P
|
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)">
|
2011
max) max = w;
}
}
const wClamped = Math.max(120, Math.min(800, max));
colWidths[''] = wClamped;
save && save();
})(event)">
|
2010
max) max = w;
}
}
const wClamped = Math.max(120, Math.min(800, max));
colWidths[''] = wClamped;
save && save();
})(event)">
|
2009
max) max = w;
}
}
const wClamped = Math.max(120, Math.min(800, max));
colWidths[''] = wClamped;
save && save();
})(event)">
|
2007
max) max = w;
}
}
const wClamped = Math.max(120, Math.min(800, max));
colWidths[''] = wClamped;
save && save();
})(event)">
|
2006
max) max = w;
}
}
const wClamped = Math.max(120, Math.min(800, max));
colWidths[''] = wClamped;
save && save();
})(event)">
|
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Chiffre d'affaires
|
€
302K
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Croissance du chiffre d'affaires
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
€
249K
|
€
995K
|
€
795K
|
€
494K
|
€
455K
|
€
447K
|
€
468K
|
€
458K
|
€
1,06M
|
€
848K
|
€
303K
|
€
323K
|
€
440K
|
€
429K
|
€
468K
|
€
303K
|
€
100K
|
€
49K
|
€
52K
|
|
|
€
158K
|
€
968K
|
€
400K
|
€
195K
|
€
209K
|
€
289K
|
€
202K
|
€
191K
|
€
469K
|
€
189K
|
€
124K
|
€
152K
|
€
127K
|
€
221K
|
€
56
|
€
366K
|
€
916K
|
€
-1K
|
€
222K
|
|
|
€
4,68M
|
€
4,53M
|
€
4,16M
|
€
4,36M
|
€
4,76M
|
€
4,70M
|
€
4,57M
|
€
5,08M
|
€
5,89M
|
€
5,84M
|
€
5,65M
|
€
5,52M
|
€
5,38M
|
€
3,50M
|
€
3,38M
|
€
3,38M
|
€
1,42M
|
€
501K
|
€
502K
|
|
|
1
|
0,90
|
1,60
|
0,90
|
0,90
|
1
|
1
|
1
|
0,90
|
0,90
|
|
|
|
|
|
|
|
|
|
|
|
€
563K
|
€
1,24M
|
€
792K
|
€
568K
|
€
544K
|
€
719K
|
€
607K
|
€
618K
|
€
1,08M
|
€
635K
|
€
464K
|
€
474K
|
€
554K
|
€
410K
|
€
414K
|
€
312K
|
€
104K
|
€
51K
|
€
57K
|
|
|
-
|
€
51K
|
€
28K
|
€
12K
|
|
€
185K
|
€
185K
|
€
272
|
€
40K
|
€
36K
|
€
4K
|
€
30K
|
€
2K
|
€
15K
|
€
1K
|
|
€
6K
|
€
5K
|
€
29K
|
|
|
€
38K
|
€
39K
|
€
54K
|
€
27K
|
€
28K
|
€
30K
|
€
27K
|
€
31K
|
€
27K
|
€
16K
|
|
|
|
|
|
|
|
|
|
|
|
-
|
€
600K
|
€
600K
|
€
600K
|
€
150K
|
€
150K
|
€
66K
|
€
1,00M
|
€
500K
|
|
|
€
9K
|
€
21K
|
|
|
|
|
|
|
|
|
0,00%
|
61,99%
|
150,05%
|
307,16%
|
71,93%
|
51,98%
|
32,57%
|
522,88%
|
106,63%
|
|
|
6,01%
|
16,73%
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
€
197K
|
€
939K
|
€
718K
|
€
447K
|
€
398K
|
€
502K
|
€
394K
|
€
380K
|
€
817K
|
€
450K
|
€
260K
|
€
278K
|
€
395K
|
€
386K
|
€
418K
|
€
273K
|
€
60K
|
€
35K
|
€
35K
|
|
|
Marge EBITDA
|
65,19%
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
€
92K
|
€
858K
|
€
606K
|
€
294K
|
€
296K
|
€
425K
|
€
307K
|
€
276K
|
€
711K
|
€
308K
|
€
68K
|
€
82K
|
€
128K
|
€
171K
|
€
183K
|
€
27K
|
€
-154K
|
€
-9K
|
€
-12K
|
|
|
€
189K
|
€
747K
|
€
646K
|
€
334K
|
€
276K
|
€
466K
|
€
470K
|
€
75K
|
€
237K
|
€
147K
|
€
107K
|
€
207K
|
€
175K
|
€
191K
|
€
134K
|
€
85K
|
€
65K
|
€
15K
|
€
306K
|
|
|
Marge nette
|
52,37%
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
€
358K
|
€
-1,06M
|
€
-753K
|
€
517K
|
€
1,68M
|
€
-367K
|
€
-783K
|
€
8K
|
€
-1,64M
|
€
-2,14M
|
€
-410K
|
€
-918K
|
€
-443K
|
€
-1,16M
|
€
-598K
|
€
7,36M
|
€
5,95M
|
€
4K
|
€
-248K
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
€
36K
|
€
83K
|
€
63K
|
€
11K
|
€
232K
|
€
261K
|
€
186K
|
€
411K
|
€
719K
|
€
259K
|
€
84K
|
€
330K
|
€
296K
|
€
21K
|
€
27K
|
€
480K
|
€
240K
|
€
17K
|
€
25K
|
|
|
€
263K
|
€
1,05M
|
€
513K
|
€
348K
|
€
311K
|
€
259K
|
€
221K
|
€
105K
|
€
687K
|
€
604K
|
€
317K
|
€
348K
|
€
394K
|
€
437K
|
€
235K
|
€
612K
|
€
1,13M
|
€
43K
|
€
269K
|
|
|
€
2,39M
|
€
2,00M
|
€
-62K
|
€
-1,33M
|
€
-1,09M
|
€
163K
|
€
496K
|
€
405K
|
€
1,26M
|
€
-689K
|
€
-3,46M
|
€
-4,19M
|
€
-5,42M
|
€
-7,10M
|
€
-8,61M
|
€
-9,38M
|
€
-4,37M
|
€
6K
|
€
-25K
|
|
|
18,57
|
12,79
|
0,92
|
0,13
|
0,25
|
1,81
|
2,21
|
44,27
|
18,95
|
0,74
|
0,20
|
0,17
|
0,09
|
0,01
|
0,01
|
0,07
|
0,10
|
1,18
|
0,51
|
|
|
18,57
|
12,03
|
0,92
|
0,13
|
0,25
|
1,81
|
2,21
|
44,27
|
18,95
|
0,74
|
0,20
|
0,17
|
0,09
|
0,01
|
0,01
|
0,07
|
0,10
|
1,18
|
0,51
|
|
|
19,38
|
13,10
|
0,93
|
0,13
|
0,26
|
1,83
|
2,23
|
74,98
|
19,94
|
0,74
|
0,20
|
0,17
|
0,09
|
0,01
|
0,01
|
0,07
|
0,10
|
1,18
|
0,51
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
€
6,91M
|
€
6,30M
|
€
5,94M
|
€
6,93M
|
€
6,76M
|
€
5,31M
|
€
5,54M
|
€
5,92M
|
€
6,93M
|
€
9,27M
|
€
10,52M
|
€
11,10M
|
€
11,90M
|
€
11,22M
|
€
12,61M
|
€
14,05M
|
€
6,73M
|
€
575K
|
€
604K
|
|
|
€
1,93M
|
€
1,47M
|
€
1,55M
|
€
2,26M
|
€
1,64M
|
€
202K
|
€
409K
|
€
9K
|
€
70K
|
€
2,61M
|
€
4,34M
|
€
5,05M
|
€
5,97M
|
€
7,14M
|
€
8,67M
|
€
10,04M
|
€
4,83M
|
€
31K
|
€
51K
|
|
|
€
131K
|
€
166K
|
€
726K
|
€
1,51M
|
€
1,45M
|
€
200K
|
€
405K
|
€
6K
|
€
67K
|
€
2,60M
|
€
4,34M
|
€
5,04M
|
€
5,96M
|
€
7,13M
|
€
8,65M
|
€
10,02M
|
€
4,83M
|
€
31K
|
€
51K
|
|
|
€
1,79M
|
€
1,30M
|
€
818K
|
€
736K
|
€
178K
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
67,84%
|
71,90%
|
70,03%
|
62,91%
|
70,45%
|
88,67%
|
82,42%
|
85,88%
|
85,02%
|
63,00%
|
53,70%
|
49,78%
|
45,22%
|
31,23%
|
26,83%
|
24,08%
|
21,05%
|
87,17%
|
83,13%
|
|
|
0,38
|
0,29
|
0,20
|
0,17
|
0,04
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
9,81
|
1,56
|
2,16
|
5,06
|
4,12
|
0,40
|
1,04
|
0,02
|
0,09
|
5,79
|
16,71
|
18,17
|
15,11
|
18,49
|
20,74
|
36,73
|
80,44
|
0,90
|
1,46
|
|
|
Interest Coverage Ratio
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
5,61%
|
23,17%
|
12,33%
|
7,98%
|
6,52%
|
5,50%
|
4,84%
|
2,06%
|
11,65%
|
10,36%
|
5,61%
|
6,30%
|
7,32%
|
12,46%
|
6,96%
|
18,10%
|
79,73%
|
8,59%
|
53,61%
|
|
|
3,37%
|
21,38%
|
9,62%
|
4,48%
|
4,38%
|
6,13%
|
4,42%
|
3,76%
|
7,96%
|
3,23%
|
2,20%
|
2,76%
|
2,36%
|
6,31%
|
0,00%
|
10,82%
|
64,62%
|
-0,22%
|
44,20%
|
|
|
2,29
|
15,37
|
6,73
|
2,82
|
3,08
|
5,44
|
3,65
|
3,23
|
6,77
|
2,04
|
1,18
|
1,37
|
1,07
|
1,97
|
0,00
|
2,61
|
13,60
|
-0,19
|
36,74
|
|
|
3,37
|
21,38
|
9,62
|
4,48
|
4,38
|
6,13
|
4,42
|
3,76
|
7,96
|
3,23
|
2,20
|
2,76
|
2,36
|
6,31
|
0,00
|
10,82
|
64,62
|
-0,22
|
44,20
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Crédit client
|
2,54
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Crédit fournisseur
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Days Sales Outstanding (DSO)
|
2,54
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Days Sales of Inventory (DSI)
|
0
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
3,54
|
0
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
1
|
0,90
|
1,60
|
0,90
|
0,90
|
1
|
1
|
1
|
0,90
|
0,90
|
|
|
|
|
|
|
|
|
|
|
|
€
38K
|
€
43K
|
€
34K
|
€
30K
|
€
31K
|
€
30K
|
€
27K
|
€
31K
|
€
30K
|
€
18K
|
|
|
|
|
|
|
|
|
|