B
|
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)">
|
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
€
957K
|
€
928K
|
€
911K
|
€
871K
|
€
865K
|
€
855K
|
€
844K
|
€
832K
|
€
644K
|
€
636K
|
€
636K
|
€
592K
|
€
206K
|
€
62K
|
€
88K
|
€
72K
|
€
84K
|
€
83K
|
|
|
€
388K
|
€
354K
|
€
266K
|
€
166K
|
€
166K
|
€
137K
|
€
120K
|
€
96K
|
€
118K
|
€
104K
|
€
96K
|
€
64K
|
€
266K
|
€
-100K
|
€
24K
|
€
7K
|
€
14K
|
€
12K
|
|
|
€
2.51M
|
€
2.12M
|
€
1.76M
|
€
1.50M
|
€
1.33M
|
€
1.17M
|
€
1.03M
|
€
909K
|
€
769K
|
€
651K
|
€
547K
|
€
451K
|
€
388K
|
€
122K
|
€
222K
|
€
198K
|
€
191K
|
€
177K
|
|
|
€
1.35M
|
€
1.26M
|
€
870K
|
€
780K
|
€
1.02M
|
€
972K
|
€
927K
|
€
885K
|
€
529K
|
€
517K
|
€
527K
|
€
442K
|
€
179K
|
€
48K
|
€
69K
|
€
57K
|
€
65K
|
€
64K
|
|
|
€
132K
|
€
122K
|
€
77K
|
€
33K
|
€
32K
|
€
25K
|
|
€
17K
|
€
7K
|
€
48K
|
€
44K
|
€
7K
|
|
€
327
|
|
|
|
|
|
|
Rémunérations et charges sociales
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Dividendes
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Taux de distribution
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
€
956K
|
€
927K
|
€
910K
|
€
870K
|
€
865K
|
€
854K
|
€
843K
|
€
832K
|
€
644K
|
€
635K
|
€
636K
|
€
581K
|
€
205K
|
€
62K
|
€
87K
|
€
71K
|
€
83K
|
€
82K
|
|
|
€
564K
|
€
535K
|
€
518K
|
€
478K
|
€
471K
|
€
460K
|
€
449K
|
€
438K
|
€
250K
|
€
243K
|
€
247K
|
€
196K
|
€
-5K
|
€
26K
|
€
52K
|
€
36K
|
€
47K
|
€
46K
|
|
|
€
388K
|
€
354K
|
€
266K
|
€
166K
|
€
166K
|
€
137K
|
€
120K
|
€
96K
|
€
118K
|
€
104K
|
€
96K
|
€
64K
|
€
266K
|
€
-100K
|
€
24K
|
€
7K
|
€
14K
|
€
12K
|
|
|
€
0
|
€
0
|
€
0
|
-
|
€
0
|
€
0
|
€
0
|
€
0
|
€
17K
|
€
0
|
€
134K
|
€
0
|
€
5.41M
|
€
1.16M
|
€
445K
|
€
0
|
€
0
|
€
0
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
€
0
|
€
0
|
|
|
|
|
€
5K
|
€
9K
|
€
40K
|
€
12K
|
€
1.66M
|
|
€
20K
|
€
2K
|
€
9K
|
€
11K
|
|
|
€
780K
|
€
747K
|
€
658K
|
€
558K
|
€
560K
|
€
531K
|
€
514K
|
€
490K
|
€
511K
|
€
497K
|
€
484K
|
€
449K
|
€
476K
|
€
-65K
|
€
60K
|
€
43K
|
€
49K
|
€
47K
|
|
|
€
2.84M
|
€
2.50M
|
€
2.17M
|
€
1.91M
|
€
1.73M
|
€
1.53M
|
€
1.34M
|
€
1.16M
|
€
888K
|
€
684K
|
€
464K
|
€
377K
|
€
179K
|
€
-2.17M
|
€
-310K
|
€
-98K
|
€
-83K
|
€
-78K
|
|
|
2.63
|
2.30
|
2.09
|
1.91
|
1.77
|
1.64
|
1.53
|
1.43
|
1.30
|
1.22
|
1.14
|
1.11
|
1.05
|
0.05
|
0.06
|
0.02
|
0.15
|
0.17
|
|
|
-7.63
|
-5.78
|
-4.03
|
-3.16
|
-2.73
|
-2.38
|
-2.08
|
-1.90
|
-1.75
|
-1.57
|
-1.54
|
-1.31
|
-1.52
|
0.05
|
0.06
|
0.02
|
0.17
|
0.18
|
|
|
8.02
|
7.65
|
8.71
|
9.68
|
10.07
|
10.55
|
11.68
|
11.50
|
10.08
|
10.98
|
8.70
|
14.51
|
6.75
|
0.05
|
0.06
|
0.02
|
0.16
|
0.17
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
€
7.33M
|
€
7.55M
|
€
7.68M
|
€
7.92M
|
€
8.28M
|
€
8.62M
|
€
8.96M
|
€
9.34M
|
€
9.96M
|
€
10.27M
|
€
10.70M
|
€
10.85M
|
€
11.55M
|
€
2.42M
|
€
1.19M
|
€
767K
|
€
815K
|
€
851K
|
|
|
€
4.82M
|
€
5.43M
|
€
5.92M
|
€
6.42M
|
€
6.95M
|
€
7.46M
|
€
7.93M
|
€
8.43M
|
€
9.19M
|
€
9.61M
|
€
10.16M
|
€
10.40M
|
€
11.16M
|
€
2.30M
|
€
973K
|
€
569K
|
€
625K
|
€
675K
|
|
|
€
571K
|
€
576K
|
€
476K
|
€
413K
|
€
394K
|
€
371K
|
€
330K
|
€
334K
|
€
384K
|
€
346K
|
€
442K
|
€
258K
|
€
601K
|
€
2.30M
|
€
328K
|
€
98K
|
€
94K
|
€
91K
|
|
|
€
3.08M
|
€
3.52M
|
€
3.94M
|
€
4.33M
|
€
4.71M
|
€
5.07M
|
€
5.42M
|
€
5.75M
|
€
6.21M
|
€
6.50M
|
€
6.78M
|
€
7.04M
|
€
7.29M
|
|
€
643K
|
€
469K
|
€
527K
|
€
582K
|
|
|
34.2%
|
28.05%
|
22.95%
|
18.91%
|
16.08%
|
13.52%
|
11.49%
|
9.73%
|
7.72%
|
6.34%
|
5.11%
|
4.16%
|
3.35%
|
5.03%
|
18.57%
|
25.8%
|
23.37%
|
20.74%
|
|
|
1.23
|
1.66
|
2.23
|
2.89
|
3.54
|
4.35
|
5.27
|
6.32
|
8.08
|
9.98
|
12.39
|
15.60
|
18.81
|
|
2.90
|
2.37
|
2.76
|
3.29
|
|
|
5.04
|
5.86
|
6.51
|
7.38
|
8.04
|
8.73
|
9.41
|
10.14
|
14.28
|
15.15
|
15.98
|
17.90
|
54.39
|
37.40
|
11.15
|
7.98
|
7.55
|
8.25
|
|
|
Interest Coverage Ratio
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
31.13%
|
35.25%
|
37.32%
|
37.27%
|
42.05%
|
45.52%
|
49.95%
|
53.92%
|
66.52%
|
76.25%
|
88.59%
|
99.54%
|
122.79%
|
-53.02%
|
26.83%
|
21.54%
|
25.93%
|
26.63%
|
|
|
15.47%
|
16.73%
|
15.08%
|
11.09%
|
12.47%
|
11.73%
|
11.67%
|
10.58%
|
15.29%
|
16.03%
|
17.51%
|
14.09%
|
68.56%
|
-82.09%
|
10.87%
|
3.63%
|
7.35%
|
6.57%
|
|
|
5.29
|
4.69
|
3.46
|
2.10
|
2.00
|
1.59
|
1.34
|
1.03
|
1.18
|
1.02
|
0.89
|
0.59
|
2.30
|
-4.13
|
2.02
|
0.94
|
1.72
|
1.36
|
|
|
15.47
|
16.73
|
15.08
|
11.09
|
12.47
|
11.73
|
11.67
|
10.58
|
15.29
|
16.03
|
17.51
|
14.09
|
68.56
|
-82.09
|
10.87
|
3.63
|
7.35
|
6.57
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Crédit client
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Crédit fournisseur
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Days Sales Outstanding (DSO)
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Days Sales of Inventory (DSI)
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Inventory Turnover Ratio
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Employés
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Coût salarial par employé
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|