O
|
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)">
|
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
€
-3K
|
€
9K
|
€
34K
|
€
42K
|
€
1,23M
|
€
171K
|
€
95K
|
€
168K
|
€
27K
|
€
7K
|
€
14K
|
€
23K
|
€
16K
|
|
|
€
-33K
|
€
-20K
|
€
-15K
|
€
-31K
|
€
463K
|
€
-8K
|
€
-75K
|
€
-9K
|
€
-152K
|
€
-52K
|
€
-48K
|
€
-30K
|
€
-63K
|
|
|
€
193K
|
€
226K
|
€
497K
|
€
511K
|
€
542K
|
€
1,08M
|
€
1,09M
|
€
1,16M
|
€
1,17M
|
€
1,32M
|
€
1,37M
|
€
1,42M
|
€
1,45M
|
|
|
€
8K
|
€
24K
|
€
51K
|
€
62K
|
€
1,33M
|
€
214K
|
€
135K
|
€
213K
|
€
67K
|
€
60K
|
€
68K
|
€
77K
|
€
75K
|
|
|
€
2K
|
€
732
|
€
5K
|
€
6K
|
€
32K
|
€
33K
|
€
21K
|
€
19K
|
€
9K
|
€
4K
|
€
4K
|
€
7K
|
€
3K
|
|
|
Rémunérations et charges sociales
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Dividendes
|
|
-
|
|
|
|
|
|
|
|
|
|
|
|
|
Taux de distribution
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
€
-5K
|
€
7K
|
€
27K
|
€
38K
|
€
1,23M
|
€
166K
|
€
84K
|
€
161K
|
€
20K
|
€
4K
|
€
10K
|
€
19K
|
€
16K
|
|
|
€
-29K
|
€
-19K
|
€
-12K
|
€
-31K
|
€
571K
|
€
15K
|
€
-63K
|
€
5K
|
€
-133K
|
€
-40K
|
€
-30K
|
€
-16K
|
€
-50K
|
|
|
€
-33K
|
€
-20K
|
€
-15K
|
€
-31K
|
€
463K
|
€
-8K
|
€
-75K
|
€
-9K
|
€
-152K
|
€
-52K
|
€
-48K
|
€
-30K
|
€
-63K
|
|
|
€
-17K
|
€
-19K
|
€
-169
|
€
5K
|
€
582K
|
€
147K
|
€
97K
|
€
40K
|
€
210K
|
€
45K
|
€
34K
|
€
16K
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
€
32K
|
€
50K
|
€
212K
|
€
99K
|
€
37K
|
€
36K
|
€
16K
|
€
147K
|
€
8K
|
€
5K
|
€
3K
|
€
163
|
€
2K
|
|
|
€
-9K
|
€
5K
|
€
24K
|
€
39K
|
€
1,12M
|
€
143K
|
€
72K
|
€
146K
|
€
2K
|
€
-8K
|
€
-8K
|
€
5K
|
€
3K
|
|
|
€
26K
|
€
56K
|
€
266K
|
€
373K
|
€
636K
|
€
225K
|
€
201K
|
€
179K
|
€
-23K
|
€
-144K
|
€
-106K
|
€
-67K
|
€
-30K
|
|
|
1,11
|
20,28
|
29,57
|
18,73
|
11,28
|
5,23
|
6,58
|
1,90
|
0,88
|
0,03
|
0,21
|
0,28
|
0,48
|
|
|
0,14
|
20,28
|
29,57
|
18,73
|
11,28
|
5,23
|
6,58
|
1,94
|
0,88
|
0,03
|
0,21
|
0,28
|
0,48
|
|
|
1,11
|
20,28
|
29,57
|
18,73
|
11,28
|
5,61
|
7,14
|
2,02
|
1,01
|
0,20
|
0,40
|
0,55
|
0,48
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
€
433K
|
€
276K
|
€
536K
|
€
695K
|
€
1,05M
|
€
1,29M
|
€
1,35M
|
€
1,64M
|
€
1,64M
|
€
1,73M
|
€
1,76M
|
€
1,75M
|
€
1,75M
|
|
|
€
240K
|
€
49K
|
€
40K
|
€
183K
|
€
506K
|
€
212K
|
€
222K
|
€
435K
|
€
427K
|
€
412K
|
€
382K
|
€
328K
|
€
294K
|
|
|
€
231K
|
€
3K
|
€
9K
|
€
21K
|
€
62K
|
€
53K
|
€
36K
|
€
197K
|
€
191K
|
€
149K
|
€
134K
|
€
92K
|
€
58K
|
|
|
€
9K
|
€
46K
|
€
30K
|
€
162K
|
€
444K
|
€
158K
|
€
186K
|
€
236K
|
€
236K
|
€
264K
|
€
249K
|
€
236K
|
€
236K
|
|
|
44,59%
|
82,11%
|
92,63%
|
73,59%
|
51,70%
|
83,60%
|
80,47%
|
70,89%
|
71,41%
|
76,23%
|
78,23%
|
81,25%
|
83,19%
|
|
|
0,05
|
0,21
|
0,06
|
0,32
|
0,82
|
0,15
|
0,17
|
0,20
|
0,20
|
0,20
|
0,18
|
0,17
|
0,16
|
|
|
|
7,35
|
1,45
|
4,78
|
0,41
|
1,28
|
2,65
|
2,71
|
21
|
100,98
|
36,53
|
17,13
|
18,75
|
|
|
Interest Coverage Ratio
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
-4,72%
|
2,23%
|
4,91%
|
7,67%
|
206,40%
|
13,29%
|
6,61%
|
12,62%
|
0,17%
|
-0,64%
|
-0,56%
|
0,33%
|
0,19%
|
|
|
-17,13%
|
-9,02%
|
-2,93%
|
-5,98%
|
85,50%
|
-0,71%
|
-6,89%
|
-0,79%
|
-12,96%
|
-3,95%
|
-3,51%
|
-2,14%
|
-4,35%
|
|
|
-7,64
|
-7,41
|
-2,71
|
-4,40
|
44,20
|
-0,59
|
-5,55
|
-0,56
|
-9,26
|
-3,01
|
-2,74
|
-1,74
|
-3,62
|
|
|
-17,13
|
-9,02
|
-2,93
|
-5,98
|
85,50
|
-0,71
|
-6,89
|
-0,79
|
-12,96
|
-3,95
|
-3,51
|
-2,14
|
-4,35
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Crédit client
|
|
126,24
|
|
|
|
|
|
|
|
|
|
|
|
|
Crédit fournisseur
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Days Sales Outstanding (DSO)
|
|
126,24
|
|
|
|
|
|
|
|
|
|
|
|
|
Days Sales of Inventory (DSI)
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Inventory Turnover Ratio
|
0
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Employés
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Coût salarial par employé
|
|
|
|
|
|
|
|
|
|
|
|
|
|