E
|
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)">
|
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
€
17K
|
€
16K
|
€
12K
|
€
11K
|
€
11K
|
€
11K
|
€
14K
|
€
14K
|
€
14K
|
€
11K
|
€
16K
|
€
11K
|
€
10K
|
€
9K
|
€
10K
|
€
10K
|
€
10K
|
€
10K
|
€
10K
|
€
14K
|
|
|
€
-1K
|
€
-1K
|
€
-1K
|
€
-4K
|
€
-1K
|
€
-1K
|
€
-1K
|
€
-1K
|
€
-1K
|
€
-1K
|
€
2K
|
€
-1K
|
€
-1K
|
€
-2K
|
€
-1K
|
€
-1K
|
€
-1K
|
€
-1K
|
€
-1K
|
€
-1K
|
|
|
€
121K
|
€
122K
|
€
123K
|
€
124K
|
€
128K
|
€
129K
|
€
130K
|
€
131K
|
€
132K
|
€
133K
|
€
134K
|
€
133K
|
€
134K
|
€
135K
|
€
137K
|
€
138K
|
€
139K
|
€
140K
|
€
141K
|
€
142K
|
|
|
€
8K
|
€
8K
|
€
12K
|
€
8K
|
€
12K
|
€
12K
|
€
12K
|
€
12K
|
€
12K
|
€
12K
|
€
14K
|
€
12K
|
€
12K
|
€
11K
|
€
12K
|
€
12K
|
€
12K
|
€
12K
|
€
12K
|
€
16K
|
|
|
Impôts
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Rémunérations et charges sociales
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Dividendes
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Taux de distribution
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
€
5K
|
€
5K
|
€
5K
|
€
2K
|
€
5K
|
€
5K
|
€
5K
|
€
5K
|
€
5K
|
€
5K
|
€
8K
|
€
5K
|
€
5K
|
€
4K
|
€
5K
|
€
5K
|
€
5K
|
€
5K
|
€
5K
|
€
9K
|
|
|
€
-1K
|
€
-1K
|
€
-1K
|
€
-4K
|
€
-1K
|
€
-1K
|
€
-1K
|
€
-1K
|
€
-1K
|
€
-1K
|
€
2K
|
€
-1K
|
€
-1K
|
€
-2K
|
€
-1K
|
€
-1K
|
€
-1K
|
€
-1K
|
€
-1K
|
€
3K
|
|
|
€
-324
|
€
-327
|
€
-324
|
€
-3K
|
€
-345
|
€
-334
|
€
-277
|
€
-335
|
€
-309
|
€
-324
|
€
2K
|
€
-1K
|
€
-1K
|
€
-2K
|
€
-1K
|
€
-1K
|
€
-1K
|
€
-1K
|
€
-1K
|
€
-1K
|
|
|
€
0
|
€
0
|
€
0
|
€
0
|
€
0
|
€
0
|
€
0
|
€
0
|
€
0
|
€
0
|
€
0
|
€
0
|
€
0
|
€
0
|
€
0
|
€
0
|
€
0
|
€
0
|
€
0
|
€
1
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
€
5K
|
€
2K
|
€
1K
|
€
331
|
€
1K
|
€
4K
|
€
3K
|
€
775
|
€
615
|
€
2K
|
€
2K
|
€
940
|
€
1K
|
€
3K
|
€
3K
|
€
5K
|
€
5K
|
€
5K
|
€
8K
|
€
10K
|
|
|
€
5K
|
€
5K
|
€
5K
|
€
2K
|
€
5K
|
€
5K
|
€
5K
|
€
5K
|
€
5K
|
€
5K
|
€
8K
|
€
5K
|
€
5K
|
€
4K
|
€
5K
|
€
5K
|
€
5K
|
€
5K
|
€
5K
|
€
5K
|
|
|
€
-5K
|
€
-5K
|
€
-5K
|
€
-5K
|
€
-2K
|
€
-2K
|
€
-2K
|
€
-3K
|
€
-2K
|
€
-3K
|
€
-3K
|
€
-5K
|
€
-5K
|
€
-5K
|
€
-4K
|
€
-4K
|
€
-4K
|
€
-4K
|
€
-4K
|
€
-569
|
|
|
0,85
|
0,85
|
0,82
|
0,84
|
0,91
|
0,91
|
0,91
|
0,90
|
0,90
|
0,90
|
0,90
|
0,80
|
0,81
|
0,80
|
0,83
|
0,83
|
0,83
|
0,84
|
0,84
|
0,98
|
|
|
0,84
|
0,83
|
0,80
|
0,82
|
0,90
|
0,90
|
0,90
|
0,89
|
0,89
|
0,89
|
0,89
|
0,79
|
0,80
|
0,80
|
0,83
|
0,83
|
0,83
|
0,84
|
0,84
|
0,98
|
|
|
0,85
|
0,85
|
0,82
|
0,84
|
0,91
|
0,91
|
0,91
|
0,90
|
0,90
|
0,90
|
0,90
|
0,80
|
0,84
|
0,80
|
0,83
|
0,83
|
0,83
|
0,84
|
0,84
|
0,98
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
€
448K
|
€
454K
|
€
455K
|
€
466K
|
€
470K
|
€
475K
|
€
481K
|
€
486K
|
€
492K
|
€
498K
|
€
505K
|
€
508K
|
€
515K
|
€
521K
|
€
527K
|
€
534K
|
€
540K
|
€
547K
|
€
554K
|
€
560K
|
|
|
€
328K
|
€
332K
|
€
332K
|
€
342K
|
€
342K
|
€
346K
|
€
351K
|
€
355K
|
€
360K
|
€
365K
|
€
370K
|
€
375K
|
€
382K
|
€
386K
|
€
391K
|
€
396K
|
€
401K
|
€
407K
|
€
413K
|
€
414K
|
|
|
€
34K
|
€
33K
|
€
28K
|
€
32K
|
€
28K
|
€
27K
|
€
27K
|
€
26K
|
€
26K
|
€
26K
|
€
26K
|
€
26K
|
€
26K
|
€
26K
|
€
26K
|
€
26K
|
€
26K
|
€
27K
|
€
28K
|
€
23K
|
|
|
€
294K
|
€
299K
|
€
304K
|
€
309K
|
€
314K
|
€
319K
|
€
324K
|
€
329K
|
€
335K
|
€
340K
|
€
345K
|
€
350K
|
€
355K
|
€
360K
|
€
365K
|
€
370K
|
€
375K
|
€
381K
|
€
386K
|
€
391K
|
|
|
26,96%
|
26,87%
|
27,03%
|
26,65%
|
27,20%
|
27,15%
|
27,02%
|
26,93%
|
26,83%
|
26,71%
|
26,60%
|
26,11%
|
25,95%
|
25,89%
|
25,89%
|
25,79%
|
25,69%
|
25,56%
|
25,42%
|
25,36%
|
|
|
2,43
|
2,45
|
2,47
|
2,49
|
2,46
|
2,48
|
2,50
|
2,52
|
2,53
|
2,55
|
2,57
|
2,64
|
2,65
|
2,67
|
2,67
|
2,69
|
2,71
|
2,72
|
2,74
|
2,75
|
|
|
64,12
|
64,98
|
65,03
|
137,20
|
67,24
|
67,83
|
68,09
|
68,99
|
70,26
|
71,49
|
47,93
|
73,51
|
74,07
|
96,59
|
77,34
|
77,63
|
78,68
|
80,89
|
81,36
|
46,58
|
|
|
Interest Coverage Ratio
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
4,23%
|
4,19%
|
4,15%
|
2,01%
|
3,98%
|
3,96%
|
3,97%
|
3,89%
|
3,88%
|
3,84%
|
5,74%
|
3,85%
|
3,85%
|
3,27%
|
3,70%
|
3,71%
|
3,66%
|
3,63%
|
3,65%
|
3,61%
|
|
|
-0,89%
|
-0,88%
|
-0,87%
|
-2,97%
|
-0,85%
|
-0,84%
|
-0,79%
|
-0,83%
|
-0,80%
|
-0,80%
|
1,14%
|
-0,81%
|
-0,77%
|
-1,32%
|
-0,82%
|
-0,78%
|
-0,76%
|
-0,78%
|
-0,72%
|
-0,74%
|
|
|
-0,24
|
-0,24
|
-0,24
|
-0,79
|
-0,23
|
-0,23
|
-0,21
|
-0,22
|
-0,21
|
-0,21
|
0,30
|
-0,21
|
-0,20
|
-0,34
|
-0,21
|
-0,20
|
-0,20
|
-0,20
|
-0,18
|
-0,19
|
|
|
-0,89
|
-0,88
|
-0,87
|
-2,97
|
-0,85
|
-0,84
|
-0,79
|
-0,83
|
-0,80
|
-0,80
|
1,14
|
-0,81
|
-0,77
|
-1,32
|
-0,82
|
-0,78
|
-0,76
|
-0,78
|
-0,72
|
-0,74
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
39,07
|
49,76
|
9,51
|
25,02
|
29,77
|
2,99
|
8,97
|
4,36
|
20,55
|
11,36
|
|
3,73
|
0
|
13,39
|
|
9,13
|
4,63
|
|
|
Crédit fournisseur
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
39,07
|
49,76
|
9,51
|
25,02
|
29,77
|
2,99
|
8,97
|
4,36
|
20,55
|
11,36
|
|
3,73
|
0,00
|
13,39
|
|
9,13
|
4,63
|
|
|
|
|
11,14
|
11,48
|
6,52
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
0
|
0
|
29,90
|
46,76
|
50,08
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Employés
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Coût salarial par employé
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|