H
|
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)">
|
|---|---|---|---|---|---|---|---|---|---|---|---|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
€
-5K
|
€
-431
|
€
8K
|
€
-2K
|
€
-14K
|
€
37K
|
€
88K
|
€
37K
|
€
85K
|
€
-142K
|
€
80K
|
|
|
€
-5K
|
€
-1K
|
€
6K
|
€
-5K
|
€
-35K
|
€
-9K
|
€
29K
|
€
-23K
|
€
4K
|
€
8K
|
€
3K
|
|
|
€
-10K
|
€
-5K
|
€
-4K
|
€
-10K
|
€
-5K
|
€
31K
|
€
40K
|
€
11K
|
€
34K
|
€
47K
|
€
60K
|
|
|
-
|
-
|
€
7K
|
-
|
-
|
€
25K
|
€
71K
|
€
20K
|
€
57K
|
€
2K
|
€
57K
|
|
|
|
|
|
|
|
|
€
6K
|
€
8K
|
€
558
|
€
6K
|
€
3K
|
|
|
Rémunérations et charges sociales
|
|
|
|
|
|
|
|
|
|
|
|
|
Dividendes
|
|
|
|
|
|
|
|
|
|
|
|
|
Taux de distribution
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
€
-5K
|
€
-1K
|
€
7K
|
€
-2K
|
€
-15K
|
€
34K
|
€
88K
|
€
28K
|
€
79K
|
€
-144K
|
€
77K
|
|
|
€
-5K
|
€
-1K
|
€
7K
|
€
-2K
|
€
-15K
|
€
34K
|
€
88K
|
€
28K
|
€
78K
|
€
-152K
|
€
51K
|
|
|
€
-5K
|
€
-1K
|
€
6K
|
€
-5K
|
€
-35K
|
€
-9K
|
€
29K
|
€
-23K
|
€
4K
|
€
8K
|
€
3K
|
|
|
Capex
|
|
|
|
|
|
|
|
|
|
€
-356K
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
€
262
|
€
51
|
€
308
|
€
3K
|
€
11K
|
€
130
|
€
235K
|
€
126K
|
€
75K
|
€
8K
|
€
26K
|
|
|
€
-5K
|
€
-1K
|
€
6K
|
€
-5K
|
€
-35K
|
€
-9K
|
€
29K
|
€
-22K
|
€
5K
|
€
16K
|
€
30K
|
|
|
€
-2K
|
€
-2K
|
€
-435
|
€
-7K
|
€
-2K
|
€
34K
|
€
44K
|
€
11K
|
€
33K
|
€
-129K
|
€
-480K
|
|
|
0,86
|
0,03
|
0,94
|
0,96
|
0,99
|
1,12
|
1,05
|
1,01
|
1,09
|
0,76
|
0,24
|
|
|
0,86
|
0,03
|
0,94
|
0,02
|
0,10
|
0,02
|
0,30
|
0,19
|
0,57
|
0,02
|
0,04
|
|
|
0,86
|
0,03
|
0,94
|
0,96
|
0,99
|
1,12
|
1,05
|
1,01
|
1,09
|
0,76
|
0,24
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
€
13K
|
€
51
|
€
6K
|
€
147K
|
€
160K
|
€
308K
|
€
861K
|
€
1,33M
|
€
396K
|
€
577K
|
€
689K
|
|
|
€
23K
|
€
5K
|
€
10K
|
€
157K
|
€
164K
|
€
277K
|
€
821K
|
€
1,32M
|
€
362K
|
€
530K
|
€
629K
|
|
|
€
15K
|
€
2K
|
€
7K
|
€
154K
|
€
161K
|
€
274K
|
€
817K
|
€
1,32M
|
€
362K
|
€
530K
|
€
629K
|
|
|
€
8K
|
€
3K
|
€
3K
|
€
3K
|
€
3K
|
€
3K
|
€
4K
|
|
|
|
|
|
|
-78,19%
|
-9 511,69%
|
-56,42%
|
-6,58%
|
-2,95%
|
9,99%
|
4,62%
|
0,84%
|
8,53%
|
8,11%
|
8,66%
|
|
|
-0,80
|
-0,63
|
-0,88
|
-0,32
|
-0,66
|
0,10
|
0,11
|
|
|
|
|
|
|
|
|
1,47
|
|
|
8,12
|
9,37
|
46,56
|
4,57
|
|
8,12
|
|
|
Interest Coverage Ratio
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
51,83%
|
27,69%
|
-173,73%
|
51,44%
|
754,62%
|
-29,17%
|
72,16%
|
-200,03%
|
15,30%
|
34,04%
|
50,51%
|
|
|
51,83%
|
27,69%
|
-173,73%
|
51,44%
|
754,62%
|
-29,17%
|
71,87%
|
-202,09%
|
10,88%
|
17,24%
|
5,74%
|
|
|
-40,53
|
-2 633,85
|
98,01
|
-3,39
|
-22,23
|
-2,91
|
3,32
|
-1,69
|
0,93
|
1,40
|
0,50
|
|
|
51,83
|
27,69
|
-173,73
|
51,44
|
754,62
|
-29,17
|
71,87
|
-202,09
|
10,88
|
17,24
|
5,74
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Crédit client
|
|
|
69,65
|
|
|
|
|
|
|
|
|
|
Crédit fournisseur
|
|
|
|
|
|
|
|
|
|
|
|
|
Days Sales Outstanding (DSO)
|
|
|
69,65
|
|
|
|
|
|
|
|
|
|
Days Sales of Inventory (DSI)
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
0,31
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Employés
|
|
|
|
|
|
|
|
|
|
|
|
|
Coût salarial par employé
|
|
|
|
|
|
|
|
|
|
|
|