A
|
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)">
|
2009
max) max = w;
}
}
const wClamped = Math.max(120, Math.min(800, max));
colWidths[''] = wClamped;
save && save();
})(event)">
|
2008
max) max = w;
}
}
const wClamped = Math.max(120, Math.min(800, max));
colWidths[''] = wClamped;
save && save();
})(event)">
|
2007
max) max = w;
}
}
const wClamped = Math.max(120, Math.min(800, max));
colWidths[''] = wClamped;
save && save();
})(event)">
|
2006
max) max = w;
}
}
const wClamped = Math.max(120, Math.min(800, max));
colWidths[''] = wClamped;
save && save();
})(event)">
|
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
€
-55K
|
€
33K
|
€
92K
|
€
47K
|
€
23K
|
€
39K
|
€
48K
|
€
14K
|
€
20K
|
€
40K
|
€
20K
|
€
34K
|
€
30K
|
€
82K
|
€
6K
|
€
4K
|
€
16K
|
€
6K
|
€
-6K
|
€
45K
|
|
|
€
-99K
|
€
2K
|
€
31K
|
€
6K
|
€
-7K
|
€
3K
|
€
12K
|
€
835
|
€
-2K
|
€
21K
|
€
44K
|
€
9K
|
€
-690
|
€
48K
|
€
-6K
|
€
-10K
|
€
-861
|
€
-17K
|
€
-28K
|
€
13K
|
|
|
€
165K
|
€
263K
|
€
261K
|
€
230K
|
€
202K
|
€
209K
|
€
206K
|
€
194K
|
€
193K
|
€
195K
|
€
174K
|
€
130K
|
€
122K
|
€
122K
|
€
74K
|
€
80K
|
€
91K
|
€
92K
|
€
108K
|
€
136K
|
|
|
€
6K
|
€
34K
|
€
81K
|
€
40K
|
€
19K
|
€
30K
|
€
38K
|
€
12K
|
€
19K
|
€
35K
|
€
19K
|
€
24K
|
€
23K
|
€
76K
|
€
4K
|
€
3K
|
€
12K
|
€
5K
|
€
5K
|
€
44K
|
|
|
-
|
€
7K
|
€
10K
|
€
20K
|
|
€
16K
|
€
5K
|
|
€
12K
|
|
|
|
€
16K
|
€
45K
|
|
|
€
14K
|
|
-
|
|
|
|
Rémunérations et charges sociales
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
-
|
|
|
Dividendes
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
-
|
|
|
Taux de distribution
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
€
-98K
|
€
24K
|
€
83K
|
€
39K
|
€
15K
|
€
29K
|
€
42K
|
€
8K
|
€
14K
|
€
34K
|
€
12K
|
€
28K
|
€
25K
|
€
78K
|
€
781
|
€
-2K
|
€
11K
|
€
1K
|
€
-11K
|
€
38K
|
|
|
€
-98K
|
€
4K
|
€
40K
|
€
15K
|
€
-4K
|
€
8K
|
€
14K
|
€
2K
|
€
8K
|
€
28K
|
€
-1K
|
€
9K
|
€
9K
|
€
62K
|
€
-2K
|
€
-5K
|
€
4K
|
€
-11K
|
€
-24K
|
€
24K
|
|
|
€
-99K
|
€
2K
|
€
31K
|
€
6K
|
€
-7K
|
€
3K
|
€
12K
|
€
835
|
€
-2K
|
€
21K
|
€
44K
|
€
9K
|
€
-690
|
€
48K
|
€
-6K
|
€
-10K
|
€
-861
|
€
-17K
|
€
-28K
|
€
13K
|
|
|
€
1K
|
€
-34K
|
€
78K
|
€
69K
|
€
0
|
€
-12K
|
€
102K
|
€
0
|
€
0
|
€
-12K
|
€
-5K
|
€
36K
|
€
2K
|
€
62K
|
€
-1
|
-
|
-
|
-
|
|
€
4K
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
€
8K
|
€
120
|
€
234
|
€
70K
|
€
4K
|
€
31K
|
€
50K
|
€
23K
|
€
10K
|
€
21K
|
€
3K
|
€
362
|
€
38
|
€
5K
|
€
136
|
€
543
|
€
643
|
|
€
131
|
€
38K
|
|
|
€
-99K
|
€
22K
|
€
74K
|
€
30K
|
€
12K
|
€
24K
|
€
40K
|
€
6K
|
€
3K
|
€
27K
|
€
58K
|
€
28K
|
€
15K
|
€
64K
|
€
-3K
|
€
-7K
|
€
6K
|
€
-5K
|
€
-14K
|
€
30K
|
|
|
€
-14K
|
€
83K
|
€
27K
|
€
34K
|
€
50K
|
€
53K
|
€
26K
|
€
71K
|
€
64K
|
€
61K
|
€
25K
|
€
-37K
|
€
-38K
|
€
-51K
|
€
-52K
|
€
-46K
|
€
-25K
|
€
-15K
|
€
4K
|
€
37K
|
|
|
0,97
|
1,46
|
1,09
|
1,10
|
1,13
|
1,14
|
1,06
|
1,14
|
1,25
|
1,23
|
1,10
|
0,89
|
0,85
|
0,68
|
0,50
|
0,44
|
0,81
|
0,74
|
1,09
|
2,11
|
|
|
0,97
|
0,66
|
0,45
|
0,61
|
0,46
|
0,76
|
0,76
|
0,58
|
0,76
|
0,44
|
0,39
|
0,37
|
0,67
|
0,44
|
0,26
|
0,22
|
0,78
|
0,58
|
1,17
|
2,32
|
|
|
0,97
|
1,46
|
1,09
|
1,10
|
1,13
|
1,14
|
1,06
|
1,14
|
1,25
|
1,23
|
1,10
|
0,89
|
0,85
|
0,68
|
0,50
|
0,44
|
0,81
|
0,74
|
1,12
|
2,21
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
€
613K
|
€
446K
|
€
553K
|
€
586K
|
€
581K
|
€
591K
|
€
661K
|
€
695K
|
€
460K
|
€
467K
|
€
438K
|
€
475K
|
€
366K
|
€
282K
|
€
179K
|
€
165K
|
€
241K
|
€
179K
|
€
196K
|
€
233K
|
|
|
€
449K
|
€
182K
|
€
292K
|
€
356K
|
€
379K
|
€
376K
|
€
449K
|
€
496K
|
€
261K
|
€
265K
|
€
257K
|
€
345K
|
€
244K
|
€
159K
|
€
104K
|
€
85K
|
€
150K
|
€
87K
|
€
88K
|
€
95K
|
|
|
€
448K
|
€
182K
|
€
292K
|
€
356K
|
€
379K
|
€
367K
|
€
431K
|
€
496K
|
€
261K
|
€
265K
|
€
255K
|
€
336K
|
€
244K
|
€
159K
|
€
104K
|
€
82K
|
€
136K
|
€
56K
|
€
42K
|
€
32K
|
|
|
|
|
|
|
|
€
9K
|
€
18K
|
|
|
|
€
2K
|
€
9K
|
|
|
€
652
|
€
3K
|
€
15K
|
€
31K
|
€
45K
|
€
62K
|
|
|
26,86%
|
59,10%
|
47,22%
|
39,27%
|
34,74%
|
35,41%
|
31,16%
|
27,86%
|
41,92%
|
41,86%
|
39,85%
|
27,44%
|
33,29%
|
43,45%
|
41,59%
|
48,54%
|
37,60%
|
51,24%
|
55,11%
|
58,21%
|
|
|
|
|
|
|
|
0,04
|
0,09
|
|
|
|
0,01
|
0,07
|
|
|
0,01
|
0,04
|
0,16
|
0,34
|
0,41
|
0,46
|
|
|
|
7,66
|
3,53
|
9,13
|
24,76
|
13,03
|
10,73
|
62,33
|
19,20
|
7,91
|
20,61
|
12,25
|
9,90
|
2,06
|
133,52
|
|
13,79
|
65,24
|
|
2,49
|
|
|
Interest Coverage Ratio
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
-59,92%
|
8,54%
|
28,27%
|
13,14%
|
5,98%
|
11,45%
|
19,37%
|
3,32%
|
1,64%
|
13,57%
|
33,01%
|
21,68%
|
12,32%
|
52,03%
|
-3,90%
|
-9,07%
|
6,16%
|
-5,12%
|
-13,19%
|
21,84%
|
|
|
-59,92%
|
0,94%
|
11,76%
|
2,60%
|
-3,63%
|
1,66%
|
5,86%
|
0,43%
|
-1,25%
|
10,71%
|
25,22%
|
6,69%
|
-0,57%
|
39,35%
|
-8,10%
|
-12,96%
|
-0,95%
|
-18,25%
|
-25,43%
|
9,77%
|
|
|
-16,10
|
0,56
|
5,55
|
1,02
|
-1,26
|
0,59
|
1,82
|
0,12
|
-0,53
|
4,48
|
10,05
|
1,84
|
-0,19
|
17,10
|
-3,37
|
-6,29
|
-0,36
|
-9,35
|
-14,01
|
5,69
|
|
|
-59,92
|
0,94
|
11,76
|
2,60
|
-3,63
|
1,66
|
5,86
|
0,43
|
-1,25
|
10,71
|
25,22
|
6,69
|
-0,57
|
39,35
|
-8,10
|
-12,96
|
-0,95
|
-18,25
|
-25,43
|
9,77
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Crédit client
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Crédit fournisseur
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Days Sales Outstanding (DSO)
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Days Sales of Inventory (DSI)
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
0
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Employés
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Coût salarial par employé
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|