I
|
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)">
|
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
€
60K
|
€
17K
|
€
20K
|
€
27K
|
€
26K
|
€
23K
|
€
18K
|
€
23K
|
€
18K
|
€
21K
|
€
21K
|
€
24K
|
€
23K
|
€
10K
|
€
10K
|
€
12K
|
€
9K
|
€
13K
|
€
11K
|
€
56K
|
|
|
€
36K
|
€
-4K
|
€
-2K
|
€
5K
|
€
1K
|
€
-3K
|
€
-7K
|
€
-932
|
€
-22K
|
€
-18K
|
€
-19K
|
€
-16K
|
€
-13K
|
€
-25K
|
€
-12K
|
€
-20K
|
€
-32K
|
€
95K
|
€
-35K
|
€
23K
|
|
|
€
529K
|
€
493K
|
€
497K
|
€
499K
|
€
494K
|
€
492K
|
€
492K
|
€
499K
|
€
496K
|
€
517K
|
€
536K
|
€
554K
|
€
571K
|
€
583K
|
€
608K
|
€
670K
|
€
689K
|
€
623K
|
€
528K
|
€
563K
|
|
|
€
76K
|
€
31K
|
€
33K
|
€
40K
|
€
37K
|
€
34K
|
€
30K
|
€
34K
|
€
31K
|
€
34K
|
€
35K
|
€
38K
|
€
38K
|
€
29K
|
€
30K
|
€
38K
|
€
37K
|
€
39K
|
€
27K
|
€
69K
|
|
|
€
9K
|
|
|
|
€
140
|
€
319
|
€
355
|
€
321
|
€
5K
|
€
5K
|
€
4K
|
€
4K
|
€
3K
|
€
7K
|
€
4K
|
€
3K
|
€
3K
|
€
2K
|
€
2K
|
€
1K
|
|
|
Rémunérations et charges sociales
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Dividendes
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Taux de distribution
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
€
52K
|
€
9K
|
€
12K
|
€
19K
|
€
18K
|
€
15K
|
€
11K
|
€
15K
|
€
11K
|
€
14K
|
€
14K
|
€
17K
|
€
16K
|
€
5K
|
€
4K
|
€
7K
|
€
4K
|
€
7K
|
€
6K
|
€
48K
|
|
|
€
49K
|
€
-6K
|
€
-3K
|
€
4K
|
€
369
|
€
-4K
|
€
-8K
|
€
-3K
|
€
-9K
|
€
-6K
|
€
-9K
|
€
-5K
|
€
-6K
|
€
-17K
|
€
-17K
|
€
-13K
|
€
-27K
|
€
-10K
|
€
-27K
|
€
27K
|
|
|
€
54K
|
€
-637
|
€
2K
|
€
8K
|
€
5K
|
€
702
|
€
-4K
|
€
6K
|
€
-15K
|
€
-12K
|
€
-12K
|
€
-9K
|
€
-2K
|
€
-18K
|
€
-5K
|
€
-13K
|
€
-20K
|
€
-12K
|
€
-32K
|
€
27K
|
|
|
€
-55K
|
€
0
|
€
1K
|
€
0
|
€
0
|
€
0
|
€
0
|
€
0
|
€
0
|
€
0
|
€
3K
|
€
3K
|
€
929
|
€
31K
|
€
-12K
|
€
431
|
€
160K
|
€
-37K
|
€
95K
|
€
-227K
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
€
387K
|
€
272K
|
€
270K
|
€
261K
|
€
245K
|
€
65K
|
€
57K
|
€
46K
|
€
42K
|
€
39K
|
€
31K
|
€
27K
|
€
25K
|
€
27K
|
€
39K
|
€
60K
|
€
60K
|
€
63K
|
€
99K
|
€
150K
|
|
|
€
39K
|
€
10K
|
€
13K
|
€
20K
|
€
19K
|
€
16K
|
€
12K
|
€
18K
|
€
-2K
|
€
2K
|
€
4K
|
€
6K
|
€
9K
|
€
-2K
|
€
9K
|
€
83
|
€
-2K
|
€
111K
|
€
-3K
|
€
40K
|
|
|
€
186K
|
€
97K
|
€
88K
|
€
77K
|
€
58K
|
€
40K
|
€
25K
|
€
15K
|
€
496
|
€
6K
|
€
8K
|
€
10K
|
€
12K
|
€
14K
|
€
60K
|
€
98K
|
€
107K
|
€
183K
|
€
-14K
|
€
47K
|
|
|
1,87
|
1,50
|
1,45
|
1,40
|
1,29
|
1,21
|
1,13
|
1,08
|
1
|
1,03
|
1,04
|
1,05
|
1,07
|
1,08
|
1,34
|
1,63
|
1,74
|
2,38
|
0,88
|
1,44
|
|
|
2,01
|
1,60
|
1,55
|
1,51
|
1,40
|
1,29
|
1,21
|
1,15
|
1,07
|
1,11
|
1,12
|
1,14
|
1,16
|
1,18
|
1,55
|
1,87
|
2,03
|
2,74
|
0,89
|
1,46
|
|
|
1,94
|
1,55
|
1,50
|
1,45
|
1,34
|
1,25
|
1,17
|
1,11
|
1,04
|
1,07
|
1,08
|
1,10
|
1,11
|
1,13
|
1,44
|
1,74
|
1,87
|
2,55
|
0,89
|
1,45
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
€
749K
|
€
700K
|
€
705K
|
€
708K
|
€
705K
|
€
704K
|
€
710K
|
€
721K
|
€
734K
|
€
749K
|
€
760K
|
€
775K
|
€
792K
|
€
816K
|
€
852K
|
€
902K
|
€
921K
|
€
855K
|
€
695K
|
€
684K
|
|
|
€
213K
|
€
195K
|
€
194K
|
€
194K
|
€
195K
|
€
194K
|
€
197K
|
€
199K
|
€
209K
|
€
198K
|
€
188K
|
€
181K
|
€
178K
|
€
185K
|
€
193K
|
€
177K
|
€
172K
|
€
166K
|
€
155K
|
€
107K
|
|
|
€
206K
|
€
188K
|
€
188K
|
€
187K
|
€
188K
|
€
188K
|
€
190K
|
€
192K
|
€
202K
|
€
191K
|
€
181K
|
€
174K
|
€
169K
|
€
169K
|
€
164K
|
€
145K
|
€
135K
|
€
124K
|
€
115K
|
€
106K
|
|
|
-
|
€
325
|
€
225
|
€
225
|
€
225
|
€
225
|
€
225
|
€
225
|
€
225
|
€
225
|
€
392
|
€
392
|
€
2K
|
€
9K
|
€
17K
|
€
21K
|
€
27K
|
€
33K
|
€
39K
|
|
|
|
70,65%
|
70,40%
|
70,49%
|
70,46%
|
70,04%
|
69,95%
|
69,22%
|
69,20%
|
67,54%
|
69,11%
|
70,50%
|
71,49%
|
72,02%
|
71,51%
|
71,34%
|
74,26%
|
74,82%
|
72,86%
|
76,00%
|
82,36%
|
|
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0,02
|
0,03
|
0,03
|
0,04
|
0,05
|
0,07
|
|
|
|
4,11
|
21,99
|
16,38
|
10,04
|
11,10
|
13,02
|
18,76
|
13,29
|
18,95
|
14
|
13,26
|
10,67
|
10,98
|
36,80
|
53,95
|
24,91
|
46,17
|
23,79
|
26,98
|
2,21
|
|
|
Interest Coverage Ratio
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
7,44%
|
2,11%
|
2,63%
|
4,06%
|
3,76%
|
3,21%
|
2,35%
|
3,52%
|
-0,32%
|
0,33%
|
0,77%
|
1,06%
|
1,53%
|
-0,42%
|
1,47%
|
0,01%
|
-0,25%
|
17,86%
|
-0,49%
|
7,11%
|
|
|
6,89%
|
-0,81%
|
-0,31%
|
0,96%
|
0,27%
|
-0,54%
|
-1,41%
|
-0,19%
|
-4,34%
|
-3,56%
|
-3,46%
|
-2,94%
|
-2,31%
|
-4,25%
|
-1,89%
|
-2,95%
|
-4,64%
|
15,19%
|
-6,61%
|
4,15%
|
|
|
4,87
|
-0,57
|
-0,22
|
0,67
|
0,19
|
-0,38
|
-0,98
|
-0,13
|
-2,93
|
-2,46
|
-2,44
|
-2,10
|
-1,67
|
-3,04
|
-1,35
|
-2,19
|
-3,47
|
11,07
|
-5,02
|
3,42
|
|
|
6,89
|
-0,81
|
-0,31
|
0,96
|
0,27
|
-0,54
|
-1,41
|
-0,19
|
-4,34
|
-3,56
|
-3,46
|
-2,94
|
-2,31
|
-4,25
|
-1,89
|
-2,95
|
-4,64
|
15,19
|
-6,61
|
4,15
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Crédit client
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Crédit fournisseur
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Days Sales Outstanding (DSO)
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Days Sales of Inventory (DSI)
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Inventory Turnover Ratio
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Employés
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Coût salarial par employé
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|