G
|
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)">
|
|---|---|---|---|---|---|---|---|---|---|---|---|---|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
€
-3K
|
€
7K
|
€
-14K
|
€
-1K
|
€
28K
|
€
-2K
|
€
29K
|
€
16K
|
€
-3K
|
€
-6K
|
€
12K
|
€
14K
|
|
|
€
-4K
|
€
6K
|
€
-14K
|
€
-2K
|
€
20K
|
€
-3K
|
€
19K
|
€
13K
|
€
-7K
|
€
-10K
|
€
5K
|
€
3K
|
|
|
€
46K
|
€
50K
|
€
44K
|
€
59K
|
€
60K
|
€
41K
|
€
44K
|
€
24K
|
€
11K
|
€
18K
|
€
28K
|
€
23K
|
|
|
€
2K
|
€
8K
|
€
2K
|
€
3K
|
€
33K
|
€
2K
|
€
33K
|
€
18K
|
€
466
|
€
760
|
€
13K
|
€
13K
|
|
|
-
|
€
1K
|
|
|
€
8K
|
|
€
10K
|
€
204
|
€
48
|
|
€
3K
|
€
1K
|
|
|
Rémunérations et charges sociales
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Dividendes
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Taux de distribution
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
€
-4K
|
€
6K
|
€
-14K
|
€
-2K
|
€
28K
|
€
-3K
|
€
28K
|
€
16K
|
€
-3K
|
€
-7K
|
€
11K
|
€
13K
|
|
|
€
-4K
|
€
6K
|
€
-14K
|
€
-2K
|
€
28K
|
€
-3K
|
€
30K
|
€
15K
|
€
-5K
|
€
-8K
|
€
10K
|
€
7K
|
|
|
€
-4K
|
€
6K
|
€
-14K
|
€
-2K
|
€
20K
|
€
-3K
|
€
19K
|
€
13K
|
€
-7K
|
€
-10K
|
€
5K
|
€
3K
|
|
|
Capex
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
€
67K
|
€
44K
|
€
44K
|
€
59K
|
€
66K
|
€
38K
|
€
51K
|
€
15K
|
€
12K
|
€
16K
|
€
28K
|
€
10K
|
|
|
€
-4K
|
€
6K
|
€
-14K
|
€
-2K
|
€
20K
|
€
-3K
|
€
18K
|
€
14K
|
€
-5K
|
€
-8K
|
€
6K
|
€
8K
|
|
|
€
46K
|
€
50K
|
€
44K
|
€
59K
|
€
60K
|
€
41K
|
€
44K
|
€
24K
|
€
31K
|
€
36K
|
€
45K
|
€
38K
|
|
|
2.66
|
38.39
|
315.28
|
1,377.98
|
8.18
|
100.63
|
5.12
|
7.86
|
2.80
|
2.91
|
3.24
|
3.76
|
|
|
2.66
|
38.39
|
315.28
|
1,377.98
|
7.92
|
95.12
|
4.91
|
21.11
|
3.08
|
2.06
|
2.18
|
1.92
|
|
|
2.66
|
38.39
|
315.28
|
1,377.98
|
8.18
|
100.63
|
5.12
|
11.52
|
3.03
|
3.12
|
3.46
|
4.53
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
€
74K
|
€
51K
|
€
44K
|
€
59K
|
€
69K
|
€
41K
|
€
54K
|
€
28K
|
€
49K
|
€
57K
|
€
68K
|
€
57K
|
|
|
€
28K
|
€
1K
|
€
141
|
€
43
|
€
8K
|
€
408
|
€
11K
|
€
4K
|
€
37K
|
€
39K
|
€
40K
|
€
34K
|
|
|
€
28K
|
€
1K
|
€
141
|
€
43
|
€
8K
|
€
408
|
€
11K
|
€
2K
|
€
16K
|
€
18K
|
€
19K
|
€
12K
|
|
|
|
|
|
|
|
|
|
|
€
20K
|
€
20K
|
€
20K
|
€
20K
|
|
|
62.47%
|
97.4%
|
99.68%
|
99.93%
|
87.77%
|
99.01%
|
80.48%
|
87.28%
|
23.24%
|
31.4%
|
40.84%
|
40.13%
|
|
|
|
|
|
|
|
|
|
|
1.77
|
1.12
|
0.72
|
0.88
|
|
|
|
0.22
|
|
|
0.30
|
|
0.37
|
0.22
|
|
|
3.62
|
2.63
|
|
|
Interest Coverage Ratio
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
-8.16%
|
11.86%
|
-32.53%
|
-2.88%
|
32.48%
|
-7.02%
|
41.83%
|
58.73%
|
-45.83%
|
-46.65%
|
22.67%
|
36.22%
|
|
|
-8.16%
|
11.86%
|
-32.53%
|
-2.88%
|
32.48%
|
-7.02%
|
44.73%
|
52.98%
|
-58.17%
|
-54.45%
|
17.62%
|
12.08%
|
|
|
-5.09
|
11.55
|
-32.43
|
-2.88
|
28.51
|
-6.95
|
36.00
|
46.24
|
-13.52
|
-17.10
|
7.20
|
4.85
|
|
|
-8.16
|
11.86
|
-32.53
|
-2.88
|
32.48
|
-7.02
|
44.73
|
52.98
|
-58.17
|
-54.45
|
17.62
|
12.08
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Crédit client
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Crédit fournisseur
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Days Sales Outstanding (DSO)
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Days Sales of Inventory (DSI)
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
0.00
|
0.00
|
0.00
|
0.00
|
0.00
|
0.00
|
0.00
|
0.00
|
0.00
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Employés
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Coût salarial par employé
|
|
|
|
|
|
|
|
|
|
|
|
|