IR
|
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)">
|
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
€
766K
|
€
889K
|
€
846K
|
€
769K
|
€
716K
|
€
1.43M
|
€
591K
|
€
504K
|
€
728K
|
€
82K
|
€
475K
|
€
207K
|
€
18K
|
|
|
€
55K
|
€
133K
|
€
64K
|
€
154K
|
€
-116K
|
€
66K
|
€
22K
|
€
6K
|
€
283K
|
€
-326K
|
€
54K
|
€
52K
|
€
25K
|
|
|
€
1.97M
|
€
1.92M
|
€
1.78M
|
€
1.72M
|
€
1.57M
|
€
1.68M
|
€
1.62M
|
€
1.59M
|
€
1.59M
|
€
1.30M
|
€
1.63M
|
€
1.58M
|
€
1.52M
|
|
|
€
583K
|
€
669K
|
€
634K
|
€
572K
|
€
363K
|
€
503K
|
€
459K
|
€
397K
|
€
612K
|
€
103K
|
€
392K
|
€
201K
|
€
68K
|
|
|
€
2K
|
€
30K
|
€
824
|
€
3K
|
-
|
€
17K
|
|
€
4K
|
€
9K
|
€
5K
|
€
3K
|
€
2K
|
|
|
|
Rémunérations et charges sociales
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Dividendes
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Taux de distribution
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
€
729K
|
€
853K
|
€
811K
|
€
725K
|
€
436K
|
€
629K
|
€
570K
|
€
484K
|
€
690K
|
€
81K
|
€
474K
|
€
206K
|
€
17K
|
|
|
€
367K
|
€
489K
|
€
403K
|
€
327K
|
€
40K
|
€
239K
|
€
184K
|
€
178K
|
€
384K
|
€
-226K
|
€
168K
|
€
206K
|
€
4K
|
|
|
€
55K
|
€
133K
|
€
64K
|
€
154K
|
€
-116K
|
€
66K
|
€
22K
|
€
6K
|
€
283K
|
€
-326K
|
€
54K
|
€
52K
|
€
25K
|
|
|
€
74K
|
€
9K
|
€
107K
|
€
51K
|
€
32K
|
|
€
1.07M
|
€
0
|
€
0
|
€
0
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
€
229K
|
€
260K
|
€
183K
|
€
214K
|
€
96K
|
€
43K
|
€
62K
|
€
29K
|
€
31K
|
€
8K
|
€
12K
|
€
56K
|
€
15K
|
|
|
€
416K
|
€
498K
|
€
471K
|
€
553K
|
€
280K
|
€
455K
|
€
408K
|
€
312K
|
€
590K
|
€
-20K
|
€
361K
|
€
52K
|
€
37K
|
|
|
€
-4.70M
|
€
-4.68M
|
€
-4.81M
|
€
-4.62M
|
€
-4.66M
|
€
-4.10M
|
€
-3.91M
|
€
-2.96M
|
€
-9.05M
|
€
-9.64M
|
€
-9.31M
|
€
1.58M
|
€
1.52M
|
|
|
0.08
|
0.09
|
0.05
|
0.05
|
0.04
|
0.20
|
0.36
|
0.42
|
0.16
|
0.11
|
0.12
|
1.17
|
1.31
|
|
|
0.08
|
0.09
|
0.05
|
0.05
|
0.04
|
0.20
|
0.36
|
0.21
|
0.09
|
0.05
|
0.07
|
0.02
|
0.00
|
|
|
0.08
|
0.09
|
0.05
|
0.05
|
0.04
|
0.20
|
0.36
|
0.42
|
0.16
|
0.11
|
0.12
|
1.17
|
1.31
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
€
11.23M
|
€
11.55M
|
€
11.71M
|
€
11.80M
|
€
11.99M
|
€
12.26M
|
€
13.25M
|
€
12.45M
|
€
12.38M
|
€
12.09M
|
€
12.20M
|
€
11.12M
|
€
6.46M
|
|
|
€
9.26M
|
€
9.64M
|
€
9.92M
|
€
10.08M
|
€
10.42M
|
€
10.58M
|
€
11.64M
|
€
10.85M
|
€
10.80M
|
€
10.79M
|
€
10.57M
|
€
9.55M
|
€
4.93M
|
|
|
€
5.09M
|
€
4.94M
|
€
4.87M
|
€
4.78M
|
€
4.84M
|
€
5.13M
|
€
6.13M
|
€
5.06M
|
€
10.80M
|
€
10.78M
|
€
10.56M
|
€
9.54M
|
€
4.93M
|
|
|
€
4.16M
|
€
4.52M
|
€
4.88M
|
€
5.23M
|
€
5.58M
|
€
5.44M
|
€
5.51M
|
€
5.79M
|
|
|
|
|
|
|
|
17.55%
|
16.59%
|
15.23%
|
14.57%
|
13.05%
|
13.72%
|
12.19%
|
12.8%
|
12.82%
|
10.79%
|
13.37%
|
14.18%
|
23.6%
|
|
|
2.11
|
2.36
|
2.74
|
3.04
|
3.57
|
3.23
|
3.41
|
3.63
|
|
|
|
|
|
|
|
12.71
|
11.30
|
12.24
|
13.90
|
23.89
|
16.82
|
20.42
|
22.42
|
15.64
|
133.76
|
22.28
|
46.26
|
286.77
|
|
|
Interest Coverage Ratio
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
21.12%
|
25.97%
|
26.43%
|
32.15%
|
17.88%
|
27.07%
|
25.26%
|
19.6%
|
37.13%
|
-1.53%
|
22.1%
|
3.33%
|
2.45%
|
|
|
2.79%
|
6.97%
|
3.57%
|
8.96%
|
-7.42%
|
3.91%
|
1.34%
|
0.38%
|
17.84%
|
-25.02%
|
3.32%
|
3.33%
|
1.61%
|
|
|
0.49
|
1.16
|
0.54
|
1.31
|
-0.97
|
0.54
|
0.16
|
0.05
|
2.29
|
-2.70
|
0.44
|
0.47
|
0.38
|
|
|
2.79
|
6.97
|
3.57
|
8.96
|
-7.42
|
3.91
|
1.34
|
0.38
|
17.84
|
-25.02
|
3.32
|
3.33
|
1.61
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Crédit client
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Crédit fournisseur
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Days Sales Outstanding (DSO)
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Days Sales of Inventory (DSI)
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
0.00
|
0.00
|
0.00
|
0.00
|
0.00
|
0.00
|
0.00
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Employés
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Coût salarial par employé
|
|
|
|
|
|
|
|
|
|
|
|
|
|