AC
|
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)">
|
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
€
-5K
|
€
-4K
|
€
133K
|
€
-813
|
€
11K
|
€
4K
|
€
19K
|
€
13K
|
€
35K
|
€
33K
|
€
23K
|
€
36K
|
€
35K
|
€
25K
|
|
|
€
-7K
|
€
-5K
|
€
120K
|
€
-17K
|
€
-17K
|
€
-24K
|
€
-10K
|
€
-19K
|
€
4K
|
€
2K
|
€
-8K
|
€
4K
|
€
3K
|
€
-5K
|
|
|
€
116K
|
€
123K
|
€
128K
|
€
32K
|
€
49K
|
€
66K
|
€
90K
|
€
100K
|
€
120K
|
€
116K
|
€
113K
|
€
122K
|
€
118K
|
€
115K
|
|
|
€
5K
|
€
6K
|
€
202K
|
€
1K
|
€
11K
|
€
5K
|
€
24K
|
€
15K
|
€
46K
|
€
43K
|
€
32K
|
€
46K
|
€
44K
|
€
26K
|
|
|
Impôts
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Rémunérations et charges sociales
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Dividendes
|
|
|
€
24K
|
|
|
|
|
|
|
|
|
|
|
|
|
Taux de distribution
|
|
|
20,30%
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
€
-6K
|
€
-4K
|
€
130K
|
€
-6K
|
€
9K
|
€
2K
|
€
17K
|
€
8K
|
€
33K
|
€
32K
|
€
22K
|
€
34K
|
€
33K
|
€
21K
|
|
|
€
-6K
|
€
-4K
|
€
130K
|
€
-8K
|
€
-8K
|
€
-15K
|
€
-141
|
€
-9K
|
€
15K
|
€
14K
|
€
4K
|
€
16K
|
€
15K
|
€
5K
|
|
|
€
-7K
|
€
-5K
|
€
120K
|
€
-17K
|
€
-17K
|
€
-24K
|
€
-10K
|
€
-19K
|
€
4K
|
€
2K
|
€
-8K
|
€
4K
|
€
3K
|
€
-5K
|
|
|
|
|
|
-
|
-
|
-
|
€
2
|
-
|
-
|
-
|
-
|
€
5K
|
€
14K
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
€
1K
|
€
2K
|
€
138K
|
€
549
|
€
722
|
€
336
|
€
335
|
€
706
|
€
708
|
€
693
|
€
2K
|
€
53
|
€
77
|
€
8K
|
|
|
€
-6K
|
€
-5K
|
€
120K
|
€
-15K
|
€
-628
|
€
-7K
|
€
7K
|
€
-3K
|
€
22K
|
€
21K
|
€
10K
|
€
22K
|
€
21K
|
€
11K
|
|
|
€
-75K
|
€
123K
|
€
128K
|
€
-37K
|
€
-4K
|
€
10K
|
€
35K
|
€
37K
|
€
55K
|
€
49K
|
€
43K
|
€
47K
|
€
44K
|
€
-45K
|
|
|
0,03
|
143,73
|
5,14
|
0,35
|
0,83
|
1,38
|
3,23
|
2,77
|
3,99
|
4,21
|
3,43
|
4,34
|
4,22
|
0,22
|
|
|
0,03
|
143,73
|
8,46
|
0,35
|
0,83
|
1,38
|
3,23
|
2,77
|
3,99
|
4,21
|
3,43
|
4,34
|
4,22
|
0,22
|
|
|
0,03
|
143,73
|
6,39
|
0,35
|
0,83
|
1,38
|
3,23
|
2,77
|
3,99
|
4,21
|
3,43
|
4,34
|
4,22
|
0,22
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
€
193K
|
€
123K
|
€
158K
|
€
253K
|
€
255K
|
€
289K
|
€
319K
|
€
343K
|
€
376K
|
€
385K
|
€
400K
|
€
419K
|
€
429K
|
€
388K
|
|
|
€
77K
|
€
859
|
€
31K
|
€
221K
|
€
206K
|
€
223K
|
€
229K
|
€
242K
|
€
256K
|
€
269K
|
€
287K
|
€
298K
|
€
311K
|
€
273K
|
|
|
€
77K
|
€
859
|
€
25K
|
€
57K
|
€
24K
|
€
27K
|
€
16K
|
€
21K
|
€
18K
|
€
15K
|
€
18K
|
€
14K
|
€
14K
|
€
58K
|
|
|
|
|
|
€
164K
|
€
182K
|
€
196K
|
€
213K
|
€
222K
|
€
238K
|
€
254K
|
€
269K
|
€
283K
|
€
297K
|
€
215K
|
|
|
60,07%
|
99,30%
|
80,54%
|
12,60%
|
19,17%
|
22,89%
|
28,31%
|
29,30%
|
31,84%
|
30,11%
|
28,36%
|
29,01%
|
27,50%
|
29,70%
|
|
|
|
|
|
5,14
|
3,73
|
2,96
|
2,36
|
2,21
|
1,99
|
2,19
|
2,37
|
2,33
|
2,52
|
1,87
|
|
|
|
|
0,24
|
|
24,05
|
137,43
|
13,80
|
30,45
|
7,66
|
8,33
|
12,84
|
8,65
|
9,34
|
13,24
|
|
|
Interest Coverage Ratio
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
-5,32%
|
-4,09%
|
94,18%
|
-46,39%
|
-1,28%
|
-11,14%
|
7,36%
|
-2,56%
|
18,67%
|
18,07%
|
9,20%
|
18,17%
|
17,56%
|
9,63%
|
|
|
-5,87%
|
-4,09%
|
94,18%
|
-53,69%
|
-35,46%
|
-36,37%
|
-11,14%
|
-19,20%
|
3,19%
|
2,08%
|
-7,14%
|
2,92%
|
2,28%
|
-4,03%
|
|
|
-3,53
|
-4,06
|
75,85
|
-6,76
|
-6,80
|
-8,33
|
-3,15
|
-5,63
|
1,01
|
0,63
|
-2,02
|
0,85
|
0,63
|
-1,20
|
|
|
-5,87
|
-4,09
|
94,18
|
-53,69
|
-35,46
|
-36,37
|
-11,14
|
-19,20
|
3,19
|
2,08
|
-7,14
|
2,92
|
2,28
|
-4,03
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
562,34
|
1 349,62
|
336,50
|
519,09
|
187,45
|
195,70
|
204,31
|
292,69
|
318,96
|
25,98
|
|
|
Crédit fournisseur
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
562,34
|
1 349,62
|
336,50
|
519,09
|
187,45
|
195,70
|
204,31
|
292,69
|
318,96
|
25,98
|
|
|
Days Sales of Inventory (DSI)
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Inventory Turnover Ratio
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Employés
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Coût salarial par employé
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|