EI
|
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)">
|
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
€
-141K
|
€
-29K
|
€
39K
|
€
-118K
|
€
38K
|
€
40K
|
€
84K
|
€
351K
|
€
944K
|
€
74K
|
€
-18K
|
€
-22K
|
€
-5K
|
€
-4K
|
|
|
€
-146K
|
€
-42K
|
€
-7K
|
€
-160K
|
€
2K
|
€
15K
|
€
13K
|
€
202K
|
€
688K
|
€
-55K
|
€
-55K
|
€
-30K
|
€
-8K
|
€
-8K
|
|
|
€
1.11M
|
€
1.25M
|
€
1.30M
|
€
1.30M
|
€
1.46M
|
€
1.46M
|
€
1.45M
|
€
1.43M
|
€
1.23M
|
€
843K
|
€
898K
|
€
554K
|
€
584K
|
€
117K
|
|
|
€
54K
|
€
138K
|
€
100K
|
€
63K
|
€
99K
|
€
105K
|
€
140K
|
€
390K
|
€
841K
|
€
81K
|
€
32K
|
€
25K
|
€
28K
|
€
5K
|
|
|
-
|
€
38K
|
|
€
63
|
€
104K
|
€
238K
|
€
5K
|
€
75K
|
€
42K
|
€
119K
|
|
|
|
|
|
|
Rémunérations et charges sociales
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Dividendes
|
|
|
|
|
|
|
|
|
€
300K
|
|
|
|
|
|
|
Taux de distribution
|
|
|
|
|
|
|
|
|
43.6%
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
€
-142K
|
€
-31K
|
€
38K
|
€
-120K
|
€
37K
|
€
38K
|
€
83K
|
€
336K
|
€
943K
|
€
73K
|
€
-19K
|
€
-22K
|
€
-5K
|
€
-4K
|
|
|
€
-142K
|
€
-31K
|
€
38K
|
€
-120K
|
€
37K
|
€
38K
|
€
83K
|
€
336K
|
€
943K
|
€
72K
|
€
-19K
|
€
-23K
|
€
-5K
|
€
-5K
|
|
|
€
-146K
|
€
-42K
|
€
-7K
|
€
-160K
|
€
2K
|
€
15K
|
€
13K
|
€
202K
|
€
688K
|
€
-55K
|
€
-55K
|
€
-30K
|
€
-8K
|
€
-8K
|
|
|
Capex
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
€
8K
|
€
207K
|
€
49K
|
€
280K
|
€
504K
|
€
566K
|
€
637K
|
€
278K
|
€
265K
|
€
145K
|
€
246K
|
€
54K
|
€
68K
|
€
40K
|
|
|
€
-146K
|
€
-42K
|
€
-7K
|
€
-160K
|
€
2K
|
€
15K
|
€
13K
|
€
202K
|
€
688K
|
€
-55K
|
€
-55K
|
€
-30K
|
€
-7K
|
€
-8K
|
|
|
€
1.11M
|
€
1.25M
|
€
1.30M
|
€
1.30M
|
€
1.46M
|
€
1.46M
|
€
1.45M
|
€
1.43M
|
€
1.23M
|
€
843K
|
€
898K
|
€
553K
|
€
583K
|
€
116K
|
|
|
6.24
|
28.34
|
2.03
|
2.05
|
1.70
|
1.80
|
1.69
|
1.76
|
1.40
|
1.15
|
1.22
|
1.73
|
3.88
|
1.58
|
|
|
3.09
|
33.76
|
0.51
|
0.79
|
0.58
|
0.49
|
0.34
|
0.16
|
0.09
|
0.03
|
0.07
|
0.08
|
0.71
|
0.21
|
|
|
6.24
|
32.32
|
2.03
|
2.05
|
1.70
|
1.80
|
1.69
|
1.76
|
1.40
|
1.15
|
1.22
|
1.73
|
3.88
|
1.58
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
€
1.32M
|
€
1.30M
|
€
2.56M
|
€
2.55M
|
€
3.56M
|
€
3.28M
|
€
3.55M
|
€
3.32M
|
€
4.35M
|
€
6.50M
|
€
5.05M
|
€
1.31M
|
€
787K
|
€
317K
|
|
|
€
211K
|
€
46K
|
€
1.26M
|
€
1.25M
|
€
2.10M
|
€
1.82M
|
€
2.10M
|
€
1.88M
|
€
3.12M
|
€
5.65M
|
€
4.15M
|
€
760K
|
€
203K
|
€
200K
|
|
|
€
211K
|
€
40K
|
€
1.26M
|
€
1.25M
|
€
2.10M
|
€
1.82M
|
€
2.10M
|
€
1.88M
|
€
3.12M
|
€
5.65M
|
€
4.15M
|
€
760K
|
€
203K
|
€
200K
|
|
|
Dettes à long terme
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
83.99%
|
96.47%
|
50.66%
|
51.12%
|
41.08%
|
44.46%
|
40.78%
|
43.21%
|
28.33%
|
12.98%
|
17.79%
|
42.14%
|
74.23%
|
36.83%
|
|
|
Ratio de la dette à long terme
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
33.41
|
|
57.00
|
48.21
|
25.29
|
5.61
|
3.30
|
77.83
|
|
|
|
|
|
|
Interest Coverage Ratio
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
-13.19%
|
-3.38%
|
-0.51%
|
-12.29%
|
0.14%
|
1%
|
0.9%
|
14.07%
|
55.87%
|
-6.51%
|
-6.12%
|
-5.46%
|
-1.27%
|
-7.01%
|
|
|
-13.19%
|
-3.38%
|
-0.51%
|
-12.29%
|
0.14%
|
1%
|
0.9%
|
14.07%
|
55.87%
|
-6.53%
|
-6.14%
|
-5.49%
|
-1.3%
|
-7.17%
|
|
|
-11.08
|
-3.26
|
-0.26
|
-6.28
|
0.06
|
0.44
|
0.37
|
6.08
|
15.83
|
-0.85
|
-1.09
|
-2.31
|
-0.97
|
-2.64
|
|
|
-13.19
|
-3.38
|
-0.51
|
-12.29
|
0.14
|
1.00
|
0.90
|
14.07
|
55.87
|
-6.53
|
-6.14
|
-5.49
|
-1.30
|
-7.17
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Crédit client
|
|
39.20
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Crédit fournisseur
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Days Sales Outstanding (DSO)
|
|
39.20
|
|
|
|
|
|
|
|
|
|
|
|
|
|
14,184.63
|
298.40
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
0.04
|
0.16
|
0.00
|
0.00
|
0.00
|
0.00
|
0.00
|
0.00
|
0.00
|
0.00
|
0.00
|
0.00
|
0.00
|
0.00
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Employés
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Coût salarial par employé
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|