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)">
|
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
€
1,46M
|
€
380K
|
€
212K
|
€
314K
|
€
97K
|
€
30K
|
€
229K
|
€
93K
|
€
11K
|
€
825K
|
€
52K
|
€
92K
|
€
-120K
|
€
368K
|
€
351K
|
€
-68K
|
€
401K
|
|
|
€
1,18M
|
€
361K
|
€
215K
|
€
164K
|
€
-48K
|
€
-121K
|
€
91K
|
€
-41K
|
€
-221K
|
€
549K
|
€
-221K
|
€
-181K
|
€
-467K
|
€
-70K
|
€
139K
|
€
-288K
|
€
227K
|
|
|
€
729K
|
€
-47K
|
€
-409K
|
€
-623K
|
€
-788K
|
€
-740K
|
€
-619K
|
€
-710K
|
€
-669K
|
€
-448K
|
€
-997K
|
€
-776K
|
€
-595K
|
€
-128K
|
€
-58K
|
€
-198K
|
€
90K
|
|
|
€
1,37M
|
€
284K
|
€
150K
|
€
208K
|
€
64K
|
€
19K
|
€
158K
|
€
62K
|
€
9K
|
€
579K
|
€
52K
|
€
68K
|
-
|
€
292K
|
€
248K
|
-
|
€
323K
|
|
|
€
759
|
€
759
|
€
24K
|
-
|
€
56K
|
€
565
|
€
48K
|
|
|
|
|
|
€
29K
|
€
151K
|
|
|
€
63
|
|
|
Rémunérations et charges sociales
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Dividendes
|
€
400K
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Taux de distribution
|
34,01%
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
€
1,46M
|
€
374K
|
€
203K
|
€
283K
|
€
90K
|
€
25K
|
€
224K
|
€
89K
|
€
11K
|
€
821K
|
€
48K
|
€
86K
|
€
-150K
|
€
368K
|
€
351K
|
€
-68K
|
€
401K
|
|
|
€
1,43M
|
€
349K
|
€
178K
|
€
258K
|
€
48K
|
€
-22K
|
€
158K
|
€
44K
|
€
-34K
|
€
777K
|
€
4K
|
€
32K
|
€
-258K
|
€
125K
|
€
285K
|
€
-134K
|
€
348K
|
|
|
€
1,18M
|
€
361K
|
€
215K
|
€
164K
|
€
-48K
|
€
-121K
|
€
91K
|
€
-41K
|
€
-221K
|
€
549K
|
€
-221K
|
€
-181K
|
€
-467K
|
€
-70K
|
€
139K
|
€
-288K
|
€
227K
|
|
|
€
0
|
€
0
|
€
0
|
€
-685K
|
€
145K
|
|
|
€
-47K
|
€
0
|
€
-508K
|
€
453K
|
€
-117K
|
€
62K
|
€
381K
|
€
1,09M
|
€
122K
|
€
-58K
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
€
178K
|
€
548K
|
€
249K
|
€
1,40M
|
€
31K
|
€
163K
|
€
41K
|
€
390K
|
€
118K
|
€
294K
|
|
€
68K
|
€
15K
|
€
163K
|
€
25K
|
|
€
111K
|
|
|
€
1,20M
|
€
387K
|
€
240K
|
€
189K
|
€
-5K
|
€
-74K
|
€
156K
|
€
3K
|
€
-176K
|
€
594K
|
€
-177K
|
€
-127K
|
€
-358K
|
€
173K
|
€
206K
|
€
-222K
|
€
280K
|
|
|
€
2,41M
|
€
1,60M
|
€
1,22M
|
€
978K
|
€
104K
|
€
255K
|
€
-1,57M
|
€
-1,60M
|
€
-1,48M
|
€
-1,26M
|
€
-1,10M
|
€
-425K
|
€
-404K
|
€
-460K
|
€
-1,09M
|
€
-388K
|
€
-66K
|
|
|
3,61
|
1,47
|
1,37
|
1,35
|
1,03
|
1,09
|
0,76
|
0,52
|
0,46
|
0,53
|
0,57
|
0,78
|
0,79
|
0,79
|
0,10
|
0,02
|
0,64
|
|
|
0,38
|
0,20
|
0,09
|
0,51
|
0,15
|
0,06
|
0,02
|
0,45
|
0,46
|
0,54
|
0,57
|
0,79
|
0,80
|
0,76
|
0,03
|
0,02
|
0,64
|
|
|
3,70
|
1,52
|
1,37
|
1,35
|
1,03
|
1,09
|
0,76
|
0,52
|
0,46
|
0,53
|
0,57
|
0,79
|
0,80
|
0,79
|
0,10
|
0,02
|
0,64
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
€
3,55M
|
€
5,25M
|
€
4,81M
|
€
4,06M
|
€
4,19M
|
€
4,10M
|
€
6,02M
|
€
4,39M
|
€
4,00M
|
€
4,22M
|
€
4,79M
|
€
4,46M
|
€
4,66M
|
€
4,93M
|
€
3,29M
|
€
2,22M
|
€
2,33M
|
|
|
€
2,82M
|
€
5,30M
|
€
5,22M
|
€
4,68M
|
€
4,98M
|
€
4,84M
|
€
6,64M
|
€
5,10M
|
€
4,67M
|
€
4,67M
|
€
5,79M
|
€
5,24M
|
€
5,26M
|
€
5,06M
|
€
3,35M
|
€
2,42M
|
€
2,24M
|
|
|
€
898K
|
€
3,29M
|
€
3,30M
|
€
2,78M
|
€
3,08M
|
€
2,94M
|
€
6,64M
|
€
3,32M
|
€
2,71M
|
€
2,65M
|
€
2,50M
|
€
1,91M
|
€
1,91M
|
€
2,13M
|
€
1,20M
|
€
383K
|
€
181K
|
|
|
€
1,90M
|
€
1,90M
|
€
1,90M
|
€
1,90M
|
€
1,90M
|
€
1,90M
|
-
|
€
1,79M
|
€
1,96M
|
€
2,00M
|
€
3,27M
|
€
3,31M
|
€
3,33M
|
€
2,91M
|
€
2,14M
|
€
2,02M
|
€
2,06M
|
|
|
20,54%
|
-0,90%
|
-8,49%
|
-15,35%
|
-18,78%
|
-18,02%
|
-10,28%
|
-16,15%
|
-16,70%
|
-10,61%
|
-20,82%
|
-17,39%
|
-12,76%
|
-2,60%
|
-1,77%
|
-8,92%
|
3,86%
|
|
|
2,61
|
-40,38
|
-4,65
|
-3,05
|
-2,41
|
-2,57
|
0
|
-2,52
|
-2,93
|
-4,46
|
-3,28
|
-4,26
|
-5,59
|
-22,72
|
-36,64
|
-10,22
|
22,92
|
|
|
1,93
|
14,15
|
25,72
|
16,58
|
55,20
|
194,18
|
29,70
|
57,62
|
421,94
|
5,68
|
120,15
|
60,86
|
|
13,75
|
9,54
|
|
5,59
|
|
|
Interest Coverage Ratio
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
164,76%
|
-821,46%
|
-58,75%
|
-30,34%
|
0,66%
|
10,02%
|
-25,21%
|
-0,47%
|
26,33%
|
-132,53%
|
17,72%
|
16,31%
|
60,25%
|
-134,75%
|
-352,89%
|
112,18%
|
311,78%
|
|
|
161,32%
|
-768,13%
|
-52,61%
|
-26,32%
|
6,06%
|
16,32%
|
-14,66%
|
5,81%
|
33,00%
|
-122,58%
|
22,19%
|
23,33%
|
78,44%
|
54,47%
|
-238,84%
|
145,47%
|
252,08%
|
|
|
33,13
|
6,89
|
4,47
|
4,04
|
-1,14
|
-2,94
|
1,51
|
-0,94
|
-5,51
|
13,01
|
-4,62
|
-4,06
|
-10,01
|
-1,42
|
4,23
|
-12,98
|
9,72
|
|
|
161,32
|
-768,13
|
-52,61
|
-26,32
|
6,06
|
16,32
|
-14,66
|
5,81
|
33,00
|
-122,58
|
22,19
|
23,33
|
78,44
|
54,47
|
-238,84
|
145,47
|
252,08
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Crédit client
|
|
|
|
|
|
|
|
|
|
|
39,51
|
|
|
|
|
|
|
|
Crédit fournisseur
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Days Sales Outstanding (DSO)
|
|
|
|
|
|
|
|
|
|
|
39,51
|
|
|
|
|
|
|
|
Days Sales of Inventory (DSI)
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
|
|
|
|
0
|
0
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Employés
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Coût salarial par employé
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|