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)">
|
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
€
82K
|
€
83K
|
€
80K
|
€
35K
|
€
35K
|
€
41K
|
€
27K
|
€
44K
|
€
42K
|
€
116K
|
€
113K
|
€
104K
|
€
72K
|
€
78K
|
€
71K
|
€
39K
|
€
77K
|
€
14K
|
€
96K
|
|
|
€
33K
|
€
33K
|
€
41K
|
€
-579
|
€
-9K
|
€
-3K
|
€
-17K
|
€
-2K
|
€
-21K
|
€
47K
|
€
59K
|
€
21K
|
€
31K
|
€
28K
|
€
30K
|
€
-9K
|
€
30K
|
€
-28K
|
€
50K
|
|
|
€
948K
|
€
915K
|
€
882K
|
€
841K
|
€
842K
|
€
851K
|
€
854K
|
€
871K
|
€
873K
|
€
894K
|
€
847K
|
€
788K
|
€
768K
|
€
737K
|
€
709K
|
€
680K
|
€
689K
|
€
659K
|
€
686K
|
|
|
€
108K
|
€
107K
|
€
104K
|
€
59K
|
€
59K
|
€
66K
|
€
54K
|
€
72K
|
€
56K
|
€
147K
|
€
141K
|
€
86K
|
€
98K
|
€
93K
|
€
92K
|
€
60K
|
€
99K
|
€
37K
|
€
117K
|
|
|
€
11K
|
€
12K
|
€
13K
|
€
10K
|
€
10K
|
€
9K
|
€
9K
|
€
9K
|
€
11K
|
€
21K
|
|
€
9K
|
€
9K
|
|
€
304
|
€
553
|
€
521
|
|
€
13K
|
|
|
Rémunérations et charges sociales
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Dividendes
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Taux de distribution
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
€
63K
|
€
64K
|
€
63K
|
€
18K
|
€
18K
|
€
26K
|
€
13K
|
€
30K
|
€
14K
|
€
106K
|
€
102K
|
€
61K
|
€
62K
|
€
59K
|
€
62K
|
€
29K
|
€
67K
|
€
5K
|
€
86K
|
|
|
€
44K
|
€
44K
|
€
44K
|
€
-546
|
€
-9K
|
€
-3K
|
€
-17K
|
€
2K
|
€
-17K
|
€
65K
|
€
62K
|
€
21K
|
€
30K
|
€
26K
|
€
30K
|
€
-3K
|
€
37K
|
€
-21K
|
€
60K
|
|
|
€
33K
|
€
33K
|
€
41K
|
€
-579
|
€
-9K
|
€
-3K
|
€
-17K
|
€
-2K
|
€
-21K
|
€
47K
|
€
59K
|
€
21K
|
€
31K
|
€
28K
|
€
30K
|
€
-9K
|
€
30K
|
€
-28K
|
€
50K
|
|
|
€
0
|
€
14K
|
€
0
|
€
0
|
|
|
€
26K
|
€
43K
|
€
44K
|
€
6K
|
-
|
€
320K
|
€
0
|
€
14K
|
-
|
€
38K
|
€
93K
|
€
0
|
€
0
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
€
365K
|
€
309K
|
€
277K
|
€
207K
|
€
114K
|
€
100K
|
€
66K
|
€
193K
|
€
257K
|
€
249K
|
€
190K
|
€
89K
|
€
2K
|
€
21K
|
€
33K
|
€
44K
|
€
21K
|
€
12K
|
€
9K
|
|
|
€
53K
|
€
52K
|
€
60K
|
€
18K
|
€
18K
|
€
26K
|
€
13K
|
€
26K
|
€
10K
|
€
88K
|
€
99K
|
€
61K
|
€
63K
|
€
60K
|
€
61K
|
€
23K
|
€
60K
|
€
-2K
|
€
75K
|
|
|
€
347K
|
€
294K
|
€
255K
|
€
196K
|
€
177K
|
€
166K
|
€
140K
|
€
153K
|
€
170K
|
€
204K
|
€
121K
|
€
22K
|
€
281K
|
€
218K
|
€
172K
|
€
156K
|
€
216K
|
€
292K
|
€
360K
|
|
|
18,35
|
20,61
|
12,76
|
16,32
|
15,19
|
17,62
|
16,93
|
2,25
|
2
|
2,59
|
1,81
|
1,15
|
3,66
|
4,65
|
1,65
|
1,69
|
2,29
|
2,85
|
4,06
|
|
|
18,35
|
20,61
|
12,76
|
16,32
|
15,19
|
17,62
|
16,93
|
2,25
|
2
|
2,59
|
1,81
|
1,15
|
3,66
|
4,65
|
1,65
|
1,69
|
2,29
|
2,85
|
4,06
|
|
|
26,24
|
20,61
|
17,64
|
16,32
|
15,19
|
17,62
|
16,93
|
2,25
|
2
|
2,59
|
2,64
|
1,60
|
3,66
|
4,65
|
1,65
|
1,69
|
2,29
|
2,85
|
4,06
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
€
968K
|
€
930K
|
€
904K
|
€
854K
|
€
854K
|
€
861K
|
€
863K
|
€
994K
|
€
1,04M
|
€
1,02M
|
€
998K
|
€
938K
|
€
874K
|
€
796K
|
€
975K
|
€
950K
|
€
946K
|
€
950K
|
€
1,00M
|
|
|
€
20K
|
€
15K
|
€
22K
|
€
13K
|
€
12K
|
€
10K
|
€
9K
|
€
123K
|
€
170K
|
€
128K
|
€
150K
|
€
150K
|
€
106K
|
€
60K
|
€
265K
|
€
271K
|
€
257K
|
€
292K
|
€
317K
|
|
|
€
14K
|
€
15K
|
€
16K
|
€
13K
|
€
12K
|
€
10K
|
€
9K
|
€
123K
|
€
170K
|
€
128K
|
€
103K
|
€
108K
|
€
106K
|
€
60K
|
€
265K
|
€
226K
|
€
168K
|
€
158K
|
€
118K
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
€
45K
|
€
89K
|
€
134K
|
€
200K
|
|
|
97,94%
|
98,39%
|
97,60%
|
98,51%
|
98,54%
|
98,84%
|
98,98%
|
87,67%
|
83,69%
|
87,51%
|
84,92%
|
84,04%
|
87,88%
|
92,50%
|
72,76%
|
71,51%
|
72,84%
|
69,30%
|
68,38%
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
0,07
|
0,13
|
0,20
|
0,29
|
|
|
0,32
|
0,24
|
0,34
|
0,69
|
0,68
|
0,39
|
0,70
|
4,06
|
12,03
|
1,21
|
1,47
|
2,46
|
1,71
|
1,02
|
4,30
|
9,39
|
3,81
|
59,44
|
3,71
|
|
|
Interest Coverage Ratio
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
5,55%
|
5,73%
|
6,75%
|
2,19%
|
2,18%
|
3,00%
|
1,50%
|
3,00%
|
1,17%
|
9,80%
|
11,71%
|
7,73%
|
8,26%
|
8,13%
|
8,67%
|
3,36%
|
8,76%
|
-0,34%
|
10,95%
|
|
|
3,48%
|
3,62%
|
4,59%
|
-0,07%
|
-1,08%
|
-0,40%
|
-1,96%
|
-0,24%
|
-2,41%
|
5,26%
|
6,94%
|
2,62%
|
4,04%
|
3,73%
|
4,17%
|
-1,34%
|
4,38%
|
-4,22%
|
7,23%
|
|
|
3,40
|
3,56
|
4,48
|
-0,07
|
-1,06
|
-0,39
|
-1,94
|
-0,21
|
-2,02
|
4,60
|
5,90
|
2,20
|
3,55
|
3,45
|
3,03
|
-0,96
|
3,19
|
-2,92
|
4,94
|
|
|
3,48
|
3,62
|
4,59
|
-0,07
|
-1,08
|
-0,40
|
-1,96
|
-0,24
|
-2,41
|
5,26
|
6,94
|
2,62
|
4,04
|
3,73
|
4,17
|
-1,34
|
4,38
|
-4,22
|
7,23
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Crédit client
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Crédit fournisseur
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Days Sales Outstanding (DSO)
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Days Sales of Inventory (DSI)
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Inventory Turnover Ratio
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Employés
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Coût salarial par employé
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|