J
|
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)">
|
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
€
368K
|
€
311K
|
€
308K
|
€
244K
|
€
365K
|
€
233K
|
€
1.08M
|
€
300K
|
€
261K
|
€
257K
|
€
322K
|
€
300K
|
€
258K
|
€
236K
|
€
192K
|
€
223K
|
€
234K
|
€
197K
|
€
110K
|
|
|
€
50K
|
€
-57K
|
€
40K
|
€
-13K
|
€
104K
|
€
-53K
|
€
765K
|
€
-26
|
€
-582K
|
€
-104K
|
€
9K
|
€
-9K
|
€
9K
|
€
5K
|
€
-64K
|
€
-1K
|
€
3K
|
€
-43K
|
€
-50K
|
|
|
€
934K
|
€
884K
|
€
941K
|
€
901K
|
€
914K
|
€
810K
|
€
863K
|
€
98K
|
€
98K
|
€
531K
|
€
635K
|
€
176K
|
€
185K
|
€
176K
|
€
171K
|
€
235K
|
€
236K
|
€
233K
|
€
276K
|
|
|
€
228K
|
€
223K
|
€
225K
|
€
182K
|
€
268K
|
€
168K
|
€
865K
|
€
182K
|
€
155K
|
€
172K
|
€
227K
|
€
190K
|
€
167K
|
€
154K
|
€
120K
|
€
157K
|
€
171K
|
€
140K
|
€
92K
|
|
|
€
29K
|
€
12K
|
€
20K
|
€
21K
|
€
25K
|
€
28K
|
|
|
|
|
|
€
5K
|
€
3K
|
€
3K
|
€
3K
|
€
3K
|
€
3K
|
€
3K
|
€
3K
|
|
|
Rémunérations et charges sociales
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Dividendes
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Taux de distribution
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
€
266K
|
€
269K
|
€
261K
|
€
210K
|
€
333K
|
€
198K
|
€
1.05M
|
€
253K
|
€
215K
|
€
218K
|
€
290K
|
€
261K
|
€
228K
|
€
209K
|
€
162K
|
€
198K
|
€
210K
|
€
168K
|
€
99K
|
|
|
€
166K
|
€
59K
|
€
126K
|
€
73K
|
€
197K
|
€
38K
|
€
887K
|
€
73K
|
€
-460K
|
€
24K
|
€
89K
|
€
94K
|
€
96K
|
€
86K
|
€
20K
|
€
91K
|
€
99K
|
€
57K
|
€
-15K
|
|
|
€
81K
|
€
-26K
|
€
72K
|
€
18K
|
€
136K
|
€
-21K
|
€
131K
|
€
-26
|
€
-582K
|
€
-104K
|
€
9K
|
€
-9K
|
€
9K
|
€
5K
|
€
-64K
|
€
-1K
|
€
3K
|
€
-43K
|
€
-50K
|
|
|
€
0
|
€
793K
|
€
9K
|
€
6K
|
|
|
|
€
174K
|
€
612K
|
€
96K
|
€
554K
|
€
28K
|
€
909K
|
€
109K
|
€
462K
|
€
6K
|
€
695
|
€
26K
|
€
1.55M
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
€
150K
|
€
52K
|
€
312K
|
€
594K
|
€
601K
|
€
524K
|
€
580K
|
€
108K
|
€
63K
|
€
124K
|
€
330K
|
€
51K
|
€
18K
|
€
19K
|
€
102K
|
€
143K
|
€
133K
|
€
130K
|
€
128K
|
|
|
€
150K
|
€
153K
|
€
175K
|
€
123K
|
€
241K
|
€
108K
|
€
923K
|
€
180K
|
€
92K
|
€
90K
|
€
210K
|
€
158K
|
€
140K
|
€
128K
|
€
78K
|
€
106K
|
€
114K
|
€
69K
|
€
63K
|
|
|
€
-1.25M
|
€
-1.30M
|
€
-487K
|
€
-513K
|
€
-503K
|
€
-567K
|
€
-539K
|
€
-1.03M
|
€
-988K
|
€
-868K
|
€
-733K
|
€
-476K
|
€
-414K
|
€
-443K
|
€
-308K
|
€
229K
|
€
284K
|
€
327K
|
€
428K
|
|
|
0.12
|
0.06
|
0.57
|
0.55
|
0.55
|
0.50
|
0.53
|
0.13
|
0.12
|
0.17
|
0.37
|
0.60
|
0.65
|
0.55
|
0.68
|
1.42
|
1.52
|
1.56
|
1.77
|
|
|
0.13
|
0.06
|
0.59
|
0.57
|
0.58
|
0.51
|
0.55
|
0.13
|
0.13
|
0.19
|
0.38
|
0.61
|
0.66
|
0.55
|
0.70
|
1.43
|
1.54
|
1.57
|
1.77
|
|
|
0.13
|
0.06
|
0.58
|
0.56
|
0.56
|
0.51
|
0.54
|
0.13
|
0.12
|
0.18
|
0.38
|
0.61
|
0.65
|
0.55
|
0.69
|
1.43
|
1.53
|
1.56
|
1.77
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
€
3.01M
|
€
3.07M
|
€
3.00M
|
€
3.09M
|
€
3.23M
|
€
3.27M
|
€
3.46M
|
€
3.30M
|
€
3.29M
|
€
3.39M
|
€
3.75M
|
€
3.69M
|
€
3.88M
|
€
2.86M
|
€
3.00M
|
€
2.79M
|
€
2.95M
|
€
3.14M
|
€
3.29M
|
|
|
€
2.08M
|
€
2.18M
|
€
2.05M
|
€
2.19M
|
€
2.32M
|
€
2.46M
|
€
2.60M
|
€
3.20M
|
€
3.19M
|
€
2.86M
|
€
3.11M
|
€
3.51M
|
€
3.69M
|
€
2.68M
|
€
2.83M
|
€
2.55M
|
€
2.71M
|
€
2.90M
|
€
3.02M
|
|
|
€
1.39M
|
€
1.36M
|
€
1.12M
|
€
1.10M
|
€
1.10M
|
€
1.11M
|
€
1.13M
|
€
1.16M
|
€
1.10M
|
€
994K
|
€
1.16M
|
€
1.20M
|
€
1.19M
|
€
981K
|
€
964K
|
€
543K
|
€
546K
|
€
583K
|
€
556K
|
|
|
€
646K
|
€
801K
|
€
921K
|
€
1.06M
|
€
1.19M
|
€
1.33M
|
€
1.45M
|
€
2.02M
|
€
2.07M
|
€
1.81M
|
€
1.94M
|
€
2.31M
|
€
2.50M
|
€
1.70M
|
€
1.86M
|
€
2.01M
|
€
2.16M
|
€
2.32M
|
€
2.46M
|
|
|
31.03%
|
28.81%
|
31.42%
|
29.14%
|
28.31%
|
24.8%
|
24.93%
|
2.98%
|
2.99%
|
15.64%
|
16.94%
|
4.77%
|
4.76%
|
6.15%
|
5.7%
|
8.42%
|
8%
|
7.43%
|
8.37%
|
|
|
0.69
|
0.91
|
0.98
|
1.18
|
1.30
|
1.64
|
1.68
|
20.51
|
20.99
|
3.42
|
3.06
|
13.11
|
13.53
|
9.67
|
10.86
|
8.56
|
9.17
|
9.95
|
8.93
|
|
|
7.80
|
8.11
|
7.87
|
10.45
|
6.94
|
12.38
|
2.49
|
12.65
|
14.84
|
13.13
|
10.74
|
13.47
|
16.22
|
12.85
|
17.51
|
12.91
|
12.92
|
17.25
|
30.46
|
|
|
Interest Coverage Ratio
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
16.09%
|
17.29%
|
18.62%
|
13.66%
|
26.33%
|
13.3%
|
106.92%
|
183.11%
|
93.72%
|
16.95%
|
33.03%
|
89.56%
|
75.75%
|
72.87%
|
45.45%
|
45.07%
|
48.16%
|
29.44%
|
23.03%
|
|
|
5.34%
|
-6.49%
|
4.26%
|
-1.48%
|
11.38%
|
-6.49%
|
88.6%
|
-0.03%
|
-591.81%
|
-19.62%
|
1.41%
|
-4.94%
|
4.66%
|
2.91%
|
-37.37%
|
-0.52%
|
1.23%
|
-18.24%
|
-18.26%
|
|
|
1.66
|
-1.87
|
1.34
|
-0.43
|
3.22
|
-1.61
|
22.09
|
0.00
|
-17.72
|
-3.07
|
0.24
|
-0.24
|
0.22
|
0.18
|
-2.13
|
-0.04
|
0.10
|
-1.36
|
-1.53
|
|
|
5.34
|
-6.49
|
4.26
|
-1.48
|
11.38
|
-6.49
|
88.60
|
-0.03
|
-591.81
|
-19.62
|
1.41
|
-4.94
|
4.66
|
2.91
|
-37.37
|
-0.52
|
1.23
|
-18.24
|
-18.26
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Crédit client
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Crédit fournisseur
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Days Sales Outstanding (DSO)
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Days Sales of Inventory (DSI)
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Inventory Turnover Ratio
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Employés
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Coût salarial par employé
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|