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)">
|
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
€
21K
|
€
23K
|
€
20K
|
€
16K
|
€
23K
|
€
18K
|
€
18K
|
€
17K
|
€
4K
|
€
18K
|
€
11K
|
€
7K
|
€
5K
|
€
8K
|
€
6K
|
€
-2K
|
€
41K
|
€
15K
|
€
-13K
|
€
12K
|
|
|
€
-10K
|
€
-11K
|
€
-14K
|
€
-19K
|
€
-12K
|
€
-13K
|
€
-6K
|
€
-10K
|
€
-7K
|
€
2K
|
€
-4K
|
€
-11K
|
€
-5K
|
€
-4K
|
€
-9K
|
€
-23K
|
€
43K
|
€
-33K
|
€
-31K
|
€
-6K
|
|
|
€
86K
|
€
96K
|
€
106K
|
€
120K
|
€
139K
|
€
151K
|
€
165K
|
€
171K
|
€
181K
|
€
188K
|
€
186K
|
€
190K
|
€
201K
|
€
206K
|
€
211K
|
€
220K
|
€
243K
|
€
200K
|
€
251K
|
€
282K
|
|
|
€
16K
|
€
17K
|
€
16K
|
€
14K
|
€
21K
|
€
17K
|
€
19K
|
€
17K
|
€
8K
|
€
25K
|
€
17K
|
€
15K
|
€
12K
|
€
15K
|
€
12K
|
€
10K
|
€
50K
|
€
19K
|
€
12K
|
€
24K
|
|
|
€
345
|
€
37
|
|
-
|
€
157
|
|
|
€
190
|
€
89
|
€
56
|
|
|
|
|
€
1K
|
€
840
|
|
|
|
€
4K
|
|
|
Rémunérations et charges sociales
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Dividendes
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Taux de distribution
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
€
19K
|
€
20K
|
€
17K
|
€
13K
|
€
21K
|
€
16K
|
€
18K
|
€
15K
|
€
2K
|
€
17K
|
€
9K
|
€
6K
|
€
4K
|
€
7K
|
€
4K
|
€
-3K
|
€
40K
|
€
12K
|
€
-13K
|
€
11K
|
|
|
€
-6K
|
€
-7K
|
€
-9K
|
€
-13K
|
€
-5K
|
€
-7K
|
€
-5K
|
€
-8K
|
€
-37K
|
€
-483
|
€
-8K
|
€
-18K
|
€
-12K
|
€
-11K
|
€
-14K
|
€
-23K
|
€
-39K
|
€
-27K
|
€
-38K
|
€
-3K
|
|
|
€
-10K
|
€
-11K
|
€
-14K
|
€
-19K
|
€
-12K
|
€
-13K
|
€
-6K
|
€
-10K
|
€
55K
|
€
9K
|
€
5K
|
€
5K
|
€
2K
|
€
3K
|
€
-2K
|
€
-16K
|
€
50K
|
€
-20K
|
€
-27K
|
€
-6K
|
|
|
€
4K
|
€
841
|
€
0
|
€
5K
|
€
15K
|
€
2K
|
€
0
|
€
0
|
€
176K
|
€
3K
|
€
14K
|
€
548
|
€
164
|
€
655
|
€
5K
|
€
7K
|
€
2K
|
€
82K
|
€
203K
|
€
20K
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
€
4K
|
€
5K
|
€
9K
|
€
12K
|
€
16K
|
€
89K
|
€
170K
|
€
13K
|
€
13K
|
€
18K
|
€
14K
|
€
19K
|
€
110K
|
€
118K
|
€
124K
|
€
128K
|
€
149K
|
€
143K
|
€
11K
|
€
6K
|
|
|
€
15K
|
€
16K
|
€
12K
|
€
7K
|
€
14K
|
€
10K
|
€
17K
|
€
13K
|
€
33K
|
€
19K
|
€
13K
|
€
13K
|
€
11K
|
€
13K
|
€
8K
|
€
-3K
|
€
122K
|
€
6K
|
€
-7K
|
€
8K
|
|
|
€
-153K
|
€
-144K
|
€
-139K
|
€
-133K
|
€
-117K
|
€
-49K
|
€
35K
|
€
33K
|
€
36K
|
€
175K
|
€
176K
|
€
194K
|
€
290K
|
€
295K
|
€
297K
|
€
308K
|
€
252K
|
€
224K
|
€
264K
|
€
314K
|
|
|
0,04
|
0,05
|
0,07
|
0,09
|
0,19
|
0,65
|
1,20
|
1,19
|
1,21
|
5,75
|
6,36
|
10,48
|
14,18
|
12,91
|
10,97
|
13,85
|
3,17
|
7,02
|
10,76
|
22,08
|
|
|
0,04
|
0,05
|
0,07
|
0,09
|
0,19
|
0,65
|
1,20
|
1,19
|
1,21
|
5,75
|
6,36
|
10,48
|
13,84
|
12,61
|
10,71
|
13,47
|
3,10
|
5,19
|
7,75
|
15,64
|
|
|
0,04
|
0,05
|
0,07
|
0,09
|
0,19
|
0,66
|
1,20
|
1,20
|
1,21
|
5,88
|
6,42
|
11,13
|
14,19
|
12,92
|
11,67
|
16,02
|
3,24
|
7,63
|
13,84
|
23,08
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
€
309K
|
€
331K
|
€
360K
|
€
390K
|
€
425K
|
€
501K
|
€
511K
|
€
536K
|
€
559K
|
€
425K
|
€
436K
|
€
446K
|
€
559K
|
€
582K
|
€
606K
|
€
624K
|
€
672K
|
€
584K
|
€
557K
|
€
416K
|
|
|
€
223K
|
€
236K
|
€
254K
|
€
269K
|
€
286K
|
€
350K
|
€
346K
|
€
365K
|
€
378K
|
€
206K
|
€
215K
|
€
216K
|
€
310K
|
€
324K
|
€
340K
|
€
345K
|
€
367K
|
€
318K
|
€
227K
|
€
53K
|
|
|
€
158K
|
€
150K
|
€
148K
|
€
145K
|
€
143K
|
€
139K
|
€
171K
|
€
174K
|
€
172K
|
€
36K
|
€
33K
|
€
19K
|
€
22K
|
€
25K
|
€
28K
|
€
21K
|
€
113K
|
€
34K
|
€
21K
|
€
14K
|
|
|
€
64K
|
€
85K
|
€
105K
|
€
123K
|
€
141K
|
€
208K
|
€
175K
|
€
190K
|
€
205K
|
€
169K
|
€
183K
|
€
195K
|
€
288K
|
€
299K
|
€
310K
|
€
321K
|
€
251K
|
€
280K
|
€
200K
|
€
38K
|
|
|
27,79%
|
28,86%
|
29,52%
|
30,89%
|
32,78%
|
30,17%
|
32,22%
|
31,84%
|
32,40%
|
44,13%
|
42,57%
|
42,64%
|
35,95%
|
35,43%
|
34,74%
|
35,26%
|
36,12%
|
34,25%
|
45,03%
|
67,79%
|
|
|
0,75
|
0,89
|
0,98
|
1,03
|
1,01
|
1,38
|
1,06
|
1,11
|
1,13
|
0,90
|
0,98
|
1,03
|
1,43
|
1,45
|
1,47
|
1,46
|
1,03
|
1,40
|
0,80
|
0,14
|
|
|
12,03
|
12,04
|
14,57
|
20,54
|
13,70
|
22,09
|
19,15
|
24,56
|
182,79
|
12,39
|
22,99
|
34,98
|
78,06
|
48,65
|
93,34
|
|
9,28
|
26,27
|
|
5,02
|
|
|
Interest Coverage Ratio
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
17,74%
|
16,46%
|
11,68%
|
5,99%
|
10,23%
|
6,57%
|
10,17%
|
7,33%
|
17,97%
|
10,08%
|
7,16%
|
6,83%
|
5,35%
|
6,22%
|
3,76%
|
-1,38%
|
50,06%
|
2,86%
|
-2,78%
|
3,00%
|
|
|
-11,38%
|
-11,33%
|
-13,22%
|
-15,82%
|
-8,42%
|
-8,83%
|
-3,69%
|
-6,10%
|
-3,61%
|
0,97%
|
-2,30%
|
-5,66%
|
-2,68%
|
-2,11%
|
-4,45%
|
-10,40%
|
17,65%
|
-16,49%
|
-12,51%
|
-1,97%
|
|
|
-3,16
|
-3,27
|
-3,90
|
-4,89
|
-2,76
|
-2,66
|
-1,19
|
-1,94
|
-1,17
|
0,43
|
-0,98
|
-2,41
|
-0,96
|
-0,75
|
-1,55
|
-3,67
|
6,37
|
-5,65
|
-5,63
|
-1,33
|
|
|
-11,38
|
-11,33
|
-13,22
|
-15,82
|
-8,42
|
-8,83
|
-3,69
|
-6,10
|
-3,61
|
0,97
|
-2,30
|
-5,66
|
-2,68
|
-2,11
|
-4,45
|
-10,40
|
17,65
|
-16,49
|
-12,51
|
-1,97
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Crédit client
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Crédit fournisseur
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Days Sales Outstanding (DSO)
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Days Sales of Inventory (DSI)
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Employés
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Coût salarial par employé
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|