|
|
€
1,05M
|
€
1,70M
|
€
2,60M
|
€
5,15M
|
€
4,75M
|
€
8,10M
|
€
2,35M
|
€
17K
|
|
|
92,12%
|
90,42%
|
84,02%
|
86,66%
|
84,84%
|
97,69%
|
98,59%
|
98,57%
|
98,62%
|
99,10%
|
96,58%
|
93,93%
|
93,28%
|
88,73%
|
84,71%
|
78,74%
|
66,70%
|
90,40%
|
98,74%
|
|
|
0,07
|
0,09
|
0,11
|
0,13
|
0,15
|
0
|
0
|
|
|
|
|
0,02
|
0,04
|
0,06
|
0,14
|
0,15
|
0,30
|
0,09
|
0
|
|
|
0,66
|
0,74
|
1,27
|
1,49
|
1,31
|
|
0,22
|
0,31
|
0,21
|
0,14
|
0,46
|
0,84
|
0,89
|
1,49
|
1,49
|
2,20
|
3,88
|
|
|
|
|
Interest Coverage Ratio
|
186,10
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
11,24%
|
14,86%
|
14,39%
|
8,75%
|
12,21%
|
-0,96%
|
3,28%
|
4,78%
|
4,92%
|
6,17%
|
7,29%
|
7,75%
|
9,02%
|
8,78%
|
12,11%
|
10,95%
|
11,46%
|
|
|
|
|
8,93%
|
12,23%
|
11,45%
|
5,64%
|
8,86%
|
-4,28%
|
0,42%
|
1,83%
|
1,95%
|
3,04%
|
4,26%
|
4,44%
|
5,53%
|
4,94%
|
8,37%
|
6,88%
|
6,75%
|
|
|
|
|
8,23
|
11,06
|
9,62
|
4,89
|
7,51
|
-4,18
|
0,42
|
1,80
|
1,92
|
3,01
|
4,11
|
4,17
|
5,16
|
4,38
|
7,09
|
5,42
|
4,50
|
|
|
|
|
8,93
|
12,23
|
11,45
|
5,64
|
8,86
|
-4,28
|
0,42
|
1,83
|
1,95
|
3,04
|
4,26
|
4,44
|
5,53
|
4,94
|
8,37
|
6,88
|
6,75
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Crédit client
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Crédit fournisseur
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Days Sales Outstanding (DSO)
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Days Sales of Inventory (DSI)
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Inventory Turnover Ratio
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
10
|
9,80
|
7,60
|
7,80
|
7,20
|
5,70
|
4,90
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
€
22K
|
€
39K
|
€
48K
|
€
37K
|
€
41K
|
€
43K
|
€
39K
|
|
|