W
|
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)">
|
|---|---|---|---|---|---|---|---|---|---|---|---|---|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
€
799K
|
€
-13K
|
€
-13K
|
€
-14K
|
€
-8K
|
€
-12K
|
€
-20K
|
€
56K
|
€
73K
|
€
52K
|
€
5K
|
€
2K
|
|
|
€
565K
|
€
-510K
|
€
-473K
|
€
-392K
|
€
-356K
|
€
-308K
|
€
-276K
|
€
-179K
|
€
-109K
|
€
-86K
|
€
-72K
|
€
-89K
|
|
|
€
4,72M
|
€
-2,55M
|
€
-2,04M
|
€
-1,56M
|
€
-1,17M
|
€
-816K
|
€
-508K
|
€
-232K
|
€
-53K
|
€
56K
|
€
11K
|
€
-14K
|
|
|
€
1,01M
|
-
|
-
|
-
|
-
|
-
|
-
|
€
41K
|
€
55K
|
€
36K
|
€
3K
|
-
|
|
|
Impôts
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Rémunérations et charges sociales
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Dividendes
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Taux de distribution
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
€
798K
|
€
-18K
|
€
-18K
|
€
-18K
|
€
-8K
|
€
-15K
|
€
-24K
|
€
52K
|
€
69K
|
€
49K
|
€
3K
|
€
-214
|
|
|
€
798K
|
€
-18K
|
€
-18K
|
€
-18K
|
€
-12K
|
€
-19K
|
€
-24K
|
€
52K
|
€
69K
|
€
49K
|
€
3K
|
€
-214
|
|
|
€
565K
|
€
-510K
|
€
-473K
|
€
-392K
|
€
-356K
|
€
-308K
|
€
-276K
|
€
-179K
|
€
-109K
|
€
-86K
|
€
-72K
|
€
-89K
|
|
|
Capex
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
€
4K
|
€
48K
|
€
50K
|
€
4K
|
€
65K
|
€
6K
|
€
6K
|
€
2K
|
€
3K
|
€
54K
|
€
5K
|
€
6K
|
|
|
€
565K
|
€
-510K
|
€
-473K
|
€
-392K
|
€
-352K
|
€
-305K
|
€
-276K
|
€
-179K
|
€
-109K
|
€
-86K
|
€
-72K
|
€
-89K
|
|
|
€
4,72M
|
€
-2,55M
|
€
529K
|
€
1,00M
|
€
1,39M
|
€
1,43M
|
€
3,04M
|
€
-261K
|
€
-82K
|
€
27K
|
€
-18K
|
€
-43K
|
|
|
3,66
|
0,76
|
1,07
|
1,15
|
1,22
|
1,23
|
1,66
|
0,97
|
0,99
|
1
|
0,99
|
0,97
|
|
|
-0,01
|
0,01
|
0,01
|
0
|
0,01
|
0
|
0
|
0
|
0
|
0,01
|
0
|
0
|
|
|
10,17
|
0,83
|
1,18
|
1,20
|
1,28
|
1,28
|
1,73
|
0,99
|
1,01
|
1,02
|
1,03
|
1,03
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
€
6,50M
|
€
7,86M
|
€
7,83M
|
€
7,77M
|
€
7,80M
|
€
7,68M
|
€
7,66M
|
€
7,66M
|
€
6,58M
|
€
6,57M
|
€
1,73M
|
€
1,57M
|
|
|
€
1,77M
|
€
10,41M
|
€
9,87M
|
€
9,33M
|
€
8,97M
|
€
8,49M
|
€
8,16M
|
€
7,89M
|
€
6,64M
|
€
6,51M
|
€
1,72M
|
€
1,59M
|
|
|
€
639K
|
€
9,44M
|
€
6,66M
|
€
6,45M
|
€
6,11M
|
€
6,01M
|
€
4,42M
|
€
7,73M
|
€
6,52M
|
€
6,42M
|
€
1,65M
|
€
1,51M
|
|
|
|
|
€
2,57M
|
€
2,57M
|
€
2,57M
|
€
2,25M
|
€
3,55M
|
|
|
|
|
|
|
|
72,71%
|
-32,39%
|
-26,00%
|
-20,12%
|
-15,03%
|
-10,63%
|
-6,63%
|
-3,03%
|
-0,81%
|
0,85%
|
0,66%
|
-0,90%
|
|
|
|
|
-1,26
|
-1,64
|
-2,19
|
-2,76
|
-6,99
|
|
|
|
|
|
|
|
2,22
|
|
|
|
|
|
|
151,55
|
95,60
|
133,03
|
554,97
|
|
|
|
Interest Coverage Ratio
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
11,96%
|
20,02%
|
23,23%
|
25,05%
|
30,07%
|
37,34%
|
54,30%
|
76,95%
|
204,23%
|
-153,63%
|
-632,13%
|
631,59%
|
|
|
11,96%
|
20,02%
|
23,23%
|
25,05%
|
30,36%
|
37,77%
|
54,30%
|
76,95%
|
204,23%
|
-153,63%
|
-632,13%
|
631,59%
|
|
|
8,69
|
-6,48
|
-6,04
|
-5,04
|
-4,56
|
-4,01
|
-3,60
|
-2,33
|
-1,66
|
-1,30
|
-4,18
|
-5,66
|
|
|
11,96
|
20,02
|
23,23
|
25,05
|
30,36
|
37,77
|
54,30
|
76,95
|
204,23
|
-153,63
|
-632,13
|
631,59
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Crédit client
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Crédit fournisseur
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Days Sales Outstanding (DSO)
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Days Sales of Inventory (DSI)
|
|
|
|
|
|
|
|
|
|
|
|
|
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Employés
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Coût salarial par employé
|
|
|
|
|
|
|
|
|
|
|
|
|