IS
|
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)">
|
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
€
227K
|
€
27K
|
€
27K
|
€
27K
|
€
25K
|
€
24K
|
€
5K
|
€
32K
|
€
28K
|
€
38K
|
€
35K
|
€
25K
|
€
38K
|
€
29K
|
€
27K
|
€
14K
|
€
5K
|
€
43K
|
€
-9K
|
|
|
€
144K
|
€
7K
|
€
5K
|
€
7K
|
€
3K
|
€
7K
|
€
-13K
|
€
14K
|
€
8K
|
€
20K
|
€
16K
|
€
494
|
€
17K
|
€
7K
|
€
-703
|
€
-8K
|
€
-16K
|
€
6K
|
€
-35K
|
|
|
€
206K
|
€
63K
|
€
55K
|
€
51K
|
€
44K
|
€
40K
|
€
33K
|
€
46K
|
€
33K
|
€
24K
|
€
5K
|
€
-11K
|
€
-12K
|
€
-28K
|
€
-35K
|
€
-35K
|
€
-27K
|
€
-10K
|
€
-17K
|
|
|
€
246K
|
€
23K
|
€
20K
|
€
23K
|
€
21K
|
€
19K
|
€
3K
|
€
25K
|
€
21K
|
€
30K
|
€
26K
|
€
16K
|
€
25K
|
€
19K
|
€
17K
|
€
10K
|
€
4K
|
€
30K
|
-
|
|
|
€
7K
|
€
944
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Rémunérations et charges sociales
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Dividendes
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Taux de distribution
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
€
223K
|
€
24K
|
€
22K
|
€
24K
|
€
23K
|
€
22K
|
€
2K
|
€
29K
|
€
25K
|
€
36K
|
€
33K
|
€
22K
|
€
36K
|
€
26K
|
€
24K
|
€
13K
|
€
5K
|
€
43K
|
€
-9K
|
|
|
€
213K
|
€
11K
|
€
9K
|
€
11K
|
€
8K
|
€
11K
|
€
-9K
|
€
18K
|
€
14K
|
€
26K
|
€
22K
|
€
13K
|
€
27K
|
€
17K
|
€
15K
|
€
4K
|
€
-5K
|
€
33K
|
€
-9K
|
|
|
€
144K
|
€
7K
|
€
5K
|
€
7K
|
€
3K
|
€
7K
|
€
-13K
|
€
14K
|
€
8K
|
€
20K
|
€
16K
|
€
494
|
€
17K
|
€
7K
|
€
-703
|
€
-8K
|
€
-16K
|
€
6K
|
€
-35K
|
|
|
€
-79K
|
€
0
|
€
0
|
€
0
|
€
81K
|
€
0
|
€
0
|
€
-9K
|
€
18K
|
€
11K
|
€
8K
|
€
0
|
€
12K
|
€
0
|
€
0
|
€
0
|
€
0
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
€
140K
|
€
1K
|
€
1K
|
€
6K
|
€
611
|
€
2K
|
€
2K
|
€
22K
|
€
13K
|
€
27K
|
€
36K
|
€
13K
|
€
7K
|
€
7K
|
€
2K
|
€
2K
|
€
11K
|
€
744
|
€
625
|
|
|
€
154K
|
€
20K
|
€
18K
|
€
20K
|
€
18K
|
€
18K
|
€
-2K
|
€
24K
|
€
20K
|
€
30K
|
€
26K
|
€
10K
|
€
26K
|
€
16K
|
€
8K
|
€
1K
|
€
-7K
|
€
16K
|
€
-35K
|
|
|
€
199K
|
€
42K
|
€
44K
|
€
48K
|
€
45K
|
€
-21K
|
€
-162K
|
€
-143K
|
€
-160K
|
€
-145K
|
€
-149K
|
€
-152K
|
€
-154K
|
€
-156K
|
€
-160K
|
€
-158K
|
€
-158K
|
€
-141K
|
€
443K
|
|
|
10,31
|
2,04
|
2,23
|
2,23
|
2,26
|
0,15
|
0,01
|
0,13
|
0,08
|
0,16
|
0,19
|
0,08
|
0,05
|
0,04
|
0,01
|
0,01
|
0,06
|
0,01
|
6,30
|
|
|
10,31
|
2,04
|
2,23
|
2,23
|
2,26
|
0,15
|
0,01
|
0,13
|
0,08
|
0,16
|
0,19
|
0,08
|
0,05
|
0,04
|
0,01
|
0,01
|
0,06
|
0,01
|
0,14
|
|
|
10,31
|
2,04
|
2,23
|
2,40
|
2,34
|
0,17
|
0,01
|
0,13
|
0,08
|
0,16
|
0,20
|
0,08
|
0,05
|
0,04
|
0,01
|
0,01
|
0,06
|
0,01
|
6,30
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
€
444K
|
€
394K
|
€
406K
|
€
425K
|
€
432K
|
€
289K
|
€
298K
|
€
329K
|
€
340K
|
€
349K
|
€
357K
|
€
337K
|
€
341K
|
€
337K
|
€
341K
|
€
350K
|
€
368K
|
€
367K
|
€
527K
|
|
|
€
238K
|
€
331K
|
€
351K
|
€
374K
|
€
388K
|
€
249K
|
€
265K
|
€
283K
|
€
308K
|
€
324K
|
€
352K
|
€
348K
|
€
352K
|
€
365K
|
€
377K
|
€
385K
|
€
395K
|
€
378K
|
€
544K
|
|
|
€
21K
|
€
40K
|
€
36K
|
€
36K
|
€
34K
|
€
22K
|
€
163K
|
€
163K
|
€
172K
|
€
172K
|
€
183K
|
€
165K
|
€
162K
|
€
163K
|
€
163K
|
€
160K
|
€
165K
|
€
141K
|
€
84K
|
|
|
€
217K
|
€
291K
|
€
315K
|
€
336K
|
€
353K
|
€
224K
|
€
101K
|
€
118K
|
€
135K
|
€
152K
|
€
167K
|
€
183K
|
€
191K
|
€
203K
|
€
214K
|
€
225K
|
€
226K
|
€
236K
|
€
460K
|
|
|
46,45%
|
15,87%
|
13,59%
|
11,89%
|
10,11%
|
13,95%
|
11,14%
|
14,03%
|
9,58%
|
6,94%
|
1,29%
|
-3,33%
|
-3,43%
|
-8,46%
|
-10,35%
|
-9,89%
|
-7,20%
|
-2,84%
|
-3,20%
|
|
|
1,05
|
4,66
|
5,70
|
6,64
|
8,08
|
5,56
|
3,03
|
2,56
|
4,14
|
6,26
|
36,27
|
-16,30
|
-16,30
|
-7,12
|
-6,06
|
-6,50
|
-8,52
|
-22,67
|
-27,30
|
|
|
1,07
|
13,72
|
16,31
|
15,42
|
16,58
|
11,47
|
113,31
|
9,66
|
12,18
|
8,98
|
10,80
|
15,51
|
9,76
|
13,81
|
15,40
|
29,31
|
84,98
|
8,86
|
|
|
|
Interest Coverage Ratio
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
74,62%
|
32,50%
|
32,01%
|
39,33%
|
42,02%
|
44,44%
|
-6,07%
|
52,82%
|
60,75%
|
124,71%
|
565,57%
|
-89,31%
|
-224,74%
|
-56,18%
|
-23,87%
|
-2,91%
|
26,18%
|
-149,21%
|
207,29%
|
|
|
69,71%
|
11,72%
|
8,47%
|
13,61%
|
7,59%
|
17,58%
|
-38,72%
|
29,28%
|
25,75%
|
80,94%
|
342,93%
|
-4,41%
|
-143,42%
|
-24,08%
|
1,99%
|
23,48%
|
60,67%
|
-61,53%
|
207,29%
|
|
|
32,38
|
1,86
|
1,15
|
1,62
|
0,77
|
2,45
|
-4,31
|
4,11
|
2,47
|
5,62
|
4,44
|
0,15
|
4,93
|
2,04
|
-0,21
|
-2,32
|
-4,37
|
1,75
|
-6,63
|
|
|
69,71
|
11,72
|
8,47
|
13,61
|
7,59
|
17,58
|
-38,72
|
29,28
|
25,75
|
80,94
|
342,93
|
-4,41
|
-143,42
|
-24,08
|
1,99
|
23,48
|
60,67
|
-61,53
|
207,29
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Crédit client
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Crédit fournisseur
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Days Sales Outstanding (DSO)
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Days Sales of Inventory (DSI)
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
0
|
0
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Employés
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Coût salarial par employé
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|