V
|
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)">
|
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
€
26K
|
€
6K
|
€
10K
|
€
19K
|
€
30K
|
€
828
|
€
27K
|
€
-18K
|
€
77K
|
€
37K
|
€
-18K
|
€
-33K
|
€
87K
|
|
|
€
-18K
|
€
2K
|
€
9K
|
€
18K
|
€
29K
|
€
16K
|
€
1K
|
€
-61K
|
€
33K
|
€
-27K
|
€
-83K
|
€
-70K
|
€
-7K
|
|
|
€
-153K
|
€
-135K
|
€
-137K
|
€
-145K
|
€
-163K
|
€
-192K
|
€
-208K
|
€
-209K
|
€
-148K
|
€
-181K
|
€
-154K
|
€
-71K
|
€
-1K
|
|
|
-
|
€
2K
|
€
7K
|
€
13K
|
€
21K
|
€
339
|
€
18K
|
-
|
€
27K
|
-
|
-
|
-
|
-
|
|
|
|
|
€
848
|
€
2K
|
|
€
1K
|
€
23K
|
€
15K
|
€
8K
|
€
8K
|
€
4K
|
|
|
|
|
Rémunérations et charges sociales
|
|
|
|
|
|
|
|
|
|
|
€
631
|
|
|
|
Dividendes
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Taux de distribution
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
€
-18K
|
€
2K
|
€
9K
|
€
18K
|
€
29K
|
€
480
|
€
26K
|
€
-57K
|
€
39K
|
€
-5K
|
€
-62K
|
€
-49K
|
€
-1K
|
|
|
€
-18K
|
€
2K
|
€
9K
|
€
17K
|
€
29K
|
€
-3K
|
€
22K
|
€
-61K
|
€
34K
|
€
-26K
|
€
-82K
|
€
-70K
|
€
-7K
|
|
|
€
-18K
|
€
2K
|
€
9K
|
€
18K
|
€
29K
|
€
16K
|
€
1K
|
€
-61K
|
€
33K
|
€
-27K
|
€
-83K
|
€
-70K
|
€
-7K
|
|
|
-
|
-
|
-
|
€
0
|
€
780
|
-
|
€
3K
|
€
0
|
€
0
|
€
17K
|
€
992
|
€
49K
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
€
91K
|
€
97K
|
€
78K
|
€
59K
|
€
17K
|
€
33K
|
€
42K
|
€
21K
|
€
31K
|
€
40K
|
€
45K
|
€
18K
|
€
37K
|
|
|
€
-18K
|
€
2K
|
€
9K
|
€
18K
|
€
29K
|
€
20K
|
€
5K
|
€
-58K
|
€
38K
|
€
-6K
|
€
-63K
|
€
-49K
|
€
-2K
|
|
|
€
-153K
|
€
-135K
|
€
-137K
|
€
-146K
|
€
-165K
|
€
-193K
|
€
-214K
|
€
-216K
|
€
-159K
|
€
-196K
|
€
-173K
|
€
-110K
|
€
-12K
|
|
|
0,60
|
0,65
|
0,64
|
0,62
|
0,57
|
0,50
|
0,48
|
0,47
|
0,63
|
0,51
|
0,52
|
0,27
|
0,81
|
|
|
0,36
|
0,47
|
0,45
|
0,39
|
0,30
|
0,30
|
0,30
|
0,27
|
0,19
|
0,19
|
0,21
|
0,27
|
0,81
|
|
|
0,60
|
0,65
|
0,64
|
0,62
|
0,57
|
0,50
|
0,48
|
0,47
|
0,63
|
0,51
|
0,52
|
0,27
|
0,81
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
€
233K
|
€
254K
|
€
246K
|
€
240K
|
€
221K
|
€
194K
|
€
204K
|
€
196K
|
€
277K
|
€
223K
|
€
204K
|
€
81K
|
€
59K
|
|
|
€
386K
|
€
389K
|
€
382K
|
€
385K
|
€
384K
|
€
385K
|
€
412K
|
€
405K
|
€
425K
|
€
404K
|
€
358K
|
€
151K
|
€
60K
|
|
|
€
386K
|
€
389K
|
€
382K
|
€
385K
|
€
384K
|
€
385K
|
€
412K
|
€
405K
|
€
425K
|
€
404K
|
€
358K
|
€
151K
|
€
60K
|
|
|
Dettes à long terme
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
-65,89%
|
-53,19%
|
-55,65%
|
-60,69%
|
-73,93%
|
-98,82%
|
-101,90%
|
-106,81%
|
-53,55%
|
-80,92%
|
-75,15%
|
-87,78%
|
-2,02%
|
|
|
Ratio de la dette à long terme
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
159,68
|
40,29
|
21,42
|
13,15
|
802,52
|
16,16
|
|
11
|
|
|
|
|
|
|
Interest Coverage Ratio
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
11,71%
|
-1,33%
|
-6,81%
|
-12,61%
|
-17,87%
|
-10,66%
|
-2,37%
|
27,53%
|
-25,47%
|
3,32%
|
40,76%
|
68,88%
|
154,77%
|
|
|
11,81%
|
-1,22%
|
-6,31%
|
-12,14%
|
-17,51%
|
-8,60%
|
-0,48%
|
29,17%
|
-22,08%
|
15,05%
|
53,97%
|
98,32%
|
629,46%
|
|
|
-7,78
|
0,65
|
3,51
|
7,37
|
12,95
|
8,50
|
0,49
|
-31,15
|
11,82
|
-12,17
|
-40,56
|
-86,30
|
-12,73
|
|
|
11,81
|
-1,22
|
-6,31
|
-12,14
|
-17,51
|
-8,60
|
-0,48
|
29,17
|
-22,08
|
15,05
|
53,97
|
98,32
|
629,46
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Crédit client
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Crédit fournisseur
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Days Sales Outstanding (DSO)
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Days Sales of Inventory (DSI)
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
1
|
1
|
1
|
1
|
1
|
|
|
|
Coût salarial par employé
|
|
|
|
|
|
|
|
|
|
|
€
631
|
|
|