F
|
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)">
|
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
€
5K
|
€
146K
|
€
345K
|
€
45K
|
€
45K
|
€
355K
|
€
43K
|
€
-7K
|
€
-14K
|
€
-47K
|
€
-52K
|
€
-36K
|
€
295K
|
€
333K
|
€
81K
|
€
-69K
|
€
-22K
|
€
-15K
|
€
-18K
|
€
-6K
|
|
|
€
-4K
|
€
130K
|
€
335K
|
€
35K
|
€
21K
|
€
300K
|
€
-2K
|
€
-50K
|
€
-53K
|
€
-81K
|
€
-80K
|
€
-72K
|
€
257K
|
€
279K
|
€
19K
|
€
-119K
|
€
-87K
|
€
-72K
|
€
-67K
|
€
94K
|
|
|
€
195K
|
€
199K
|
€
69K
|
€
-266K
|
€
-301K
|
€
-322K
|
€
-622K
|
€
-620K
|
€
-570K
|
€
-517K
|
€
-437K
|
€
-356K
|
€
-284K
|
€
-541K
|
€
-820K
|
€
-838K
|
€
-719K
|
€
-632K
|
€
-560K
|
€
-493K
|
|
|
€
10K
|
€
166K
|
€
277K
|
€
32K
|
€
31K
|
€
241K
|
€
30K
|
-
|
-
|
-
|
-
|
-
|
€
208K
|
€
234K
|
€
66K
|
-
|
-
|
-
|
-
|
€
113K
|
|
|
|
€
65K
|
€
74K
|
€
11K
|
|
€
74K
|
€
11K
|
€
5K
|
|
|
|
|
|
|
|
|
|
|
-
|
|
|
|
Rémunérations et charges sociales
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
-
|
|
|
Dividendes
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
-
|
|
|
Taux de distribution
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
€
-8K
|
€
146K
|
€
345K
|
€
45K
|
€
45K
|
€
342K
|
€
43K
|
€
-7K
|
€
-15K
|
€
-47K
|
€
-52K
|
€
-36K
|
€
295K
|
€
332K
|
€
80K
|
€
-69K
|
€
-22K
|
€
-16K
|
€
-19K
|
€
160K
|
|
|
€
-8K
|
€
146K
|
€
345K
|
€
45K
|
€
45K
|
€
342K
|
€
43K
|
€
-7K
|
€
-15K
|
€
-47K
|
€
-52K
|
€
-36K
|
€
295K
|
€
332K
|
€
80K
|
€
-69K
|
€
-22K
|
€
-16K
|
€
-19K
|
€
160K
|
|
|
€
-4K
|
€
130K
|
€
335K
|
€
35K
|
€
21K
|
€
300K
|
€
-2K
|
€
-50K
|
€
-53K
|
€
-81K
|
€
-80K
|
€
-72K
|
€
257K
|
€
279K
|
€
19K
|
€
-119K
|
€
-87K
|
€
-72K
|
€
-67K
|
€
94K
|
|
|
Capex
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
-
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
€
3K
|
€
10K
|
€
11K
|
€
62K
|
€
63K
|
€
6K
|
€
13K
|
€
569
|
€
2K
|
€
4K
|
€
1K
|
€
1K
|
€
2K
|
€
3K
|
€
14K
|
€
726
|
€
1K
|
€
5K
|
€
1
|
€
15
|
|
|
€
-4K
|
€
130K
|
€
335K
|
€
35K
|
€
21K
|
€
300K
|
€
-2K
|
€
-50K
|
€
-53K
|
€
-81K
|
€
-80K
|
€
-72K
|
€
257K
|
€
279K
|
€
19K
|
€
-119K
|
€
-87K
|
€
-72K
|
€
-67K
|
€
-75K
|
|
|
€
195K
|
€
199K
|
€
69K
|
€
-266K
|
€
-301K
|
€
-322K
|
€
-622K
|
€
-620K
|
€
-570K
|
€
-517K
|
€
-437K
|
€
-356K
|
€
-284K
|
€
-541K
|
€
13K
|
€
-2K
|
€
-162K
|
€
-75K
|
€
-3K
|
€
-29K
|
|
|
384.72
|
2.99
|
1.19
|
0.19
|
0.27
|
0.02
|
0.04
|
0.05
|
0.04
|
0.03
|
0.03
|
0.00
|
0.05
|
0.01
|
18.40
|
0.82
|
0.01
|
0.07
|
0.78
|
0.26
|
|
|
384.72
|
2.99
|
1.19
|
0.19
|
0.27
|
0.02
|
0.04
|
0.05
|
0.04
|
0.03
|
0.03
|
0.00
|
0.05
|
0.01
|
19.19
|
0.82
|
0.01
|
0.07
|
0.90
|
-0.47
|
|
|
384.72
|
2.99
|
1.19
|
0.19
|
0.27
|
0.02
|
0.04
|
0.05
|
0.04
|
0.03
|
0.03
|
0.00
|
0.05
|
0.01
|
18.79
|
0.82
|
0.01
|
0.07
|
0.84
|
1.12
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
€
196K
|
€
299K
|
€
431K
|
€
62K
|
€
113K
|
€
6K
|
€
25K
|
€
31K
|
€
27K
|
€
16K
|
€
14K
|
€
1K
|
€
16K
|
€
3K
|
€
14K
|
€
11K
|
€
1K
|
€
6K
|
€
9K
|
€
10K
|
|
|
€
508
|
€
100K
|
€
362K
|
€
328K
|
€
414K
|
€
329K
|
€
648K
|
€
651K
|
€
597K
|
€
533K
|
€
451K
|
€
358K
|
€
300K
|
€
544K
|
€
833K
|
€
849K
|
€
721K
|
€
638K
|
€
569K
|
€
503K
|
|
|
€
508
|
€
100K
|
€
362K
|
€
328K
|
€
414K
|
€
329K
|
€
648K
|
€
651K
|
€
597K
|
€
533K
|
€
451K
|
€
358K
|
€
300K
|
€
544K
|
€
721
|
€
13K
|
€
163K
|
€
81K
|
€
11K
|
€
9K
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
€
832K
|
€
836K
|
€
557K
|
€
557K
|
€
557K
|
€
465K
|
|
|
99.74%
|
66.6%
|
15.98%
|
-429.25%
|
-267.42%
|
-5241.12%
|
-2451.1%
|
-2006.53%
|
-2133.78%
|
-3217.45%
|
-3104.03%
|
-30063.59%
|
-1816.77%
|
-19768.06%
|
-6053.82%
|
-7815.24%
|
-48480.43%
|
-11002.74%
|
-5952.77%
|
-5019.31%
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
-1.02
|
-1.00
|
-0.78
|
-0.88
|
-1.00
|
-0.94
|
|
|
|
0.69
|
1.05
|
7.32
|
9.28
|
0.96
|
15.01
|
|
|
|
|
|
1.02
|
1.64
|
10.37
|
|
|
|
|
3.14
|
|
|
Interest Coverage Ratio
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
-2.11%
|
65.46%
|
486.87%
|
-13.1%
|
-7.08%
|
-92.98%
|
0.32%
|
8.05%
|
9.3%
|
15.61%
|
18.37%
|
20.2%
|
-90.25%
|
-51.49%
|
-2.31%
|
14.23%
|
12.07%
|
11.44%
|
11.89%
|
15.16%
|
|
|
-2.11%
|
65.46%
|
486.87%
|
-13.1%
|
-7.08%
|
-92.98%
|
0.32%
|
8.05%
|
9.3%
|
15.61%
|
18.37%
|
20.2%
|
-90.25%
|
-51.49%
|
-2.31%
|
14.23%
|
12.07%
|
11.44%
|
11.89%
|
-19.14%
|
|
|
-2.11
|
43.60
|
77.81
|
56.24
|
18.95
|
4,873.02
|
-7.82
|
-161.55
|
-198.46
|
-502.17
|
-570.17
|
-6,074.24
|
1,639.71
|
10,178.53
|
140.03
|
-1,112.50
|
-5,853.45
|
-1,259.20
|
-707.99
|
960.69
|
|
|
-2.11
|
65.46
|
486.87
|
-13.10
|
-7.08
|
-92.98
|
0.32
|
8.05
|
9.30
|
15.61
|
18.37
|
20.20
|
-90.25
|
-51.49
|
-2.31
|
14.23
|
12.07
|
11.44
|
11.89
|
-19.14
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Crédit client
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Crédit fournisseur
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Days Sales Outstanding (DSO)
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Days Sales of Inventory (DSI)
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Inventory Turnover Ratio
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Employés
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Coût salarial par employé
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|