IT
|
max) max = w;
}
}
const wClamped = Math.max(120, Math.min(800, max));
colWidths[''] = wClamped;
save && save();
})(event)">
|
2026
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)">
|
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
€
-29K
|
€
-19K
|
€
-14K
|
€
-16K
|
€
-11K
|
€
-14K
|
€
-10K
|
€
-23K
|
€
-16K
|
€
-14K
|
€
-14K
|
€
44K
|
€
-26K
|
€
-11K
|
€
-47K
|
|
|
€
-32K
|
€
-28K
|
€
-11K
|
€
-16K
|
€
-19K
|
€
-10K
|
€
-16K
|
€
-20K
|
€
-17K
|
€
-3K
|
€
-27K
|
€
32K
|
€
-28K
|
€
-13K
|
€
-48K
|
|
|
€
-244K
|
€
-212K
|
€
-184K
|
€
-173K
|
€
-157K
|
€
-139K
|
€
-128K
|
€
-112K
|
€
-93K
|
€
-75K
|
€
-72K
|
€
-46K
|
€
-77K
|
€
-49K
|
€
-36K
|
|
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
€
31K
|
-
|
-
|
€
49K
|
|
|
Impôts
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Rémunérations et charges sociales
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Dividendes
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Taux de distribution
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
€
-30K
|
€
-22K
|
€
-15K
|
€
-17K
|
€
-11K
|
€
-14K
|
€
-10K
|
€
-24K
|
€
-16K
|
€
-15K
|
€
-14K
|
€
44K
|
€
-27K
|
€
-11K
|
€
-48K
|
|
|
€
-30K
|
€
-22K
|
€
-15K
|
€
-17K
|
€
-11K
|
€
-14K
|
€
-10K
|
€
-24K
|
€
-16K
|
€
-15K
|
€
-14K
|
€
44K
|
€
-27K
|
€
-11K
|
€
-48K
|
|
|
€
-32K
|
€
-28K
|
€
-11K
|
€
-16K
|
€
-19K
|
€
-10K
|
€
-16K
|
€
-20K
|
€
-17K
|
€
-3K
|
€
-27K
|
€
32K
|
€
-28K
|
€
-13K
|
€
-48K
|
|
|
Capex
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
€
9K
|
€
111K
|
€
118K
|
€
110K
|
€
107K
|
€
112K
|
€
103K
|
€
111K
|
€
107K
|
€
106K
|
€
91K
|
€
82K
|
€
86K
|
€
25K
|
€
111K
|
|
|
€
-32K
|
€
-28K
|
€
-11K
|
€
-16K
|
€
-19K
|
€
-10K
|
€
-16K
|
€
-20K
|
€
-17K
|
€
-3K
|
€
-27K
|
€
32K
|
€
-28K
|
€
-13K
|
€
-48K
|
|
|
€
9K
|
€
-13K
|
€
15K
|
€
26K
|
€
42K
|
€
61K
|
€
71K
|
€
27K
|
€
27K
|
€
24K
|
€
27K
|
€
54K
|
€
22K
|
€
25K
|
€
39K
|
|
|
|
0,96
|
1,05
|
1,08
|
1,15
|
1,22
|
1,28
|
1,09
|
1,09
|
1,08
|
1,09
|
1,15
|
1,05
|
1,05
|
1,02
|
|
|
|
1,04
|
1,05
|
1,08
|
1,15
|
1,22
|
1,28
|
1,09
|
1,09
|
1,08
|
1,09
|
1,15
|
0,68
|
0,48
|
0,90
|
|
|
|
1
|
1,05
|
1,08
|
1,15
|
1,22
|
1,28
|
1,09
|
1,09
|
1,08
|
1,09
|
1,15
|
1,05
|
1,05
|
1,02
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
€
9K
|
€
331K
|
€
339K
|
€
334K
|
€
329K
|
€
342K
|
€
326K
|
€
332K
|
€
329K
|
€
328K
|
€
314K
|
€
406K
|
€
503K
|
€
537K
|
€
1,66M
|
|
|
€
253K
|
€
543K
|
€
523K
|
€
508K
|
€
486K
|
€
480K
|
€
454K
|
€
444K
|
€
422K
|
€
403K
|
€
387K
|
€
452K
|
€
581K
|
€
586K
|
€
1,70M
|
|
|
-
|
€
330K
|
€
323K
|
€
308K
|
€
286K
|
€
280K
|
€
254K
|
€
304K
|
€
302K
|
€
303K
|
€
287K
|
€
352K
|
€
481K
|
€
511K
|
€
1,62M
|
|
|
€
253K
|
€
200K
|
€
200K
|
€
200K
|
€
200K
|
€
200K
|
€
200K
|
€
140K
|
€
120K
|
€
100K
|
€
100K
|
€
100K
|
€
100K
|
€
75K
|
€
75K
|
|
|
-2 682,17%
|
-64,10%
|
-54,35%
|
-51,89%
|
-47,85%
|
-40,60%
|
-39,39%
|
-33,74%
|
-28,15%
|
-23,03%
|
-23,07%
|
-11,20%
|
-15,39%
|
-9,14%
|
-2,15%
|
|
|
-1,04
|
-0,94
|
-1,09
|
-1,15
|
-1,27
|
-1,44
|
-1,56
|
-1,25
|
-1,30
|
-1,33
|
-1,38
|
-2,20
|
-1,29
|
-1,53
|
-2,10
|
|
|
Dettes / EBITDA
|
|
|
|
|
|
|
|
|
|
|
|
10,33
|
|
|
|
|
Interest Coverage Ratio
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
13,16%
|
13,15%
|
5,83%
|
9,32%
|
11,80%
|
7,43%
|
12,67%
|
17,39%
|
18,55%
|
3,97%
|
37,16%
|
-70,10%
|
36,60%
|
27,24%
|
134,71%
|
|
|
13,16%
|
13,15%
|
5,83%
|
9,32%
|
11,80%
|
7,43%
|
12,67%
|
17,39%
|
18,55%
|
3,97%
|
37,16%
|
-70,10%
|
36,60%
|
27,24%
|
134,71%
|
|
|
-353,04
|
-8,43
|
-3,17
|
-4,84
|
-5,65
|
-3,02
|
-4,99
|
-5,87
|
-5,22
|
-0,91
|
-8,57
|
7,85
|
-5,63
|
-2,49
|
-2,90
|
|
|
13,16
|
13,15
|
5,83
|
9,32
|
11,80
|
7,43
|
12,67
|
17,39
|
18,55
|
3,97
|
37,16
|
-70,10
|
36,60
|
27,24
|
134,71
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Crédit client
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
326,20
|
|
Crédit fournisseur
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Days Sales Outstanding (DSO)
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
326,20
|
|
Days Sales of Inventory (DSI)
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
0
|
0
|
0
|
0
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Employés
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Coût salarial par employé
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|