FP
|
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)">
|
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
€
243K
|
€
276K
|
€
534K
|
€
294K
|
€
250K
|
€
357K
|
€
155K
|
€
281K
|
€
111K
|
€
66K
|
€
-739
|
€
6K
|
€
-4K
|
|
|
€
11K
|
€
12K
|
€
35K
|
€
13K
|
€
3K
|
€
20K
|
€
124K
|
€
171K
|
€
55K
|
€
36K
|
€
-12K
|
€
3K
|
€
-5K
|
|
|
€
454K
|
€
443K
|
€
430K
|
€
396K
|
€
383K
|
€
380K
|
€
360K
|
€
328K
|
€
157K
|
€
102K
|
€
66K
|
€
78K
|
€
75K
|
|
|
€
44K
|
€
44K
|
€
70K
|
€
46K
|
€
41K
|
€
58K
|
€
162K
|
€
280K
|
€
105K
|
€
58K
|
€
2K
|
€
7K
|
€
4K
|
|
|
€
3K
|
€
1K
|
€
915
|
|
|
|
|
€
35K
|
€
27K
|
€
10K
|
|
|
€
215
|
|
|
Rémunérations et charges sociales
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Dividendes
|
|
|
|
|
|
|
€
93K
|
|
|
|
|
|
|
|
Taux de distribution
|
|
|
|
|
|
|
74,89%
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
€
31K
|
€
35K
|
€
70K
|
€
38K
|
€
32K
|
€
54K
|
€
155K
|
€
281K
|
€
110K
|
€
65K
|
€
-1K
|
€
5K
|
€
-5K
|
|
|
€
31K
|
€
35K
|
€
70K
|
€
38K
|
€
32K
|
€
54K
|
€
155K
|
€
281K
|
€
110K
|
€
65K
|
€
-1K
|
€
5K
|
€
-5K
|
|
|
€
11K
|
€
12K
|
€
35K
|
€
13K
|
€
3K
|
€
20K
|
€
124K
|
€
171K
|
€
55K
|
€
36K
|
€
-12K
|
€
3K
|
€
-5K
|
|
|
Capex
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
€
1K
|
€
280
|
€
2K
|
€
481
|
€
5K
|
€
8K
|
€
34K
|
€
21K
|
€
12K
|
€
10K
|
€
4K
|
€
3K
|
€
44K
|
|
|
€
11K
|
€
12K
|
€
35K
|
€
13K
|
€
3K
|
€
20K
|
€
124K
|
€
171K
|
€
55K
|
€
36K
|
€
-12K
|
€
3K
|
€
-5K
|
|
|
€
958K
|
€
947K
|
€
934K
|
€
900K
|
€
887K
|
€
884K
|
€
414K
|
€
382K
|
€
340K
|
€
285K
|
€
246K
|
€
243K
|
€
73K
|
|
|
1,81
|
1,53
|
1,49
|
1,60
|
1,65
|
1,64
|
1,67
|
1,68
|
1,67
|
1,36
|
1,25
|
1,25
|
7,58
|
|
|
1,69
|
1,34
|
1,21
|
0,97
|
0,77
|
0,63
|
0,65
|
0,06
|
0,09
|
0,05
|
0,02
|
0,02
|
5,05
|
|
|
1,90
|
1,57
|
1,51
|
1,62
|
1,65
|
1,66
|
1,67
|
1,69
|
1,77
|
1,39
|
1,26
|
1,25
|
8,54
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
€
2,14M
|
€
2,74M
|
€
2,86M
|
€
2,40M
|
€
2,25M
|
€
2,27M
|
€
1,04M
|
€
942K
|
€
845K
|
€
1,07M
|
€
1,23M
|
€
1,21M
|
€
86K
|
|
|
€
1,69M
|
€
2,30M
|
€
2,42M
|
€
2,00M
|
€
1,87M
|
€
1,89M
|
€
676K
|
€
614K
|
€
688K
|
€
972K
|
€
1,16M
|
€
1,14M
|
€
11K
|
|
|
€
1,12M
|
€
1,75M
|
€
1,89M
|
€
1,49M
|
€
1,36M
|
€
1,37M
|
€
618K
|
€
559K
|
€
478K
|
€
770K
|
€
970K
|
€
970K
|
€
10K
|
|
|
€
504K
|
€
504K
|
€
504K
|
€
504K
|
€
504K
|
€
504K
|
€
54K
|
€
54K
|
€
183K
|
€
183K
|
€
180K
|
€
165K
|
|
|
|
21,21%
|
16,16%
|
15,07%
|
16,49%
|
17,00%
|
16,73%
|
34,73%
|
34,86%
|
18,60%
|
9,48%
|
5,36%
|
6,44%
|
87,14%
|
|
|
1,11
|
1,14
|
1,17
|
1,27
|
1,32
|
1,33
|
0,15
|
0,16
|
1,16
|
1,80
|
2,74
|
2,11
|
|
|
|
54,82
|
65,20
|
34,61
|
52,15
|
58,67
|
34,76
|
4,37
|
2,19
|
6,26
|
15
|
|
214,12
|
|
|
|
Interest Coverage Ratio
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
2,45%
|
2,80%
|
8,02%
|
3,33%
|
0,79%
|
5,26%
|
34,51%
|
52,13%
|
35,29%
|
35,58%
|
-18,81%
|
3,88%
|
-6,57%
|
|
|
2,45%
|
2,80%
|
8,02%
|
3,33%
|
0,79%
|
5,26%
|
34,51%
|
52,13%
|
35,29%
|
35,58%
|
-18,81%
|
3,88%
|
-6,57%
|
|
|
0,52
|
0,45
|
1,21
|
0,55
|
0,13
|
0,88
|
11,99
|
18,17
|
6,57
|
3,37
|
-1,01
|
0,25
|
-5,72
|
|
|
2,45
|
2,80
|
8,02
|
3,33
|
0,79
|
5,26
|
34,51
|
52,13
|
35,29
|
35,58
|
-18,81
|
3,88
|
-6,57
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
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
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Employés
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Coût salarial par employé
|
|
|
|
|
|
|
|
|
|
|
|
|
|