VP
|
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)">
|
|---|---|---|---|---|---|---|---|---|---|---|---|---|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
€
1.95M
|
€
3.37M
|
€
164K
|
€
1.82M
|
€
766K
|
€
2.40M
|
€
1.81M
|
€
1.74M
|
€
1.91M
|
€
2.44M
|
€
1.89M
|
€
2.58M
|
|
|
€
-80K
|
€
154
|
€
520
|
€
0
|
€
0
|
€
7
|
€
63K
|
€
20
|
€
25K
|
€
100K
|
|
|
|
|
€
109K
|
€
189K
|
€
189K
|
€
189K
|
€
189K
|
€
189K
|
€
189K
|
€
125K
|
€
125K
|
€
100K
|
|
|
|
|
€
4K
|
€
7K
|
€
7K
|
€
8K
|
€
7K
|
€
7K
|
€
58K
|
€
5K
|
€
25K
|
€
84K
|
€
43
|
€
100
|
|
|
Impôts
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Rémunérations et charges sociales
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Dividendes
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Taux de distribution
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
€
-80K
|
€
557
|
€
520
|
€
2K
|
€
612
|
€
362
|
€
64K
|
€
301
|
€
26K
|
€
100K
|
€
61
|
€
141
|
|
|
€
-80K
|
€
557
|
€
520
|
€
2K
|
€
612
|
€
362
|
€
64K
|
€
301
|
€
26K
|
€
100K
|
€
61
|
€
141
|
|
|
€
-80K
|
€
154
|
|
€
0
|
€
0
|
€
7
|
€
63K
|
€
20
|
€
25K
|
€
100K
|
|
|
|
|
Capex
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
€
333K
|
€
226K
|
€
358K
|
€
201K
|
€
264K
|
€
189K
|
€
202K
|
€
301K
|
€
377K
|
€
970K
|
€
182K
|
€
727K
|
|
|
€
-80K
|
€
154
|
|
€
0
|
€
0
|
€
7
|
€
63K
|
€
20
|
€
25K
|
€
100K
|
|
|
|
|
€
109K
|
€
189K
|
€
189K
|
€
189K
|
€
189K
|
€
189K
|
€
189K
|
€
125K
|
€
125K
|
€
100K
|
€
0
|
€
0
|
|
|
1.02
|
1.05
|
1.04
|
1.05
|
1.04
|
1.03
|
1.08
|
1.11
|
1.10
|
1.03
|
1.00
|
1.00
|
|
|
1.50
|
4.94
|
3.20
|
3.88
|
-3.03
|
-3.14
|
-12.77
|
-2.00
|
-1.84
|
-2.46
|
18.04
|
4.81
|
|
|
1.21
|
1.74
|
1.58
|
1.65
|
3.17
|
3.08
|
2.35
|
5.04
|
5.44
|
3.54
|
1.89
|
1.66
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
€
5.32M
|
€
3.78M
|
€
4.43M
|
€
4.11M
|
€
4.92M
|
€
6.04M
|
€
2.67M
|
€
1.23M
|
€
1.40M
|
€
3.44M
|
€
5.12M
|
€
4.28M
|
|
|
€
5.21M
|
€
3.59M
|
€
4.24M
|
€
3.92M
|
€
4.73M
|
€
5.85M
|
€
2.48M
|
€
1.10M
|
€
1.27M
|
€
3.34M
|
€
5.12M
|
€
4.28M
|
|
|
€
4.38M
|
€
2.18M
|
€
2.81M
|
€
2.49M
|
€
1.55M
|
€
1.96M
|
€
1.14M
|
€
243K
|
€
257K
|
€
972K
|
€
2.70M
|
€
2.58M
|
|
|
Dettes à long terme
|
|
|
|
|
|
|
|
|
|
|
|
|
|
2.05%
|
5%
|
4.26%
|
4.6%
|
3.84%
|
3.13%
|
7.07%
|
10.23%
|
8.97%
|
2.91%
|
0%
|
0%
|
|
|
Ratio de la dette à long terme
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
6,455.17
|
8,157.15
|
2,427.24
|
7,725.72
|
16,137.96
|
38.93
|
3,656.49
|
49.76
|
33.30
|
84,648.86
|
30,246.87
|
|
|
Interest Coverage Ratio
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
-73.33%
|
0.08%
|
|
0%
|
0%
|
0%
|
33.59%
|
0.02%
|
20.18%
|
100%
|
|
|
|
|
-73.33%
|
0.08%
|
|
0%
|
0%
|
0%
|
33.59%
|
0.02%
|
20.18%
|
100%
|
|
|
|
|
-1.50
|
0.00
|
|
0.00
|
0.00
|
0.00
|
2.38
|
0.00
|
1.81
|
2.91
|
|
|
|
|
-73.33
|
0.08
|
|
0.00
|
0.00
|
0.00
|
33.59
|
0.02
|
20.18
|
100.00
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Crédit client
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Crédit fournisseur
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Days Sales Outstanding (DSO)
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Days Sales of Inventory (DSI)
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Inventory Turnover Ratio
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Employés
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Coût salarial par employé
|
|
|
|
|
|
|
|
|
|
|
|
|