R
|
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)">
|
|---|---|---|---|---|---|---|---|---|---|---|
|
|
|
|
|
|
|
|
|
|
|
|
|
Marge brute
|
€
-5K
|
|
|
|
|
|
|
|
|
|
|
€
31K
|
€
-3K
|
€
-4K
|
€
-2K
|
€
-2K
|
€
-2K
|
€
-2K
|
€
-1K
|
€
-2K
|
€
-3K
|
|
|
€
20K
|
€
-2K
|
€
602
|
€
4K
|
€
6K
|
€
8K
|
€
10K
|
€
12K
|
€
14K
|
€
16K
|
|
|
€
797
|
-
|
€
25
|
€
170
|
€
267
|
€
346
|
€
425
|
€
509
|
€
577
|
€
759
|
|
|
€
18
|
|
|
|
|
|
|
-
|
-
|
-
|
|
|
|
|
|
|
|
|
|
-
|
-
|
-
|
|
|
Dividendes
|
€
10K
|
|
|
|
|
|
|
|
|
|
|
Taux de distribution
|
32,78%
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
€
-5K
|
€
-2K
|
€
-3K
|
€
-2K
|
€
-2K
|
€
-2K
|
€
-2K
|
€
-1K
|
€
-2K
|
€
-2K
|
|
|
€
-5K
|
€
-2K
|
€
-3K
|
€
-2K
|
€
-2K
|
€
-2K
|
€
-2K
|
€
-1K
|
€
-2K
|
€
-3K
|
|
|
€
31K
|
€
-3K
|
€
-4K
|
€
-2K
|
€
-2K
|
€
-2K
|
€
-2K
|
€
-1K
|
€
-2K
|
€
-3K
|
|
|
Capex
|
€
432K
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
€
1K
|
€
59
|
€
633
|
€
814
|
€
840
|
€
1K
|
€
4K
|
€
5K
|
€
7K
|
€
8K
|
|
|
€
31K
|
€
-3K
|
€
-4K
|
€
-2K
|
€
-2K
|
€
-2K
|
€
-2K
|
€
-1K
|
€
-2K
|
€
-2K
|
|
|
€
-10K
|
€
40K
|
€
39K
|
€
38K
|
€
38K
|
€
38K
|
€
40K
|
€
42K
|
€
44K
|
€
16K
|
|
|
0,15
|
3,63
|
3,81
|
4,27
|
5,56
|
6,73
|
8,55
|
14,22
|
26,69
|
32,13
|
|
|
0,15
|
-0,21
|
-0,31
|
-0,33
|
-0,26
|
-0,40
|
-1,29
|
-2,43
|
-9,58
|
19,39
|
|
|
0,15
|
27,77
|
17,82
|
17,87
|
41,67
|
45,10
|
40,13
|
91,09
|
90,85
|
32,13
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
€
434K
|
€
55K
|
€
52K
|
€
50K
|
€
46K
|
€
45K
|
€
46K
|
€
46K
|
€
45K
|
€
16K
|
|
|
€
414K
|
€
57K
|
€
52K
|
€
46K
|
€
40K
|
€
37K
|
€
35K
|
€
33K
|
€
32K
|
€
500
|
|
|
€
12K
|
€
2K
|
€
3K
|
€
3K
|
€
1K
|
€
1K
|
€
1K
|
€
500
|
€
500
|
€
500
|
|
|
€
402K
|
€
42K
|
€
38K
|
€
34K
|
€
32K
|
€
30K
|
€
30K
|
€
30K
|
€
30K
|
|
|
|
4,62%
|
-3,49%
|
1,15%
|
8,30%
|
13,97%
|
18,61%
|
22,57%
|
27,10%
|
30,21%
|
96,89%
|
|
|
20,07
|
-21,78
|
63,14
|
8,23
|
4,87
|
3,57
|
2,91
|
2,43
|
2,19
|
|
|
|
Dettes / EBITDA
|
|
|
|
|
|
|
|
|
|
|
|
Interest Coverage Ratio
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
152,15%
|
131,58%
|
-586,63%
|
-56,52%
|
-29,77%
|
-22,74%
|
-19,79%
|
-11,20%
|
-13,42%
|
-13,36%
|
|
|
152,15%
|
131,58%
|
-586,63%
|
-56,52%
|
-29,77%
|
-22,74%
|
-19,79%
|
-11,20%
|
-13,42%
|
-19,18%
|
|
|
7,03
|
-4,59
|
-6,74
|
-4,69
|
-4,16
|
-4,23
|
-4,47
|
-3,04
|
-4,05
|
-18,58
|
|
|
152,15
|
131,58
|
-586,63
|
-56,52
|
-29,77
|
-22,74
|
-19,79
|
-11,20
|
-13,42
|
-19,18
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Crédit client
|
|
|
|
|
|
|
|
|
|
|
|
|
378,63
|
350,87
|
320,97
|
|
|
|
|
5,62
|
21,65
|
|
|
Days Sales Outstanding (DSO)
|
|
|
|
|
|
|
|
|
|
|
|
|
332 974,02
|
104 843,06
|
12 115,89
|
|
|
|
|
453,76
|
365
|
|
|
0
|
0,00
|
0,00
|
0,03
|
0
|
0
|
0
|
0
|
1,61
|
2
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Employés
|
|
|
|
|
|
|
|
|
|
|
|
Coût salarial par employé
|
|
|
|
|
|
|
|
|
|
|