C&
|
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)">
|
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
€
18K
|
€
19K
|
€
16K
|
€
16K
|
€
16K
|
€
28K
|
€
42K
|
€
31K
|
€
18K
|
€
92K
|
€
-2K
|
€
-348
|
€
-1K
|
|
|
€
-15K
|
€
-17K
|
€
-19K
|
€
-10K
|
€
-14K
|
€
-619
|
€
11K
|
€
2K
|
€
-12K
|
€
3K
|
€
-2K
|
€
-358
|
€
-1K
|
|
|
€
-70K
|
€
-55K
|
€
-37K
|
€
-19K
|
€
-9K
|
€
6K
|
€
6K
|
€
-4K
|
€
-6K
|
€
6K
|
€
3K
|
€
5K
|
€
5K
|
|
|
€
12K
|
€
13K
|
€
12K
|
€
12K
|
€
12K
|
€
19K
|
€
33K
|
€
21K
|
€
14K
|
€
20K
|
€
142
|
€
197
|
€
212
|
|
|
Impôts
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Rémunérations et charges sociales
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Dividendes
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Taux de distribution
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
€
15K
|
€
17K
|
€
15K
|
€
15K
|
€
15K
|
€
27K
|
€
41K
|
€
30K
|
€
17K
|
€
23K
|
€
-2K
|
€
-348
|
€
-1K
|
|
|
€
-9K
|
€
-7K
|
€
-9K
|
€
-10K
|
€
-9K
|
€
3K
|
€
17K
|
€
6K
|
€
-7K
|
€
6K
|
€
-2K
|
€
-348
|
€
-1K
|
|
|
€
-15K
|
€
-17K
|
€
-19K
|
€
-10K
|
€
-14K
|
€
-619
|
€
11K
|
€
2K
|
€
-12K
|
€
3K
|
€
-2K
|
€
-358
|
€
-1K
|
|
|
€
0
|
€
0
|
€
0
|
€
0
|
€
0
|
€
0
|
€
0
|
€
0
|
€
141K
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
€
3K
|
€
2K
|
€
134
|
€
11K
|
€
6K
|
€
8K
|
€
4K
|
€
5K
|
€
2K
|
€
7K
|
€
112
|
€
112
|
€
470
|
|
|
€
9K
|
€
7K
|
€
5K
|
€
14K
|
€
10K
|
€
24K
|
€
35K
|
€
26K
|
€
13K
|
€
20K
|
€
-2K
|
€
-358
|
€
-1K
|
|
|
€
-187K
|
€
-169K
|
€
-148K
|
€
-126K
|
€
-113K
|
€
-95K
|
€
-91K
|
€
-98K
|
€
-96K
|
€
60K
|
€
3K
|
|
|
|
|
0.01
|
0.03
|
0.02
|
0.10
|
0.32
|
0.36
|
0.25
|
0.15
|
0.14
|
1.64
|
2.70
|
|
|
|
|
0.01
|
0.03
|
0.02
|
0.10
|
0.32
|
0.36
|
0.25
|
0.15
|
0.14
|
1.64
|
2.70
|
|
|
|
|
0.01
|
0.03
|
0.02
|
0.10
|
0.32
|
0.36
|
0.25
|
0.15
|
0.14
|
1.64
|
2.70
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
€
252K
|
€
278K
|
€
300K
|
€
335K
|
€
399K
|
€
424K
|
€
424K
|
€
436K
|
€
458K
|
€
479K
|
€
5K
|
€
5K
|
€
5K
|
|
|
€
321K
|
€
333K
|
€
338K
|
€
354K
|
€
407K
|
€
419K
|
€
418K
|
€
441K
|
€
464K
|
€
474K
|
€
2K
|
|
|
|
|
€
188K
|
€
172K
|
€
151K
|
€
139K
|
€
165K
|
€
149K
|
€
121K
|
€
116K
|
€
111K
|
€
93K
|
€
2K
|
|
|
|
|
€
131K
|
€
159K
|
€
187K
|
€
214K
|
€
242K
|
€
270K
|
€
297K
|
€
325K
|
€
353K
|
€
380K
|
|
|
|
|
|
-27.71%
|
-19.72%
|
-12.47%
|
-5.53%
|
-2.19%
|
1.31%
|
1.46%
|
-1.03%
|
-1.34%
|
1.15%
|
62.98%
|
100%
|
100%
|
|
|
-1.88
|
-2.90
|
-4.98
|
-11.57
|
-27.68
|
48.44
|
48.06
|
-72.26
|
-57.54
|
69.12
|
|
|
|
|
|
20.87
|
19.72
|
22.76
|
24.17
|
27.42
|
15.45
|
10.24
|
14.66
|
26.85
|
20.68
|
|
|
|
|
|
Interest Coverage Ratio
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
-13.26%
|
-12.51%
|
-14.12%
|
-77.78%
|
-113.22%
|
423.67%
|
563.98%
|
-574.49%
|
-205.2%
|
358.77%
|
-58.79%
|
-7.76%
|
-24.75%
|
|
|
21.44%
|
31.66%
|
50.51%
|
52.83%
|
163.69%
|
-11.12%
|
172.7%
|
-36.27%
|
189.77%
|
47.2%
|
-58.79%
|
-7.76%
|
-24.75%
|
|
|
-5.94
|
-6.24
|
-6.30
|
-2.92
|
-3.59
|
-0.15
|
2.52
|
0.37
|
-2.54
|
0.54
|
-37.02
|
-7.76
|
-24.75
|
|
|
21.44
|
31.66
|
50.51
|
52.83
|
163.69
|
-11.12
|
172.70
|
-36.27
|
189.77
|
47.20
|
-58.79
|
-7.76
|
-24.75
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Crédit client
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Crédit fournisseur
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Days Sales Outstanding (DSO)
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Days Sales of Inventory (DSI)
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Inventory Turnover Ratio
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Employés
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Coût salarial par employé
|
|
|
|
|
|
|
|
|
|
|
|
|
|