FM
|
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)">
|
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
€
-10K
|
€
2K
|
€
46K
|
€
38K
|
€
22K
|
|
|
|
|
|
|
|
|
|
|
|
|
€
-12K
|
€
3K
|
€
43K
|
€
-155K
|
€
-100K
|
€
-108K
|
€
-78K
|
€
-14K
|
€
-7K
|
€
75K
|
€
3K
|
€
3K
|
€
3K
|
€
5K
|
€
-6K
|
|
|
€
389K
|
€
401K
|
€
398K
|
€
355K
|
€
510K
|
€
610K
|
€
718K
|
€
796K
|
€
810K
|
€
817K
|
€
743K
|
€
739K
|
€
737K
|
€
734K
|
€
728K
|
|
|
€
16K
|
€
18K
|
€
52K
|
€
46K
|
€
38K
|
€
19K
|
€
25K
|
€
28K
|
€
73K
|
€
193K
|
€
39K
|
€
39K
|
€
39K
|
€
41K
|
€
36K
|
|
|
€
376K
|
€
871
|
|
|
|
|
|
|
€
12K
|
€
12K
|
|
|
|
|
|
|
|
Rémunérations et charges sociales
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Dividendes
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Taux de distribution
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
€
-13K
|
€
2K
|
€
44K
|
€
38K
|
€
21K
|
€
-4K
|
€
-6K
|
€
-25K
|
€
-7K
|
€
86K
|
€
3K
|
€
3K
|
€
3K
|
€
6K
|
€
-6K
|
|
|
€
-13K
|
€
2K
|
€
44K
|
€
38K
|
€
21K
|
€
-4K
|
€
-6K
|
€
-25K
|
€
-7K
|
€
86K
|
€
3K
|
€
3K
|
€
3K
|
€
6K
|
€
-6K
|
|
|
€
-12K
|
€
3K
|
€
43K
|
€
-155K
|
€
-100K
|
€
-108K
|
€
-78K
|
€
-14K
|
€
-7K
|
€
75K
|
€
3K
|
€
3K
|
€
3K
|
€
5K
|
€
-6K
|
|
|
Capex
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
€
5.86M
|
€
885K
|
€
1.26M
|
€
206K
|
€
602K
|
€
175K
|
€
348K
|
€
69K
|
€
815K
|
€
834K
|
€
28K
|
€
25K
|
€
24K
|
€
23K
|
€
16K
|
|
|
€
-12K
|
€
3K
|
€
43K
|
€
-155K
|
€
-100K
|
€
-108K
|
€
-78K
|
€
-14K
|
€
-7K
|
€
75K
|
€
3K
|
€
3K
|
€
3K
|
€
5K
|
€
-6K
|
|
|
€
14.35M
|
€
13.74M
|
€
12.23M
|
€
9.30M
|
€
8.33M
|
€
610K
|
€
718K
|
€
796K
|
€
810K
|
€
817K
|
€
743K
|
€
739K
|
€
737K
|
€
734K
|
€
728K
|
|
|
2.06
|
11.51
|
68.15
|
50.48
|
37.28
|
1.09
|
1.15
|
1.24
|
157.54
|
49.86
|
211.89
|
211.01
|
138.41
|
110.89
|
139.90
|
|
|
0.53
|
1.06
|
9.36
|
2.56
|
3.07
|
0.03
|
0.08
|
0.12
|
157.54
|
49.86
|
8.05
|
7.17
|
4.51
|
3.39
|
3.01
|
|
|
2.07
|
11.51
|
68.15
|
50.48
|
37.28
|
1.09
|
1.15
|
1.24
|
157.54
|
49.86
|
211.89
|
211.01
|
138.41
|
110.89
|
139.90
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
€
27.83M
|
€
15.05M
|
€
12.42M
|
€
9.48M
|
€
8.56M
|
€
7.23M
|
€
5.37M
|
€
4.11M
|
€
815K
|
€
834K
|
€
746K
|
€
743K
|
€
742K
|
€
740K
|
€
733K
|
|
|
€
27.44M
|
€
14.65M
|
€
12.02M
|
€
9.13M
|
€
8.05M
|
€
6.62M
|
€
4.66M
|
€
3.32M
|
€
5K
|
€
17K
|
€
4K
|
€
4K
|
€
5K
|
€
7K
|
€
5K
|
|
|
€
13.48M
|
€
1.31M
|
€
182K
|
€
188K
|
€
230K
|
€
6.62M
|
€
4.66M
|
€
3.32M
|
€
5K
|
€
17K
|
€
4K
|
€
4K
|
€
5K
|
€
7K
|
€
5K
|
|
|
€
13.96M
|
€
13.34M
|
€
11.83M
|
€
8.94M
|
€
7.82M
|
|
|
|
|
|
|
|
|
|
|
|
|
1.4%
|
2.67%
|
3.21%
|
3.75%
|
5.96%
|
8.44%
|
13.36%
|
19.35%
|
99.37%
|
97.99%
|
99.53%
|
99.53%
|
99.28%
|
99.1%
|
99.29%
|
|
|
35.92
|
33.26
|
29.70
|
25.16
|
15.34
|
|
|
|
|
|
|
|
|
|
|
|
|
|
7,754.98
|
275.65
|
241.56
|
383.29
|
|
|
|
|
0.19
|
1.07
|
1.14
|
1.68
|
1.16
|
|
|
|
|
|
|
|
|
-0.04
|
-0.09
|
-14.14
|
|
|
|
|
46.33
|
79.64
|
-58.97
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
-3.17%
|
0.64%
|
10.81%
|
-43.53%
|
-19.64%
|
-17.68%
|
-10.82%
|
-1.79%
|
-0.87%
|
9.13%
|
0.42%
|
0.39%
|
0.39%
|
0.74%
|
-0.79%
|
|
|
-3.17%
|
0.64%
|
10.81%
|
-43.53%
|
-19.64%
|
-17.68%
|
-10.82%
|
-1.79%
|
-0.87%
|
9.13%
|
0.42%
|
0.39%
|
0.39%
|
0.74%
|
-0.79%
|
|
|
-0.04
|
0.02
|
0.35
|
-1.63
|
-1.17
|
-1.49
|
-1.45
|
-0.35
|
-0.87
|
8.95
|
0.42
|
0.39
|
0.39
|
0.73
|
-0.78
|
|
|
-3.17
|
0.64
|
10.81
|
-43.53
|
-19.64
|
-17.68
|
-10.82
|
-1.79
|
-0.87
|
9.13
|
0.42
|
0.39
|
0.39
|
0.74
|
-0.79
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Crédit client
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Crédit fournisseur
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Days Sales Outstanding (DSO)
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Days Sales of Inventory (DSI)
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
0.00
|
0.00
|
0.00
|
0.00
|
0.00
|
0.00
|
0.00
|
0.00
|
|
0.00
|
0.00
|
0.00
|
0.00
|
0.00
|
0.00
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Employés
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Coût salarial par employé
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|