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)">
|
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
€
26K
|
€
36K
|
€
20K
|
€
28K
|
€
40K
|
€
46K
|
€
42K
|
€
52K
|
€
48K
|
€
41K
|
€
39K
|
€
42K
|
€
42K
|
€
49K
|
€
53K
|
€
52K
|
€
52K
|
€
71K
|
€
51K
|
|
|
€
-30K
|
€
-19K
|
€
-37K
|
€
-26K
|
€
-12K
|
€
-5K
|
€
-10K
|
€
-1K
|
€
-20K
|
€
-13K
|
€
-9K
|
€
-40K
|
€
172K
|
€
12K
|
€
15K
|
€
13K
|
€
6K
|
€
35K
|
€
12K
|
|
|
€
610K
|
€
640K
|
€
660K
|
€
697K
|
€
723K
|
€
734K
|
€
730K
|
€
741K
|
€
729K
|
€
749K
|
€
762K
|
€
772K
|
€
812K
|
€
639K
|
€
727K
|
€
713K
|
€
699K
|
€
694K
|
€
659K
|
|
|
€
43K
|
€
55K
|
€
40K
|
€
52K
|
€
65K
|
€
73K
|
€
66K
|
€
79K
|
€
76K
|
€
71K
|
€
68K
|
€
72K
|
€
81K
|
€
73K
|
€
81K
|
€
80K
|
€
79K
|
€
95K
|
€
69K
|
|
|
€
370
|
€
360
|
€
339
|
€
613
|
€
293
|
€
592
|
€
321
|
€
337
|
€
380
|
€
130
|
€
118
|
|
|
|
|
|
|
€
2K
|
|
|
|
Rémunérations et charges sociales
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Dividendes
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Taux de distribution
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
€
14K
|
€
25K
|
€
8K
|
€
18K
|
€
31K
|
€
38K
|
€
31K
|
€
44K
|
€
41K
|
€
35K
|
€
32K
|
€
36K
|
€
36K
|
€
43K
|
€
47K
|
€
47K
|
€
46K
|
€
63K
|
€
45K
|
|
|
€
-32K
|
€
-22K
|
€
-39K
|
€
-27K
|
€
-14K
|
€
-6K
|
€
-11K
|
€
1K
|
€
-25K
|
€
-13K
|
€
-14K
|
€
-45K
|
€
-3K
|
€
11K
|
€
14K
|
€
13K
|
€
13K
|
€
30K
|
€
14K
|
|
|
€
-25K
|
€
-13K
|
€
-30K
|
€
-18K
|
€
-4K
|
€
3K
|
€
-3K
|
€
9K
|
€
-13K
|
€
-3K
|
€
303
|
€
-32K
|
€
-2K
|
€
12K
|
€
15K
|
€
13K
|
€
6K
|
€
35K
|
€
12K
|
|
|
€
21K
|
€
13K
|
€
8K
|
€
12K
|
€
7K
|
€
26K
|
€
1K
|
€
24K
|
€
185K
|
€
21K
|
€
21K
|
€
324K
|
€
-33K
|
€
2K
|
€
12K
|
€
3K
|
€
7K
|
€
26K
|
€
29K
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
€
87K
|
€
120K
|
€
118K
|
€
134K
|
€
147K
|
€
142K
|
€
145K
|
€
125K
|
€
120K
|
€
174K
|
€
167K
|
€
188K
|
€
462K
|
€
251K
|
€
218K
|
€
186K
|
€
124K
|
€
106K
|
€
93K
|
|
|
€
15K
|
€
27K
|
€
10K
|
€
20K
|
€
33K
|
€
40K
|
€
32K
|
€
41K
|
€
46K
|
€
34K
|
€
37K
|
€
41K
|
€
211K
|
€
44K
|
€
48K
|
€
47K
|
€
39K
|
€
68K
|
€
44K
|
|
|
€
123K
|
€
141K
|
€
140K
|
€
151K
|
€
157K
|
€
143K
|
€
142K
|
€
123K
|
€
116K
|
€
175K
|
€
167K
|
€
156K
|
€
444K
|
€
114K
|
€
176K
|
€
144K
|
€
89K
|
€
60K
|
€
26K
|
|
|
9,61
|
8,19
|
10,09
|
9,52
|
10,74
|
8,53
|
9,75
|
10,07
|
9,87
|
56,43
|
20,44
|
4,98
|
18,28
|
1,80
|
4,86
|
3,90
|
2,62
|
1,95
|
1,36
|
|
|
9,61
|
8,19
|
10,09
|
9,52
|
10,74
|
8,53
|
9,75
|
10,07
|
9,87
|
56,43
|
20,44
|
4,98
|
18,28
|
1,80
|
4,86
|
3,90
|
2,62
|
1,95
|
1,36
|
|
|
10,45
|
9,51
|
10,09
|
10,97
|
15,02
|
10,03
|
13,20
|
13,47
|
11,75
|
87,39
|
23,51
|
5,05
|
19,17
|
1,81
|
4,92
|
3,94
|
2,62
|
1,95
|
1,36
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
€
662K
|
€
710K
|
€
737K
|
€
790K
|
€
827K
|
€
854K
|
€
868K
|
€
888K
|
€
898K
|
€
828K
|
€
851K
|
€
896K
|
€
927K
|
€
786K
|
€
781K
|
€
774K
|
€
754K
|
€
760K
|
€
745K
|
|
|
€
18K
|
€
34K
|
€
40K
|
€
52K
|
€
61K
|
€
74K
|
€
81K
|
€
88K
|
€
97K
|
€
3K
|
€
9K
|
€
39K
|
€
26K
|
€
146K
|
€
54K
|
€
61K
|
€
55K
|
€
67K
|
€
87K
|
|
|
€
13K
|
€
17K
|
€
15K
|
€
15K
|
€
12K
|
€
16K
|
€
12K
|
€
10K
|
€
11K
|
€
2K
|
€
7K
|
€
39K
|
€
24K
|
€
141K
|
€
45K
|
€
49K
|
€
55K
|
€
63K
|
€
74K
|
|
|
€
4K
|
€
15K
|
€
24K
|
€
35K
|
€
45K
|
€
55K
|
€
65K
|
€
74K
|
€
84K
|
|
|
|
|
€
4K
|
€
8K
|
€
12K
|
|
€
4K
|
€
12K
|
|
|
92,17%
|
90,17%
|
89,48%
|
88,24%
|
87,43%
|
86,03%
|
84,15%
|
83,44%
|
81,20%
|
90,50%
|
89,54%
|
86,10%
|
87,55%
|
81,39%
|
93,14%
|
92,10%
|
92,73%
|
91,22%
|
88,39%
|
|
|
0,01
|
0,02
|
0,04
|
0,05
|
0,06
|
0,07
|
0,09
|
0,10
|
0,12
|
|
|
|
|
0,01
|
0,01
|
0,02
|
|
0,01
|
0,02
|
|
|
1,33
|
1,39
|
5,06
|
2,86
|
1,98
|
1,94
|
2,58
|
2,01
|
2,35
|
0,09
|
0,27
|
1,10
|
0,72
|
3,42
|
1,13
|
1,31
|
1,19
|
1,06
|
1,91
|
|
|
Interest Coverage Ratio
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
2,52%
|
4,16%
|
1,45%
|
2,85%
|
4,55%
|
5,38%
|
4,41%
|
5,60%
|
6,31%
|
4,59%
|
4,80%
|
5,29%
|
25,95%
|
6,84%
|
6,55%
|
6,56%
|
5,61%
|
9,76%
|
6,66%
|
|
|
-4,92%
|
-3,03%
|
-5,60%
|
-3,70%
|
-1,62%
|
-0,62%
|
-1,40%
|
-0,18%
|
-2,70%
|
-1,75%
|
-1,21%
|
-5,16%
|
21,21%
|
1,85%
|
2,02%
|
1,88%
|
0,83%
|
5,00%
|
1,87%
|
|
|
-4,54
|
-2,74
|
-5,01
|
-3,27
|
-1,42
|
-0,54
|
-1,18
|
-0,15
|
-2,20
|
-1,58
|
-1,09
|
-4,44
|
18,57
|
1,51
|
1,88
|
1,73
|
0,77
|
4,56
|
1,65
|
|
|
-4,92
|
-3,03
|
-5,60
|
-3,70
|
-1,62
|
-0,62
|
-1,40
|
-0,18
|
-2,70
|
-1,75
|
-1,21
|
-5,16
|
21,21
|
1,85
|
2,02
|
1,88
|
0,83
|
5,00
|
1,87
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Crédit client
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Crédit fournisseur
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Days Sales Outstanding (DSO)
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Days Sales of Inventory (DSI)
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Inventory Turnover Ratio
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Employés
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Coût salarial par employé
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|