D
|
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)">
|
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
€
-5K
|
€
-5K
|
€
4K
|
€
20K
|
€
11K
|
€
24K
|
€
24K
|
€
49K
|
€
80K
|
€
16K
|
€
51K
|
€
38K
|
€
42K
|
€
39K
|
€
41K
|
€
10K
|
€
21K
|
€
19K
|
€
26K
|
€
14K
|
|
|
€
13K
|
€
12K
|
€
21K
|
€
-68K
|
€
5K
|
€
17K
|
€
15K
|
€
23K
|
€
62K
|
€
-15K
|
€
24K
|
€
26K
|
€
12K
|
€
12K
|
€
14K
|
€
-15K
|
€
-7K
|
€
2K
|
€
6K
|
€
43K
|
|
|
€
358K
|
€
344K
|
€
333K
|
€
311K
|
€
380K
|
€
374K
|
€
357K
|
€
342K
|
€
318K
|
€
257K
|
€
271K
|
€
247K
|
€
220K
|
€
208K
|
€
197K
|
€
182K
|
€
198K
|
€
223K
|
€
222K
|
€
216K
|
|
|
€
17K
|
€
17K
|
€
19K
|
€
34K
|
€
26K
|
€
40K
|
€
34K
|
€
55K
|
€
102K
|
€
25K
|
€
60K
|
€
49K
|
€
49K
|
€
45K
|
€
47K
|
€
16K
|
€
28K
|
€
27K
|
€
34K
|
€
21K
|
|
|
|
|
|
€
7K
|
€
15K
|
€
11K
|
€
3K
|
€
2K
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Rémunérations et charges sociales
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Dividendes
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Taux de distribution
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
€
-5K
|
€
-6K
|
€
3K
|
€
20K
|
€
8K
|
€
22K
|
€
17K
|
€
39K
|
€
79K
|
€
12K
|
€
48K
|
€
38K
|
€
39K
|
€
36K
|
€
39K
|
€
8K
|
€
19K
|
€
16K
|
€
24K
|
€
9K
|
|
|
€
-5K
|
€
-6K
|
€
3K
|
€
20K
|
€
5K
|
€
19K
|
€
14K
|
€
24K
|
€
64K
|
€
-3K
|
€
33K
|
€
23K
|
€
25K
|
€
24K
|
€
27K
|
€
-4K
|
€
7K
|
€
4K
|
€
11K
|
€
-3K
|
|
|
€
13K
|
€
12K
|
€
21K
|
€
-68K
|
€
5K
|
€
17K
|
€
15K
|
€
23K
|
€
62K
|
€
-15K
|
€
24K
|
€
26K
|
€
12K
|
€
12K
|
€
14K
|
€
-15K
|
€
-7K
|
€
2K
|
€
6K
|
€
43K
|
|
|
|
|
|
|
€
0
|
-
|
€
-17K
|
€
9K
|
€
8K
|
€
0
|
€
0
|
€
0
|
€
15K
|
€
0
|
€
0
|
€
0
|
€
0
|
€
0
|
€
0
|
€
-155K
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
€
198
|
€
556
|
€
154
|
€
15
|
€
14K
|
€
50K
|
€
2K
|
|
|
|
€
2K
|
€
3K
|
€
2K
|
€
7K
|
€
12K
|
€
102
|
€
699
|
|
|
€
13K
|
€
12K
|
€
21K
|
€
-68K
|
€
9K
|
€
21K
|
€
19K
|
€
39K
|
€
77K
|
€
302
|
€
39K
|
€
41K
|
€
27K
|
€
24K
|
€
26K
|
€
-3K
|
€
5K
|
€
14K
|
€
18K
|
€
56K
|
|
|
€
358K
|
€
344K
|
€
333K
|
€
311K
|
€
257K
|
€
260K
|
€
239K
|
€
214K
|
€
194K
|
€
134K
|
€
143K
|
€
112K
|
€
78K
|
€
74K
|
€
57K
|
€
37K
|
€
47K
|
€
45K
|
€
45K
|
€
41K
|
|
|
59.82
|
23.66
|
25.06
|
16.29
|
7.77
|
9.70
|
11.22
|
10.74
|
11.91
|
8.75
|
9.67
|
8.53
|
6.99
|
4.21
|
6.95
|
6.10
|
6.91
|
3.79
|
3.90
|
3.65
|
|
|
59.82
|
23.66
|
25.06
|
16.29
|
7.77
|
9.70
|
11.22
|
10.74
|
11.91
|
8.75
|
9.67
|
8.53
|
6.99
|
4.21
|
6.95
|
6.10
|
6.91
|
3.79
|
3.90
|
3.65
|
|
|
59.82
|
23.66
|
25.06
|
16.29
|
7.77
|
9.70
|
11.22
|
10.74
|
11.91
|
8.75
|
9.67
|
8.53
|
6.99
|
4.21
|
6.95
|
6.10
|
6.91
|
3.79
|
3.90
|
3.65
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
€
364K
|
€
360K
|
€
346K
|
€
332K
|
€
523K
|
€
521K
|
€
497K
|
€
490K
|
€
473K
|
€
419K
|
€
442K
|
€
425K
|
€
405K
|
€
410K
|
€
392K
|
€
382K
|
€
404K
|
€
313K
|
€
324K
|
€
333K
|
|
|
€
6K
|
€
15K
|
€
14K
|
€
20K
|
€
143K
|
€
146K
|
€
140K
|
€
148K
|
€
154K
|
€
163K
|
€
171K
|
€
178K
|
€
184K
|
€
201K
|
€
195K
|
€
199K
|
€
206K
|
€
90K
|
€
103K
|
€
117K
|
|
|
€
6K
|
€
15K
|
€
14K
|
€
20K
|
€
38K
|
€
30K
|
€
23K
|
€
22K
|
€
18K
|
€
17K
|
€
16K
|
€
15K
|
€
13K
|
€
23K
|
€
10K
|
€
7K
|
€
8K
|
€
16K
|
€
15K
|
€
15K
|
|
|
|
|
|
|
€
105K
|
€
116K
|
€
116K
|
€
126K
|
€
137K
|
€
146K
|
€
155K
|
€
163K
|
€
171K
|
€
178K
|
€
186K
|
€
192K
|
€
198K
|
€
74K
|
€
87K
|
€
101K
|
|
|
98.33%
|
95.77%
|
96.01%
|
93.86%
|
72.59%
|
71.9%
|
71.86%
|
69.73%
|
67.34%
|
61.17%
|
61.32%
|
58.12%
|
54.49%
|
50.85%
|
50.19%
|
47.78%
|
48.97%
|
71.39%
|
68.31%
|
64.95%
|
|
|
|
|
|
|
0.28
|
0.31
|
0.33
|
0.37
|
0.43
|
0.57
|
0.57
|
0.66
|
0.78
|
0.86
|
0.94
|
1.05
|
1.00
|
0.33
|
0.39
|
0.47
|
|
|
|
|
4.27
|
1.04
|
18.07
|
6.55
|
8.11
|
3.76
|
1.94
|
13.22
|
3.55
|
4.71
|
4.68
|
5.57
|
5.05
|
25.88
|
11.10
|
5.58
|
4.33
|
13.05
|
|
|
Interest Coverage Ratio
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
3.68%
|
3.48%
|
6.35%
|
-21.9%
|
2.27%
|
5.54%
|
5.21%
|
11.35%
|
24.14%
|
0.12%
|
14.48%
|
16.74%
|
12.23%
|
11.42%
|
13.33%
|
-1.89%
|
2.64%
|
6.15%
|
8.03%
|
25.75%
|
|
|
3.68%
|
3.48%
|
6.35%
|
-21.9%
|
1.41%
|
4.62%
|
4.26%
|
6.82%
|
19.45%
|
-5.71%
|
8.98%
|
10.69%
|
5.5%
|
5.66%
|
7.22%
|
-8.47%
|
-3.43%
|
0.78%
|
2.51%
|
20.04%
|
|
|
3.62
|
3.33
|
6.09
|
-20.56
|
1.02
|
3.32
|
3.06
|
4.75
|
13.10
|
-3.49
|
5.50
|
6.21
|
2.99
|
2.88
|
3.62
|
-4.05
|
-1.68
|
0.56
|
1.72
|
13.01
|
|
|
3.68
|
3.48
|
6.35
|
-21.90
|
1.41
|
4.62
|
4.26
|
6.82
|
19.45
|
-5.71
|
8.98
|
10.69
|
5.50
|
5.66
|
7.22
|
-8.47
|
-3.43
|
0.78
|
2.51
|
20.04
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Crédit client
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Crédit fournisseur
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Days Sales Outstanding (DSO)
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Days Sales of Inventory (DSI)
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Inventory Turnover Ratio
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Employés
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Coût salarial par employé
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|