B
|
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)">
|
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
€
43K
|
€
39K
|
€
19K
|
€
45K
|
€
41K
|
€
109K
|
€
384K
|
€
40K
|
€
41K
|
€
-5K
|
€
17K
|
€
18K
|
€
7K
|
€
388K
|
€
176K
|
€
33K
|
€
64K
|
€
34K
|
|
|
€
-8K
|
€
-13K
|
€
-25K
|
€
10K
|
€
6K
|
€
82K
|
€
241K
|
€
11K
|
€
38K
|
€
-34K
|
€
51K
|
€
8K
|
€
-15K
|
€
243K
|
€
126K
|
€
-18K
|
€
18K
|
€
-20K
|
|
|
€
628K
|
€
636K
|
€
644K
|
€
669K
|
€
659K
|
€
617K
|
€
535K
|
€
294K
|
€
291K
|
€
261K
|
€
294K
|
€
243K
|
€
236K
|
€
251K
|
€
8K
|
€
-119K
|
€
-101K
|
€
-118K
|
|
|
€
52K
|
€
51K
|
€
36K
|
€
61K
|
€
59K
|
€
131K
|
€
413K
|
€
36K
|
€
37K
|
€
9K
|
€
31K
|
€
26K
|
€
15K
|
€
402K
|
€
137K
|
€
22K
|
€
43K
|
€
34K
|
|
|
€
475
|
€
807
|
|
|
|
|
|
|
|
|
|
|
€
2K
|
€
2K
|
€
8K
|
€
8K
|
€
6K
|
€
6K
|
|
|
Rémunérations et charges sociales
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Dividendes
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Taux de distribution
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
€
36K
|
€
33K
|
€
14K
|
€
40K
|
€
38K
|
€
107K
|
€
380K
|
€
36K
|
€
37K
|
€
-8K
|
€
15K
|
€
16K
|
€
5K
|
€
385K
|
€
172K
|
€
29K
|
€
62K
|
€
31K
|
|
|
€
911
|
€
-2K
|
€
-28K
|
€
20K
|
€
17K
|
€
87K
|
€
362K
|
€
13K
|
€
14K
|
€
-33K
|
€
8K
|
€
11K
|
€
-281
|
€
380K
|
€
158K
|
€
14K
|
€
46K
|
€
15K
|
|
|
€
9K
|
€
3K
|
€
-14K
|
€
19K
|
€
6K
|
€
89K
|
€
-5K
|
€
11K
|
€
38K
|
€
-26K
|
€
51K
|
€
8K
|
€
-15K
|
€
-9K
|
€
126K
|
€
-18K
|
€
18K
|
€
-20K
|
|
|
€
0
|
€
0
|
€
677K
|
€
0
|
€
0
|
|
€
-33K
|
-
|
€
-1K
|
€
599K
|
€
92K
|
€
-5
|
-
|
€
-179K
|
€
-20K
|
€
2K
|
€
-19K
|
€
7K
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
€
205
|
€
3
|
€
58K
|
€
348
|
€
1K
|
€
21K
|
€
26K
|
|
|
€
3K
|
|
€
30K
|
€
11K
|
€
6K
|
€
887
|
|
|
|
|
|
€
28K
|
€
22K
|
€
17K
|
€
30K
|
€
26K
|
€
101K
|
€
260K
|
€
34K
|
€
61K
|
€
-9K
|
€
58K
|
€
13K
|
€
-9K
|
€
249K
|
€
140K
|
€
-3K
|
€
33K
|
€
-3K
|
|
|
€
-322K
|
€
-308K
|
€
-290K
|
€
15K
|
€
11K
|
€
420K
|
€
361K
|
€
-137K
|
€
-135K
|
€
-195K
|
€
203K
|
€
284K
|
€
342K
|
€
348K
|
€
-99K
|
€
-249K
|
€
-226K
|
€
-259K
|
|
|
0,40
|
0,35
|
0,40
|
1,05
|
1,06
|
3,74
|
4,50
|
0,65
|
0,58
|
0,47
|
3,16
|
3,06
|
3,21
|
3,20
|
0,48
|
0,03
|
0,01
|
0
|
|
|
0,41
|
0,35
|
0,40
|
1,12
|
1,08
|
3,88
|
4,75
|
0,66
|
0,58
|
0,47
|
3,22
|
3,06
|
3,21
|
3,20
|
0,48
|
0,03
|
0,01
|
0
|
|
|
0,64
|
0,62
|
0,66
|
2,62
|
3,12
|
3,81
|
4,62
|
0,66
|
0,58
|
0,47
|
3,19
|
3,06
|
3,21
|
3,20
|
0,48
|
0,03
|
0,01
|
0
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
€
1,70M
|
€
1,68M
|
€
1,75M
|
€
1,48M
|
€
1,42M
|
€
1,41M
|
€
1,30M
|
€
1,15M
|
€
1,10M
|
€
1,15M
|
€
586K
|
€
585K
|
€
602K
|
€
617K
|
€
387K
|
€
336K
|
€
345K
|
€
378K
|
|
|
€
925K
|
€
895K
|
€
946K
|
€
643K
|
€
595K
|
€
575K
|
€
548K
|
€
739K
|
€
684K
|
€
759K
|
€
162K
|
€
212K
|
€
236K
|
€
237K
|
€
379K
|
€
455K
|
€
446K
|
€
496K
|
|
|
€
532K
|
€
467K
|
€
486K
|
€
261K
|
€
195K
|
€
151K
|
€
100K
|
€
396K
|
€
317K
|
€
369K
|
€
93K
|
€
137K
|
€
154K
|
€
158K
|
€
190K
|
€
256K
|
€
228K
|
€
256K
|
|
|
€
389K
|
€
425K
|
€
460K
|
€
374K
|
€
398K
|
€
422K
|
€
445K
|
€
342K
|
€
366K
|
€
389K
|
€
68K
|
€
75K
|
€
82K
|
€
79K
|
€
189K
|
€
199K
|
€
218K
|
€
237K
|
|
|
36,98%
|
37,80%
|
36,76%
|
45,30%
|
46,34%
|
43,79%
|
41,06%
|
25,57%
|
26,54%
|
22,75%
|
50,26%
|
41,59%
|
39,18%
|
40,60%
|
1,97%
|
-35,32%
|
-29,26%
|
-31,34%
|
|
|
0,62
|
0,67
|
0,71
|
0,56
|
0,60
|
0,68
|
0,83
|
1,16
|
1,26
|
1,49
|
0,23
|
0,31
|
0,35
|
0,31
|
24,81
|
-1,68
|
-2,16
|
-2
|
|
|
25,34
|
27,01
|
67,41
|
16,09
|
15,87
|
5,40
|
1,44
|
20,37
|
18,44
|
|
11,09
|
13,12
|
45,14
|
0,61
|
2,20
|
15,48
|
7,25
|
15,95
|
|
|
Interest Coverage Ratio
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
4,40%
|
3,51%
|
2,66%
|
4,50%
|
3,91%
|
16,41%
|
48,52%
|
11,46%
|
21,00%
|
-3,35%
|
19,73%
|
5,36%
|
-3,91%
|
99,16%
|
1 842,87%
|
2,32%
|
-33,15%
|
2,73%
|
|
|
-1,27%
|
-2,09%
|
-3,84%
|
1,48%
|
0,85%
|
13,22%
|
45,03%
|
3,66%
|
13,11%
|
-13,01%
|
17,33%
|
3,09%
|
-6,25%
|
96,96%
|
1 657,92%
|
14,96%
|
-17,34%
|
16,75%
|
|
|
-0,47
|
-0,79
|
-1,41
|
0,67
|
0,39
|
5,79
|
18,49
|
0,94
|
3,48
|
-2,96
|
8,71
|
1,29
|
-2,45
|
39,37
|
32,67
|
-5,28
|
5,08
|
-5,25
|
|
|
-1,27
|
-2,09
|
-3,84
|
1,48
|
0,85
|
13,22
|
45,03
|
3,66
|
13,11
|
-13,01
|
17,33
|
3,09
|
-6,25
|
96,96
|
1 657,92
|
14,96
|
-17,34
|
16,75
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Crédit client
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Crédit fournisseur
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Days Sales Outstanding (DSO)
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Days Sales of Inventory (DSI)
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Inventory Turnover Ratio
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Employés
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Coût salarial par employé
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|