EP
|
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)">
|
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
€
-30K
|
€
-10K
|
€
-16K
|
€
-1K
|
€
26K
|
€
14K
|
€
3K
|
€
13K
|
€
18K
|
€
-46K
|
€
8K
|
€
248K
|
€
-191K
|
€
169K
|
€
354K
|
€
76K
|
€
53K
|
€
120K
|
€
117K
|
€
55K
|
|
|
€
-17K
|
€
-6K
|
€
-16K
|
€
-2K
|
€
24K
|
€
20K
|
€
7K
|
€
16K
|
€
16K
|
€
-52K
|
€
-10K
|
€
265K
|
€
-180K
|
€
55K
|
€
202K
|
€
-43K
|
€
-56K
|
€
-11K
|
€
16K
|
€
-5K
|
|
|
€
516K
|
€
532K
|
€
538K
|
€
553K
|
€
555K
|
€
532K
|
€
512K
|
€
505K
|
€
489K
|
€
473K
|
€
525K
|
€
535K
|
€
340K
|
€
521K
|
€
466K
|
€
264K
|
€
307K
|
€
364K
|
€
374K
|
€
358K
|
|
|
€
25K
|
€
26K
|
€
23K
|
€
27K
|
€
51K
|
€
39K
|
€
25K
|
€
32K
|
€
34K
|
€
18K
|
€
23K
|
€
234K
|
€
12K
|
€
136K
|
€
297K
|
€
43K
|
€
43K
|
€
95K
|
€
94K
|
€
47K
|
|
|
|
|
|
-
|
€
4K
|
|
|
|
|
|
€
3K
|
€
3K
|
|
€
20K
|
€
16K
|
€
58K
|
|
€
867
|
|
|
|
|
Rémunérations et charges sociales
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Dividendes
|
|
|
|
|
|
|
|
|
|
|
|
€
70K
|
|
|
|
|
|
|
|
|
|
Taux de distribution
|
|
|
|
|
|
|
|
|
|
|
|
26,44%
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
€
-30K
|
€
-10K
|
€
-17K
|
€
-2K
|
€
25K
|
€
13K
|
€
2K
|
€
12K
|
€
17K
|
€
-47K
|
€
-138
|
€
247K
|
€
-194K
|
€
168K
|
€
345K
|
€
47K
|
€
46K
|
€
115K
|
€
112K
|
€
46K
|
|
|
€
-30K
|
€
-10K
|
€
-17K
|
€
-2K
|
€
25K
|
€
13K
|
€
2K
|
€
12K
|
€
17K
|
€
-47K
|
€
-138
|
€
247K
|
€
-194K
|
€
168K
|
€
345K
|
€
47K
|
€
46K
|
€
115K
|
€
112K
|
€
46K
|
|
|
€
-17K
|
€
-6K
|
€
-16K
|
€
-2K
|
€
24K
|
€
20K
|
€
7K
|
€
16K
|
€
16K
|
€
-52K
|
€
-10K
|
€
265K
|
€
-180K
|
€
55K
|
€
202K
|
€
-43K
|
€
-56K
|
€
-11K
|
€
16K
|
€
-5K
|
|
|
Capex
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
€
1K
|
€
39K
|
€
343K
|
€
263K
|
€
277K
|
€
11K
|
€
32K
|
€
5K
|
€
41K
|
€
1K
|
€
42K
|
€
32K
|
€
191K
|
€
54K
|
€
134K
|
€
15K
|
€
561
|
€
12K
|
€
31K
|
€
95K
|
|
|
€
-17K
|
€
-6K
|
€
-16K
|
€
-2K
|
€
24K
|
€
20K
|
€
7K
|
€
16K
|
€
16K
|
€
-52K
|
€
-10K
|
€
265K
|
€
-180K
|
€
55K
|
€
202K
|
€
-43K
|
€
-56K
|
€
-11K
|
€
16K
|
€
-5K
|
|
|
€
516K
|
€
532K
|
€
538K
|
€
553K
|
€
555K
|
€
644K
|
€
624K
|
€
618K
|
€
602K
|
€
586K
|
€
638K
|
€
647K
|
€
452K
|
€
632K
|
€
578K
|
€
376K
|
€
419K
|
€
475K
|
€
486K
|
€
471K
|
|
|
2 316,22
|
1 922,11
|
|
108,21
|
106,22
|
2,30
|
1,83
|
1,73
|
1,65
|
1,42
|
1,73
|
1,50
|
1,07
|
1,15
|
1,25
|
1,13
|
1,19
|
1,26
|
1,28
|
1,33
|
|
|
2 302,41
|
1 536,04
|
|
71,82
|
70,63
|
1,59
|
1,25
|
1,08
|
0,98
|
0,90
|
0,80
|
0,79
|
0,76
|
0,61
|
0,23
|
0,13
|
0
|
0,01
|
0,02
|
0,08
|
|
|
2 316,22
|
1 922,11
|
|
108,21
|
106,22
|
5,93
|
2,98
|
2,55
|
2,28
|
1,70
|
2,29
|
1,77
|
1,10
|
1,20
|
1,32
|
1,17
|
1,22
|
1,31
|
1,31
|
1,36
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
€
516K
|
€
532K
|
€
538K
|
€
559K
|
€
560K
|
€
1,14M
|
€
1,37M
|
€
1,46M
|
€
1,53M
|
€
1,98M
|
€
1,51M
|
€
1,94M
|
€
6,86M
|
€
4,83M
|
€
2,93M
|
€
3,32M
|
€
2,66M
|
€
2,30M
|
€
2,19M
|
€
1,90M
|
|
|
€
223
|
€
277
|
-
|
€
5K
|
€
5K
|
€
608K
|
€
861K
|
€
957K
|
€
1,04M
|
€
1,51M
|
€
988K
|
€
1,41M
|
€
6,52M
|
€
4,31M
|
€
2,46M
|
€
3,05M
|
€
2,36M
|
€
1,93M
|
€
1,82M
|
€
1,54M
|
|
|
€
223
|
€
277
|
-
|
€
5K
|
€
5K
|
€
192K
|
€
461K
|
€
573K
|
€
670K
|
€
1,16M
|
€
662K
|
€
1,10M
|
€
6,22M
|
€
4,04M
|
€
2,21M
|
€
2,84M
|
€
2,17M
|
€
1,75M
|
€
1,67M
|
€
1,39M
|
|
|
|
|
|
|
-
|
€
113K
|
€
113K
|
€
113K
|
€
113K
|
€
113K
|
€
113K
|
€
113K
|
€
113K
|
€
113K
|
€
113K
|
€
113K
|
€
113K
|
€
113K
|
€
113K
|
€
113K
|
|
|
99,96%
|
99,95%
|
100,00%
|
99,08%
|
99,06%
|
46,64%
|
37,27%
|
34,56%
|
32,02%
|
23,83%
|
34,71%
|
27,52%
|
4,96%
|
10,78%
|
15,92%
|
7,97%
|
11,54%
|
15,82%
|
17,06%
|
18,89%
|
|
|
|
|
|
|
0
|
0,21
|
0,22
|
0,22
|
0,23
|
0,24
|
0,21
|
0,21
|
0,33
|
0,22
|
0,24
|
0,43
|
0,37
|
0,31
|
0,30
|
0,31
|
|
|
|
|
|
|
0,21
|
45,45
|
410,43
|
80,56
|
59,94
|
|
|
5,70
|
|
25,73
|
7,13
|
64,73
|
51,77
|
16,82
|
16,27
|
33,46
|
|
|
Interest Coverage Ratio
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
-3,21%
|
-1,08%
|
-2,88%
|
-0,32%
|
4,24%
|
3,74%
|
1,30%
|
3,18%
|
3,28%
|
-11,02%
|
-1,89%
|
49,47%
|
-53,00%
|
10,48%
|
43,30%
|
-16,27%
|
-18,27%
|
-2,97%
|
4,29%
|
-1,42%
|
|
|
-3,21%
|
-1,08%
|
-2,88%
|
-0,32%
|
4,24%
|
3,74%
|
1,30%
|
3,18%
|
3,28%
|
-11,02%
|
-1,89%
|
49,47%
|
-53,00%
|
10,48%
|
43,30%
|
-16,27%
|
-18,27%
|
-2,97%
|
4,29%
|
-1,42%
|
|
|
-3,21
|
-1,08
|
-2,88
|
-0,32
|
4,20
|
1,75
|
0,48
|
1,10
|
1,05
|
-2,63
|
-0,66
|
13,61
|
-2,63
|
1,13
|
6,89
|
-1,30
|
-2,11
|
-0,47
|
0,73
|
-0,27
|
|
|
-3,21
|
-1,08
|
-2,88
|
-0,32
|
4,24
|
3,74
|
1,30
|
3,18
|
3,28
|
-11,02
|
-1,89
|
49,47
|
-53,00
|
10,48
|
43,30
|
-16,27
|
-18,27
|
-2,97
|
4,29
|
-1,42
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
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
|
0
|
0
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Employés
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Coût salarial par employé
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|