CG
|
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)">
|
2011
max) max = w;
}
}
const wClamped = Math.max(120, Math.min(800, max));
colWidths[''] = wClamped;
save && save();
})(event)">
|
2010
max) max = w;
}
}
const wClamped = Math.max(120, Math.min(800, max));
colWidths[''] = wClamped;
save && save();
})(event)">
|
2009
max) max = w;
}
}
const wClamped = Math.max(120, Math.min(800, max));
colWidths[''] = wClamped;
save && save();
})(event)">
|
2008
max) max = w;
}
}
const wClamped = Math.max(120, Math.min(800, max));
colWidths[''] = wClamped;
save && save();
})(event)">
|
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Chiffre d'affaires
|
€
871K
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Croissance du chiffre d'affaires
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
€
774K
|
€
550K
|
€
686K
|
€
230K
|
€
-51K
|
€
32K
|
€
-5K
|
€
34K
|
€
22K
|
€
74K
|
€
105K
|
€
68K
|
€
99K
|
€
78K
|
€
18K
|
€
129K
|
€
108K
|
€
190K
|
|
|
€
2,56M
|
€
1,93M
|
€
1,52M
|
€
934K
|
€
804K
|
€
855K
|
€
823K
|
€
828K
|
€
795K
|
€
773K
|
€
699K
|
€
594K
|
€
526K
|
€
428K
|
€
350K
|
€
332K
|
€
246K
|
€
174K
|
|
|
6
|
5
|
4,90
|
3,90
|
3,90
|
2
|
2
|
2
|
|
9,10
|
6,90
|
8
|
6,30
|
6,60
|
11,40
|
6,90
|
8,10
|
5,90
|
|
|
€
415K
|
€
199K
|
€
165K
|
€
116K
|
€
39K
|
€
62K
|
€
40K
|
€
50K
|
€
39K
|
€
112K
|
€
179K
|
€
140K
|
€
215K
|
€
210K
|
€
117K
|
€
290K
|
€
213K
|
€
441K
|
|
|
€
25K
|
€
20K
|
€
45K
|
€
40K
|
€
14K
|
€
589
|
€
10K
|
€
6K
|
|
€
9K
|
€
3K
|
€
3K
|
€
4K
|
€
4K
|
€
10K
|
€
4K
|
€
128K
|
€
82K
|
|
|
€
565K
|
€
456K
|
€
396K
|
€
312K
|
€
158K
|
€
102K
|
€
144K
|
€
146K
|
|
€
374K
|
€
224K
|
€
267K
|
€
210K
|
€
221K
|
€
361K
|
€
233K
|
€
232K
|
€
235K
|
|
|
€
143K
|
€
143K
|
€
100K
|
€
100K
|
|
|
|
|
|
|
|
|
|
|
|
€
43K
|
€
36K
|
€
36K
|
|
|
18,48%
|
26,00%
|
14,58%
|
43,46%
|
|
|
|
|
|
|
|
|
|
|
|
33,52%
|
33,43%
|
18,93%
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
€
133K
|
€
90K
|
€
79K
|
€
76K
|
€
-48K
|
€
21K
|
€
-33K
|
€
10K
|
€
-5K
|
€
76K
|
€
141K
|
€
114K
|
€
175K
|
€
176K
|
€
102K
|
€
255K
|
€
217K
|
€
507K
|
|
|
Marge EBITDA
|
15,28%
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
€
53K
|
€
18K
|
€
61K
|
€
68K
|
€
-51K
|
€
15K
|
€
-36K
|
€
7K
|
€
-5K
|
€
76K
|
€
113K
|
€
96K
|
€
151K
|
€
110K
|
€
30K
|
€
176K
|
€
144K
|
€
281K
|
|
|
€
774K
|
€
550K
|
€
686K
|
€
230K
|
€
-51K
|
€
32K
|
€
57K
|
€
34K
|
€
22K
|
€
74K
|
€
43K
|
€
68K
|
€
99K
|
€
78K
|
€
18K
|
€
129K
|
€
108K
|
€
190K
|
|
|
Marge nette
|
88,89%
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
€
9K
|
€
294K
|
€
64K
|
€
10K
|
€
4K
|
€
4K
|
€
-12K
|
€
9K
|
|
|
€
38K
|
€
1K
|
€
17K
|
€
28K
|
€
10K
|
€
46K
|
€
20K
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
€
659K
|
€
619K
|
€
627K
|
€
319K
|
€
150K
|
€
44K
|
€
53K
|
€
27K
|
€
32K
|
€
85K
|
€
108K
|
€
13K
|
€
92K
|
€
73K
|
€
42K
|
€
14K
|
€
39K
|
€
39K
|
|
|
€
855K
|
€
622K
|
€
704K
|
€
238K
|
€
-48K
|
€
37K
|
€
-2K
|
€
36K
|
€
22K
|
€
74K
|
€
132K
|
€
86K
|
€
124K
|
€
144K
|
€
90K
|
€
208K
|
€
181K
|
€
417K
|
|
|
€
841K
|
€
737K
|
€
615K
|
€
-125K
|
€
151K
|
€
232K
|
€
489K
|
€
709K
|
€
682K
|
€
673K
|
€
564K
|
€
470K
|
€
486K
|
€
379K
|
€
263K
|
€
194K
|
€
130K
|
€
54K
|
|
|
2,88
|
5,11
|
5,51
|
0,76
|
2,17
|
6,79
|
4,70
|
17,81
|
2 141,13
|
11,77
|
6,25
|
5,58
|
8,02
|
5,42
|
2,63
|
1,93
|
1,42
|
1,25
|
|
|
2,88
|
5,11
|
5,51
|
0,76
|
2,17
|
6,79
|
4,70
|
17,81
|
2 141,13
|
11,77
|
6,15
|
5,49
|
7,84
|
5,24
|
2,53
|
1,85
|
1,37
|
1,18
|
|
|
6,56
|
11,70
|
13,69
|
2,48
|
6,03
|
19,06
|
5,47
|
17,95
|
2 746,28
|
11,79
|
6,36
|
5,68
|
8,22
|
5,53
|
2,65
|
1,93
|
1,44
|
1,26
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
€
3,28M
|
€
2,53M
|
€
2,08M
|
€
1,45M
|
€
933K
|
€
895K
|
€
955K
|
€
871K
|
€
795K
|
€
836K
|
€
806K
|
€
697K
|
€
596K
|
€
513K
|
€
511K
|
€
554K
|
€
619K
|
€
504K
|
|
|
€
727K
|
€
602K
|
€
562K
|
€
512K
|
€
129K
|
€
40K
|
€
132K
|
€
42K
|
€
319
|
€
62K
|
€
107K
|
€
103K
|
€
69K
|
€
86K
|
€
161K
|
€
222K
|
€
373K
|
€
330K
|
|
|
€
447K
|
€
179K
|
€
136K
|
€
512K
|
€
127K
|
€
40K
|
€
132K
|
€
42K
|
€
248
|
€
62K
|
€
106K
|
€
101K
|
€
68K
|
€
84K
|
€
160K
|
€
209K
|
€
304K
|
€
213K
|
|
|
€
279K
|
€
423K
|
€
425K
|
|
|
|
|
|
|
|
|
|
|
|
|
€
12K
|
€
67K
|
€
117K
|
|
|
77,87%
|
76,19%
|
73,02%
|
64,60%
|
86,13%
|
95,52%
|
86,16%
|
95,16%
|
99,96%
|
92,52%
|
86,68%
|
85,27%
|
88,38%
|
83,29%
|
68,44%
|
59,86%
|
39,73%
|
34,55%
|
|
|
0,11
|
0,22
|
0,28
|
|
|
|
|
|
|
|
|
|
|
|
|
0,04
|
0,27
|
0,67
|
|
|
5,46
|
6,67
|
7,10
|
6,72
|
|
1,93
|
|
4,10
|
|
0,82
|
0,76
|
0,90
|
0,39
|
0,49
|
1,58
|
0,87
|
1,72
|
0,65
|
|
|
Interest Coverage Ratio
|
6,10
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
33,41%
|
32,29%
|
46,30%
|
25,49%
|
-5,95%
|
4,31%
|
-0,24%
|
4,39%
|
2,74%
|
9,60%
|
18,94%
|
14,48%
|
23,47%
|
33,75%
|
25,87%
|
62,68%
|
73,77%
|
239,18%
|
|
|
30,26%
|
28,54%
|
45,13%
|
24,64%
|
-6,32%
|
3,70%
|
-0,67%
|
4,05%
|
2,74%
|
9,60%
|
14,97%
|
11,42%
|
18,77%
|
18,24%
|
5,17%
|
38,87%
|
43,80%
|
109,18%
|
|
|
23,57
|
21,75
|
32,95
|
15,92
|
-5,44
|
3,53
|
-0,57
|
3,85
|
2,74
|
8,88
|
12,98
|
9,74
|
16,59
|
15,19
|
3,54
|
23,26
|
17,40
|
37,72
|
|
|
30,26
|
28,54
|
45,13
|
24,64
|
-6,32
|
3,70
|
-0,67
|
4,05
|
2,74
|
9,60
|
14,97
|
11,42
|
18,77
|
18,24
|
5,17
|
38,87
|
43,80
|
109,18
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Crédit client
|
128,18
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Crédit fournisseur
|
181,09
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Days Sales Outstanding (DSO)
|
128,18
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Days Sales of Inventory (DSI)
|
0
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
6
|
5
|
4,90
|
3,90
|
3,90
|
2
|
2
|
2
|
|
9,10
|
6,90
|
8
|
6,30
|
6,60
|
11,40
|
6,90
|
8,10
|
5,90
|
|
|
€
94K
|
€
91K
|
€
81K
|
€
80K
|
€
41K
|
€
51K
|
€
72K
|
€
73K
|
|
€
41K
|
€
32K
|
€
33K
|
€
33K
|
€
34K
|
€
32K
|
€
34K
|
€
29K
|
€
40K
|