H
|
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)">
|
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
€
-7K
|
€
-9K
|
€
-9K
|
€
472
|
€
169K
|
€
4K
|
€
24K
|
€
25K
|
€
40K
|
€
28K
|
€
18K
|
€
26K
|
€
20K
|
€
23K
|
€
27K
|
€
12K
|
€
82K
|
€
57K
|
€
62K
|
€
13K
|
|
|
€
-27K
|
€
-18K
|
€
-16K
|
€
-8K
|
€
121K
|
€
-20K
|
€
-394
|
€
1K
|
€
14K
|
€
4K
|
€
-10K
|
€
77
|
€
-18K
|
€
-6K
|
€
-4K
|
€
-33K
|
€
45K
|
€
4K
|
€
25K
|
€
-6K
|
|
|
€
386K
|
€
413K
|
€
431K
|
€
447K
|
€
455K
|
€
334K
|
€
355K
|
€
355K
|
€
354K
|
€
340K
|
€
336K
|
€
345K
|
€
345K
|
€
363K
|
€
369K
|
€
373K
|
€
406K
|
€
350K
|
€
339K
|
€
314K
|
|
|
€
19K
|
€
20K
|
€
21K
|
€
22K
|
€
202K
|
€
16K
|
€
36K
|
€
37K
|
€
50K
|
€
34K
|
€
24K
|
€
33K
|
€
21K
|
€
37K
|
€
41K
|
€
26K
|
€
96K
|
€
62K
|
€
60K
|
€
24K
|
|
|
|
|
|
|
€
40K
|
€
731
|
€
2K
|
€
1K
|
€
3K
|
€
1K
|
€
1K
|
€
848
|
€
5K
|
|
€
1K
|
|
€
8K
|
€
64K
|
€
30K
|
€
2K
|
|
|
Rémunérations et charges sociales
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Dividendes
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Taux de distribution
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
€
-21K
|
€
-12K
|
€
-9K
|
€
-1K
|
€
167K
|
€
-1K
|
€
19K
|
€
20K
|
€
33K
|
€
23K
|
€
11K
|
€
21K
|
€
8K
|
€
20K
|
€
24K
|
€
8K
|
€
78K
|
€
55K
|
€
59K
|
€
9K
|
|
|
€
-27K
|
€
-18K
|
€
-16K
|
€
-8K
|
€
160K
|
€
-20K
|
€
-395
|
€
1K
|
€
14K
|
€
4K
|
€
-10K
|
€
123
|
€
-13K
|
€
169
|
€
3K
|
€
-12K
|
€
55K
|
€
27K
|
€
46K
|
€
-3K
|
|
|
€
-27K
|
€
-18K
|
€
-16K
|
€
-8K
|
€
121K
|
€
-20K
|
€
-394
|
€
1K
|
€
14K
|
€
4K
|
€
-10K
|
€
77
|
€
-18K
|
€
-6K
|
€
-4K
|
€
-33K
|
€
45K
|
€
4K
|
€
25K
|
€
-6K
|
|
|
€
0
|
-
|
€
0
|
€
0
|
€
-163K
|
€
0
|
€
0
|
€
0
|
€
0
|
€
0
|
€
0
|
€
0
|
€
19K
|
€
-1K
|
€
10K
|
€
0
|
€
-116K
|
€
409K
|
€
8K
|
€
7K
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
€
226K
|
€
240K
|
€
256K
|
€
307K
|
€
316K
|
€
7K
|
€
4K
|
€
435
|
€
14K
|
€
3K
|
€
1K
|
€
2K
|
€
4K
|
€
15K
|
€
11K
|
€
11K
|
€
199K
|
€
25K
|
|
|
|
|
€
-20K
|
€
-12K
|
€
-9K
|
€
-1K
|
€
127K
|
€
-1K
|
€
19K
|
€
20K
|
€
33K
|
€
23K
|
€
11K
|
€
21K
|
€
3K
|
€
14K
|
€
17K
|
€
-12K
|
€
68K
|
€
32K
|
€
38K
|
€
6K
|
|
|
€
309K
|
€
330K
|
€
341K
|
€
350K
|
€
352K
|
€
61K
|
€
63K
|
€
44K
|
€
24K
|
€
-10K
|
€
-33K
|
€
-20K
|
€
-41K
|
€
109K
|
€
104K
|
€
107K
|
€
128K
|
€
-57K
|
€
151K
|
€
135K
|
|
|
76,98
|
377,04
|
1 890,21
|
9,77
|
9,49
|
4,47
|
3,79
|
2,69
|
1,87
|
0,61
|
0,10
|
0,08
|
0,11
|
4,39
|
4,04
|
4,21
|
2,79
|
0,54
|
1,29
|
4,40
|
|
|
76,98
|
377,04
|
1 890,21
|
9,77
|
9,49
|
4,47
|
3,79
|
2,69
|
1,87
|
0,61
|
0,10
|
0,08
|
0,11
|
4,39
|
4,04
|
4,21
|
2,79
|
0,54
|
0,06
|
0,84
|
|
|
138
|
377,04
|
1 890,21
|
9,77
|
9,49
|
4,47
|
3,79
|
2,69
|
1,87
|
0,61
|
0,10
|
0,08
|
0,11
|
4,39
|
4,04
|
4,21
|
2,79
|
0,54
|
1,29
|
4,40
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
€
390K
|
€
414K
|
€
432K
|
€
487K
|
€
497K
|
€
352K
|
€
377K
|
€
381K
|
€
381K
|
€
365K
|
€
372K
|
€
391K
|
€
415K
|
€
554K
|
€
572K
|
€
585K
|
€
665K
|
€
672K
|
€
902K
|
€
403K
|
|
|
€
4K
|
€
877
|
€
181
|
€
40K
|
€
41K
|
€
18K
|
€
22K
|
€
26K
|
€
27K
|
€
25K
|
€
37K
|
€
46K
|
€
70K
|
€
191K
|
€
203K
|
€
211K
|
€
259K
|
€
323K
|
€
563K
|
€
88K
|
|
|
€
2K
|
€
877
|
€
181
|
€
40K
|
€
41K
|
€
18K
|
€
22K
|
€
26K
|
€
27K
|
€
25K
|
€
37K
|
€
21K
|
€
45K
|
€
32K
|
€
34K
|
€
33K
|
€
72K
|
€
125K
|
€
528K
|
€
40K
|
|
|
|
|
|
|
|
|
|
|
|
|
|
€
25K
|
€
25K
|
€
159K
|
€
169K
|
€
178K
|
€
187K
|
€
197K
|
€
35K
|
€
49K
|
|
|
98,96%
|
99,79%
|
99,96%
|
91,80%
|
91,66%
|
94,98%
|
94,05%
|
93,19%
|
92,88%
|
93,16%
|
90,19%
|
88,22%
|
83,10%
|
65,52%
|
64,49%
|
63,83%
|
61,07%
|
52,00%
|
37,61%
|
78,05%
|
|
|
|
|
|
|
|
|
|
|
|
|
|
0,07
|
0,07
|
0,44
|
0,46
|
0,48
|
0,46
|
0,56
|
0,10
|
0,15
|
|
|
|
|
|
|
0,25
|
|
1,20
|
1,28
|
0,81
|
1,08
|
3,33
|
2,19
|
8,91
|
9,74
|
8,43
|
25,12
|
3,31
|
5,89
|
9,56
|
9,67
|
|
|
Interest Coverage Ratio
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
-5,26%
|
-2,79%
|
-2,09%
|
-0,33%
|
28,01%
|
-0,40%
|
5,28%
|
5,70%
|
9,40%
|
6,83%
|
3,42%
|
6,10%
|
0,92%
|
3,80%
|
4,65%
|
-3,34%
|
16,83%
|
9,19%
|
11,26%
|
1,94%
|
|
|
-6,97%
|
-4,39%
|
-3,62%
|
-1,81%
|
26,56%
|
-6,11%
|
-0,11%
|
0,32%
|
4,00%
|
1,20%
|
-2,83%
|
0,02%
|
-5,22%
|
-1,55%
|
-1,20%
|
-8,79%
|
11,12%
|
1,24%
|
7,33%
|
-1,79%
|
|
|
-6,89
|
-4,38
|
-3,62
|
-1,66
|
24,34
|
-5,81
|
-0,10
|
0,30
|
3,72
|
1,12
|
-2,55
|
0,02
|
-4,34
|
-1,02
|
-0,77
|
-5,61
|
6,79
|
0,65
|
2,76
|
-1,39
|
|
|
-6,97
|
-4,39
|
-3,62
|
-1,81
|
26,56
|
-6,11
|
-0,11
|
0,32
|
4,00
|
1,20
|
-2,83
|
0,02
|
-5,22
|
-1,55
|
-1,20
|
-8,79
|
11,12
|
1,24
|
7,33
|
-1,79
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Crédit client
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Crédit fournisseur
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Days Sales Outstanding (DSO)
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Days Sales of Inventory (DSI)
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
0
|
0
|
0
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Employés
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Coût salarial par employé
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|