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)">
|
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
€
153K
|
€
171K
|
€
169K
|
€
135K
|
€
99K
|
€
78K
|
€
78K
|
€
78K
|
€
80K
|
€
81K
|
€
84K
|
€
70K
|
€
60K
|
€
66K
|
€
10K
|
€
18K
|
€
17K
|
€
21K
|
€
20K
|
|
|
€
84K
|
€
92K
|
€
69K
|
€
32K
|
€
-9K
|
€
-16K
|
€
-180K
|
€
-20K
|
€
-7K
|
€
39K
|
€
-258K
|
€
-64K
|
€
-57K
|
€
-27K
|
€
-78K
|
€
-70K
|
€
8K
|
€
12K
|
€
11K
|
|
|
€
714K
|
€
630K
|
€
538K
|
€
469K
|
€
437K
|
€
445K
|
€
461K
|
€
641K
|
€
662K
|
€
669K
|
€
630K
|
€
888K
|
€
1,33M
|
€
1,54M
|
€
1,57M
|
€
1,64M
|
€
125K
|
€
117K
|
€
105K
|
|
|
€
173K
|
€
262K
|
€
181K
|
€
145K
|
€
108K
|
€
88K
|
€
161K
|
€
90K
|
€
91K
|
€
95K
|
€
31K
|
€
108K
|
€
120K
|
€
137K
|
€
84K
|
€
95K
|
€
20K
|
€
23K
|
€
20K
|
|
|
€
4K
|
€
24K
|
€
53K
|
€
26K
|
€
14K
|
|
|
€
31K
|
€
9K
|
€
12K
|
€
7K
|
€
11K
|
€
1K
|
|
|
|
|
|
|
|
|
Rémunérations et charges sociales
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Dividendes
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Taux de distribution
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
€
142K
|
€
160K
|
€
158K
|
€
125K
|
€
89K
|
€
68K
|
€
159K
|
€
75K
|
€
77K
|
€
78K
|
€
-4K
|
€
67K
|
€
57K
|
€
63K
|
€
8K
|
€
15K
|
€
15K
|
€
19K
|
€
18K
|
|
|
€
105K
|
€
131K
|
€
130K
|
€
44K
|
€
6K
|
€
-15K
|
€
76K
|
€
-8K
|
€
-6K
|
€
-5K
|
€
-87K
|
€
-17K
|
€
-30K
|
€
-23K
|
€
-78K
|
€
-70K
|
€
9K
|
€
13K
|
€
12K
|
|
|
€
84K
|
€
92K
|
€
69K
|
€
32K
|
€
-9K
|
€
-16K
|
€
-180K
|
€
-20K
|
€
-7K
|
€
39K
|
€
-258K
|
€
-64K
|
€
-57K
|
€
-27K
|
€
-78K
|
€
-70K
|
€
8K
|
€
12K
|
€
11K
|
|
|
€
10K
|
€
50K
|
€
5K
|
€
0
|
|
|
€
0
|
€
0
|
€
0
|
€
6K
|
€
-280K
|
€
-341K
|
€
280K
|
€
358
|
€
1K
|
€
1,59M
|
€
0
|
€
-1
|
-
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
€
393K
|
€
344K
|
€
216K
|
€
98K
|
€
3K
|
€
25K
|
€
2K
|
€
3K
|
€
518
|
€
8K
|
€
9K
|
€
556
|
€
6K
|
€
47K
|
€
30K
|
€
17K
|
€
16K
|
€
22K
|
|
|
€
121K
|
€
121K
|
€
97K
|
€
114K
|
€
74K
|
€
67K
|
€
-182K
|
€
63K
|
€
76K
|
€
122K
|
€
-90K
|
€
20K
|
€
30K
|
€
59K
|
€
8K
|
€
15K
|
€
14K
|
€
18K
|
€
17K
|
|
|
€
468K
|
€
357K
|
€
285K
|
€
193K
|
€
79K
|
€
4K
|
€
7K
|
€
-121K
|
€
-150K
|
€
-140K
|
€
184K
|
€
257K
|
€
301K
|
€
323K
|
€
37K
|
€
31K
|
€
15K
|
€
6K
|
€
-4K
|
|
|
30,85
|
10,84
|
5,86
|
6,88
|
5,41
|
12,60
|
1,34
|
0,22
|
0,10
|
0,06
|
2,25
|
3,04
|
5,07
|
6,53
|
4,74
|
222,14
|
8,17
|
1,63
|
0,85
|
|
|
30,85
|
10,84
|
5,86
|
6,88
|
5,41
|
12,60
|
1,34
|
0,22
|
0,10
|
0,06
|
2,25
|
3,04
|
5,07
|
6,53
|
4,74
|
222,14
|
8,17
|
1,63
|
0,85
|
|
|
30,85
|
15,06
|
6,48
|
6,88
|
6,35
|
12,60
|
1,34
|
3
|
2,64
|
0,06
|
2,25
|
3,04
|
5,07
|
6,70
|
5,52
|
308,09
|
173,44
|
1,63
|
0,85
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
€
730K
|
€
666K
|
€
597K
|
€
502K
|
€
455K
|
€
446K
|
€
550K
|
€
1,41M
|
€
1,51M
|
€
1,16M
|
€
1,18M
|
€
1,60M
|
€
2,01M
|
€
1,82M
|
€
1,58M
|
€
1,64M
|
€
127K
|
€
132K
|
€
144K
|
|
|
€
16K
|
€
36K
|
€
59K
|
€
33K
|
€
18K
|
€
376
|
€
89K
|
€
685K
|
€
760K
|
€
403K
|
€
466K
|
€
708K
|
€
686K
|
€
285K
|
€
10K
|
€
139
|
€
2K
|
€
15K
|
€
39K
|
|
|
€
16K
|
€
26K
|
€
53K
|
€
33K
|
€
15K
|
€
376
|
€
20K
|
€
153K
|
€
167K
|
€
148K
|
€
147K
|
€
126K
|
€
74K
|
€
57K
|
€
9K
|
€
100
|
€
100
|
€
10K
|
€
27K
|
|
|
|
|
|
|
|
-
|
€
69K
|
€
529K
|
€
593K
|
€
254K
|
€
319K
|
€
582K
|
€
612K
|
€
227K
|
|
|
|
€
5K
|
€
13K
|
|
|
97,85%
|
94,55%
|
90,16%
|
93,45%
|
96,04%
|
99,92%
|
83,82%
|
45,45%
|
43,90%
|
57,83%
|
53,32%
|
55,62%
|
65,90%
|
84,35%
|
99,37%
|
99,99%
|
98,33%
|
88,70%
|
72,70%
|
|
|
|
|
|
|
|
0
|
0,15
|
0,83
|
0,90
|
0,38
|
0,51
|
0,66
|
0,46
|
0,15
|
|
|
|
0,04
|
0,12
|
|
|
0,11
|
0,23
|
0,37
|
0,26
|
0,20
|
0,01
|
0,56
|
9,13
|
9,83
|
5,17
|
|
10,59
|
12,12
|
4,50
|
1,27
|
0,01
|
0,14
|
0,79
|
2,19
|
|
|
Interest Coverage Ratio
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
16,93%
|
19,23%
|
18,02%
|
24,23%
|
17,03%
|
15,10%
|
-39,49%
|
9,83%
|
11,48%
|
18,28%
|
-14,34%
|
2,23%
|
2,22%
|
3,81%
|
0,51%
|
0,94%
|
11,01%
|
15,59%
|
16,07%
|
|
|
11,76%
|
14,58%
|
12,84%
|
6,89%
|
-2,00%
|
-3,56%
|
-39,08%
|
-3,13%
|
-1,09%
|
5,86%
|
-41,03%
|
-7,18%
|
-4,28%
|
-1,78%
|
-4,98%
|
-4,26%
|
6,18%
|
10,45%
|
10,33%
|
|
|
11,51
|
13,79
|
11,58
|
6,44
|
-1,92
|
-3,56
|
-32,76
|
-1,42
|
-0,48
|
3,39
|
-21,88
|
-3,99
|
-2,82
|
-1,50
|
-4,95
|
-4,26
|
6,08
|
9,27
|
7,51
|
|
|
11,76
|
14,58
|
12,84
|
6,89
|
-2,00
|
-3,56
|
-39,08
|
-3,13
|
-1,09
|
5,86
|
-41,03
|
-7,18
|
-4,28
|
-1,78
|
-4,98
|
-4,26
|
6,18
|
10,45
|
10,33
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Crédit client
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Crédit fournisseur
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Days Sales Outstanding (DSO)
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Days Sales of Inventory (DSI)
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Inventory Turnover Ratio
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Employés
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Coût salarial par employé
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|