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)">
|
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
€
-9K
|
€
-20K
|
€
-56K
|
€
-154K
|
€
-86K
|
€
-2K
|
€
-4K
|
€
-5K
|
€
-8K
|
€
-9K
|
€
20K
|
€
-1K
|
€
43K
|
€
-10K
|
€
-61K
|
€
61K
|
€
-16K
|
€
-8K
|
€
-4K
|
|
|
€
-12K
|
€
-24K
|
€
-59K
|
€
-155K
|
€
-87K
|
€
1K
|
€
-80
|
€
4K
|
€
11K
|
€
-21K
|
€
-138K
|
€
7K
|
€
42K
|
€
-8K
|
€
-79K
|
€
13K
|
€
-30K
|
€
-66K
|
€
-36K
|
|
|
€
-230K
|
€
-218K
|
€
-194K
|
€
-135K
|
€
20K
|
€
108K
|
€
106K
|
€
106K
|
€
103K
|
€
92K
|
€
112K
|
€
250K
|
€
243K
|
€
201K
|
€
209K
|
€
-12K
|
€
-25K
|
€
5K
|
€
7K
|
|
|
-
|
-
|
-
|
-
|
€
711
|
€
5K
|
€
5K
|
€
5K
|
€
5K
|
€
3K
|
€
18K
|
€
12K
|
€
58K
|
€
10K
|
€
10K
|
€
35K
|
-
|
€
216
|
€
270
|
|
|
€
5K
|
€
5K
|
€
4K
|
€
1K
|
€
1K
|
€
1K
|
€
1K
|
€
1K
|
€
2K
|
€
757
|
€
15K
|
€
1K
|
€
1K
|
|
|
|
|
|
|
|
|
Rémunérations et charges sociales
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Dividendes
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Taux de distribution
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
€
-9K
|
€
-20K
|
€
-56K
|
€
-154K
|
€
-87K
|
€
-2K
|
€
-5K
|
€
-5K
|
€
-9K
|
€
-13K
|
€
19K
|
€
-2K
|
€
42K
|
€
-11K
|
€
-62K
|
€
50K
|
€
-26K
|
€
-27K
|
€
-9K
|
|
|
€
-9K
|
€
-20K
|
€
-56K
|
€
-154K
|
€
-87K
|
€
-2K
|
€
-5K
|
€
-5K
|
€
-9K
|
€
-13K
|
€
19K
|
€
-2K
|
€
42K
|
€
-11K
|
€
-62K
|
€
50K
|
€
-26K
|
€
-27K
|
€
-9K
|
|
|
€
-12K
|
€
-24K
|
€
-59K
|
€
-155K
|
€
-87K
|
€
1K
|
€
-80
|
€
4K
|
€
11K
|
€
-21K
|
€
-138K
|
€
7K
|
€
42K
|
€
-8K
|
€
-79K
|
€
13K
|
€
-30K
|
€
-66K
|
€
-36K
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
€
-234K
|
€
-528K
|
€
-1,73M
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
€
53
|
€
341
|
€
2K
|
€
43K
|
€
23K
|
€
13
|
€
24
|
€
22
|
€
2K
|
€
12
|
€
4K
|
€
7K
|
€
25
|
€
113
|
€
1K
|
€
1K
|
€
2K
|
€
162
|
€
143
|
|
|
€
-12K
|
€
-24K
|
€
-59K
|
€
-155K
|
€
-87K
|
€
1K
|
€
-80
|
€
4K
|
€
11K
|
€
-21K
|
€
-138K
|
€
7K
|
€
42K
|
€
-8K
|
€
-79K
|
€
13K
|
€
-90K
|
€
-66K
|
€
-36K
|
|
|
€
-230K
|
€
-218K
|
€
-194K
|
€
-135K
|
€
20K
|
€
108K
|
€
106K
|
€
106K
|
€
103K
|
€
92K
|
€
81K
|
€
219K
|
€
211K
|
€
169K
|
€
209K
|
€
-87K
|
€
-334K
|
€
108K
|
€
774K
|
|
|
0,45
|
0,45
|
0,50
|
0,61
|
1,10
|
3,25
|
2,35
|
2,46
|
2,56
|
1,37
|
1,30
|
3,41
|
5,58
|
2,67
|
3,95
|
0,76
|
0,30
|
1,82
|
26,98
|
|
|
0,45
|
0,45
|
0,53
|
0,61
|
1,10
|
3,25
|
2,35
|
2,46
|
2,56
|
1,39
|
1,30
|
3,41
|
6,26
|
2,68
|
3,96
|
0,76
|
0,30
|
1,82
|
4,68
|
|
|
0,45
|
0,45
|
0,51
|
0,61
|
1,10
|
3,25
|
2,35
|
2,46
|
2,56
|
1,38
|
1,42
|
3,75
|
6,62
|
2,99
|
3,95
|
0,76
|
0,30
|
1,82
|
26,98
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
€
185K
|
€
180K
|
€
190K
|
€
210K
|
€
226K
|
€
155K
|
€
185K
|
€
179K
|
€
169K
|
€
341K
|
€
383K
|
€
341K
|
€
289K
|
€
302K
|
€
280K
|
€
350K
|
€
453K
|
€
1,08M
|
€
804K
|
|
|
€
415K
|
€
398K
|
€
384K
|
€
345K
|
€
206K
|
€
48K
|
€
79K
|
€
73K
|
€
66K
|
€
249K
|
€
270K
|
€
91K
|
€
46K
|
€
101K
|
€
71K
|
€
362K
|
€
478K
|
€
1,01M
|
€
737K
|
|
|
€
415K
|
€
398K
|
€
371K
|
€
345K
|
€
206K
|
€
48K
|
€
79K
|
€
73K
|
€
66K
|
€
247K
|
€
270K
|
€
91K
|
€
44K
|
€
101K
|
€
71K
|
€
362K
|
€
478K
|
€
132K
|
€
30K
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
€
879K
|
€
707K
|
|
|
-124,49%
|
-121,13%
|
-101,94%
|
-64,01%
|
8,93%
|
69,21%
|
57,50%
|
59,38%
|
60,89%
|
26,95%
|
29,38%
|
73,36%
|
84,04%
|
66,51%
|
74,68%
|
-3,54%
|
-5,54%
|
0,49%
|
0,81%
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
167,56
|
108
|
|
|
|
|
|
|
|
|
|
|
|
|
14,05
|
|
1,09
|
|
|
7,30
|
|
|
|
|
|
Interest Coverage Ratio
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
5,42%
|
11,05%
|
30,51%
|
114,97%
|
-433,36%
|
1,07%
|
-0,08%
|
3,62%
|
10,55%
|
-22,51%
|
-122,38%
|
2,98%
|
17,31%
|
-4,23%
|
-37,91%
|
-103,11%
|
359,71%
|
-1 264,29%
|
-546,67%
|
|
|
5,42%
|
11,05%
|
30,51%
|
114,97%
|
-433,36%
|
1,07%
|
-0,08%
|
3,62%
|
10,55%
|
-22,51%
|
-122,38%
|
2,98%
|
17,31%
|
-4,23%
|
-37,91%
|
-103,11%
|
120,88%
|
-1 264,29%
|
-546,67%
|
|
|
-6,74
|
-13,38
|
-31,10
|
-73,59
|
-38,68
|
0,74
|
-0,04
|
2,15
|
6,42
|
-6,07
|
-35,96
|
2,19
|
14,54
|
-2,81
|
-28,31
|
3,65
|
-6,70
|
-6,16
|
-4,46
|
|
|
5,42
|
11,05
|
30,51
|
114,97
|
-433,36
|
1,07
|
-0,08
|
3,62
|
10,55
|
-22,51
|
-122,38
|
2,98
|
17,31
|
-4,23
|
-37,91
|
-103,11
|
120,88
|
-1 264,29
|
-546,67
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Crédit client
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Crédit fournisseur
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Days Sales Outstanding (DSO)
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Days Sales of Inventory (DSI)
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Inventory Turnover Ratio
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
0
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Employés
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Coût salarial par employé
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|