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)">
|
|---|---|---|---|---|---|---|---|---|---|---|---|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
€
-3K
|
€
-12K
|
€
-505
|
€
22K
|
€
-41K
|
€
-2K
|
€
-50K
|
€
-12K
|
€
-57K
|
€
-34K
|
€
188K
|
|
|
€
-6K
|
€
-17K
|
€
-27K
|
€
20K
|
€
-44K
|
€
-4K
|
€
-56K
|
€
-22K
|
€
-93K
|
€
-101K
|
€
105K
|
|
|
€
-239K
|
€
-233K
|
€
-216K
|
€
-189K
|
€
-209K
|
€
-165K
|
€
-162K
|
€
-106K
|
€
-84K
|
€
10K
|
€
111K
|
|
|
-
|
-
|
-
|
€
16K
|
-
|
-
|
-
|
-
|
-
|
€
338
|
€
239K
|
|
|
€
104
|
|
|
|
€
2K
|
€
1K
|
€
272
|
€
555
|
€
23K
|
€
85K
|
€
62K
|
|
|
Rémunérations et charges sociales
|
|
|
|
|
|
|
|
|
|
|
|
|
Dividendes
|
|
|
|
|
|
|
|
|
|
|
|
|
Taux de distribution
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
€
-4K
|
€
-13K
|
€
-1K
|
€
22K
|
€
-42K
|
€
-2K
|
€
-50K
|
€
-13K
|
€
-59K
|
€
-94K
|
€
176K
|
|
|
€
-4K
|
€
-13K
|
€
-1K
|
€
22K
|
€
-42K
|
€
-2K
|
€
-55K
|
€
-20K
|
€
-66K
|
€
-100K
|
€
166K
|
|
|
€
-6K
|
€
-17K
|
€
-27K
|
€
20K
|
€
-44K
|
€
-4K
|
€
-56K
|
€
-22K
|
€
-93K
|
€
-101K
|
€
105K
|
|
|
|
|
|
-
|
€
0
|
€
585
|
€
0
|
€
575
|
€
1K
|
€
2K
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
€
3K
|
€
3K
|
€
3K
|
€
11K
|
€
12K
|
€
48K
|
€
72K
|
€
57K
|
€
65K
|
€
107K
|
€
110K
|
|
|
€
-6K
|
€
-17K
|
€
-27K
|
€
21K
|
€
-44K
|
€
-4K
|
€
-52K
|
€
-15K
|
€
-87K
|
€
-95K
|
€
114K
|
|
|
€
-239K
|
€
-233K
|
€
-216K
|
€
-189K
|
€
-210K
|
€
-166K
|
€
-162K
|
€
-100K
|
€
-84K
|
€
-130
|
€
105K
|
|
|
0,01
|
0,02
|
0,02
|
0,23
|
0,23
|
0,44
|
0,52
|
0,67
|
0,74
|
1
|
1,14
|
|
|
0,01
|
0,02
|
0,02
|
0,12
|
0,09
|
0,20
|
0,26
|
0,26
|
0,28
|
1,85
|
0,90
|
|
|
0,01
|
0,02
|
0,02
|
0,23
|
0,24
|
0,45
|
0,54
|
0,68
|
0,75
|
1,42
|
1,14
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
€
3K
|
€
4K
|
€
5K
|
€
57K
|
€
65K
|
€
132K
|
€
175K
|
€
203K
|
€
254K
|
€
747K
|
€
886K
|
|
|
€
242K
|
€
237K
|
€
221K
|
€
246K
|
€
274K
|
€
297K
|
€
337K
|
€
309K
|
€
338K
|
€
738K
|
€
776K
|
|
|
€
241K
|
€
236K
|
€
219K
|
€
244K
|
€
273K
|
€
294K
|
€
324K
|
€
293K
|
€
322K
|
€
516K
|
€
761K
|
|
|
|
|
|
|
|
|
|
€
10K
|
€
10K
|
€
6K
|
€
15K
|
|
|
-7 544,53%
|
-5 774,39%
|
-4 428,80%
|
-332,03%
|
-324,35%
|
-125,47%
|
-92,11%
|
-51,96%
|
-32,91%
|
1,28%
|
12,51%
|
|
|
|
|
|
|
|
|
|
-0,10
|
-0,12
|
0,66
|
0,13
|
|
|
|
|
|
11,15
|
|
|
|
|
|
|
4,42
|
|
|
Interest Coverage Ratio
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
2,53%
|
7,11%
|
12,51%
|
-10,87%
|
20,82%
|
2,13%
|
32,01%
|
14,46%
|
103,47%
|
-991,34%
|
102,68%
|
|
|
2,53%
|
7,11%
|
12,54%
|
-10,71%
|
20,96%
|
2,27%
|
34,61%
|
20,89%
|
111,46%
|
-1 056,18%
|
94,41%
|
|
|
-190,76
|
-410,41
|
-555,48
|
35,55
|
-68,00
|
-2,85
|
-31,88
|
-10,86
|
-36,68
|
-13,55
|
11,81
|
|
|
2,53
|
7,11
|
12,54
|
-10,71
|
20,96
|
2,27
|
34,61
|
20,89
|
111,46
|
-1 056,18
|
94,41
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Crédit client
|
|
|
|
|
|
|
|
|
|
|
186,92
|
|
Crédit fournisseur
|
|
|
|
|
|
|
|
|
|
|
|
|
Days Sales Outstanding (DSO)
|
|
|
|
|
|
|
|
|
|
|
186,92
|
|
Days Sales of Inventory (DSI)
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Employés
|
|
|
|
|
|
|
|
|
|
|
|
|
Coût salarial par employé
|
|
|
|
|
|
|
|
|
|
|
|