GG
|
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)">
|
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
€
-3K
|
€
-10K
|
€
-9K
|
€
-3K
|
€
-4K
|
€
1K
|
€
3K
|
€
-30K
|
€
-25K
|
€
98K
|
€
103K
|
€
83K
|
€
-164K
|
€
-3K
|
€
-2K
|
€
313K
|
€
288K
|
€
347K
|
€
-1K
|
€
-16K
|
|
|
€
-16K
|
€
-275K
|
€
-1.82M
|
€
-218K
|
€
-117K
|
€
-109K
|
€
18K
|
€
-17K
|
€
84K
|
€
77K
|
€
173K
|
€
151K
|
€
-93K
|
€
88K
|
€
107K
|
€
314K
|
€
291K
|
€
294K
|
€
6K
|
€
372K
|
|
|
€
-247K
|
€
-231K
|
€
44K
|
€
1.86M
|
€
2.08M
|
€
2.20M
|
€
2.30M
|
€
2.29M
|
€
1.30M
|
€
1.22M
|
€
1.14M
|
€
970K
|
€
819K
|
€
911K
|
€
824K
|
€
717K
|
€
403K
|
€
112K
|
€
-182K
|
€
-188K
|
|
|
-
|
-
|
€
2K
|
€
80K
|
€
89K
|
€
94K
|
€
101K
|
€
98K
|
€
56K
|
€
125K
|
€
141K
|
€
113K
|
€
30K
|
€
38K
|
€
35K
|
€
332K
|
€
274K
|
€
281K
|
-
|
-
|
|
|
|
|
-
|
€
1K
|
€
604
|
€
2K
|
-
|
€
9
|
€
24K
|
€
25K
|
€
10K
|
€
2K
|
€
6K
|
|
€
19K
|
€
17K
|
€
5K
|
|
|
|
|
|
Rémunérations et charges sociales
|
|
|
|
|
|
|
|
-
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Dividendes
|
|
|
|
|
|
|
|
-
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Taux de distribution
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
€
-4K
|
€
-233K
|
€
-10K
|
€
-211K
|
€
-104K
|
€
-99K
|
€
3K
|
€
-30K
|
€
-26K
|
€
85K
|
€
101K
|
€
81K
|
€
-166K
|
€
-3K
|
€
-3K
|
€
313K
|
€
288K
|
€
347K
|
€
-1K
|
€
-16K
|
|
|
€
-4K
|
€
-233K
|
€
-10K
|
€
-211K
|
€
-104K
|
€
-99K
|
€
3K
|
€
-30K
|
€
-22K
|
€
81K
|
€
78K
|
€
58K
|
€
-179K
|
€
-3K
|
€
-3K
|
€
313K
|
€
288K
|
€
347K
|
€
-1K
|
€
-16K
|
|
|
€
-16K
|
€
-275K
|
€
-1.82M
|
€
-218K
|
€
-117K
|
€
-109K
|
€
18K
|
€
-17K
|
€
84K
|
€
77K
|
€
173K
|
€
151K
|
€
-93K
|
€
88K
|
€
107K
|
€
314K
|
€
291K
|
€
294K
|
€
6K
|
€
372K
|
|
|
|
|
|
|
|
|
|
-
|
|
|
€
0
|
€
48K
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
€
563
|
€
625
|
€
805
|
€
1K
|
€
2K
|
€
739
|
€
1K
|
-
|
€
1K
|
€
12K
|
€
20K
|
€
23K
|
€
22K
|
€
15K
|
€
12K
|
€
583
|
€
24K
|
€
6K
|
€
24K
|
€
53K
|
|
|
€
-16K
|
€
-275K
|
€
-1.82M
|
€
-218K
|
€
-117K
|
€
-109K
|
€
18K
|
€
-17K
|
€
80K
|
€
81K
|
€
196K
|
€
174K
|
€
-79K
|
€
88K
|
€
107K
|
€
314K
|
€
291K
|
€
294K
|
€
6K
|
€
372K
|
|
|
€
-664K
|
€
-648K
|
€
-405K
|
€
-387K
|
€
-170K
|
€
-50K
|
€
97K
|
€
110K
|
€
157K
|
€
-23K
|
€
-120K
|
€
-293K
|
€
-435K
|
€
-343K
|
€
-507K
|
€
112K
|
€
-202K
|
€
-512K
|
€
-811K
|
€
-188K
|
|
|
0.27
|
0.27
|
0.55
|
0.55
|
0.86
|
0.96
|
1.09
|
1.11
|
1.18
|
0.98
|
0.91
|
0.76
|
0.76
|
0.68
|
0.39
|
1.24
|
0.66
|
0.36
|
0.26
|
0.22
|
|
|
0.27
|
0.27
|
0.55
|
0.55
|
0.86
|
0.96
|
1.09
|
1.11
|
1.18
|
0.98
|
0.91
|
0.76
|
0.76
|
0.68
|
0.39
|
1.24
|
0.66
|
0.36
|
0.26
|
0.22
|
|
|
0.27
|
0.27
|
0.55
|
0.55
|
0.86
|
0.96
|
1.09
|
1.11
|
1.18
|
0.98
|
0.91
|
0.76
|
0.76
|
0.68
|
0.39
|
1.24
|
0.66
|
0.36
|
0.26
|
0.22
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
€
663K
|
€
657K
|
€
934K
|
€
2.73M
|
€
3.33M
|
€
3.38M
|
€
3.45M
|
€
3.34M
|
€
2.28M
|
€
2.23M
|
€
2.46M
|
€
2.27M
|
€
2.68M
|
€
1.98M
|
€
1.66M
|
€
1.19M
|
€
988K
|
€
908K
|
€
908K
|
€
53K
|
|
|
€
910K
|
€
888K
|
€
890K
|
€
865K
|
€
1.25M
|
€
1.19M
|
€
1.15M
|
€
1.05M
|
€
973K
|
€
1.01M
|
€
1.32M
|
€
1.30M
|
€
1.87M
|
€
1.07M
|
€
836K
|
€
473K
|
€
585K
|
€
796K
|
€
1.09M
|
€
241K
|
|
|
€
910K
|
€
888K
|
€
890K
|
€
865K
|
€
1.25M
|
€
1.18M
|
€
1.11M
|
€
984K
|
€
877K
|
€
1.01M
|
€
1.29M
|
€
1.24M
|
€
1.82M
|
€
1.07M
|
€
836K
|
€
473K
|
€
585K
|
€
796K
|
€
1.09M
|
€
241K
|
|
|
|
|
|
|
-
|
€
3K
|
€
35K
|
€
66K
|
€
96K
|
|
€
35K
|
€
58K
|
€
42K
|
|
|
|
|
|
|
|
|
|
-37.18%
|
-35.15%
|
4.73%
|
68.26%
|
62.45%
|
64.9%
|
66.76%
|
68.53%
|
57.26%
|
54.61%
|
46.35%
|
42.7%
|
30.49%
|
46%
|
49.64%
|
60.23%
|
40.76%
|
12.29%
|
-20.05%
|
-356.07%
|
|
|
|
|
|
|
0.00
|
0.00
|
0.02
|
0.03
|
0.07
|
|
0.03
|
0.06
|
0.05
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
371.25
|
|
|
11.93
|
13.09
|
16.15
|
|
|
|
1.51
|
2.03
|
2.29
|
|
|
|
|
Interest Coverage Ratio
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
6.4%
|
119.13%
|
-4114.52%
|
-11.69%
|
-5.6%
|
-4.96%
|
0.79%
|
-0.74%
|
6.14%
|
6.62%
|
17.12%
|
17.95%
|
-9.71%
|
9.61%
|
13.01%
|
43.79%
|
72.29%
|
263.08%
|
-3.39%
|
-197.77%
|
|
|
6.4%
|
119.13%
|
-4114.52%
|
-11.69%
|
-5.6%
|
-4.96%
|
0.79%
|
-0.74%
|
6.45%
|
6.29%
|
15.11%
|
15.59%
|
-11.33%
|
9.61%
|
13.01%
|
43.79%
|
72.29%
|
263.08%
|
-3.39%
|
-197.77%
|
|
|
-2.38
|
-41.88
|
-194.48
|
-7.98
|
-3.50
|
-3.22
|
0.52
|
-0.51
|
3.69
|
3.43
|
7.00
|
6.66
|
-3.45
|
4.42
|
6.46
|
26.37
|
29.47
|
32.34
|
0.68
|
704.21
|
|
|
6.40
|
119.13
|
-4,114.52
|
-11.69
|
-5.60
|
-4.96
|
0.79
|
-0.74
|
6.45
|
6.29
|
15.11
|
15.59
|
-11.33
|
9.61
|
13.01
|
43.79
|
72.29
|
263.08
|
-3.39
|
-197.77
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Crédit client
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Crédit fournisseur
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Days Sales Outstanding (DSO)
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Days Sales of Inventory (DSI)
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Inventory Turnover Ratio
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Employés
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Coût salarial par employé
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|