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)">
|
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)">
|
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
€
42K
|
€
43K
|
€
46K
|
€
46K
|
€
47K
|
€
47K
|
€
46K
|
€
46K
|
€
42K
|
€
40K
|
€
36K
|
€
40K
|
€
37K
|
€
39K
|
€
34K
|
€
35K
|
€
35K
|
€
35K
|
€
22K
|
€
254K
|
|
|
€
11K
|
€
12K
|
€
2K
|
€
5K
|
€
3K
|
€
2K
|
€
974
|
€
647
|
€
-7K
|
€
-1K
|
€
-6K
|
€
-700
|
€
791
|
€
7K
|
€
-4K
|
€
1K
|
€
5K
|
€
5K
|
€
6K
|
€
235K
|
|
|
€
215K
|
€
204K
|
€
192K
|
€
190K
|
€
185K
|
€
183K
|
€
180K
|
€
179K
|
€
179K
|
€
186K
|
€
187K
|
€
193K
|
€
194K
|
€
193K
|
€
186K
|
€
190K
|
€
188K
|
€
184K
|
€
179K
|
€
173K
|
|
|
€
49K
|
€
49K
|
€
45K
|
€
52K
|
€
52K
|
€
45K
|
€
38K
|
€
44K
|
€
41K
|
€
40K
|
€
37K
|
€
33K
|
€
37K
|
€
38K
|
€
35K
|
€
30K
|
€
30K
|
€
29K
|
€
24K
|
€
286K
|
|
|
€
13K
|
€
4K
|
|
€
815
|
€
671
|
€
659
|
|
€
4K
|
€
4K
|
€
2K
|
€
2K
|
|
€
3K
|
€
3K
|
€
416
|
€
4K
|
€
5K
|
€
6K
|
€
7K
|
€
4K
|
|
|
Rémunérations et charges sociales
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Dividendes
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
€
180K
|
|
Taux de distribution
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
76,70%
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
€
39K
|
€
40K
|
€
43K
|
€
44K
|
€
44K
|
€
44K
|
€
43K
|
€
44K
|
€
40K
|
€
37K
|
€
34K
|
€
38K
|
€
35K
|
€
37K
|
€
33K
|
€
33K
|
€
33K
|
€
31K
|
€
21K
|
€
253K
|
|
|
€
29K
|
€
31K
|
€
12K
|
€
13K
|
€
11K
|
€
10K
|
€
9K
|
€
8K
|
€
783
|
€
5K
|
€
2K
|
€
6K
|
€
7K
|
€
8K
|
€
3K
|
€
4K
|
€
6K
|
€
4K
|
€
-6K
|
€
224K
|
|
|
€
11K
|
€
12K
|
€
2K
|
€
5K
|
€
3K
|
€
2K
|
€
974
|
€
647
|
€
-7K
|
€
-1K
|
€
-6K
|
€
-700
|
€
791
|
€
7K
|
€
-4K
|
€
1K
|
€
5K
|
€
5K
|
€
6K
|
€
235K
|
|
|
-
|
-
|
€
0
|
€
0
|
€
0
|
€
0
|
-
|
€
0
|
€
36K
|
€
0
|
€
4K
|
€
3K
|
€
0
|
€
0
|
€
15K
|
€
22K
|
€
0
|
€
0
|
€
-43K
|
€
186K
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
€
157K
|
€
128K
|
€
98K
|
€
67K
|
€
26K
|
€
7K
|
€
158K
|
€
77K
|
€
94K
|
€
86K
|
€
51K
|
€
201K
|
€
190K
|
€
155K
|
€
30K
|
€
18K
|
€
156K
|
€
49K
|
€
22K
|
€
8K
|
|
|
€
22K
|
€
22K
|
€
32K
|
€
36K
|
€
37K
|
€
36K
|
€
36K
|
€
36K
|
€
32K
|
€
31K
|
€
26K
|
€
31K
|
€
30K
|
€
36K
|
€
26K
|
€
30K
|
€
32K
|
€
32K
|
€
33K
|
€
264K
|
|
|
€
131K
|
€
110K
|
|
€
56K
|
€
20K
|
€
-17K
|
€
-53K
|
€
118K
|
€
82K
|
€
86K
|
€
50K
|
€
18K
|
€
197K
|
€
162K
|
€
121K
|
€
105K
|
€
91K
|
€
261K
|
€
225K
|
€
144K
|
|
|
6,06
|
6,55
|
|
6,05
|
2,81
|
0,42
|
0,76
|
8,13
|
7,79
|
34,86
|
7,87
|
1,08
|
35,18
|
50,23
|
3,10
|
1,06
|
1,04
|
1,13
|
3,98
|
1,25
|
|
|
-1 156,27
|
-13,18
|
|
-16,96
|
-7,68
|
0,88
|
0,81
|
75,43
|
-35,14
|
35,57
|
10,59
|
1,16
|
35,58
|
59,63
|
3,10
|
1,13
|
1,13
|
1,18
|
3,99
|
1,31
|
|
|
12,18
|
26,01
|
|
18,80
|
8,88
|
0,57
|
0,79
|
14,67
|
20,02
|
35,21
|
9,03
|
1,12
|
35,38
|
54,53
|
3,10
|
1,09
|
1,08
|
1,15
|
3,98
|
1,28
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
€
426K
|
€
408K
|
€
387K
|
€
386K
|
€
381K
|
€
395K
|
€
584K
|
€
587K
|
€
582K
|
€
579K
|
€
580K
|
€
782K
|
€
782K
|
€
774K
|
€
816K
|
€
2,63M
|
€
2,83M
|
€
3,01M
|
€
1,01M
|
€
1,49M
|
|
|
€
210K
|
€
204K
|
€
195K
|
€
195K
|
€
195K
|
€
213K
|
€
404K
|
€
408K
|
€
403K
|
€
394K
|
€
393K
|
€
589K
|
€
588K
|
€
581K
|
€
630K
|
€
2,44M
|
€
2,64M
|
€
2,82M
|
€
834K
|
€
1,32M
|
|
|
€
13K
|
€
5K
|
|
€
4K
|
€
3K
|
€
21K
|
€
212K
|
€
9K
|
€
5K
|
€
3K
|
€
6K
|
€
207K
|
€
6K
|
€
3K
|
€
58K
|
€
1,81M
|
€
2,00M
|
€
2,01M
|
€
75K
|
€
554K
|
|
|
€
184K
|
€
184K
|
€
184K
|
€
184K
|
€
184K
|
€
184K
|
€
184K
|
€
391K
|
€
391K
|
€
391K
|
€
386K
|
€
375K
|
€
582K
|
€
577K
|
€
572K
|
€
567K
|
€
562K
|
€
764K
|
€
759K
|
€
754K
|
|
|
50,59%
|
49,97%
|
49,63%
|
49,34%
|
48,70%
|
46,21%
|
30,88%
|
30,56%
|
30,72%
|
32,06%
|
32,22%
|
24,69%
|
24,80%
|
24,96%
|
22,79%
|
7,21%
|
6,66%
|
6,11%
|
17,67%
|
11,60%
|
|
|
0,86
|
0,90
|
0,96
|
0,97
|
0,99
|
1,01
|
1,02
|
2,18
|
2,19
|
2,11
|
2,07
|
1,94
|
3
|
2,99
|
3,08
|
2,99
|
2,98
|
4,16
|
4,24
|
4,35
|
|
|
5,37
|
5,06
|
4,55
|
4,48
|
4,39
|
4,82
|
9,31
|
9,34
|
10,05
|
10,52
|
11,53
|
15,59
|
16,57
|
15,80
|
19,27
|
74,41
|
79,07
|
89,68
|
40,37
|
5,21
|
|
|
Interest Coverage Ratio
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
10,11%
|
10,64%
|
16,70%
|
18,86%
|
19,71%
|
19,84%
|
19,77%
|
20,04%
|
18,09%
|
16,70%
|
13,86%
|
15,89%
|
15,32%
|
18,64%
|
13,83%
|
15,93%
|
16,88%
|
17,34%
|
18,40%
|
152,35%
|
|
|
5,33%
|
5,83%
|
0,89%
|
2,53%
|
1,46%
|
1,32%
|
0,54%
|
0,36%
|
-3,92%
|
-0,59%
|
-3,41%
|
-0,36%
|
0,41%
|
3,67%
|
-1,98%
|
0,67%
|
2,46%
|
2,56%
|
3,23%
|
135,44%
|
|
|
2,70
|
2,92
|
0,44
|
1,25
|
0,71
|
0,61
|
0,17
|
0,11
|
-1,20
|
-0,19
|
-1,10
|
-0,09
|
0,10
|
0,92
|
-0,45
|
0,05
|
0,16
|
0,16
|
0,57
|
15,71
|
|
|
5,33
|
5,83
|
0,89
|
2,53
|
1,46
|
1,32
|
0,54
|
0,36
|
-3,92
|
-0,59
|
-3,41
|
-0,36
|
0,41
|
3,67
|
-1,98
|
0,67
|
2,46
|
2,56
|
3,23
|
135,44
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Crédit client
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
14
|
|
Crédit fournisseur
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Days Sales Outstanding (DSO)
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
14,00
|
|
Days Sales of Inventory (DSI)
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Inventory Turnover Ratio
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Employés
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Coût salarial par employé
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|