CV
|
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)">
|
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
€
139K
|
€
109K
|
€
-2K
|
€
39K
|
€
90K
|
€
100K
|
€
242K
|
€
187K
|
€
1.18M
|
€
247K
|
€
257K
|
€
142K
|
€
31K
|
€
-2K
|
€
-7K
|
€
15K
|
€
1K
|
€
12K
|
|
|
€
21K
|
€
-8K
|
€
-105K
|
€
-40K
|
€
-36K
|
€
452K
|
€
86K
|
€
93K
|
€
1.09M
|
€
123K
|
€
186K
|
€
72K
|
€
41K
|
€
-78K
|
€
-8K
|
€
14K
|
€
-7K
|
€
2K
|
|
|
€
1.75M
|
€
1.73M
|
€
1.74M
|
€
1.84M
|
€
1.88M
|
€
1.92M
|
€
1.46M
|
€
1.38M
|
€
1.28M
|
€
198K
|
€
75K
|
€
-111K
|
€
-183K
|
€
-223K
|
€
-146K
|
€
-138K
|
€
-151K
|
€
-144K
|
|
|
€
194K
|
€
170K
|
€
82K
|
€
121K
|
€
157K
|
€
163K
|
€
255K
|
€
206K
|
€
1.14M
|
€
199K
|
€
233K
|
€
112K
|
€
21K
|
-
|
-
|
€
11K
|
€
561
|
€
10K
|
|
|
|
|
€
26
|
€
13
|
€
22
|
€
3K
|
€
24K
|
€
15K
|
€
31K
|
€
58K
|
|
|
|
|
€
2K
|
€
3K
|
|
€
420
|
|
|
Rémunérations et charges sociales
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Dividendes
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Taux de distribution
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
€
130K
|
€
101K
|
€
-37K
|
€
32K
|
€
83K
|
€
77K
|
€
236K
|
€
181K
|
€
1.18M
|
€
241K
|
€
251K
|
€
136K
|
€
25K
|
€
-6K
|
€
-8K
|
€
14K
|
€
680
|
€
12K
|
|
|
€
22K
|
€
-8K
|
€
-104K
|
€
-38K
|
€
-31K
|
€
7K
|
€
108K
|
€
122K
|
€
1.12M
|
€
182K
|
€
186K
|
€
72K
|
€
-25K
|
€
-78K
|
€
-8K
|
€
14K
|
€
441
|
€
11K
|
|
|
€
24K
|
€
-6K
|
€
-102K
|
€
-37K
|
€
-33K
|
€
455K
|
€
40K
|
€
93K
|
€
1.09M
|
€
123K
|
€
186K
|
€
72K
|
€
41K
|
€
-78K
|
€
-8K
|
€
14K
|
€
-7K
|
€
2K
|
|
|
€
1K
|
€
0
|
€
827K
|
€
764K
|
€
450K
|
€
3K
|
€
432K
|
€
1K
|
€
1K
|
€
-131K
|
€
3K
|
€
265K
|
€
-117K
|
€
1.22M
|
|
|
-
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
€
61K
|
€
294K
|
€
134K
|
€
787K
|
€
1.54M
|
€
863K
|
€
137K
|
€
177K
|
€
1.98M
|
€
4K
|
€
56K
|
€
20K
|
€
55K
|
€
2K
|
€
33K
|
€
30K
|
€
13K
|
€
3K
|
|
|
€
130K
|
€
100K
|
€
-38K
|
€
30K
|
€
78K
|
€
522K
|
€
214K
|
€
152K
|
€
1.15M
|
€
182K
|
€
250K
|
€
136K
|
€
91K
|
€
-6K
|
€
-8K
|
€
14K
|
€
-7K
|
€
2K
|
|
|
€
1.29M
|
€
1.50M
|
€
931K
|
€
779K
|
€
1.52M
|
€
874K
|
€
248K
|
€
130K
|
€
2.28M
|
€
-261K
|
€
59K
|
€
21K
|
€
41K
|
€
4K
|
€
29K
|
€
27K
|
€
13K
|
€
12K
|
|
|
13.64
|
12.56
|
10.62
|
22.58
|
46.89
|
22.89
|
7.29
|
3.73
|
21.99
|
0.04
|
10.63
|
4.92
|
3.02
|
2.46
|
7.42
|
8.85
|
27.96
|
14.84
|
|
|
4.09
|
-23.24
|
8.05
|
28.05
|
59.29
|
27.65
|
7.99
|
4.02
|
33.52
|
-0.06
|
-16.97
|
-7.44
|
5.26
|
-18.20
|
7.42
|
8.85
|
29.08
|
14.84
|
|
|
34.19
|
28.99
|
16.63
|
54.82
|
127.22
|
137.15
|
160.17
|
128.77
|
89.10
|
100.36
|
3,981.27
|
5,458.62
|
244.81
|
2,148.92
|
7.42
|
8.85
|
28.51
|
14.84
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
€
4.73M
|
€
4.44M
|
€
3.92M
|
€
3.89M
|
€
5.18M
|
€
6.08M
|
€
7.21M
|
€
6.78M
|
€
8.94M
|
€
7.12M
|
€
6.10M
|
€
6.44M
|
€
5.28M
|
€
3.79M
|
€
52K
|
€
30K
|
€
14K
|
€
14K
|
|
|
€
2.96M
|
€
2.70M
|
€
2.17M
|
€
2.03M
|
€
3.29M
|
€
4.14M
|
€
5.73M
|
€
5.40M
|
€
7.65M
|
€
6.92M
|
€
6.03M
|
€
6.55M
|
€
5.46M
|
€
4.01M
|
€
198K
|
€
168K
|
€
165K
|
€
158K
|
|
|
€
61K
|
€
58K
|
€
63K
|
€
33K
|
€
30K
|
€
37K
|
€
38K
|
€
46K
|
€
90K
|
€
59K
|
€
1K
|
€
889
|
€
16K
|
€
1K
|
€
4K
|
€
3K
|
€
476
|
€
903
|
|
|
€
2.86M
|
€
2.57M
|
€
2.07M
|
€
2.00M
|
€
3.25M
|
€
4.10M
|
€
5.69M
|
€
5.35M
|
€
7.54M
|
€
6.65M
|
€
6.02M
|
€
6.54M
|
€
5.44M
|
€
4.01M
|
€
194K
|
€
164K
|
€
164K
|
€
157K
|
|
|
37.03%
|
38.97%
|
44.37%
|
47.38%
|
36.31%
|
31.56%
|
20.28%
|
20.31%
|
14.37%
|
2.78%
|
1.23%
|
-1.73%
|
-3.46%
|
-5.9%
|
-278.44%
|
-453.53%
|
-1095.61%
|
-1035.39%
|
|
|
1.64
|
1.48
|
1.19
|
1.08
|
1.73
|
2.14
|
3.89
|
3.89
|
5.88
|
33.56
|
80.54
|
-58.91
|
-29.77
|
-17.94
|
-1.33
|
-1.20
|
-1.09
|
-1.09
|
|
|
22.74
|
26.68
|
|
62.94
|
39.72
|
53.75
|
24.25
|
29.85
|
6.51
|
28.77
|
24.05
|
48.06
|
214.17
|
|
|
12.13
|
242.54
|
13.56
|
|
|
Interest Coverage Ratio
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
7.41%
|
5.79%
|
-2.2%
|
1.63%
|
4.14%
|
27.22%
|
14.6%
|
11.03%
|
89.2%
|
92.03%
|
334.95%
|
-122.52%
|
-49.9%
|
2.72%
|
5.42%
|
-10.05%
|
4.8%
|
-1.23%
|
|
|
1.21%
|
-0.49%
|
-6.02%
|
-2.16%
|
-1.91%
|
23.58%
|
5.85%
|
6.75%
|
84.57%
|
62.27%
|
248.61%
|
-64.51%
|
-22.29%
|
34.71%
|
5.71%
|
-9.88%
|
4.96%
|
-1.06%
|
|
|
0.45
|
-0.19
|
-2.67
|
-1.02
|
-0.69
|
7.44
|
1.19
|
1.37
|
12.15
|
1.73
|
3.05
|
1.11
|
0.77
|
-2.05
|
-15.90
|
44.81
|
-54.31
|
10.97
|
|
|
1.21
|
-0.49
|
-6.02
|
-2.16
|
-1.91
|
23.58
|
5.85
|
6.75
|
84.57
|
62.27
|
248.61
|
-64.51
|
-22.29
|
34.71
|
5.71
|
-9.88
|
4.96
|
-1.06
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Crédit client
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Crédit fournisseur
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Days Sales Outstanding (DSO)
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Days Sales of Inventory (DSI)
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
0.00
|
0.00
|
0.00
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Employés
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Coût salarial par employé
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|