D
|
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)">
|
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)">
|
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
€
17K
|
€
34K
|
€
5K
|
€
-908
|
€
41K
|
€
-1K
|
€
-1K
|
€
-795
|
€
32K
|
€
-1K
|
€
-2K
|
€
-4K
|
€
-2K
|
€
-2K
|
€
-832
|
€
-2K
|
€
-2K
|
€
-2K
|
€
-2K
|
|
|
€
241
|
€
420
|
€
590
|
€
5K
|
€
40K
|
€
-4K
|
€
-5K
|
€
-5K
|
€
27K
|
€
-5K
|
€
-6K
|
€
-5K
|
€
-2K
|
€
-4K
|
€
-3K
|
€
-6K
|
€
-4K
|
€
-4K
|
€
-6K
|
|
|
€
463K
|
€
463K
|
€
463K
|
€
462K
|
€
458K
|
€
417K
|
€
421K
|
€
426K
|
€
431K
|
€
404K
|
€
408K
|
€
414K
|
€
420K
|
€
422K
|
€
426K
|
€
430K
|
€
436K
|
€
440K
|
€
444K
|
|
|
€
28K
|
€
55K
|
€
27K
|
€
21K
|
€
62K
|
€
20K
|
€
21K
|
€
21K
|
€
48K
|
€
20K
|
€
20K
|
€
20K
|
€
20K
|
€
21K
|
€
21K
|
€
21K
|
€
21K
|
€
21K
|
€
22K
|
|
|
|
|
|
|
|
|
|
|
€
0
|
€
1
|
€
4
|
€
8
|
€
5
|
€
48
|
€
34
|
€
60
|
€
43
|
€
68
|
€
62
|
|
|
Rémunérations et charges sociales
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Dividendes
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Taux de distribution
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
€
6K
|
€
33K
|
€
4K
|
€
-1K
|
€
41K
|
€
-3K
|
€
-5K
|
€
-5K
|
€
27K
|
€
-5K
|
€
-6K
|
€
-5K
|
€
-2K
|
€
-5K
|
€
-3K
|
€
-4K
|
€
-2K
|
€
-3K
|
€
-4K
|
|
|
€
6K
|
€
33K
|
€
4K
|
€
-1K
|
€
41K
|
€
-3K
|
€
-5K
|
€
-5K
|
€
27K
|
€
-5K
|
€
-6K
|
€
-5K
|
€
-2K
|
€
-5K
|
€
-3K
|
€
-6K
|
€
-4K
|
€
-4K
|
€
-7K
|
|
|
€
241
|
€
420
|
€
590
|
€
5K
|
€
40K
|
€
-4K
|
€
-5K
|
€
-5K
|
€
27K
|
€
-5K
|
€
-6K
|
€
-5K
|
€
-2K
|
€
-4K
|
€
-3K
|
€
-6K
|
€
-4K
|
€
-4K
|
€
-6K
|
|
|
Capex
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
€
1K
|
€
146
|
€
1K
|
€
8K
|
€
333K
|
€
19K
|
€
24K
|
€
30K
|
€
31K
|
€
6K
|
€
13K
|
€
18K
|
€
21K
|
€
24K
|
€
28K
|
€
34K
|
€
42K
|
€
49K
|
€
51K
|
|
|
€
241
|
€
420
|
€
590
|
€
5K
|
€
40K
|
€
-4K
|
€
-5K
|
€
-5K
|
€
27K
|
€
-5K
|
€
-6K
|
€
-5K
|
€
-2K
|
€
-4K
|
€
-3K
|
€
-4K
|
€
-3K
|
€
-3K
|
€
-3K
|
|
|
€
463K
|
€
690K
|
€
716K
|
€
88K
|
€
458K
|
€
417K
|
€
421K
|
€
426K
|
€
431K
|
€
404K
|
€
408K
|
€
414K
|
€
420K
|
€
422K
|
€
426K
|
€
430K
|
€
434K
|
€
437K
|
€
439K
|
|
|
3,62
|
3,94
|
4,06
|
1,42
|
3,18
|
5,61
|
5,53
|
5,60
|
5,74
|
5,44
|
5,38
|
5,47
|
5,61
|
5,61
|
5,67
|
7,03
|
7,17
|
7,17
|
7,24
|
|
|
2,93
|
1,74
|
1,86
|
1,42
|
3,18
|
0,21
|
0,29
|
0,34
|
0,37
|
0,07
|
0,15
|
0,20
|
0,25
|
0,28
|
0,33
|
0,51
|
0,63
|
0,72
|
0,81
|
|
|
3,62
|
3,94
|
4,06
|
1,42
|
3,18
|
5,61
|
5,68
|
5,74
|
5,77
|
5,46
|
5,54
|
5,49
|
5,63
|
5,64
|
5,70
|
7,10
|
7,24
|
7,23
|
7,31
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
€
640K
|
€
924K
|
€
950K
|
€
672K
|
€
668K
|
€
508K
|
€
514K
|
€
519K
|
€
522K
|
€
495K
|
€
502K
|
€
507K
|
€
511K
|
€
513K
|
€
517K
|
€
501K
|
€
506K
|
€
511K
|
€
514K
|
|
|
€
177K
|
€
461K
|
€
488K
|
€
210K
|
€
210K
|
€
90K
|
€
93K
|
€
93K
|
€
91K
|
€
91K
|
€
93K
|
€
93K
|
€
91K
|
€
92K
|
€
91K
|
€
71K
|
€
70K
|
€
71K
|
€
70K
|
|
|
€
177K
|
€
234K
|
€
234K
|
€
210K
|
€
210K
|
€
90K
|
€
90K
|
€
90K
|
€
91K
|
€
91K
|
€
91K
|
€
92K
|
€
91K
|
€
91K
|
€
91K
|
€
71K
|
€
70K
|
€
70K
|
€
70K
|
|
|
|
€
227K
|
€
254K
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
72,37%
|
50,11%
|
48,68%
|
68,75%
|
68,54%
|
82,19%
|
81,91%
|
82,15%
|
82,57%
|
81,61%
|
81,41%
|
81,72%
|
82,17%
|
82,17%
|
82,36%
|
85,77%
|
86,10%
|
86,14%
|
86,32%
|
|
|
|
0,49
|
0,55
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
30,99
|
13,79
|
118,70
|
|
5,17
|
|
|
|
3,34
|
|
|
|
|
|
|
|
|
|
|
|
|
Interest Coverage Ratio
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
0,05%
|
0,09%
|
0,13%
|
0,98%
|
8,82%
|
-0,85%
|
-1,26%
|
-1,15%
|
6,28%
|
-1,15%
|
-1,42%
|
-1,31%
|
-0,53%
|
-1,01%
|
-0,80%
|
-1,03%
|
-0,63%
|
-0,59%
|
-0,72%
|
|
|
0,05%
|
0,09%
|
0,13%
|
0,98%
|
8,82%
|
-0,85%
|
-1,26%
|
-1,15%
|
6,28%
|
-1,15%
|
-1,42%
|
-1,31%
|
-0,53%
|
-1,01%
|
-0,80%
|
-1,44%
|
-0,97%
|
-0,93%
|
-1,33%
|
|
|
0,04
|
0,05
|
0,06
|
0,67
|
6,05
|
-0,70
|
-1,03
|
-0,94
|
5,19
|
-0,94
|
-1,15
|
-1,07
|
-0,44
|
-0,83
|
-0,66
|
-1,23
|
-0,83
|
-0,80
|
-1,15
|
|
|
0,05
|
0,09
|
0,13
|
0,98
|
8,82
|
-0,85
|
-1,26
|
-1,15
|
6,28
|
-1,15
|
-1,42
|
-1,31
|
-0,53
|
-1,01
|
-0,80
|
-1,44
|
-0,97
|
-0,93
|
-1,33
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Crédit client
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Crédit fournisseur
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Days Sales Outstanding (DSO)
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Days Sales of Inventory (DSI)
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
0
|
0
|
0
|
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Employés
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Coût salarial par employé
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|