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)">
|
2006
max) max = w;
}
}
const wClamped = Math.max(120, Math.min(800, max));
colWidths[''] = wClamped;
save && save();
})(event)">
|
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
€
343
|
€
19K
|
€
71K
|
€
18K
|
€
14K
|
€
635K
|
€
330K
|
€
582K
|
€
114K
|
€
131K
|
€
114K
|
€
122K
|
€
136K
|
€
94K
|
€
31K
|
€
30K
|
€
42K
|
€
38K
|
€
35K
|
€
57K
|
|
|
€
-315K
|
€
-37K
|
€
-94K
|
€
-39K
|
€
-41K
|
€
279K
|
€
124K
|
€
-125K
|
€
-33K
|
€
-44K
|
€
-31K
|
€
101K
|
€
-32K
|
€
156K
|
€
-86K
|
€
860K
|
€
-47K
|
€
-20K
|
€
171K
|
€
-17K
|
|
|
€
847K
|
€
1,42M
|
€
1,46M
|
€
1,55M
|
€
1,59M
|
€
1,63M
|
€
1,30M
|
€
1,18M
|
€
1,25M
|
€
1,28M
|
€
1,32M
|
€
1,35M
|
€
1,25M
|
€
1,29M
|
€
1,13M
|
€
1,22M
|
€
356K
|
€
403K
|
€
423K
|
€
252K
|
|
|
€
36K
|
€
78K
|
€
116K
|
€
76K
|
€
74K
|
€
667K
|
€
334K
|
€
546K
|
€
127K
|
€
120K
|
€
129K
|
€
135K
|
€
129K
|
€
108K
|
€
59K
|
€
81K
|
€
15K
|
€
39K
|
€
46K
|
€
41K
|
|
|
€
6K
|
€
11K
|
€
7K
|
€
475
|
€
238
|
€
96K
|
€
37K
|
€
23K
|
€
17K
|
€
13K
|
€
2K
|
€
8K
|
€
2K
|
€
800
|
€
500
|
€
968
|
€
1K
|
€
1K
|
€
627
|
€
10K
|
|
|
Rémunérations et charges sociales
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Dividendes
|
€
260K
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Taux de distribution
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
€
-8K
|
€
9K
|
€
63K
|
€
11K
|
€
7K
|
€
547K
|
€
325K
|
€
579K
|
€
100K
|
€
91K
|
€
100K
|
€
108K
|
€
109K
|
€
79K
|
€
26K
|
€
21K
|
€
3K
|
€
31K
|
€
27K
|
€
45K
|
|
|
€
-69K
|
€
-51K
|
€
3K
|
€
-52K
|
€
-52K
|
€
472K
|
€
220K
|
€
476K
|
€
-17K
|
€
-34K
|
€
-13K
|
€
-5K
|
€
-3K
|
€
-33K
|
€
-157K
|
€
-38K
|
€
-23K
|
€
3K
|
€
-4K
|
€
19K
|
|
|
€
-284K
|
€
-7K
|
€
-63K
|
€
-8K
|
€
-10K
|
€
662K
|
€
186K
|
€
79K
|
€
32K
|
€
21K
|
€
34K
|
€
-16K
|
€
23K
|
€
42K
|
€
-35K
|
€
-50K
|
€
-41K
|
€
-14K
|
€
-9K
|
€
-17K
|
|
|
€
43K
|
€
7K
|
€
-55K
|
€
26K
|
€
5K
|
€
-563K
|
€
-39K
|
€
-250K
|
€
0
|
€
49K
|
€
0
|
€
199K
|
€
0
|
€
-21K
|
€
1,25M
|
€
980K
|
€
3K
|
€
53K
|
€
87K
|
€
289K
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
€
10K
|
€
16K
|
€
15K
|
€
25K
|
€
57K
|
€
104K
|
€
103K
|
€
44K
|
€
29K
|
€
55K
|
€
50K
|
€
49K
|
€
36K
|
€
28K
|
€
192K
|
€
125K
|
€
24K
|
€
122K
|
€
220K
|
€
140K
|
|
|
€
-253K
|
€
22K
|
€
-34K
|
€
24K
|
€
18K
|
€
354K
|
€
218K
|
€
-38K
|
€
84K
|
€
106K
|
€
82K
|
€
214K
|
€
80K
|
€
268K
|
€
97K
|
€
919K
|
€
-21K
|
€
8K
|
€
201K
|
€
9K
|
|
|
€
2K
|
€
123K
|
€
-41K
|
€
-1K
|
€
12K
|
€
259K
|
€
37K
|
€
-85K
|
€
-539K
|
€
-485K
|
€
-404K
|
€
-355K
|
€
-341K
|
€
-306K
|
€
30K
|
€
105K
|
€
-62K
|
€
12K
|
€
121K
|
€
-20K
|
|
|
1,05
|
3,36
|
0,80
|
0,97
|
1,23
|
2,75
|
1,21
|
0,47
|
0,14
|
0,23
|
0,33
|
0,42
|
0,47
|
0,52
|
1,03
|
1,39
|
0,75
|
1,10
|
2,01
|
0,88
|
|
|
1,05
|
3,36
|
0,80
|
0,97
|
1,23
|
2,75
|
1,21
|
0,47
|
0,14
|
0,23
|
0,33
|
0,42
|
0,47
|
0,52
|
1,03
|
1,39
|
0,75
|
1,10
|
2,01
|
0,88
|
|
|
2,19
|
5,43
|
1,03
|
1,94
|
2
|
2,75
|
1,27
|
0,50
|
0,14
|
0,23
|
0,34
|
0,42
|
0,48
|
0,53
|
1,04
|
1,41
|
0,76
|
1,15
|
2,14
|
0,93
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
€
990K
|
€
1,59M
|
€
1,79M
|
€
1,73M
|
€
1,79M
|
€
1,96M
|
€
2,40M
|
€
2,41M
|
€
3,22M
|
€
3,39M
|
€
3,53M
|
€
3,69M
|
€
3,65M
|
€
3,79M
|
€
3,94M
|
€
2,31M
|
€
1,20M
|
€
1,16M
|
€
1,25M
|
€
1,10M
|
|
|
€
38K
|
€
52K
|
€
205K
|
€
41K
|
€
52K
|
€
169K
|
€
764K
|
€
857K
|
€
1,43M
|
€
1,53M
|
€
1,62M
|
€
1,72M
|
€
1,84M
|
€
1,92M
|
€
2,28M
|
€
537K
|
€
758K
|
€
670K
|
€
736K
|
€
848K
|
|
|
€
37K
|
€
40K
|
€
199K
|
€
41K
|
€
52K
|
€
148K
|
€
167K
|
€
152K
|
€
620K
|
€
618K
|
€
599K
|
€
598K
|
€
635K
|
€
629K
|
€
902K
|
€
265K
|
€
246K
|
€
110K
|
€
112K
|
€
157K
|
|
|
|
|
|
|
-
|
€
21K
|
€
588K
|
€
697K
|
€
803K
|
€
908K
|
€
1,01M
|
€
1,11M
|
€
1,20M
|
€
1,29M
|
€
1,37M
|
€
268K
|
€
508K
|
€
555K
|
€
616K
|
€
682K
|
|
|
85,63%
|
89,53%
|
81,60%
|
89,82%
|
88,99%
|
83,45%
|
54,24%
|
48,96%
|
38,69%
|
37,73%
|
37,53%
|
36,72%
|
34,31%
|
33,88%
|
28,69%
|
52,69%
|
29,68%
|
34,66%
|
33,80%
|
22,93%
|
|
|
|
|
|
|
0
|
0,01
|
0,45
|
0,59
|
0,64
|
0,71
|
0,76
|
0,82
|
0,96
|
1
|
1,21
|
0,22
|
1,42
|
1,38
|
1,46
|
2,70
|
|
|
|
5,87
|
3,26
|
3,73
|
7,53
|
0,31
|
2,35
|
1,48
|
14,33
|
16,95
|
16,12
|
15,93
|
16,88
|
24,20
|
87,97
|
25,43
|
261,22
|
21,38
|
27,71
|
18,86
|
|
|
Interest Coverage Ratio
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
-29,89%
|
1,57%
|
-2,30%
|
1,56%
|
1,14%
|
21,69%
|
16,76%
|
-3,20%
|
6,72%
|
8,25%
|
6,18%
|
15,78%
|
6,38%
|
20,82%
|
8,60%
|
75,60%
|
-5,80%
|
1,99%
|
47,56%
|
3,53%
|
|
|
-37,19%
|
-2,62%
|
-6,41%
|
-2,48%
|
-2,56%
|
17,07%
|
9,50%
|
-10,64%
|
-2,68%
|
-3,43%
|
-2,36%
|
7,44%
|
-2,55%
|
12,12%
|
-7,62%
|
70,70%
|
-13,07%
|
-4,95%
|
40,32%
|
-6,62%
|
|
|
-31,84
|
-2,34
|
-5,23
|
-2,23
|
-2,28
|
14,25
|
5,15
|
-5,21
|
-1,04
|
-1,29
|
-0,89
|
2,73
|
-0,87
|
4,11
|
-2,19
|
37,25
|
-3,88
|
-1,72
|
13,63
|
-1,52
|
|
|
-37,19
|
-2,62
|
-6,41
|
-2,48
|
-2,56
|
17,07
|
9,50
|
-10,64
|
-2,68
|
-3,43
|
-2,36
|
7,44
|
-2,55
|
12,12
|
-7,62
|
70,70
|
-13,07
|
-4,95
|
40,32
|
-6,62
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Crédit client
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Crédit fournisseur
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Days Sales Outstanding (DSO)
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Days Sales of Inventory (DSI)
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Inventory Turnover Ratio
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Employés
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Coût salarial par employé
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|