IC
|
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)">
|
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)">
|
|---|---|---|---|---|---|---|---|---|---|---|---|---|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
€
-298K
|
€
-286K
|
€
-301K
|
€
-284K
|
€
-350K
|
€
-141K
|
€
-26K
|
€
-50K
|
€
-55K
|
€
-42K
|
€
-32K
|
€
-145K
|
|
|
€
-495K
|
€
-2.27M
|
€
3.35M
|
€
1.80M
|
€
-2.71M
|
€
974K
|
€
244K
|
€
124K
|
€
704K
|
€
819K
|
€
-126K
|
€
1.05M
|
|
|
€
24.04M
|
€
24.53M
|
€
26.81M
|
€
23.46M
|
€
21.66M
|
€
23.92M
|
€
22.94M
|
€
20.04M
|
€
19.92M
|
€
19.22M
|
€
18.40M
|
€
18.52M
|
|
|
€
1.17M
|
€
1.20M
|
€
1.31M
|
€
1.14M
|
€
926K
|
€
1.17M
|
€
1.12M
|
€
977K
|
€
971K
|
€
937K
|
€
897K
|
€
903K
|
|
|
€
80K
|
|
|
|
|
€
2K
|
€
20K
|
|
|
|
|
€
25K
|
|
|
Rémunérations et charges sociales
|
|
|
|
|
|
€
6K
|
|
|
|
|
|
|
|
Dividendes
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Taux de distribution
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
€
-303K
|
€
-290K
|
€
-305K
|
€
-290K
|
€
-401K
|
€
-169K
|
€
-27K
|
€
-51K
|
€
-56K
|
€
-43K
|
€
-33K
|
€
-149K
|
|
|
€
-303K
|
€
-290K
|
€
-305K
|
€
-290K
|
€
-401K
|
€
-169K
|
€
-27K
|
€
-51K
|
€
-56K
|
€
-43K
|
€
-33K
|
€
-149K
|
|
|
€
-495K
|
€
-2.27M
|
€
3.35M
|
€
1.80M
|
€
-2.71M
|
€
974K
|
€
244K
|
€
124K
|
€
704K
|
€
819K
|
€
-126K
|
€
977K
|
|
|
Capex
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
€
935K
|
€
89K
|
€
1.08M
|
€
127K
|
€
820K
|
€
1.80M
|
€
1.13M
|
€
1.89M
|
€
838K
|
€
494K
|
€
454K
|
€
563K
|
|
|
€
-495K
|
€
-2.27M
|
€
3.35M
|
€
1.80M
|
€
-2.71M
|
€
974K
|
€
244K
|
€
124K
|
€
704K
|
€
819K
|
€
-126K
|
€
1.05M
|
|
|
€
1.31M
|
€
494K
|
€
1.84M
|
€
1.09M
|
€
-810K
|
€
2.21M
|
€
1.39M
|
€
3.49M
|
€
1.91M
|
€
1.41M
|
€
1.42M
|
€
959K
|
|
|
12.06
|
15.39
|
40.57
|
1.77
|
0.66
|
44.99
|
55.71
|
10.54
|
127.62
|
9.33
|
98.48
|
15.50
|
|
|
12.06
|
15.39
|
40.57
|
1.85
|
0.66
|
44.99
|
55.71
|
10.54
|
127.62
|
9.49
|
108.11
|
15.50
|
|
|
22.51
|
37.94
|
70.07
|
2.76
|
1.40
|
74.44
|
113.48
|
10.88
|
135.91
|
10.16
|
113.46
|
29.48
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
€
24.16M
|
€
24.57M
|
€
26.85M
|
€
24.88M
|
€
24.06M
|
€
23.97M
|
€
22.97M
|
€
20.41M
|
€
19.93M
|
€
19.38M
|
€
18.41M
|
€
18.59M
|
|
|
€
118K
|
€
34K
|
€
46K
|
€
1.42M
|
€
2.40M
|
€
50K
|
€
25K
|
€
366K
|
€
15K
|
€
169K
|
€
15K
|
€
66K
|
|
|
€
118K
|
€
34K
|
€
46K
|
€
1.39M
|
€
2.40M
|
€
50K
|
€
25K
|
€
366K
|
€
15K
|
€
168K
|
€
14K
|
€
66K
|
|
|
Dettes à long terme
|
|
|
|
|
|
|
|
|
|
|
|
|
|
99.51%
|
99.86%
|
99.83%
|
94.3%
|
90.02%
|
99.79%
|
99.89%
|
98.21%
|
99.92%
|
99.13%
|
99.92%
|
99.64%
|
|
|
Ratio de la dette à long terme
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Dettes / EBITDA
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Interest Coverage Ratio
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
-2.06%
|
-9.26%
|
12.48%
|
7.66%
|
-12.53%
|
4.07%
|
1.07%
|
0.62%
|
3.53%
|
4.26%
|
-0.69%
|
5.68%
|
|
|
-2.06%
|
-9.26%
|
12.48%
|
7.66%
|
-12.53%
|
4.07%
|
1.07%
|
0.62%
|
3.53%
|
4.26%
|
-0.69%
|
5.68%
|
|
|
-2.05
|
-9.25
|
12.46
|
7.22
|
-11.28
|
4.06
|
1.06
|
0.61
|
3.53
|
4.23
|
-0.69
|
5.66
|
|
|
-2.06
|
-9.26
|
12.48
|
7.66
|
-12.53
|
4.07
|
1.07
|
0.62
|
3.53
|
4.26
|
-0.69
|
5.68
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Crédit client
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Crédit fournisseur
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Days Sales Outstanding (DSO)
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Days Sales of Inventory (DSI)
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Inventory Turnover Ratio
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Employés
|
|
|
|
|
|
0.80
|
|
|
|
|
|
|
|
Coût salarial par employé
|
|
|
|
|
|
€
7K
|
|
|
|
|
|
|