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)">
|
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
€
45K
|
€
17K
|
€
6K
|
€
75K
|
€
53K
|
€
4K
|
€
-1K
|
€
16K
|
€
69K
|
€
49K
|
€
31K
|
€
25K
|
€
34K
|
€
32K
|
€
32K
|
€
35K
|
€
33K
|
€
33K
|
€
32K
|
€
2K
|
|
|
€
26K
|
€
82
|
€
-12K
|
€
41K
|
€
37K
|
€
-11K
|
€
22K
|
€
1K
|
€
27K
|
€
-23K
|
€
-19K
|
€
-15K
|
€
-6K
|
€
-11K
|
€
-9K
|
€
-11K
|
€
-19K
|
€
-13K
|
€
-14K
|
€
-5K
|
|
|
€
212K
|
€
186K
|
€
186K
|
€
198K
|
€
157K
|
€
120K
|
€
132K
|
€
109K
|
€
108K
|
€
81K
|
€
104K
|
€
124K
|
€
139K
|
€
145K
|
€
156K
|
€
165K
|
€
176K
|
€
120K
|
€
133K
|
€
148K
|
|
|
€
51K
|
€
20K
|
€
12K
|
€
82K
|
€
61K
|
€
6K
|
€
7K
|
€
16K
|
€
61K
|
€
6K
|
€
18K
|
€
20K
|
€
29K
|
€
29K
|
€
32K
|
€
32K
|
€
33K
|
€
25K
|
€
34K
|
€
8K
|
|
|
€
6K
|
|
€
15K
|
€
15K
|
€
114
|
|
|
|
€
1K
|
€
1K
|
€
917
|
|
|
|
|
|
|
|
|
|
|
|
Rémunérations et charges sociales
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Dividendes
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Taux de distribution
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
€
42K
|
€
11K
|
€
3K
|
€
71K
|
€
51K
|
€
2K
|
€
-3K
|
€
13K
|
€
63K
|
€
5K
|
€
20K
|
€
20K
|
€
31K
|
€
29K
|
€
30K
|
€
31K
|
€
32K
|
€
30K
|
€
29K
|
€
2K
|
|
|
€
30K
|
€
-686
|
€
-10K
|
€
59K
|
€
41K
|
€
-8K
|
€
-13K
|
€
5K
|
€
55K
|
€
-13K
|
€
-9K
|
€
-9K
|
€
8K
|
€
6K
|
€
7K
|
€
8K
|
€
9K
|
€
7K
|
€
6K
|
€
-2K
|
|
|
€
26K
|
€
82
|
€
-12K
|
€
41K
|
€
37K
|
€
-11K
|
€
22K
|
€
1K
|
€
27K
|
€
-23K
|
€
-19K
|
€
-15K
|
€
-6K
|
€
-11K
|
€
-9K
|
€
-11K
|
€
-19K
|
€
-13K
|
€
-14K
|
€
-5K
|
|
|
€
0
|
€
-4K
|
€
2K
|
€
29K
|
€
4K
|
€
0
|
€
10K
|
-
|
€
-92K
|
-
|
€
10K
|
€
-47K
|
€
0
|
€
0
|
€
0
|
€
0
|
€
0
|
€
0
|
€
0
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
€
20
|
€
52K
|
€
42K
|
|
|
€
5K
|
€
10K
|
€
572
|
€
8K
|
€
34K
|
€
25K
|
€
20K
|
€
15K
|
€
25K
|
€
2K
|
€
4K
|
€
6K
|
€
283
|
|
|
€
38K
|
€
12K
|
€
2K
|
€
53K
|
€
46K
|
€
-2K
|
€
32K
|
€
9K
|
€
36K
|
€
-5K
|
€
10K
|
€
14K
|
€
17K
|
€
12K
|
€
14K
|
€
12K
|
€
4K
|
€
10K
|
€
8K
|
€
-1K
|
|
|
€
52K
|
€
48K
|
€
48K
|
€
41K
|
€
33K
|
€
5K
|
€
24K
|
€
15K
|
€
21K
|
€
-17K
|
€
-23K
|
€
-16K
|
€
17K
|
€
18K
|
€
23K
|
€
24K
|
€
28K
|
€
-37K
|
€
-33K
|
€
-22K
|
|
|
2,07
|
2,10
|
2,28
|
1,52
|
1,64
|
1,12
|
1,90
|
1,45
|
1,35
|
0,71
|
0,63
|
0,68
|
1,38
|
1,46
|
1,67
|
1,57
|
1,54
|
0,39
|
0,19
|
0,09
|
|
|
2,07
|
2,10
|
2,28
|
1,52
|
1,64
|
1,12
|
1,90
|
1,45
|
1,35
|
0,71
|
0,46
|
0,68
|
1,38
|
1,46
|
1,67
|
1,57
|
1,54
|
0,39
|
0,19
|
0,09
|
|
|
2,07
|
2,10
|
2,28
|
1,52
|
1,64
|
1,12
|
1,90
|
1,45
|
1,35
|
0,72
|
0,63
|
0,73
|
1,43
|
1,46
|
1,69
|
1,58
|
1,55
|
0,40
|
0,20
|
0,09
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
€
284K
|
€
273K
|
€
283K
|
€
328K
|
€
276K
|
€
243K
|
€
253K
|
€
251K
|
€
289K
|
€
300K
|
€
345K
|
€
368K
|
€
432K
|
€
450K
|
€
473K
|
€
506K
|
€
541K
|
€
509K
|
€
516K
|
€
533K
|
|
|
€
72K
|
€
87K
|
€
97K
|
€
131K
|
€
119K
|
€
123K
|
€
122K
|
€
142K
|
€
181K
|
€
219K
|
€
241K
|
€
245K
|
€
293K
|
€
305K
|
€
317K
|
€
342K
|
€
365K
|
€
389K
|
€
383K
|
€
385K
|
|
|
€
48K
|
€
44K
|
€
38K
|
€
79K
|
€
51K
|
€
42K
|
€
26K
|
€
34K
|
€
60K
|
€
59K
|
€
63K
|
€
46K
|
€
43K
|
€
38K
|
€
33K
|
€
42K
|
€
51K
|
€
60K
|
€
40K
|
€
25K
|
|
|
€
24K
|
€
43K
|
€
59K
|
€
52K
|
€
67K
|
€
82K
|
€
95K
|
€
108K
|
€
121K
|
€
160K
|
€
178K
|
€
195K
|
€
249K
|
€
267K
|
€
283K
|
€
299K
|
€
314K
|
€
328K
|
€
341K
|
€
361K
|
|
|
74,60%
|
68,28%
|
65,77%
|
60,25%
|
56,99%
|
49,35%
|
51,94%
|
43,44%
|
37,44%
|
26,93%
|
30,19%
|
33,58%
|
32,12%
|
32,21%
|
33,01%
|
32,52%
|
32,52%
|
23,58%
|
25,82%
|
27,69%
|
|
|
0,11
|
0,23
|
0,32
|
0,26
|
0,43
|
0,68
|
0,72
|
0,99
|
1,12
|
1,98
|
1,71
|
1,58
|
1,80
|
1,84
|
1,81
|
1,82
|
1,78
|
2,73
|
2,56
|
2,44
|
|
|
1,72
|
7,53
|
28,51
|
1,83
|
2,34
|
78,70
|
|
10,69
|
2,87
|
42,43
|
11,86
|
11,95
|
9,61
|
10,47
|
10,60
|
11,12
|
11,50
|
13,17
|
13,09
|
252,52
|
|
|
Interest Coverage Ratio
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
17,82%
|
6,58%
|
0,94%
|
26,55%
|
29,48%
|
-1,77%
|
24,18%
|
8,59%
|
32,96%
|
-6,37%
|
9,15%
|
11,29%
|
11,92%
|
8,04%
|
9,11%
|
6,99%
|
2,16%
|
8,00%
|
6,29%
|
-0,99%
|
|
|
12,06%
|
0,04%
|
-6,30%
|
20,59%
|
23,52%
|
-9,56%
|
17,07%
|
0,97%
|
25,26%
|
-29,00%
|
-18,69%
|
-12,17%
|
-4,50%
|
-7,67%
|
-5,49%
|
-6,85%
|
-10,79%
|
-10,99%
|
-10,82%
|
-3,66%
|
|
|
9,00
|
0,03
|
-4,14
|
12,40
|
13,40
|
-4,72
|
8,87
|
0,42
|
9,46
|
-7,81
|
-5,64
|
-4,09
|
-1,45
|
-2,47
|
-1,81
|
-2,23
|
-3,51
|
-2,59
|
-2,79
|
-1,01
|
|
|
12,06
|
0,04
|
-6,30
|
20,59
|
23,52
|
-9,56
|
17,07
|
0,97
|
25,26
|
-29,00
|
-18,69
|
-12,17
|
-4,50
|
-7,67
|
-5,49
|
-6,85
|
-10,79
|
-10,99
|
-10,82
|
-3,66
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Crédit client
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Crédit fournisseur
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Days Sales Outstanding (DSO)
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Days Sales of Inventory (DSI)
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
0
|
0
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Employés
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Coût salarial par employé
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|