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)">
|
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
€
51K
|
€
54K
|
€
44K
|
€
47K
|
€
33K
|
€
27K
|
€
21K
|
€
19K
|
€
322K
|
€
95K
|
€
92K
|
€
108K
|
€
114K
|
€
101K
|
€
110K
|
€
111K
|
€
103K
|
€
134K
|
€
127K
|
€
120K
|
|
|
€
-23K
|
€
-28K
|
€
-38K
|
€
-32K
|
€
30K
|
€
-54K
|
€
-59K
|
€
-60K
|
€
135K
|
€
4K
|
€
672
|
€
2K
|
€
6K
|
€
-6K
|
€
717
|
€
-145
|
€
-4K
|
€
11K
|
€
-11K
|
€
1K
|
|
|
€
696K
|
€
719K
|
€
746K
|
€
784K
|
€
816K
|
€
786K
|
€
840K
|
€
898K
|
€
959K
|
€
824K
|
€
820K
|
€
972K
|
€
970K
|
€
963K
|
€
904K
|
€
903K
|
€
903K
|
€
821K
|
€
810K
|
€
820K
|
|
|
€
64K
|
€
68K
|
€
63K
|
€
68K
|
€
59K
|
€
52K
|
€
49K
|
€
52K
|
€
306K
|
€
118K
|
€
115K
|
€
124K
|
€
126K
|
€
115K
|
€
120K
|
€
143K
|
€
119K
|
€
140K
|
€
130K
|
€
126K
|
|
|
€
4K
|
€
4K
|
€
4K
|
€
1K
|
€
2K
|
€
2K
|
€
335
|
|
€
1K
|
€
13K
|
€
10K
|
€
14K
|
€
17K
|
€
8K
|
€
9K
|
€
16K
|
€
3K
|
€
2K
|
€
9K
|
€
12K
|
|
|
Rémunérations et charges sociales
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Dividendes
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Taux de distribution
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
€
46K
|
€
50K
|
€
41K
|
€
44K
|
€
30K
|
€
24K
|
€
17K
|
€
15K
|
€
300K
|
€
88K
|
€
84K
|
€
101K
|
€
107K
|
€
92K
|
€
104K
|
€
101K
|
€
95K
|
€
128K
|
€
117K
|
€
113K
|
|
|
€
44K
|
€
39K
|
€
30K
|
€
33K
|
€
20K
|
€
13K
|
€
6K
|
€
1K
|
€
288K
|
€
64K
|
€
61K
|
€
79K
|
€
86K
|
€
68K
|
€
77K
|
€
75K
|
€
68K
|
€
90K
|
€
77K
|
€
77K
|
|
|
€
-23K
|
€
-28K
|
€
-38K
|
€
-32K
|
€
192K
|
€
-54K
|
€
-59K
|
€
-60K
|
€
-27K
|
€
4K
|
€
672
|
€
2K
|
€
6K
|
€
-6K
|
€
717
|
€
-145
|
€
-4K
|
€
11K
|
€
-11K
|
€
1K
|
|
|
€
5K
|
€
0
|
€
4K
|
-
|
-
|
-
|
-
|
€
7K
|
€
-142K
|
€
4K
|
€
6K
|
€
13K
|
€
7K
|
€
6K
|
€
0
|
€
2K
|
€
0
|
€
0
|
€
39K
|
€
5K
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
€
3K
|
€
2K
|
€
5K
|
€
8K
|
€
2K
|
€
171
|
€
1K
|
€
9K
|
€
12K
|
€
5K
|
€
19K
|
€
21K
|
€
44K
|
€
9K
|
€
2K
|
€
5K
|
€
590
|
€
3K
|
|
€
3K
|
|
|
€
-21K
|
€
-17K
|
€
-27K
|
€
-22K
|
€
40K
|
€
-44K
|
€
-48K
|
€
-46K
|
€
147K
|
€
27K
|
€
24K
|
€
24K
|
€
27K
|
€
17K
|
€
27K
|
€
27K
|
€
23K
|
€
50K
|
€
28K
|
€
37K
|
|
|
€
-325K
|
€
-299K
|
€
-283K
|
€
-252K
|
€
-230K
|
€
-187K
|
€
-143K
|
€
-96K
|
€
-43K
|
€
35K
|
€
12K
|
€
-6K
|
€
-217K
|
€
-238K
|
€
-19K
|
€
24K
|
€
-201K
|
€
-224K
|
€
-274K
|
€
-220K
|
|
|
0,02
|
0,02
|
0,05
|
0,09
|
0,02
|
0,02
|
0,01
|
0,15
|
0,32
|
2,91
|
2,23
|
0,82
|
0,27
|
0,08
|
0,44
|
1,83
|
0,07
|
0,22
|
0
|
0,05
|
|
|
0,02
|
0,02
|
0,05
|
0,09
|
0,02
|
0,02
|
0,01
|
0,15
|
0,32
|
2,91
|
2,23
|
0,82
|
0,27
|
0,08
|
0,44
|
1,83
|
0,07
|
0,07
|
0
|
0,05
|
|
|
0,02
|
0,02
|
0,05
|
0,09
|
0,02
|
0,02
|
0,01
|
0,15
|
0,32
|
2,91
|
2,23
|
0,82
|
0,27
|
0,08
|
0,44
|
2,10
|
0,07
|
0,22
|
0
|
0,05
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
€
1,78M
|
€
1,77M
|
€
1,79M
|
€
1,81M
|
€
1,80M
|
€
1,81M
|
€
1,82M
|
€
1,84M
|
€
1,86M
|
€
2,04M
|
€
2,03M
|
€
2,21M
|
€
2,27M
|
€
2,22M
|
€
2,17M
|
€
1,88M
|
€
1,87M
|
€
1,86M
|
€
1,83M
|
€
1,90M
|
|
|
€
1,08M
|
€
1,05M
|
€
1,05M
|
€
1,03M
|
€
985K
|
€
940K
|
€
895K
|
€
862K
|
€
813K
|
€
1,22M
|
€
1,21M
|
€
1,23M
|
€
1,30M
|
€
1,26M
|
€
1,26M
|
€
979K
|
€
965K
|
€
1,04M
|
€
1,02M
|
€
1,08M
|
|
|
€
325K
|
€
298K
|
€
289K
|
€
271K
|
€
233K
|
€
190K
|
€
143K
|
€
112K
|
€
63K
|
€
18K
|
€
10K
|
€
34K
|
€
300K
|
€
258K
|
€
34K
|
€
26K
|
€
210K
|
€
280K
|
€
270K
|
€
233K
|
|
|
€
750K
|
€
750K
|
€
750K
|
€
750K
|
€
750K
|
€
750K
|
€
750K
|
€
750K
|
€
750K
|
€
1,20M
|
€
1,20M
|
€
1,20M
|
€
1,00M
|
€
1,00M
|
€
1,23M
|
€
950K
|
€
750K
|
€
750K
|
€
750K
|
€
850K
|
|
|
39,12%
|
40,52%
|
41,62%
|
43,31%
|
45,31%
|
43,44%
|
46,20%
|
48,72%
|
51,67%
|
40,34%
|
40,40%
|
44,05%
|
42,74%
|
43,38%
|
41,68%
|
47,97%
|
48,34%
|
44,23%
|
44,14%
|
43,11%
|
|
|
1,08
|
1,04
|
1
|
0,96
|
0,92
|
0,95
|
0,89
|
0,83
|
0,78
|
1,46
|
1,46
|
1,24
|
1,03
|
1,04
|
1,36
|
1,05
|
0,83
|
0,91
|
0,93
|
1,04
|
|
|
23,42
|
21,27
|
25,80
|
23,54
|
32,98
|
39,74
|
53,30
|
55,64
|
2,71
|
13,92
|
14,35
|
12,21
|
12,19
|
13,66
|
12,20
|
9,65
|
10,20
|
8,06
|
8,79
|
9,60
|
|
|
Interest Coverage Ratio
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
-3,03%
|
-2,32%
|
-3,58%
|
-2,78%
|
4,91%
|
-5,54%
|
-5,67%
|
-5,13%
|
15,31%
|
3,30%
|
2,92%
|
2,50%
|
2,81%
|
1,80%
|
2,99%
|
2,96%
|
2,54%
|
6,10%
|
3,51%
|
4,49%
|
|
|
-3,31%
|
-3,85%
|
-5,05%
|
-4,08%
|
3,67%
|
-6,83%
|
-6,99%
|
-6,69%
|
14,08%
|
0,44%
|
0,08%
|
0,18%
|
0,66%
|
-0,67%
|
0,08%
|
-0,02%
|
-0,42%
|
1,37%
|
-1,33%
|
0,14%
|
|
|
-1,29
|
-1,56
|
-2,10
|
-1,77
|
1,66
|
-2,97
|
-3,23
|
-3,26
|
7,27
|
0,18
|
0,03
|
0,08
|
0,28
|
-0,29
|
0,03
|
-0,01
|
-0,21
|
0,61
|
-0,59
|
0,06
|
|
|
-3,31
|
-3,85
|
-5,05
|
-4,08
|
3,67
|
-6,83
|
-6,99
|
-6,69
|
14,08
|
0,44
|
0,08
|
0,18
|
0,66
|
-0,67
|
0,08
|
-0,02
|
-0,42
|
1,37
|
-1,33
|
0,14
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Crédit client
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Crédit fournisseur
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Days Sales Outstanding (DSO)
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Days Sales of Inventory (DSI)
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
0
|
0
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Employés
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Coût salarial par employé
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|