2T
|
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)">
|
2011
max) max = w;
}
}
const wClamped = Math.max(120, Math.min(800, max));
colWidths[''] = wClamped;
save && save();
})(event)">
|
2010
max) max = w;
}
}
const wClamped = Math.max(120, Math.min(800, max));
colWidths[''] = wClamped;
save && save();
})(event)">
|
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
€
16K
|
€
21K
|
€
17K
|
€
16K
|
€
17K
|
€
19K
|
€
27K
|
€
21K
|
€
120K
|
€
-11K
|
€
-10K
|
€
-2K
|
€
12K
|
€
23K
|
€
30K
|
€
49K
|
|
|
€
6K
|
€
10K
|
€
6K
|
€
-1K
|
€
6K
|
€
6K
|
€
13K
|
€
6K
|
€
96K
|
€
-54K
|
€
-47K
|
€
-48K
|
€
-12K
|
€
-14K
|
€
-1K
|
€
29K
|
|
|
€
10K
|
€
4K
|
€
-6K
|
€
-12K
|
€
-11K
|
€
-17K
|
€
-22K
|
€
-35K
|
€
-42K
|
€
-138K
|
€
-83K
|
€
-37K
|
€
11K
|
€
23K
|
€
37K
|
€
39K
|
|
|
€
11K
|
€
14K
|
€
10K
|
€
8K
|
€
13K
|
€
14K
|
€
20K
|
€
15K
|
€
90K
|
-
|
-
|
-
|
€
8K
|
€
8K
|
€
21K
|
€
51K
|
|
|
€
2K
|
€
1K
|
€
2K
|
€
922
|
€
805
|
€
984
|
€
1K
|
€
1K
|
€
2K
|
|
|
|
€
2K
|
€
6K
|
€
5K
|
€
10K
|
|
|
Rémunérations et charges sociales
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Dividendes
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Taux de distribution
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
€
13K
|
€
18K
|
€
15K
|
€
11K
|
€
16K
|
€
16K
|
€
24K
|
€
18K
|
€
108K
|
€
-12K
|
€
-12K
|
€
-6K
|
€
10K
|
€
8K
|
€
28K
|
€
48K
|
|
|
€
8K
|
€
13K
|
€
9K
|
€
3K
|
€
11K
|
€
11K
|
€
19K
|
€
13K
|
€
103K
|
€
-43K
|
€
-43K
|
€
-35K
|
€
-5K
|
€
-6K
|
€
6K
|
€
40K
|
|
|
€
6K
|
€
10K
|
€
6K
|
€
-1K
|
€
6K
|
€
6K
|
€
13K
|
€
6K
|
€
96K
|
€
-54K
|
€
-47K
|
€
-48K
|
€
-12K
|
€
-14K
|
€
-1K
|
€
15K
|
|
|
-
|
-
|
€
0
|
€
0
|
€
0
|
€
0
|
€
1K
|
-
|
€
-335K
|
€
60K
|
€
90K
|
€
253K
|
€
4K
|
€
-25K
|
€
131K
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
€
1K
|
€
2K
|
€
149
|
€
3K
|
€
1K
|
€
3K
|
€
3K
|
€
3K
|
€
3K
|
€
1K
|
€
20K
|
€
7K
|
€
27K
|
€
29K
|
€
21K
|
€
24K
|
|
|
€
11K
|
€
15K
|
€
11K
|
€
7K
|
€
11K
|
€
11K
|
€
18K
|
€
12K
|
€
101K
|
€
-24K
|
€
-16K
|
€
-19K
|
€
3K
|
€
288
|
€
21K
|
€
37K
|
|
|
€
-13K
|
€
-10K
|
€
-6K
|
€
2K
|
€
16K
|
€
22K
|
€
19K
|
€
18K
|
€
22K
|
€
-399K
|
€
-301K
|
€
-260K
|
€
18K
|
€
25K
|
€
5K
|
€
15K
|
|
|
0,58
|
0,62
|
0,82
|
1,08
|
1,66
|
1,91
|
1,84
|
1,78
|
1,98
|
0,01
|
0,06
|
0,03
|
2,41
|
2
|
1,20
|
1,58
|
|
|
0,58
|
0,62
|
0,82
|
1,08
|
1,66
|
1,91
|
1,84
|
2,27
|
2
|
0,01
|
0,06
|
0,03
|
2,41
|
1,47
|
0,95
|
1,19
|
|
|
0,58
|
0,62
|
0,82
|
1,08
|
1,66
|
1,91
|
1,84
|
2
|
1,99
|
0,01
|
0,06
|
0,03
|
2,41
|
2,01
|
1,20
|
1,58
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
€
43K
|
€
47K
|
€
61K
|
€
72K
|
€
87K
|
€
98K
|
€
99K
|
€
103K
|
€
112K
|
€
410K
|
€
398K
|
€
326K
|
€
126K
|
€
156K
|
€
176K
|
€
77K
|
|
|
€
33K
|
€
43K
|
€
68K
|
€
84K
|
€
98K
|
€
115K
|
€
122K
|
€
139K
|
€
154K
|
€
547K
|
€
481K
|
€
363K
|
€
115K
|
€
133K
|
€
139K
|
€
39K
|
|
|
€
30K
|
€
26K
|
€
31K
|
€
28K
|
€
24K
|
€
24K
|
€
23K
|
€
21K
|
€
23K
|
€
402K
|
€
321K
|
€
267K
|
€
13K
|
€
25K
|
€
25K
|
€
26K
|
|
|
€
3K
|
€
17K
|
€
36K
|
€
55K
|
€
73K
|
€
91K
|
€
99K
|
€
115K
|
€
131K
|
€
146K
|
€
160K
|
€
95K
|
€
102K
|
€
108K
|
€
113K
|
€
13K
|
|
|
23,05%
|
8,80%
|
-9,82%
|
-16,44%
|
-12,10%
|
-17,00%
|
-22,56%
|
-34,31%
|
-37,50%
|
-33,62%
|
-20,93%
|
-11,25%
|
9,06%
|
14,76%
|
21,11%
|
49,89%
|
|
|
0,30
|
4,04
|
-6,01
|
-4,68
|
-6,95
|
-5,43
|
-4,41
|
-3,25
|
-3,12
|
-1,06
|
-1,92
|
-2,60
|
8,90
|
4,67
|
3,05
|
0,33
|
|
|
2,54
|
2,39
|
4,66
|
7,34
|
5,99
|
6,96
|
5,06
|
7,80
|
1,42
|
|
|
|
12,03
|
16,23
|
4,92
|
0,81
|
|
|
Interest Coverage Ratio
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
113,12%
|
371,26%
|
-183,90%
|
-61,45%
|
-109,04%
|
-66,66%
|
-81,70%
|
-32,72%
|
-241,20%
|
17,21%
|
18,98%
|
51,70%
|
25,63%
|
1,25%
|
55,36%
|
96,60%
|
|
|
58,81%
|
246,74%
|
-95,18%
|
10,57%
|
-58,20%
|
-34,53%
|
-57,82%
|
-18,25%
|
-228,96%
|
39,54%
|
55,92%
|
131,14%
|
-101,62%
|
-60,84%
|
-3,87%
|
75,85%
|
|
|
13,55
|
21,71
|
9,35
|
-1,74
|
7,04
|
5,87
|
13,04
|
6,26
|
85,85
|
-13,29
|
-11,70
|
-14,76
|
-9,21
|
-8,98
|
-0,82
|
37,84
|
|
|
58,81
|
246,74
|
-95,18
|
10,57
|
-58,20
|
-34,53
|
-57,82
|
-18,25
|
-228,96
|
39,54
|
55,92
|
131,14
|
-101,62
|
-60,84
|
-3,87
|
75,85
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Crédit client
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Crédit fournisseur
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Days Sales Outstanding (DSO)
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Days Sales of Inventory (DSI)
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
0
|
0
|
0
|
0
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Employés
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Coût salarial par employé
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|