K
|
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)">
|
|---|---|---|---|---|---|---|---|---|---|---|---|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
€
30K
|
€
27K
|
€
19K
|
€
20K
|
€
-475
|
€
268K
|
€
-3K
|
€
6K
|
€
8K
|
€
3K
|
€
2K
|
|
|
€
3K
|
€
-765
|
€
-9K
|
€
18K
|
€
-1K
|
€
65K
|
€
-77K
|
€
-3K
|
€
5K
|
€
775
|
€
25
|
|
|
€
7K
|
€
4K
|
€
5K
|
€
14K
|
€
-4K
|
€
-3K
|
€
-68K
|
€
9K
|
€
12K
|
€
7K
|
€
6K
|
|
|
€
22K
|
€
17K
|
€
13K
|
€
16K
|
-
|
€
185K
|
-
|
€
331
|
€
7K
|
€
2K
|
€
778
|
|
|
€
45
|
-
|
€
902
|
€
902
|
|
|
|
€
3K
|
€
39K
|
€
346
|
|
|
|
Rémunérations et charges sociales
|
|
|
|
|
|
|
|
|
|
|
|
|
Dividendes
|
|
|
|
|
|
|
|
|
|
|
|
|
Taux de distribution
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
€
27K
|
€
24K
|
€
18K
|
€
19K
|
€
-885
|
€
263K
|
€
-4K
|
€
-883
|
€
8K
|
€
3K
|
€
788
|
|
|
€
15K
|
€
13K
|
€
-3K
|
€
19K
|
€
-885
|
€
267K
|
€
-8K
|
€
-1K
|
€
8K
|
€
2K
|
€
663
|
|
|
€
3K
|
€
-765
|
€
-9K
|
€
18K
|
€
-1K
|
€
65K
|
€
-77K
|
€
-3K
|
€
5K
|
€
775
|
€
25
|
|
|
€
0
|
€
10K
|
€
454K
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
€
9K
|
€
40K
|
€
26K
|
€
38K
|
€
10K
|
€
284
|
€
342
|
€
31
|
€
20K
|
€
16K
|
€
70K
|
|
|
€
15K
|
€
10K
|
€
12K
|
€
18K
|
€
-1K
|
€
60K
|
€
-72K
|
€
-3K
|
€
5K
|
€
990
|
€
150
|
|
|
€
-165K
|
€
236K
|
€
252K
|
€
174K
|
€
1,20M
|
€
-3K
|
€
32K
|
€
109K
|
€
112K
|
€
106K
|
€
105K
|
|
|
0,95
|
1,08
|
1,09
|
1,08
|
2,43
|
0,99
|
1,10
|
1,33
|
1,22
|
1,17
|
1,14
|
|
|
0,02
|
0,04
|
0,02
|
0,02
|
0,22
|
0,99
|
0,01
|
0,02
|
0,06
|
0,03
|
0,12
|
|
|
0,95
|
1,08
|
1,09
|
1,08
|
2,43
|
0,99
|
1,10
|
1,33
|
1,22
|
1,17
|
1,14
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
€
3,69M
|
€
3,51M
|
€
3,35M
|
€
2,27M
|
€
2,03M
|
€
286K
|
€
371K
|
€
439K
|
€
613K
|
€
724K
|
€
838K
|
|
|
€
3,69M
|
€
3,50M
|
€
3,34M
|
€
2,26M
|
€
2,03M
|
€
289K
|
€
439K
|
€
430K
|
€
601K
|
€
717K
|
€
831K
|
|
|
€
3,44M
|
€
2,84M
|
€
2,66M
|
€
2,10M
|
€
834K
|
€
289K
|
€
339K
|
€
330K
|
€
501K
|
€
616K
|
€
731K
|
|
|
€
249K
|
€
665K
|
€
680K
|
€
160K
|
€
1,20M
|
|
€
100K
|
€
100K
|
€
100K
|
€
100K
|
€
100K
|
|
|
0,19%
|
0,11%
|
0,14%
|
0,61%
|
-0,20%
|
-1,02%
|
-18,20%
|
2,06%
|
1,97%
|
0,98%
|
0,75%
|
|
|
35,16
|
171,26
|
146,39
|
11,59
|
-301,93
|
|
-1,48
|
11,05
|
8,26
|
14,09
|
15,81
|
|
|
136,75
|
147,04
|
188,32
|
118,62
|
|
1,10
|
|
|
76,07
|
278,19
|
1 055,11
|
|
|
Interest Coverage Ratio
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
208,84%
|
260,54%
|
256,45%
|
128,78%
|
26,80%
|
-2 075,63%
|
106,68%
|
-31,34%
|
43,11%
|
13,94%
|
2,37%
|
|
|
45,11%
|
-19,72%
|
-197,12%
|
128,78%
|
26,80%
|
-2 221,20%
|
113,40%
|
-33,72%
|
41,34%
|
10,91%
|
0,40%
|
|
|
0,09
|
-0,02
|
-0,27
|
0,78
|
-0,05
|
22,59
|
-20,64
|
-0,70
|
0,82
|
0,11
|
0,00
|
|
|
45,11
|
-19,72
|
-197,12
|
128,78
|
26,80
|
-2 221,20
|
113,40
|
-33,72
|
41,34
|
10,91
|
0,40
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Crédit client
|
|
|
|
|
|
|
|
|
|
|
|
|
Crédit fournisseur
|
|
|
|
|
|
|
|
|
|
|
|
|
Days Sales Outstanding (DSO)
|
|
|
|
|
|
|
|
|
|
|
|
|
Days Sales of Inventory (DSI)
|
|
|
|
|
|
|
|
|
|
|
|
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Employés
|
|
|
|
|
|
|
|
|
|
|
|
|
Coût salarial par employé
|
|
|
|
|
|
|
|
|
|
|
|