H
|
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)">
|
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
€
-23K
|
€
-48K
|
€
-41K
|
€
-479K
|
€
93K
|
€
-310K
|
€
-170K
|
€
-23K
|
€
-61K
|
€
-244K
|
€
-118K
|
€
-33K
|
€
-474
|
€
-2K
|
|
|
€
-24K
|
€
-55K
|
€
-51K
|
€
-137K
|
€
14K
|
€
-801K
|
€
-352K
|
€
-64K
|
€
-74K
|
€
-285K
|
€
-147K
|
€
-57K
|
€
-17K
|
€
-5K
|
|
|
€
-1.58M
|
€
-1.56M
|
€
-1.50M
|
€
-1.45M
|
€
-1.31M
|
€
-1.33M
|
€
-525K
|
€
-173K
|
€
-109K
|
€
-35K
|
€
-46K
|
€
31K
|
€
28K
|
€
45K
|
|
|
-
|
-
|
-
|
-
|
€
76K
|
-
|
-
|
-
|
-
|
-
|
-
|
€
1K
|
€
1K
|
€
2K
|
|
|
|
|
|
|
|
-
|
€
88K
|
|
|
|
|
|
€
2K
|
€
249
|
|
|
Rémunérations et charges sociales
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Dividendes
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Taux de distribution
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
€
-24K
|
€
-49K
|
€
-42K
|
€
-480K
|
€
92K
|
€
-311K
|
€
-171K
|
€
-24K
|
€
-62K
|
€
-245K
|
€
-119K
|
€
-33K
|
€
-672
|
€
-3K
|
|
|
€
-24K
|
€
-49K
|
€
-42K
|
€
-127K
|
€
37K
|
€
-609K
|
€
-171K
|
€
-24K
|
€
-62K
|
€
-245K
|
€
-119K
|
€
-33K
|
€
-672
|
€
-3K
|
|
|
€
-24K
|
€
-55K
|
€
-51K
|
€
-137K
|
€
14K
|
€
-801K
|
€
-352K
|
€
-64K
|
€
-74K
|
€
-285K
|
€
-147K
|
€
-57K
|
€
-17K
|
€
-5K
|
|
|
Capex
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
€
3K
|
€
1K
|
€
14K
|
€
50K
|
€
293K
|
€
386K
|
€
71K
|
€
30K
|
€
68K
|
€
82K
|
€
23K
|
€
39K
|
|
|
|
|
€
-24K
|
€
-55K
|
€
-51K
|
€
-490K
|
€
69K
|
€
-503K
|
€
-352K
|
€
-64K
|
€
-74K
|
€
-285K
|
€
-147K
|
€
-57K
|
€
-17K
|
€
-5K
|
|
|
€
26K
|
€
15K
|
€
22K
|
€
73K
|
€
1.21M
|
€
1.37M
|
€
1.61M
|
€
1.58M
|
€
1.53M
|
€
1.10M
|
€
726K
|
€
555K
|
€
28K
|
€
45K
|
|
|
14.66
|
4.97
|
9.46
|
93.55
|
430.91
|
17.22
|
1.40
|
1.29
|
1.48
|
31.95
|
23.63
|
11.89
|
1.05
|
1.22
|
|
|
15.27
|
5.08
|
9.78
|
99.44
|
113.24
|
5.08
|
0.05
|
0.07
|
0.10
|
3.18
|
1.31
|
1.61
|
0.08
|
0.29
|
|
|
14.96
|
5.02
|
9.62
|
96.40
|
435.49
|
17.43
|
1.40
|
1.29
|
1.48
|
31.98
|
23.63
|
11.89
|
1.05
|
1.22
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
€
28K
|
€
19K
|
€
25K
|
€
74K
|
€
1.21M
|
€
1.45M
|
€
5.60M
|
€
7.02M
|
€
4.75M
|
€
1.14M
|
€
758K
|
€
606K
|
€
550K
|
€
249K
|
|
|
€
1.61M
|
€
1.57M
|
€
1.53M
|
€
1.52M
|
€
2.53M
|
€
2.78M
|
€
6.13M
|
€
7.20M
|
€
4.86M
|
€
1.17M
|
€
804K
|
€
574K
|
€
521K
|
€
204K
|
|
|
€
2K
|
€
4K
|
€
3K
|
€
770
|
€
3K
|
€
83K
|
€
3.99M
|
€
5.43M
|
€
3.20M
|
€
36K
|
€
32K
|
€
51K
|
€
521K
|
€
204K
|
|
|
€
1.61M
|
€
1.57M
|
€
1.52M
|
€
1.52M
|
€
2.52M
|
€
2.69M
|
€
2.13M
|
€
1.76M
|
€
1.64M
|
€
1.14M
|
€
772K
|
€
523K
|
|
|
|
|
-5570.4%
|
-8298.46%
|
-6060.42%
|
-1952.83%
|
-108.14%
|
-91.42%
|
-9.37%
|
-2.46%
|
-2.29%
|
-3.08%
|
-6.04%
|
5.2%
|
5.18%
|
18.14%
|
|
|
-1.02
|
-1.01
|
-1.01
|
-1.05
|
-1.92
|
-2.03
|
-4.07
|
-10.15
|
-15.10
|
-32.44
|
-16.85
|
16.62
|
|
|
|
|
Dettes / EBITDA
|
|
|
|
|
27.47
|
|
|
|
|
|
|
|
|
|
|
Interest Coverage Ratio
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
1.53%
|
3.57%
|
3.42%
|
33.81%
|
-5.25%
|
37.95%
|
67.03%
|
37.13%
|
67.74%
|
812.87%
|
321.67%
|
-181.01%
|
-58.75%
|
-10.59%
|
|
|
1.53%
|
3.57%
|
3.42%
|
9.46%
|
-1.05%
|
60.41%
|
67.03%
|
37.13%
|
67.74%
|
812.87%
|
321.67%
|
-181.01%
|
-58.75%
|
-10.59%
|
|
|
-85.21
|
-295.86
|
-207.10
|
-184.67
|
1.13
|
-55.22
|
-6.28
|
-0.92
|
-1.55
|
-25.04
|
-19.43
|
-9.41
|
-3.04
|
-1.92
|
|
|
1.53
|
3.57
|
3.42
|
9.46
|
-1.05
|
60.41
|
67.03
|
37.13
|
67.74
|
812.87
|
321.67
|
-181.01
|
-58.75
|
-10.59
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Crédit client
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Crédit fournisseur
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Days Sales Outstanding (DSO)
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Days Sales of Inventory (DSI)
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
0.00
|
0.00
|
0.00
|
0.00
|
0.00
|
0.00
|
0.00
|
0.00
|
0.00
|
0.00
|
0.00
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Employés
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Coût salarial par employé
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|