I
|
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)">
|
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
€
51K
|
€
54K
|
€
53K
|
€
47K
|
€
37K
|
€
30K
|
€
65K
|
€
24K
|
€
10K
|
€
-156
|
€
-155
|
€
-154
|
€
18K
|
€
10K
|
€
-144
|
€
24K
|
€
10K
|
€
61K
|
€
-514
|
€
19K
|
|
|
€
8K
|
€
8K
|
€
13K
|
€
4K
|
€
-4K
|
€
-12K
|
€
23K
|
€
-81K
|
€
-41K
|
€
-1K
|
€
-1K
|
€
4K
|
€
12K
|
€
3K
|
€
-9K
|
€
14K
|
€
-4K
|
€
48K
|
€
39K
|
€
11K
|
|
|
€
38K
|
€
30K
|
€
22K
|
€
9K
|
€
5K
|
€
9K
|
€
21K
|
€
-2K
|
€
79K
|
€
89K
|
€
90K
|
€
91K
|
€
88K
|
€
76K
|
€
73K
|
€
82K
|
€
68K
|
€
72K
|
€
25K
|
€
-14K
|
|
|
€
37K
|
€
36K
|
€
39K
|
€
32K
|
€
23K
|
€
18K
|
€
49K
|
-
|
€
3K
|
€
4K
|
€
4K
|
€
4K
|
€
22K
|
€
13K
|
€
4K
|
€
29K
|
€
11K
|
€
61K
|
€
975
|
€
18K
|
|
|
€
3K
|
€
3K
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Rémunérations et charges sociales
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Dividendes
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Taux de distribution
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
€
45K
|
€
44K
|
€
48K
|
€
40K
|
€
32K
|
€
25K
|
€
61K
|
€
-52K
|
€
-30K
|
€
-684
|
€
-683
|
€
-501
|
€
17K
|
€
9K
|
€
-511
|
€
23K
|
€
10K
|
€
61K
|
€
-998
|
€
18K
|
|
|
€
19K
|
€
18K
|
€
24K
|
€
16K
|
€
9K
|
€
2K
|
€
37K
|
€
-71K
|
€
-37K
|
€
-725
|
€
-723
|
€
-543
|
€
17K
|
€
9K
|
€
-553
|
€
23K
|
€
10K
|
€
61K
|
€
-998
|
€
18K
|
|
|
€
8K
|
€
8K
|
€
13K
|
€
4K
|
€
-4K
|
€
-12K
|
€
23K
|
€
-81K
|
€
-41K
|
€
-1K
|
€
-1K
|
€
4K
|
€
12K
|
€
3K
|
€
-9K
|
€
14K
|
€
-4K
|
€
48K
|
€
39K
|
€
11K
|
|
|
€
0
|
€
41K
|
-
|
-
|
€
5K
|
€
594
|
€
41K
|
€
509K
|
€
250K
|
-
|
-
|
-
|
-
|
-
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
€
8K
|
€
14K
|
€
10K
|
€
7K
|
€
4K
|
€
21K
|
€
46K
|
€
2K
|
€
10K
|
€
8K
|
€
5K
|
€
7K
|
€
718
|
€
1K
|
€
139
|
€
5K
|
€
58
|
€
3K
|
€
58
|
€
1K
|
|
|
€
34K
|
€
33K
|
€
37K
|
€
28K
|
€
19K
|
€
12K
|
€
46K
|
€
-61K
|
€
-34K
|
€
-1K
|
€
-1K
|
€
4K
|
€
12K
|
€
3K
|
€
-9K
|
€
14K
|
€
-4K
|
€
48K
|
€
39K
|
€
11K
|
|
|
€
-203K
|
€
-194K
|
€
-145K
|
€
-143K
|
€
-132K
|
€
-109K
|
€
-83K
|
€
-52K
|
€
61K
|
|
|
€
90K
|
€
86K
|
€
74K
|
€
72K
|
€
80K
|
€
66K
|
€
70K
|
€
22K
|
€
-17K
|
|
|
0,13
|
0,16
|
0,19
|
0,17
|
0,17
|
0,28
|
0,45
|
0,61
|
3,20
|
|
|
5,93
|
2,58
|
1,94
|
1,94
|
2,09
|
1,56
|
1,59
|
1,06
|
0,92
|
|
|
0,04
|
0,07
|
0,07
|
0,06
|
0,04
|
0,16
|
0,33
|
0,02
|
0,35
|
|
|
1,59
|
1,13
|
0,66
|
0,66
|
0,75
|
0,02
|
0,05
|
0,02
|
0,01
|
|
|
0,13
|
0,16
|
0,19
|
0,17
|
0,17
|
0,29
|
0,46
|
0,61
|
3,20
|
|
|
5,93
|
2,58
|
1,94
|
1,95
|
2,09
|
1,56
|
1,59
|
1,07
|
0,95
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
€
680K
|
€
713K
|
€
695K
|
€
715K
|
€
736K
|
€
771K
|
€
819K
|
€
815K
|
€
333K
|
€
89K
|
€
90K
|
€
110K
|
€
142K
|
€
155K
|
€
150K
|
€
155K
|
€
186K
|
€
190K
|
€
381K
|
€
188K
|
|
|
€
642K
|
€
683K
|
€
672K
|
€
705K
|
€
730K
|
€
762K
|
€
798K
|
€
817K
|
€
254K
|
|
|
€
18K
|
€
55K
|
€
79K
|
€
76K
|
€
73K
|
€
118K
|
€
118K
|
€
357K
|
€
202K
|
|
|
€
232K
|
€
231K
|
€
178K
|
€
168K
|
€
158K
|
€
148K
|
€
147K
|
€
133K
|
€
28K
|
|
|
€
18K
|
€
55K
|
€
79K
|
€
76K
|
€
73K
|
€
118K
|
€
118K
|
€
353K
|
€
196K
|
|
|
€
410K
|
€
452K
|
€
495K
|
€
534K
|
€
572K
|
€
610K
|
€
647K
|
€
683K
|
€
227K
|
|
|
|
|
|
|
|
|
|
|
|
|
|
5,56%
|
4,23%
|
3,22%
|
1,28%
|
0,72%
|
1,23%
|
2,58%
|
-0,21%
|
23,65%
|
100,00%
|
100,00%
|
83,35%
|
61,67%
|
49,05%
|
49,01%
|
52,87%
|
36,66%
|
38,10%
|
6,43%
|
-7,51%
|
|
|
10,83
|
14,97
|
22,11
|
58,32
|
107,41
|
64,42
|
30,62
|
-397,06
|
2,88
|
|
|
|
|
|
|
|
|
|
|
|
|
|
14,26
|
15,54
|
14,02
|
17,47
|
22,50
|
30,06
|
13,17
|
|
|
|
|
|
3,13
|
8,30
|
|
3,15
|
12,07
|
1,94
|
|
11,17
|
|
|
Interest Coverage Ratio
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
89,02%
|
110,66%
|
166,71%
|
304,78%
|
365,86%
|
125,13%
|
219,40%
|
3 552,24%
|
-42,70%
|
-1,34%
|
-1,28%
|
3,95%
|
13,62%
|
3,41%
|
-11,96%
|
16,95%
|
-6,22%
|
66,12%
|
157,58%
|
-77,42%
|
|
|
20,17%
|
25,92%
|
59,07%
|
41,79%
|
-77,75%
|
-123,18%
|
108,15%
|
4 681,64%
|
-51,40%
|
-1,38%
|
-1,33%
|
3,90%
|
13,57%
|
3,36%
|
-12,02%
|
16,95%
|
-6,22%
|
66,12%
|
157,58%
|
-77,42%
|
|
|
1,12
|
1,10
|
1,90
|
0,54
|
-0,56
|
-1,51
|
2,79
|
-9,88
|
-12,16
|
-1,38
|
-1,33
|
3,25
|
8,37
|
1,65
|
-5,89
|
8,96
|
-2,28
|
25,19
|
10,14
|
5,81
|
|
|
20,17
|
25,92
|
59,07
|
41,79
|
-77,75
|
-123,18
|
108,15
|
4 681,64
|
-51,40
|
-1,38
|
-1,33
|
3,90
|
13,57
|
3,36
|
-12,02
|
16,95
|
-6,22
|
66,12
|
157,58
|
-77,42
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Crédit client
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Crédit fournisseur
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Days Sales Outstanding (DSO)
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Days Sales of Inventory (DSI)
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Employés
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Coût salarial par employé
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|