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)">
|
2007
max) max = w;
}
}
const wClamped = Math.max(120, Math.min(800, max));
colWidths[''] = wClamped;
save && save();
})(event)">
|
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
€
21K
|
€
-2K
|
€
-358
|
€
-94
|
€
-133
|
€
-203
|
€
147
|
€
-113
|
€
-125
|
€
-318
|
€
-82
|
€
-303
|
€
-155
|
€
-2K
|
€
-175
|
€
-190
|
€
-406
|
€
-76
|
€
-1K
|
|
|
€
20K
|
€
-2K
|
€
-1K
|
€
-649
|
€
-683
|
€
-292
|
€
4K
|
€
-647
|
€
-874
|
€
-937
|
€
-700
|
€
-951
|
€
-774
|
€
-2K
|
€
-910
|
€
-2K
|
€
-3K
|
€
-10K
|
€
-18K
|
|
|
€
203K
|
€
184K
|
€
186K
|
€
187K
|
€
187K
|
€
188K
|
€
188K
|
€
185K
|
€
185K
|
€
186K
|
€
187K
|
€
188K
|
€
189K
|
€
190K
|
€
192K
|
€
193K
|
€
195K
|
€
198K
|
€
207K
|
|
|
€
23K
|
€
7K
|
€
7K
|
€
7K
|
€
7K
|
€
7K
|
€
7K
|
€
7K
|
€
7K
|
€
7K
|
€
7K
|
€
7K
|
€
7K
|
€
7K
|
€
7K
|
€
7K
|
€
7K
|
€
8K
|
€
8K
|
|
|
€
6K
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
€
150
|
|
|
|
|
Rémunérations et charges sociales
|
€
13K
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Dividendes
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Taux de distribution
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
€
20K
|
€
-2K
|
€
-1K
|
€
-626
|
€
-662
|
€
-275
|
€
-2K
|
€
-634
|
€
-794
|
€
-922
|
€
-685
|
€
-904
|
€
-749
|
€
-2K
|
€
-894
|
€
-767
|
€
-1K
|
€
-616
|
€
-2K
|
|
|
€
20K
|
€
-2K
|
€
-1K
|
€
-626
|
€
-662
|
€
-275
|
€
-2K
|
€
-634
|
€
-794
|
€
-922
|
€
-685
|
€
-904
|
€
-749
|
€
-2K
|
€
-894
|
€
-767
|
€
-1K
|
€
-616
|
€
-2K
|
|
|
€
20K
|
€
-2K
|
€
-1K
|
€
-649
|
€
-683
|
€
-292
|
€
4K
|
€
-647
|
€
-874
|
€
-937
|
€
-700
|
€
-951
|
€
-774
|
€
-2K
|
€
-910
|
€
-2K
|
€
-3K
|
€
-10K
|
€
-18K
|
|
|
Capex
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
€
4K
|
€
23
|
€
30
|
€
47
|
€
27
|
€
4
|
€
93
|
€
6
|
€
43
|
€
135
|
€
50
|
€
47
|
€
84
|
€
55
|
€
40
|
€
310
|
€
2K
|
|
€
1K
|
|
|
€
20K
|
€
-2K
|
€
-1K
|
€
-649
|
€
-683
|
€
-292
|
€
4K
|
€
-647
|
€
-874
|
€
-937
|
€
-700
|
€
-951
|
€
-774
|
€
-2K
|
€
-910
|
€
-2K
|
€
-3K
|
€
-10K
|
€
-18K
|
|
|
€
-343K
|
€
-363K
|
€
-361K
|
€
-360K
|
€
-359K
|
€
-359K
|
€
-358K
|
€
-375K
|
€
-374K
|
€
-373K
|
€
-372K
|
€
-371K
|
€
-370K
|
€
-370K
|
€
-367K
|
€
-366K
|
€
-340K
|
|
€
-327K
|
|
|
0,11
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0,01
|
|
0
|
|
|
0,11
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0,01
|
|
0
|
|
|
0,11
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0,01
|
|
0
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
€
587K
|
€
547K
|
€
547K
|
€
547K
|
€
547K
|
€
547K
|
€
547K
|
€
559K
|
€
559K
|
€
559K
|
€
559K
|
€
559K
|
€
559K
|
€
559K
|
€
559K
|
€
560K
|
€
561K
|
€
559K
|
€
561K
|
|
|
€
384K
|
€
363K
|
€
361K
|
€
360K
|
€
359K
|
€
359K
|
€
359K
|
€
375K
|
€
374K
|
€
373K
|
€
372K
|
€
371K
|
€
371K
|
€
370K
|
€
367K
|
€
367K
|
€
367K
|
€
362K
|
€
353K
|
|
|
€
384K
|
€
363K
|
€
361K
|
€
360K
|
€
359K
|
€
359K
|
€
359K
|
€
375K
|
€
374K
|
€
373K
|
€
372K
|
€
371K
|
€
371K
|
€
370K
|
€
367K
|
€
367K
|
€
342K
|
€
337K
|
€
328K
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
€
25K
|
€
25K
|
€
25K
|
|
|
34,65%
|
33,55%
|
33,95%
|
34,15%
|
34,27%
|
34,40%
|
34,44%
|
33,02%
|
33,13%
|
33,28%
|
33,46%
|
33,58%
|
33,75%
|
33,89%
|
34,31%
|
34,45%
|
34,67%
|
35,35%
|
36,99%
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
0,13
|
0,13
|
0,12
|
|
|
Dettes / EBITDA
|
19,23
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Interest Coverage Ratio
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
9,80%
|
-1,18%
|
-0,59%
|
-0,35%
|
-0,36%
|
-0,16%
|
1,98%
|
-0,35%
|
-0,47%
|
-0,50%
|
-0,37%
|
-0,51%
|
-0,41%
|
-1,23%
|
-0,47%
|
-0,93%
|
-1,60%
|
-4,90%
|
-8,70%
|
|
|
9,80%
|
-1,18%
|
-0,59%
|
-0,35%
|
-0,36%
|
-0,16%
|
1,98%
|
-0,35%
|
-0,47%
|
-0,50%
|
-0,37%
|
-0,51%
|
-0,41%
|
-1,23%
|
-0,47%
|
-0,93%
|
-1,60%
|
-4,90%
|
-8,70%
|
|
|
3,39
|
-0,40
|
-0,20
|
-0,12
|
-0,12
|
-0,05
|
0,68
|
-0,12
|
-0,16
|
-0,17
|
-0,13
|
-0,17
|
-0,14
|
-0,42
|
-0,16
|
-0,32
|
-0,55
|
-1,73
|
-3,22
|
|
|
9,80
|
-1,18
|
-0,59
|
-0,35
|
-0,36
|
-0,16
|
1,98
|
-0,35
|
-0,47
|
-0,50
|
-0,37
|
-0,51
|
-0,41
|
-1,23
|
-0,47
|
-0,93
|
-1,60
|
-4,90
|
-8,70
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Crédit client
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Crédit fournisseur
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Days Sales Outstanding (DSO)
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Days Sales of Inventory (DSI)
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Inventory Turnover Ratio
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Employés
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Coût salarial par employé
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|