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)">
|
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)">
|
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
€
56K
|
€
-4K
|
€
-4K
|
€
-3K
|
€
-2K
|
€
-1K
|
€
-5K
|
€
-3K
|
€
-2K
|
€
-2K
|
€
-2K
|
€
-1K
|
€
-1K
|
€
-5K
|
|
|
€
26K
|
€
2K
|
€
-5K
|
€
-5K
|
€
-11K
|
€
-10K
|
€
-14K
|
€
-11K
|
€
-13K
|
€
-12K
|
€
-11K
|
€
-11K
|
€
-11K
|
€
-26K
|
|
|
€
188K
|
€
161K
|
€
160K
|
€
165K
|
€
170K
|
€
181K
|
€
191K
|
€
205K
|
€
216K
|
€
229K
|
€
241K
|
€
252K
|
€
263K
|
€
274K
|
|
|
€
49K
|
€
7K
|
€
7K
|
€
6K
|
€
7K
|
€
6K
|
€
7K
|
€
8K
|
€
8K
|
€
9K
|
€
9K
|
€
12K
|
€
12K
|
€
13K
|
|
|
Impôts
|
€
607K
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Rémunérations et charges sociales
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Dividendes
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Taux de distribution
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
€
55K
|
€
-5K
|
€
-5K
|
€
-5K
|
€
-2K
|
€
-2K
|
€
-5K
|
€
-3K
|
€
-3K
|
€
-3K
|
€
-3K
|
€
-2K
|
€
-2K
|
€
-7K
|
|
|
€
55K
|
€
-5K
|
€
-5K
|
€
-5K
|
€
-2K
|
€
-2K
|
€
-5K
|
€
-3K
|
€
-3K
|
€
-3K
|
€
-3K
|
€
-2K
|
€
-2K
|
€
-7K
|
|
|
€
26K
|
€
2K
|
€
-5K
|
€
-5K
|
€
-11K
|
€
-10K
|
€
-14K
|
€
-11K
|
€
-13K
|
€
-12K
|
€
-11K
|
€
-11K
|
€
-11K
|
€
-26K
|
|
|
-
|
-
|
-
|
-
|
-
|
€
-7K
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
€
760K
|
€
690K
|
€
32K
|
€
3K
|
€
8K
|
€
617
|
€
255
|
€
72
|
€
869
|
€
135
|
€
17
|
|
€
722
|
€
4K
|
|
|
€
26K
|
€
2K
|
€
-5K
|
€
-5K
|
€
-11K
|
€
-10K
|
€
-14K
|
€
-11K
|
€
-13K
|
€
-12K
|
€
-11K
|
€
-11K
|
€
-11K
|
€
-26K
|
|
|
€
1,78M
|
€
1,19M
|
€
182K
|
|
€
100K
|
€
-12K
|
€
-17K
|
€
-11K
|
€
-7K
|
€
-4K
|
€
-64
|
€
3K
|
€
6K
|
€
9K
|
|
|
1,34
|
11,33
|
98,74
|
|
465,38
|
0,36
|
0,35
|
0,35
|
0,48
|
0,62
|
0,99
|
2,18
|
8,35
|
15,36
|
|
|
0,21
|
5,97
|
21,84
|
|
73,44
|
0,03
|
0,13
|
0
|
0,06
|
0,01
|
0
|
0
|
1,44
|
6,33
|
|
|
1,34
|
11,33
|
98,74
|
|
465,38
|
0,36
|
0,35
|
0,35
|
0,48
|
0,62
|
0,99
|
2,18
|
8,35
|
15,36
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
€
7,55M
|
€
1,91M
|
€
790K
|
€
701K
|
€
706K
|
€
612K
|
€
622K
|
€
619K
|
€
619K
|
€
619K
|
€
619K
|
€
619K
|
€
620K
|
€
623K
|
|
|
€
7,36M
|
€
1,75M
|
€
630K
|
€
536K
|
€
536K
|
€
431K
|
€
431K
|
€
414K
|
€
403K
|
€
390K
|
€
377K
|
€
367K
|
€
357K
|
€
349K
|
|
|
€
5,17M
|
€
116K
|
€
2K
|
|
€
216
|
€
18K
|
€
26K
|
€
17K
|
€
14K
|
€
10K
|
€
6K
|
€
3K
|
€
847
|
€
649
|
|
|
€
2,19M
|
€
1,64M
|
€
628K
|
€
536K
|
€
536K
|
€
413K
|
€
405K
|
€
397K
|
€
389K
|
€
380K
|
€
371K
|
€
364K
|
€
356K
|
€
348K
|
|
|
2,49%
|
8,43%
|
20,24%
|
23,51%
|
24,09%
|
29,56%
|
30,75%
|
33,12%
|
34,91%
|
37,00%
|
38,99%
|
40,75%
|
42,41%
|
43,97%
|
|
|
11,70
|
10,14
|
3,93
|
3,25
|
3,15
|
2,28
|
2,12
|
1,94
|
1,80
|
1,66
|
1,54
|
1,44
|
1,35
|
1,27
|
|
|
Dettes / EBITDA
|
134,21
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Interest Coverage Ratio
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
13,95%
|
1,05%
|
-3,10%
|
-3,29%
|
-6,35%
|
-5,66%
|
-7,15%
|
-5,56%
|
-5,87%
|
-5,35%
|
-4,50%
|
-4,29%
|
-4,15%
|
-9,58%
|
|
|
13,95%
|
1,05%
|
-3,10%
|
-3,29%
|
-6,35%
|
-5,66%
|
-7,15%
|
-5,56%
|
-5,87%
|
-5,35%
|
-4,50%
|
-4,29%
|
-4,15%
|
-9,58%
|
|
|
0,35
|
0,09
|
-0,63
|
-0,77
|
-1,53
|
-1,67
|
-2,20
|
-1,84
|
-2,05
|
-1,98
|
-1,75
|
-1,75
|
-1,76
|
-4,21
|
|
|
13,95
|
1,05
|
-3,10
|
-3,29
|
-6,35
|
-5,66
|
-7,15
|
-5,56
|
-5,87
|
-5,35
|
-4,50
|
-4,29
|
-4,15
|
-9,58
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
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
|
0
|
0
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Employés
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Coût salarial par employé
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|