2025
2024
2019
2018
2017
2016
2015
2014
2013
2012
2011
Marge brute
€ 156K
€ 466K
€ -2.48M
€ -1.32M
€ -1.26M
€ -1.09M
€ -861K
€ -902K
€ -685K
€ -113K
€ -43K
Résultats
€ -922K
€ -836K
€ -4.01M
€ -2.40M
€ -2.03M
€ -1.61M
€ -1.34M
€ -1.14M
€ -878K
€ -153K
€ -65K
Fonds propres
€ 3.85M
€ 4.82M
€ 1.74M
€ 5.72M
€ 8.08M
€ 10.06M
€ 1.50M
€ 1.58M
€ 266K
€ 53K
€ -3K
Employés
8.80
11.60
13.10
9.80
8.40
5.60
4.20
3.30
3.00
0.60
1.00
Limite de crédit
€ 188K
€ 235K
€ 61K
€ 240K
€ 394K
€ 490K
€ 73K
€ 77K
€ 13K
€ 3K
€ 5
Impôts
€ 82K
€ 78K
€ 5K
€ 4K
€ 154
€ 1K
Rémunérations et charges sociales
€ 42K
€ 48K
€ 86K
€ 72K
€ 59K
€ 39K
€ 21K
€ 16K
€ 14K
€ 4K
Dividendes
Taux de distribution
EBITDA
€ -982K
€ -860K
€ -3.69M
€ -2.14M
€ -1.87M
€ -1.49M
€ -1.21M
€ -1.12M
€ -859K
€ -152K
€ -64K
EBIT
€ -996K
€ -879K
€ -4.01M
€ -2.41M
€ -2.03M
€ -1.61M
€ -1.33M
€ -1.14M
€ -880K
€ -153K
€ -65K
Bénéfice net
€ -922K
€ -836K
€ -4.01M
€ -2.40M
€ -2.03M
€ -1.61M
€ -1.34M
€ -1.14M
€ -878K
€ -153K
€ -65K
Capex
€ 80K
€ 956
€ 312K
€ 260K
€ 179K
€ 121K
€ 113K
€ 18K
Cash
€ 2.95M
€ 4.18M
€ 36.42M
€ 4.79M
€ 7.47M
€ 9.63M
€ 1.09M
€ 1.58M
€ 118K
€ 41K
€ 12K
Cashflow
€ -908K
€ -818K
€ -3.69M
€ -2.13M
€ -1.87M
€ -1.49M
€ -1.24M
€ -1.10M
€ -857K
€ -152K
€ -64K
Working capital
€ 3.61M
€ 4.73M
€ 1.10M
€ 5.07M
€ 7.66M
€ 9.69M
€ 1.12M
€ 1.58M
€ 223K
€ 50K
€ -6K
Current ratio
9.98
10.50
1.03
27.47
36.40
40.75
5.73
13.40
2.07
4.41
0.66
Quick ratio
9.98
10.50
1.03
41.43
36.40
40.77
5.74
13.62
2.07
4.46
-0.70
Working capital ratio
10.42
10.91
1.03
33.03
36.40
40.76
5.73
13.51
2.07
4.44
20.58
Total de l'actif
€ 4.27M
€ 5.45M
€ 37.31M
€ 5.91M
€ 8.29M
€ 10.30M
€ 1.74M
€ 1.73M
€ 475K
€ 67K
€ 16K
Dettes
€ 402K
€ 498K
€ 35.57M
€ 192K
€ 216K
€ 244K
€ 236K
€ 127K
€ 209K
€ 15K
€ 19K
Dettes à court terme
€ 402K
€ 498K
€ 35.57M
€ 159K
€ 216K
€ 244K
€ 236K
€ 126K
€ 209K
€ 15K
€ 606
Dettes à long terme
Solvabilité
90.28%
88.43%
4.65%
96.76%
97.39%
97.63%
86.45%
91.68%
55.97%
78.25%
-18.1%
Ratio de la dette à long terme
Dettes / EBITDA
Interest Coverage Ratio
Rentabilité brute
-23.55%
-16.97%
-212.47%
-37.32%
-23.13%
-14.79%
-82.55%
-69.7%
-322.18%
-288.85%
2201.89%
Rentabilité nette
-23.91%
-17.36%
-230.84%
-41.93%
-25.17%
-15.98%
-89.37%
-72.11%
-330.19%
-290.55%
2232.78%
Return On Assets (ROA)
-21.59
-15.35
-10.74
-40.57
-24.52
-15.60
-77.25
-66.11
-184.82
-227.36
-404.13
Return On Equity (ROE)
-23.91
-17.36
-230.84
-41.93
-25.17
-15.98
-89.37
-72.11
-330.19
-290.55
2,232.78
Crédit client
85.87
Crédit fournisseur
Days Sales Outstanding (DSO)
85.87
Days Sales of Inventory (DSI)
Inventory Turnover Ratio
Employés
8.80
11.60
13.10
9.80
8.40
5.60
4.20
3.30
3.00
0.60
1.00
Coût salarial par employé
€ 5K
€ 4K
€ 7K
€ 7K
€ 7K
€ 7K
€ 5K
€ 5K
€ 5K
€ 6K