S&
|
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)">
|
|---|---|---|---|---|---|---|---|---|---|---|---|---|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
€
-13K
|
€
-33K
|
€
2K
|
€
-27K
|
€
27K
|
€
24K
|
€
36K
|
€
13K
|
€
8K
|
€
10K
|
€
16K
|
€
48K
|
|
|
€
-18K
|
€
-34K
|
€
892
|
€
-28K
|
€
17K
|
€
16K
|
€
21K
|
€
5K
|
€
-419
|
€
456
|
€
3K
|
€
28K
|
|
|
€
16K
|
€
34K
|
€
68K
|
€
67K
|
€
95K
|
€
78K
|
€
61K
|
€
40K
|
€
35K
|
€
36K
|
€
35K
|
€
33K
|
|
|
€
735
|
€
2K
|
€
5K
|
€
3K
|
€
31K
|
€
29K
|
€
33K
|
€
13K
|
€
8K
|
€
8K
|
€
12K
|
€
48K
|
|
|
|
|
|
€
4K
|
€
8K
|
€
11K
|
€
9K
|
€
2K
|
€
3K
|
€
14K
|
€
19K
|
€
16K
|
|
|
Rémunérations et charges sociales
|
|
|
|
|
|
|
|
|
|
|
|
€
368
|
|
Dividendes
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Taux de distribution
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
€
-16K
|
€
-33K
|
€
2K
|
€
-27K
|
€
24K
|
€
23K
|
€
35K
|
€
11K
|
€
6K
|
€
8K
|
€
12K
|
€
44K
|
|
|
€
-17K
|
€
-34K
|
€
1K
|
€
-28K
|
€
24K
|
€
22K
|
€
31K
|
€
6K
|
€
660
|
€
1K
|
€
5K
|
€
43K
|
|
|
€
-18K
|
€
-34K
|
€
892
|
€
-28K
|
€
17K
|
€
16K
|
€
21K
|
€
5K
|
€
-419
|
€
456
|
€
3K
|
€
28K
|
|
|
-
|
€
3K
|
€
1K
|
-
|
€
0
|
€
2K
|
€
657
|
€
0
|
-
|
€
452
|
€
22K
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
€
3K
|
€
38K
|
€
18K
|
€
20K
|
€
18K
|
€
34K
|
€
68K
|
€
35K
|
€
727
|
€
1K
|
€
1K
|
€
423
|
|
|
€
-16K
|
€
-33K
|
€
1K
|
€
-27K
|
€
18K
|
€
17K
|
€
25K
|
€
10K
|
€
5K
|
€
7K
|
€
9K
|
€
29K
|
|
|
€
15K
|
€
31K
|
€
67K
|
€
67K
|
€
94K
|
€
66K
|
€
37K
|
€
36K
|
€
30K
|
€
29K
|
€
26K
|
€
27K
|
|
|
1,65
|
1,90
|
3,37
|
2,71
|
2,86
|
2,35
|
1,33
|
1,85
|
1,69
|
1,54
|
1,62
|
1,74
|
|
|
1,65
|
1,90
|
3,37
|
2,71
|
2,86
|
2,35
|
1,33
|
1,85
|
1,69
|
1,54
|
1,62
|
1,74
|
|
|
1,65
|
1,90
|
3,37
|
2,71
|
2,86
|
2,55
|
2,52
|
1,85
|
1,69
|
1,54
|
1,62
|
1,74
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
€
39K
|
€
69K
|
€
96K
|
€
106K
|
€
145K
|
€
127K
|
€
173K
|
€
83K
|
€
83K
|
€
98K
|
€
90K
|
€
69K
|
|
|
€
23K
|
€
35K
|
€
28K
|
€
39K
|
€
50K
|
€
49K
|
€
112K
|
€
42K
|
€
48K
|
€
62K
|
€
55K
|
€
36K
|
|
|
€
23K
|
€
35K
|
€
28K
|
€
39K
|
€
50K
|
€
49K
|
€
68K
|
€
42K
|
€
44K
|
€
54K
|
€
43K
|
€
36K
|
|
|
|
|
|
|
|
|
|
|
€
4K
|
€
8K
|
€
12K
|
|
|
|
41,99%
|
49,45%
|
70,66%
|
63,25%
|
65,35%
|
61,39%
|
35,32%
|
48,75%
|
42,40%
|
36,63%
|
39,09%
|
47,36%
|
|
|
|
|
|
|
|
|
|
|
0,12
|
0,23
|
0,34
|
|
|
|
|
|
16,11
|
|
2,06
|
2,12
|
3,19
|
3,78
|
7,41
|
8,06
|
4,62
|
0,83
|
|
|
Interest Coverage Ratio
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
-100,53%
|
-97,55%
|
2,00%
|
-40,40%
|
19,18%
|
21,90%
|
41,57%
|
24,29%
|
15,28%
|
19,05%
|
25,84%
|
87,31%
|
|
|
-108,25%
|
-100,20%
|
1,31%
|
-41,39%
|
18,26%
|
21,23%
|
34,10%
|
12,28%
|
-1,19%
|
1,27%
|
7,33%
|
84,73%
|
|
|
-45,46
|
-49,55
|
0,93
|
-26,18
|
11,93
|
13,03
|
12,05
|
5,99
|
-0,50
|
0,47
|
2,87
|
40,13
|
|
|
-108,25
|
-100,20
|
1,31
|
-41,39
|
18,26
|
21,23
|
34,10
|
12,28
|
-1,19
|
1,27
|
7,33
|
84,73
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Crédit client
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Crédit fournisseur
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Days Sales Outstanding (DSO)
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Days Sales of Inventory (DSI)
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Inventory Turnover Ratio
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Employés
|
|
|
|
|
|
|
|
|
|
|
|
0,30
|
|
Coût salarial par employé
|
|
|
|
|
|
|
|
|
|
|
|
€
1K
|