ZI
|
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)">
|
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
€
-4K
|
€
-2K
|
€
-703
|
€
-2K
|
€
-2K
|
€
-1K
|
€
18K
|
€
-33K
|
€
8K
|
€
-3K
|
€
28K
|
€
44K
|
€
-28K
|
|
|
€
-4K
|
€
-2K
|
€
-853
|
€
-2K
|
€
-2K
|
€
-2K
|
€
-33K
|
€
2K
|
€
7K
|
€
-5K
|
€
-26K
|
€
69K
|
€
-27K
|
|
|
€
95K
|
€
99K
|
€
101K
|
€
102K
|
€
104K
|
€
105K
|
€
108K
|
€
140K
|
€
139K
|
€
131K
|
€
136K
|
€
162K
|
€
93K
|
|
|
€
3K
|
€
3K
|
€
4K
|
€
4K
|
€
4K
|
€
4K
|
€
19K
|
€
6K
|
€
11K
|
€
5K
|
€
27K
|
€
47K
|
€
4K
|
|
|
Impôts
|
|
|
|
|
|
|
|
|
|
|
|
€
4K
|
|
|
Rémunérations et charges sociales
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Dividendes
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Taux de distribution
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
€
-4K
|
€
-2K
|
€
-805
|
€
-2K
|
€
-2K
|
€
-2K
|
€
17K
|
€
-34K
|
€
7K
|
€
-4K
|
€
26K
|
€
43K
|
€
-29K
|
|
|
€
-4K
|
€
-2K
|
€
-805
|
€
-2K
|
€
-2K
|
€
-2K
|
€
-33K
|
€
-34K
|
€
7K
|
€
-4K
|
€
26K
|
€
43K
|
€
-29K
|
|
|
€
-4K
|
€
-2K
|
€
-853
|
€
-2K
|
€
-2K
|
€
-2K
|
€
-33K
|
€
2K
|
€
7K
|
€
-5K
|
€
-26K
|
€
69K
|
€
-27K
|
|
|
Capex
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
€
280K
|
€
287K
|
€
231K
|
€
67K
|
€
203K
|
€
45K
|
€
379K
|
€
130K
|
€
374K
|
€
170K
|
€
246K
|
€
211K
|
€
167K
|
|
|
€
-4K
|
€
-2K
|
€
-853
|
€
-2K
|
€
-2K
|
€
-2K
|
€
17K
|
€
2K
|
€
7K
|
€
-5K
|
€
-26K
|
€
69K
|
€
-27K
|
|
|
€
76K
|
€
81K
|
€
83K
|
€
83K
|
€
85K
|
€
87K
|
€
1,90M
|
€
2,83M
|
€
4,33M
|
€
4,32M
|
€
4,33M
|
€
4,35M
|
€
836K
|
|
|
1,10
|
1,11
|
1,11
|
1,11
|
1,09
|
1,09
|
2 476,42
|
3 915,22
|
141,19
|
83,99
|
56,29
|
110,59
|
44,56
|
|
|
0,85
|
0,86
|
0,82
|
0,74
|
0,78
|
0,69
|
1 793,30
|
2 843,60
|
-150,03
|
-71,33
|
-68,08
|
-88,66
|
44,56
|
|
|
1,10
|
1,11
|
1,11
|
1,11
|
1,09
|
1,09
|
2 476,42
|
3 915,22
|
885,80
|
787,51
|
240,87
|
1 000,71
|
44,56
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
€
845K
|
€
849K
|
€
851K
|
€
852K
|
€
1,09M
|
€
1,10M
|
€
1,92M
|
€
2,85M
|
€
4,38M
|
€
4,39M
|
€
4,43M
|
€
4,41M
|
€
873K
|
|
|
€
750K
|
€
750K
|
€
750K
|
€
750K
|
€
990K
|
€
990K
|
€
1,81M
|
€
2,71M
|
€
4,24M
|
€
4,26M
|
€
4,29M
|
€
4,25M
|
€
780K
|
|
|
€
750K
|
€
750K
|
€
750K
|
€
750K
|
€
990K
|
€
990K
|
€
768
|
€
724
|
€
5K
|
€
6K
|
€
18K
|
€
4K
|
€
19K
|
|
|
|
|
|
|
|
|
€
1,81M
|
€
2,71M
|
€
4,21M
|
€
4,21M
|
€
4,21M
|
€
4,21M
|
€
761K
|
|
|
11,20%
|
11,67%
|
11,87%
|
11,96%
|
9,47%
|
9,61%
|
5,61%
|
4,92%
|
3,16%
|
2,98%
|
3,08%
|
3,67%
|
10,70%
|
|
|
|
|
|
|
|
|
16,81
|
19,31
|
30,40
|
32,13
|
30,88
|
25,97
|
8,14
|
|
|
|
|
|
|
|
|
104,33
|
|
614,20
|
|
166,43
|
98,90
|
|
|
|
Interest Coverage Ratio
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
-4,74%
|
-1,95%
|
-0,84%
|
-1,64%
|
-1,71%
|
-2,29%
|
16,10%
|
1,33%
|
5,39%
|
-4,05%
|
-18,91%
|
42,37%
|
-28,42%
|
|
|
-4,74%
|
-1,95%
|
-0,84%
|
-1,64%
|
-1,71%
|
-2,29%
|
-30,32%
|
1,33%
|
5,39%
|
-4,05%
|
-18,91%
|
42,37%
|
-28,42%
|
|
|
-0,53
|
-0,23
|
-0,10
|
-0,20
|
-0,16
|
-0,22
|
-1,70
|
0,07
|
0,17
|
-0,12
|
-0,58
|
1,56
|
-3,04
|
|
|
-4,74
|
-1,95
|
-0,84
|
-1,64
|
-1,71
|
-2,29
|
-30,32
|
1,33
|
5,39
|
-4,05
|
-18,91
|
42,37
|
-28,42
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Crédit client
|
|
|
|
|
|
|
|
|
|
|
|
|
594,80
|
|
Crédit fournisseur
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Days Sales Outstanding (DSO)
|
|
|
|
|
|
|
|
|
|
|
|
|
594,80
|
|
Days Sales of Inventory (DSI)
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Employés
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Coût salarial par employé
|
|
|
|
|
|
|
|
|
|
|
|
|
|