B
|
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)">
|
|---|---|---|---|---|---|---|---|---|---|---|---|---|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
€
269K
|
€
571K
|
€
590K
|
€
590K
|
€
858K
|
€
632K
|
€
526K
|
€
313K
|
€
131K
|
€
77K
|
€
39K
|
€
-3K
|
|
|
€
-1,16M
|
€
427K
|
€
496K
|
€
594K
|
€
752K
|
€
463K
|
€
823K
|
€
346K
|
€
26K
|
€
9K
|
€
-140K
|
€
-26K
|
|
|
€
-638K
|
€
521K
|
€
94K
|
€
2,88M
|
€
2,28M
|
€
1,53M
|
€
1,07M
|
€
245K
|
€
-101K
|
€
-127K
|
€
-136K
|
€
-14K
|
|
|
€
244K
|
€
473K
|
€
472K
|
€
752K
|
€
871K
|
€
573K
|
€
459K
|
€
249K
|
€
89K
|
€
51K
|
€
31K
|
-
|
|
|
€
29
|
€
9
|
€
8
|
€
13
|
|
€
60K
|
€
87K
|
€
107K
|
€
9K
|
|
|
|
|
|
Rémunérations et charges sociales
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Dividendes
|
|
|
€
30K
|
|
|
|
|
|
|
|
|
|
|
Taux de distribution
|
|
|
6,05%
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
€
268K
|
€
570K
|
€
589K
|
€
589K
|
€
857K
|
€
632K
|
€
525K
|
€
301K
|
€
127K
|
€
73K
|
€
39K
|
€
-3K
|
|
|
€
224K
|
€
525K
|
€
545K
|
€
585K
|
€
853K
|
€
629K
|
€
523K
|
€
301K
|
€
85K
|
€
51K
|
€
-73K
|
€
-3K
|
|
|
€
-1,16M
|
€
427K
|
€
496K
|
€
594K
|
€
752K
|
€
463K
|
€
823K
|
€
346K
|
€
26K
|
€
9K
|
€
-140K
|
€
-26K
|
|
|
€
0
|
€
0
|
€
23K
|
€
196K
|
-
|
€
5K
|
|
|
€
1K
|
€
2K
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
€
353K
|
€
527K
|
€
685K
|
€
626K
|
€
626K
|
€
324K
|
€
106K
|
€
52K
|
€
136K
|
€
713K
|
€
106K
|
€
53K
|
|
|
€
-1,11M
|
€
472K
|
€
539K
|
€
598K
|
€
757K
|
€
466K
|
€
825K
|
€
346K
|
€
68K
|
€
31K
|
€
-28K
|
€
-26K
|
|
|
€
821K
|
€
-92K
|
€
-2,55M
|
€
609K
|
€
-181K
|
€
-383K
|
€
-2,87M
|
€
-3,19M
|
€
-2,90M
|
€
-2,89M
|
€
-2,59M
|
€
-2,47M
|
|
|
1,78
|
0,94
|
0,39
|
1,61
|
0,89
|
0,75
|
0,21
|
0,19
|
0,26
|
0,26
|
0,09
|
0,05
|
|
|
1,78
|
0,91
|
0,38
|
1,56
|
0,89
|
0,75
|
0,21
|
0,19
|
0,26
|
0,26
|
0,09
|
0,05
|
|
|
1,79
|
0,94
|
0,39
|
1,62
|
0,91
|
0,75
|
0,21
|
0,19
|
0,26
|
0,26
|
0,09
|
0,05
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
€
3,64M
|
€
5,57M
|
€
5,89M
|
€
5,85M
|
€
5,49M
|
€
5,12M
|
€
4,70M
|
€
4,19M
|
€
4,48M
|
€
4,49M
|
€
3,41M
|
€
2,59M
|
|
|
€
4,28M
|
€
5,05M
|
€
5,79M
|
€
2,98M
|
€
3,21M
|
€
3,59M
|
€
3,63M
|
€
3,94M
|
€
4,58M
|
€
4,62M
|
€
3,55M
|
€
2,60M
|
|
|
€
1,05M
|
€
1,42M
|
€
4,19M
|
€
997K
|
€
1,61M
|
€
1,52M
|
€
3,59M
|
€
3,94M
|
€
3,93M
|
€
3,90M
|
€
2,83M
|
€
2,60M
|
|
|
€
3,23M
|
€
3,62M
|
€
1,59M
|
€
1,97M
|
€
1,56M
|
€
2,07M
|
|
|
€
649K
|
€
710K
|
€
710K
|
|
|
|
-17,54%
|
9,35%
|
1,59%
|
49,16%
|
41,61%
|
29,91%
|
22,74%
|
5,84%
|
-2,26%
|
-2,84%
|
-3,99%
|
-0,52%
|
|
|
-5,06
|
6,95
|
17,01
|
0,69
|
0,68
|
1,35
|
|
|
-6,40
|
-5,58
|
-5,21
|
|
|
|
15,95
|
8,86
|
9,85
|
5,05
|
3,74
|
5,68
|
6,92
|
13,08
|
36,11
|
63,46
|
91,73
|
|
|
|
Interest Coverage Ratio
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
174,65%
|
90,56%
|
575,34%
|
20,77%
|
33,13%
|
30,45%
|
77,25%
|
141,45%
|
-66,76%
|
-24,54%
|
20,87%
|
191,65%
|
|
|
181,60%
|
82,01%
|
529,00%
|
20,65%
|
32,95%
|
30,25%
|
77,10%
|
141,45%
|
-25,52%
|
-7,14%
|
102,99%
|
191,65%
|
|
|
-31,85
|
7,67
|
8,42
|
10,15
|
13,71
|
9,05
|
17,53
|
8,26
|
0,58
|
0,20
|
-4,11
|
-1,00
|
|
|
181,60
|
82,01
|
529,00
|
20,65
|
32,95
|
30,25
|
77,10
|
141,45
|
-25,52
|
-7,14
|
102,99
|
191,65
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Crédit client
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Crédit fournisseur
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Days Sales Outstanding (DSO)
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Days Sales of Inventory (DSI)
|
|
|
|
|
|
|
|
|
|
|
|
|
|
0
|
0
|
0
|
0
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Employés
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Coût salarial par employé
|
|
|
|
|
|
|
|
|
|
|
|
|