FD
|
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)">
|
|---|---|---|---|---|---|---|---|---|---|---|---|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
€
-12
|
€
-917
|
€
-3K
|
€
-1K
|
€
7K
|
€
-1K
|
€
-733
|
€
14K
|
€
43K
|
€
40K
|
€
74K
|
|
|
€
-3K
|
€
-4K
|
€
-6K
|
€
-12K
|
€
-8K
|
€
-16K
|
€
-20K
|
€
-11K
|
€
12K
|
€
7K
|
€
33K
|
|
|
€
32K
|
€
35K
|
€
38K
|
€
44K
|
€
57K
|
€
65K
|
€
81K
|
€
101K
|
€
111K
|
€
100K
|
€
93K
|
|
|
€
1K
|
€
1K
|
€
1K
|
€
2K
|
€
6K
|
€
2K
|
€
3K
|
€
13K
|
€
35K
|
€
32K
|
€
63K
|
|
|
|
|
|
|
|
|
|
€
584
|
€
3K
|
€
18K
|
€
16K
|
|
|
Rémunérations et charges sociales
|
|
|
|
|
|
|
|
|
|
|
|
|
Dividendes
|
|
|
|
|
|
|
|
|
|
|
|
|
Taux de distribution
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
€
-1K
|
€
-2K
|
€
-5K
|
€
-1K
|
€
5K
|
€
-2K
|
€
-2K
|
€
13K
|
€
42K
|
€
39K
|
€
73K
|
|
|
€
-1K
|
€
-2K
|
€
-5K
|
€
-1K
|
€
5K
|
€
-2K
|
€
-2K
|
€
13K
|
€
42K
|
€
39K
|
€
73K
|
|
|
€
-3K
|
€
-4K
|
€
-6K
|
€
-12K
|
€
-8K
|
€
-16K
|
€
-20K
|
€
-11K
|
€
12K
|
€
7K
|
€
33K
|
|
|
Capex
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
€
11K
|
|
€
16K
|
€
4K
|
€
5K
|
€
5K
|
€
7K
|
€
12K
|
€
6K
|
€
65K
|
|
|
|
€
-3K
|
€
-4K
|
€
-6K
|
€
-12K
|
€
-8K
|
€
-16K
|
€
-20K
|
€
-11K
|
€
12K
|
€
7K
|
€
33K
|
|
|
€
56K
|
€
59K
|
€
62K
|
€
68K
|
€
81K
|
€
80K
|
€
81K
|
€
362K
|
€
312K
|
€
352K
|
€
339K
|
|
|
1,04
|
1,05
|
1,05
|
1,06
|
1,07
|
1,07
|
1,07
|
1,40
|
1,34
|
1,30
|
1,30
|
|
|
0,01
|
0
|
0,01
|
0,03
|
0,04
|
0,04
|
0,04
|
0,06
|
0,04
|
0,19
|
0,34
|
|
|
1,05
|
1,05
|
1,05
|
1,06
|
1,07
|
1,07
|
1,07
|
1,40
|
1,35
|
1,30
|
1,32
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
€
1,34M
|
€
1,30M
|
€
1,27M
|
€
1,25M
|
€
1,26M
|
€
1,26M
|
€
1,26M
|
€
1,26M
|
€
1,22M
|
€
1,53M
|
€
1,46M
|
|
|
€
1,30M
|
€
1,27M
|
€
1,23M
|
€
1,21M
|
€
1,20M
|
€
1,19M
|
€
1,18M
|
€
1,16M
|
€
1,11M
|
€
1,43M
|
€
1,37M
|
|
|
€
1,28M
|
€
1,24M
|
€
1,20M
|
€
1,18M
|
€
1,18M
|
€
1,18M
|
€
1,18M
|
€
901K
|
€
904K
|
€
1,18M
|
€
1,10M
|
|
|
€
24K
|
€
24K
|
€
24K
|
€
24K
|
€
24K
|
€
15K
|
|
€
261K
|
€
201K
|
€
252K
|
€
246K
|
|
|
2,38%
|
2,65%
|
3,04%
|
3,55%
|
4,52%
|
5,13%
|
6,40%
|
7,95%
|
9,10%
|
6,50%
|
6,35%
|
|
|
0,76
|
0,69
|
0,62
|
0,54
|
0,42
|
0,23
|
|
2,60
|
1,81
|
2,53
|
2,65
|
|
|
|
|
|
|
236,37
|
|
|
89,73
|
26,59
|
36,53
|
18,70
|
|
|
Interest Coverage Ratio
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
-8,69%
|
-11,33%
|
-15,72%
|
-28,06%
|
-13,34%
|
-24,92%
|
-24,62%
|
-10,60%
|
10,41%
|
6,80%
|
35,36%
|
|
|
-8,69%
|
-11,33%
|
-15,72%
|
-28,06%
|
-13,34%
|
-24,92%
|
-24,62%
|
-10,60%
|
10,41%
|
6,80%
|
35,36%
|
|
|
-0,21
|
-0,30
|
-0,48
|
-1,00
|
-0,60
|
-1,28
|
-1,58
|
-0,84
|
0,95
|
0,44
|
2,25
|
|
|
-8,69
|
-11,33
|
-15,72
|
-28,06
|
-13,34
|
-24,92
|
-24,62
|
-10,60
|
10,41
|
6,80
|
35,36
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Crédit client
|
|
|
|
|
|
|
|
|
|
|
|
|
Crédit fournisseur
|
|
|
|
|
|
|
|
|
|
|
|
|
Days Sales Outstanding (DSO)
|
|
|
|
|
|
|
|
|
|
|
|
|
Days Sales of Inventory (DSI)
|
|
|
|
|
|
|
|
|
|
|
|
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Employés
|
|
|
|
|
|
|
|
|
|
|
|
|
Coût salarial par employé
|
|
|
|
|
|
|
|
|
|
|
|