G
|
max) max = w;
}
}
const wClamped = Math.max(120, Math.min(800, max));
colWidths[''] = wClamped;
save && save();
})(event)">
|
2026
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)">
|
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
€
246K
|
€
322K
|
€
313K
|
€
483K
|
€
298K
|
€
241K
|
€
453K
|
€
197K
|
€
282K
|
€
212K
|
€
211K
|
€
162K
|
€
177K
|
€
187K
|
€
111K
|
€
105K
|
€
155K
|
€
82K
|
€
77K
|
€
51K
|
|
|
€
45K
|
€
36K
|
€
96K
|
€
128K
|
€
36K
|
€
15K
|
€
77K
|
€
5K
|
€
27K
|
€
118
|
€
242
|
€
423
|
€
461
|
€
-145
|
€
-18K
|
€
-22K
|
€
40K
|
€
-2K
|
€
13K
|
€
7K
|
|
|
€
1,03M
|
€
769K
|
€
736K
|
€
642K
|
€
425K
|
€
374K
|
€
368K
|
€
198K
|
€
199K
|
€
154K
|
€
164K
|
€
109K
|
€
70K
|
€
69K
|
€
69K
|
€
87K
|
€
110K
|
€
69K
|
€
71K
|
€
58K
|
|
|
€
227K
|
€
251K
|
€
242K
|
€
405K
|
€
219K
|
€
176K
|
€
364K
|
€
141K
|
€
205K
|
€
151K
|
€
152K
|
€
116K
|
€
173K
|
€
182K
|
€
111K
|
€
105K
|
€
188K
|
€
84K
|
€
88K
|
€
56K
|
|
|
|
€
3K
|
|
|
€
4
|
€
4
|
|
|
€
3K
|
€
8K
|
|
|
|
€
6K
|
|
€
852
|
|
|
|
|
|
|
Rémunérations et charges sociales
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Dividendes
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Taux de distribution
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
€
236K
|
€
302K
|
€
304K
|
€
474K
|
€
290K
|
€
230K
|
€
439K
|
€
190K
|
€
275K
|
€
207K
|
€
208K
|
€
159K
|
€
175K
|
€
185K
|
€
111K
|
€
103K
|
€
155K
|
€
81K
|
€
77K
|
€
51K
|
|
|
€
20K
|
€
48K
|
€
84K
|
€
273K
|
€
74K
|
€
20K
|
€
263K
|
€
17K
|
€
104K
|
€
27K
|
€
25K
|
€
21K
|
€
26K
|
€
33K
|
€
5K
|
€
1K
|
€
62K
|
€
1K
|
€
21K
|
€
15K
|
|
|
€
174K
|
€
75K
|
€
135K
|
€
119K
|
€
48K
|
€
36K
|
€
11K
|
€
8K
|
€
2K
|
€
118
|
€
242
|
€
423
|
€
461
|
€
-145
|
€
-18K
|
€
-22K
|
€
40K
|
€
-2K
|
€
13K
|
€
7K
|
|
|
€
758K
|
€
197K
|
€
393K
|
€
534K
|
€
302K
|
€
126K
|
€
569K
|
€
31K
|
€
267K
|
€
143K
|
€
492K
|
€
279K
|
€
41K
|
€
118K
|
€
409K
|
€
166K
|
€
163K
|
€
221K
|
€
159K
|
-
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
€
38K
|
€
51K
|
€
36K
|
€
38K
|
€
77K
|
€
43K
|
€
69K
|
€
28
|
€
109K
|
€
27K
|
€
170
|
€
15K
|
€
1K
|
€
9K
|
€
1K
|
€
19K
|
€
101K
|
€
79K
|
€
16K
|
€
24
|
|
|
€
261K
|
€
290K
|
€
316K
|
€
329K
|
€
252K
|
€
226K
|
€
253K
|
€
177K
|
€
197K
|
€
180K
|
€
183K
|
€
139K
|
€
149K
|
€
152K
|
€
87K
|
€
80K
|
€
134K
|
€
78K
|
€
69K
|
€
43K
|
|
|
€
130K
|
€
22K
|
€
126K
|
€
112K
|
€
-15K
|
€
-46K
|
€
-78K
|
€
-34K
|
€
-2K
|
€
-28K
|
€
-130K
|
€
-197K
|
€
-178K
|
€
-181K
|
€
-154K
|
€
18K
|
€
61K
|
€
-14K
|
€
-161K
|
€
-49K
|
|
|
1,36
|
1,05
|
1,20
|
1,23
|
0,97
|
0,94
|
0,84
|
0,93
|
1
|
0,89
|
0,68
|
0,33
|
0,09
|
0,32
|
0,47
|
1,16
|
1,53
|
0,88
|
0,28
|
0,28
|
|
|
0,94
|
0,75
|
0,57
|
0,84
|
0,63
|
0,69
|
0,63
|
0,54
|
0,94
|
0,84
|
0,66
|
0,30
|
0,09
|
0,32
|
0,47
|
1,16
|
1,53
|
0,88
|
0,28
|
0,28
|
|
|
1,36
|
1,05
|
1,20
|
1,23
|
0,97
|
0,94
|
0,84
|
0,96
|
1,03
|
0,89
|
0,69
|
0,33
|
0,09
|
0,32
|
0,47
|
1,16
|
1,53
|
0,88
|
0,28
|
0,28
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
€
2,97M
|
€
2,40M
|
€
2,76M
|
€
2,41M
|
€
1,97M
|
€
2,05M
|
€
1,88M
|
€
1,56M
|
€
1,66M
|
€
1,32M
|
€
1,41M
|
€
923K
|
€
702K
|
€
878K
|
€
961K
|
€
653K
|
€
636K
|
€
489K
|
€
312K
|
€
165K
|
|
|
€
1,83M
|
€
1,54M
|
€
1,92M
|
€
1,65M
|
€
1,46M
|
€
1,59M
|
€
1,41M
|
€
1,34M
|
€
1,43M
|
€
1,17M
|
€
1,25M
|
€
814K
|
€
632K
|
€
809K
|
€
892K
|
€
566K
|
€
526K
|
€
419K
|
€
240K
|
€
107K
|
|
|
€
362K
|
€
446K
|
€
641K
|
€
482K
|
€
517K
|
€
720K
|
€
490K
|
€
513K
|
€
434K
|
€
241K
|
€
398K
|
€
295K
|
€
195K
|
€
266K
|
€
289K
|
€
112K
|
€
115K
|
€
113K
|
€
224K
|
€
68K
|
|
|
€
1,47M
|
€
1,09M
|
€
1,27M
|
€
1,16M
|
€
944K
|
€
872K
|
€
922K
|
€
813K
|
€
984K
|
€
925K
|
€
840K
|
€
519K
|
€
437K
|
€
542K
|
€
603K
|
€
453K
|
€
411K
|
€
306K
|
€
16K
|
€
38K
|
|
|
34,69%
|
32,07%
|
26,70%
|
26,68%
|
21,50%
|
18,24%
|
19,61%
|
12,67%
|
11,97%
|
11,68%
|
11,62%
|
11,79%
|
9,92%
|
7,87%
|
7,21%
|
13,37%
|
17,25%
|
14,15%
|
22,89%
|
35,23%
|
|
|
1,43
|
1,42
|
1,73
|
1,81
|
2,22
|
2,33
|
2,51
|
4,11
|
4,95
|
5,99
|
5,13
|
4,77
|
6,28
|
7,85
|
8,70
|
5,19
|
3,75
|
4,43
|
0,23
|
0,66
|
|
|
7,75
|
5,09
|
6,30
|
3,47
|
5,04
|
6,91
|
3,22
|
7,06
|
5,22
|
5,63
|
5,99
|
5,12
|
3,61
|
4,37
|
8,07
|
5,47
|
3,40
|
5,16
|
3,12
|
2,10
|
|
|
Interest Coverage Ratio
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
25,37%
|
37,69%
|
42,90%
|
51,18%
|
59,45%
|
60,42%
|
68,88%
|
89,66%
|
99,17%
|
116,69%
|
111,66%
|
127,54%
|
214,78%
|
219,92%
|
126,21%
|
91,33%
|
121,78%
|
112,50%
|
97,11%
|
74,82%
|
|
|
4,38%
|
4,65%
|
13,05%
|
19,97%
|
8,49%
|
4,04%
|
20,93%
|
2,35%
|
13,51%
|
0,08%
|
0,15%
|
0,39%
|
0,66%
|
-0,21%
|
-26,00%
|
-25,60%
|
36,93%
|
-3,20%
|
18,70%
|
12,85%
|
|
|
1,52
|
1,49
|
3,48
|
5,33
|
1,83
|
0,74
|
4,10
|
0,30
|
1,62
|
0,01
|
0,02
|
0,05
|
0,07
|
-0,02
|
-1,87
|
-3,42
|
6,37
|
-0,45
|
4,28
|
4,53
|
|
|
4,38
|
4,65
|
13,05
|
19,97
|
8,49
|
4,04
|
20,93
|
2,35
|
13,51
|
0,08
|
0,15
|
0,39
|
0,66
|
-0,21
|
-26,00
|
-25,60
|
36,93
|
-3,20
|
18,70
|
12,85
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
13,97
|
11,31
|
89,47
|
203,06
|
151,17
|
43,98
|
77,79
|
87,81
|
|
|
Crédit fournisseur
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
13,97
|
11,31
|
89,47
|
203,06
|
151,17
|
43,98
|
77,79
|
87,81
|
|
|
Days Sales of Inventory (DSI)
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Employés
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Coût salarial par employé
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|