DP
|
max) max = w;
}
}
const wClamped = Math.max(120, Math.min(800, max));
colWidths[''] = wClamped;
save && save();
})(event)">
|
2026
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)">
|
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
€
85K
|
€
68K
|
€
115K
|
€
29K
|
€
15K
|
€
13K
|
€
17K
|
€
20K
|
€
10K
|
€
47K
|
€
59K
|
€
66K
|
€
70K
|
€
64K
|
€
50K
|
€
48K
|
€
35K
|
€
20K
|
€
27K
|
€
29K
|
|
|
€
42K
|
€
27K
|
€
77K
|
€
4K
|
€
-10K
|
€
-11K
|
€
-15K
|
€
-7K
|
€
-31K
|
€
-7K
|
€
6K
|
€
11K
|
€
14K
|
€
3K
|
€
-2K
|
€
-11K
|
€
-9K
|
€
67K
|
€
904
|
€
523
|
|
|
€
228K
|
€
187K
|
€
160K
|
€
82K
|
€
78K
|
€
209K
|
€
220K
|
€
235K
|
€
242K
|
€
274K
|
€
280K
|
€
275K
|
€
264K
|
€
251K
|
€
248K
|
€
250K
|
€
261K
|
€
411K
|
€
344K
|
€
343K
|
|
|
€
94K
|
€
66K
|
€
111K
|
€
21K
|
€
10K
|
€
19K
|
€
21K
|
€
25K
|
€
12K
|
€
31K
|
€
33K
|
€
44K
|
€
50K
|
€
42K
|
€
32K
|
€
36K
|
€
39K
|
€
35K
|
€
36K
|
€
38K
|
|
|
€
16K
|
€
6K
|
€
12K
|
€
512
|
€
6K
|
€
2K
|
€
4K
|
€
2K
|
€
4K
|
€
4K
|
€
4K
|
€
5K
|
€
6K
|
€
3K
|
€
288
|
€
2K
|
€
3K
|
€
6K
|
€
5K
|
€
5K
|
|
|
€
2K
|
|
|
|
|
|
|
|
|
€
1K
|
€
5K
|
|
€
1K
|
€
1K
|
|
|
|
|
|
|
|
|
Dividendes
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Taux de distribution
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
€
77K
|
€
61K
|
€
110K
|
€
24K
|
€
10K
|
€
9K
|
€
10K
|
€
14K
|
€
-9K
|
€
18K
|
€
20K
|
€
32K
|
€
38K
|
€
31K
|
€
20K
|
€
25K
|
€
27K
|
€
13K
|
€
20K
|
€
21K
|
|
|
€
56K
|
€
40K
|
€
87K
|
€
5K
|
€
-10K
|
€
-11K
|
€
-14K
|
€
-8K
|
€
-32K
|
€
-6K
|
€
7K
|
€
15K
|
€
17K
|
€
-6K
|
€
-17K
|
€
-13K
|
€
-9K
|
€
-20K
|
€
2K
|
€
1K
|
|
|
€
42K
|
€
27K
|
€
77K
|
€
4K
|
€
-10K
|
€
-11K
|
€
-15K
|
€
-7K
|
€
-31K
|
€
-7K
|
€
6K
|
€
11K
|
€
14K
|
€
10K
|
€
5K
|
€
-4K
|
€
-2K
|
€
38K
|
€
904
|
€
523
|
|
|
€
0
|
€
0
|
€
55K
|
€
0
|
-
|
€
6K
|
€
3K
|
€
9K
|
€
0
|
€
107K
|
€
9K
|
€
7K
|
€
240
|
€
1K
|
€
1K
|
€
25K
|
€
22K
|
€
32K
|
€
60K
|
€
0
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
€
271K
|
€
222K
|
€
195K
|
€
149K
|
€
125K
|
€
48K
|
€
44K
|
€
33K
|
€
49K
|
€
42K
|
€
112K
|
€
81K
|
€
56K
|
€
36K
|
€
39K
|
€
19K
|
€
21K
|
€
57K
|
€
8K
|
€
7K
|
|
|
€
63K
|
€
48K
|
€
100K
|
€
24K
|
€
10K
|
€
9K
|
€
9K
|
€
15K
|
€
-8K
|
€
17K
|
€
19K
|
€
28K
|
€
34K
|
€
40K
|
€
35K
|
€
26K
|
€
27K
|
€
99K
|
€
19K
|
€
21K
|
|
|
€
139K
|
€
77K
|
€
28K
|
€
-17K
|
€
-41K
|
€
70K
|
€
68K
|
€
63K
|
€
63K
|
€
79K
|
€
158K
|
€
153K
|
€
138K
|
€
109K
|
€
85K
|
€
69K
|
€
87K
|
€
240K
|
€
126K
|
€
126K
|
|
|
2,04
|
1,47
|
1,16
|
0,90
|
0,76
|
4,44
|
3,73
|
2,67
|
2,37
|
2,97
|
4,93
|
4,68
|
4,83
|
4,70
|
2,84
|
3,12
|
3,95
|
4,78
|
8,68
|
5,66
|
|
|
2,03
|
1,38
|
1,14
|
0,88
|
0,74
|
4,44
|
3,73
|
2,67
|
2,37
|
2,97
|
4,93
|
4,68
|
4,83
|
4,70
|
2,84
|
3,04
|
3,95
|
4,90
|
9,30
|
5,66
|
|
|
2,04
|
1,47
|
1,16
|
0,90
|
0,76
|
4,44
|
3,73
|
2,67
|
2,37
|
2,97
|
4,93
|
4,68
|
4,83
|
4,70
|
2,84
|
3,12
|
3,95
|
4,84
|
9,13
|
5,66
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
€
362K
|
€
350K
|
€
336K
|
€
254K
|
€
251K
|
€
229K
|
€
245K
|
€
274K
|
€
297K
|
€
330K
|
€
326K
|
€
327K
|
€
315K
|
€
300K
|
€
328K
|
€
336K
|
€
362K
|
€
564K
|
€
402K
|
€
370K
|
|
|
€
134K
|
€
163K
|
€
177K
|
€
171K
|
€
173K
|
€
20K
|
€
25K
|
€
39K
|
€
55K
|
€
56K
|
€
45K
|
€
52K
|
€
51K
|
€
50K
|
€
77K
|
€
79K
|
€
90K
|
€
138K
|
€
57K
|
€
27K
|
|
|
€
134K
|
€
163K
|
€
177K
|
€
171K
|
€
173K
|
€
20K
|
€
25K
|
€
38K
|
€
46K
|
€
40K
|
€
40K
|
€
42K
|
€
36K
|
€
29K
|
€
46K
|
€
33K
|
€
29K
|
€
63K
|
€
16K
|
€
27K
|
|
|
|
|
|
|
|
|
|
€
1K
|
€
8K
|
€
16K
|
€
5K
|
€
10K
|
€
15K
|
€
20K
|
€
31K
|
€
46K
|
€
61K
|
€
74K
|
€
41K
|
|
|
|
63,07%
|
53,45%
|
47,42%
|
32,41%
|
31,03%
|
91,12%
|
89,91%
|
85,82%
|
81,64%
|
83,02%
|
86,11%
|
84,13%
|
83,72%
|
83,48%
|
75,36%
|
74,27%
|
72,05%
|
72,95%
|
85,70%
|
92,73%
|
|
|
|
|
|
|
|
|
|
0,01
|
0,03
|
0,06
|
0,02
|
0,04
|
0,06
|
0,08
|
0,13
|
0,19
|
0,23
|
0,18
|
0,12
|
|
|
|
1,74
|
2,68
|
1,61
|
7,05
|
17,33
|
2,32
|
2,42
|
2,71
|
|
3,18
|
2,26
|
1,65
|
1,36
|
1,60
|
3,81
|
3,21
|
3,35
|
11
|
2,86
|
1,26
|
|
|
Interest Coverage Ratio
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
27,46%
|
25,95%
|
62,90%
|
29,17%
|
12,56%
|
4,25%
|
4,28%
|
6,29%
|
-3,28%
|
6,22%
|
6,79%
|
10,05%
|
12,86%
|
15,92%
|
14,31%
|
10,38%
|
10,38%
|
24,06%
|
5,57%
|
5,97%
|
|
|
18,18%
|
14,61%
|
48,49%
|
5,10%
|
-12,79%
|
-5,37%
|
-6,75%
|
-3,15%
|
-12,95%
|
-2,45%
|
1,97%
|
3,93%
|
5,13%
|
1,21%
|
-0,80%
|
-4,52%
|
-3,57%
|
16,25%
|
0,26%
|
0,15%
|
|
|
11,46
|
7,81
|
22,99
|
1,65
|
-3,97
|
-4,89
|
-6,07
|
-2,70
|
-10,57
|
-2,03
|
1,70
|
3,31
|
4,29
|
1,01
|
-0,60
|
-3,36
|
-2,57
|
11,85
|
0,22
|
0,14
|
|
|
18,18
|
14,61
|
48,49
|
5,10
|
-12,79
|
-5,37
|
-6,75
|
-3,15
|
-12,95
|
-2,45
|
1,97
|
3,93
|
5,13
|
1,21
|
-0,80
|
-4,52
|
-3,57
|
16,25
|
0,26
|
0,15
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Crédit client
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Crédit fournisseur
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Days Sales Outstanding (DSO)
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Days Sales of Inventory (DSI)
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
0
|
0
|
0
|
0
|
0
|
|
|
|
|
|
|
|
|
|
0
|
0
|
|
0
|
0
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
1
|
1
|
1
|
1
|
1
|
1
|
1
|
1
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
€
1K
|
€
5K
|
|
€
1K
|
€
1K
|
|
|
|
|
|
|