AI
|
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)">
|
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
€
-30K
|
€
-2K
|
€
-3K
|
€
-3K
|
€
-2K
|
€
-2K
|
€
-3K
|
€
-3K
|
€
-4K
|
€
-4K
|
€
-3K
|
€
-3K
|
€
-6K
|
€
-4K
|
€
36K
|
€
-8K
|
€
14K
|
€
763K
|
|
|
€
233K
|
€
-4K
|
€
-8K
|
€
-8K
|
€
-108K
|
€
-205K
|
€
-8K
|
€
-743K
|
€
-209K
|
€
-9K
|
€
-317K
|
€
-228K
|
€
-10K
|
€
-779K
|
€
-117K
|
€
-15K
|
€
2K
|
€
735K
|
|
|
€
-31K
|
€
-264K
|
€
-259K
|
€
-251K
|
€
-243K
|
€
-135K
|
€
70K
|
€
78K
|
€
822K
|
€
1,03M
|
€
1,04M
|
€
1,36M
|
€
1,58M
|
€
1,59M
|
€
2,37M
|
€
2,49M
|
€
2,50M
|
€
2,50M
|
|
|
-
|
-
|
-
|
-
|
-
|
-
|
€
2K
|
€
3K
|
€
35K
|
€
44K
|
€
44K
|
€
58K
|
€
68K
|
€
68K
|
€
131K
|
€
106K
|
€
118K
|
€
839K
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
€
1K
|
|
|
€
4K
|
€
4K
|
|
|
Rémunérations et charges sociales
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
€
9K
|
|
|
|
|
Dividendes
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
€
600K
|
|
Taux de distribution
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
81,59%
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
€
-269K
|
€
-3K
|
€
-4K
|
€
-4K
|
€
-3K
|
€
-3K
|
€
-4K
|
€
-4K
|
€
-5K
|
€
-5K
|
€
-4K
|
€
-4K
|
€
-7K
|
€
-5K
|
€
35K
|
€
-9K
|
€
13K
|
€
763K
|
|
|
€
-269K
|
€
-3K
|
€
-4K
|
€
-4K
|
€
-3K
|
€
-3K
|
€
-4K
|
€
-4K
|
€
-5K
|
€
-5K
|
€
-4K
|
€
-4K
|
€
-7K
|
€
-5K
|
€
35K
|
€
-9K
|
€
13K
|
€
763K
|
|
|
€
233K
|
€
-4K
|
€
-8K
|
€
-8K
|
€
-108K
|
€
-205K
|
€
-8K
|
€
-743K
|
€
-209K
|
€
-9K
|
€
-317K
|
€
-228K
|
€
-10K
|
€
-779K
|
€
-117K
|
€
-15K
|
€
2K
|
€
735K
|
|
|
Capex
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
€
2K
|
€
2K
|
€
374
|
€
202
|
€
1K
|
€
3K
|
€
102
|
€
438
|
€
2K
|
€
3K
|
€
599
|
€
3K
|
€
5K
|
€
9K
|
€
19K
|
€
136K
|
€
4K
|
€
10K
|
|
|
€
233K
|
€
-4K
|
€
-8K
|
€
-8K
|
€
-108K
|
€
-205K
|
€
-8K
|
€
-743K
|
€
-209K
|
€
-9K
|
€
-317K
|
€
-228K
|
€
-10K
|
€
-779K
|
€
-117K
|
€
-15K
|
€
2K
|
€
735K
|
|
|
€
-31K
|
€
-52K
|
€
-47K
|
€
-41K
|
€
-36K
|
€
-31K
|
€
-39K
|
€
-20K
|
€
-14K
|
€
-9K
|
€
-8K
|
€
-189K
|
€
-182K
|
€
-87K
|
€
-67K
|
€
-85K
|
€
-70K
|
€
-72K
|
|
|
0,07
|
0,04
|
0,01
|
0
|
0,03
|
0,08
|
0
|
0,02
|
0,13
|
0,28
|
0,07
|
0,03
|
0,03
|
0,21
|
0,33
|
0,73
|
0,64
|
0,88
|
|
|
0,07
|
0,13
|
0,03
|
0,02
|
0,13
|
0,29
|
-0,01
|
-0,02
|
-0,15
|
-0,32
|
-0,09
|
0,03
|
0,03
|
0,23
|
0,36
|
0,45
|
0,18
|
0,51
|
|
|
0,07
|
0,06
|
0,01
|
0,01
|
0,05
|
0,12
|
0,01
|
0,44
|
2,59
|
4,20
|
0,57
|
0,03
|
0,03
|
0,22
|
0,34
|
0,74
|
0,66
|
0,89
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
€
2K
|
€
2K
|
€
374
|
€
202
|
€
1K
|
€
104K
|
€
301K
|
€
302K
|
€
1,04M
|
€
1,24M
|
€
1,24M
|
€
1,55M
|
€
1,77M
|
€
1,79M
|
€
2,57M
|
€
2,90M
|
€
2,80M
|
€
3,21M
|
|
|
€
33K
|
€
266K
|
€
260K
|
€
251K
|
€
244K
|
€
239K
|
€
231K
|
€
224K
|
€
217K
|
€
209K
|
€
198K
|
€
194K
|
€
187K
|
€
194K
|
€
200K
|
€
413K
|
€
295K
|
€
709K
|
|
|
€
33K
|
€
34K
|
€
30K
|
€
26K
|
€
23K
|
€
21K
|
€
16K
|
€
1K
|
€
832
|
€
800
|
€
1K
|
€
190K
|
€
187K
|
€
104K
|
€
95K
|
€
308K
|
€
189K
|
€
604K
|
|
|
|
€
212K
|
€
212K
|
€
210K
|
€
207K
|
€
205K
|
€
192K
|
€
203K
|
€
201K
|
€
197K
|
€
189K
|
|
|
€
85K
|
€
100K
|
€
100K
|
€
100K
|
€
100K
|
|
|
-1 324,80%
|
-13 232,90%
|
-69 353,56%
|
-124 364,53%
|
-22 042,04%
|
-129,89%
|
23,21%
|
25,89%
|
79,11%
|
83,11%
|
84,01%
|
87,48%
|
89,44%
|
89,14%
|
92,23%
|
85,77%
|
89,47%
|
77,93%
|
|
|
|
-0,80
|
-0,82
|
-0,84
|
-0,85
|
-1,52
|
2,75
|
2,60
|
0,24
|
0,19
|
0,18
|
|
|
0,05
|
0,04
|
0,04
|
0,04
|
0,04
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
5,70
|
|
23,31
|
0,93
|
|
|
Interest Coverage Ratio
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
-762,81%
|
1,71%
|
3,12%
|
3,17%
|
44,57%
|
151,89%
|
-11,67%
|
-951,99%
|
-25,40%
|
-0,86%
|
-30,52%
|
-16,78%
|
-0,62%
|
-48,92%
|
-4,94%
|
-0,59%
|
0,08%
|
29,38%
|
|
|
-762,81%
|
1,71%
|
3,12%
|
3,17%
|
44,57%
|
151,89%
|
-11,67%
|
-951,99%
|
-25,40%
|
-0,86%
|
-30,52%
|
-16,78%
|
-0,62%
|
-48,92%
|
-4,94%
|
-0,59%
|
0,08%
|
29,38%
|
|
|
10 105,66
|
-225,65
|
-2 163,31
|
-3 944,39
|
-9 824,37
|
-197,29
|
-2,71
|
-246,44
|
-20,10
|
-0,71
|
-25,64
|
-14,68
|
-0,55
|
-43,60
|
-4,55
|
-0,51
|
0,07
|
22,89
|
|
|
-762,81
|
1,71
|
3,12
|
3,17
|
44,57
|
151,89
|
-11,67
|
-951,99
|
-25,40
|
-0,86
|
-30,52
|
-16,78
|
-0,62
|
-48,92
|
-4,94
|
-0,59
|
0,08
|
29,38
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Crédit client
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Crédit fournisseur
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Days Sales Outstanding (DSO)
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Days Sales of Inventory (DSI)
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
0
|
0
|
0
|
0
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Employés
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Coût salarial par employé
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|