K
|
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)">
|
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
€
8K
|
€
14K
|
€
7K
|
€
9K
|
€
7K
|
€
6K
|
€
11K
|
€
11K
|
€
11K
|
€
10K
|
€
11K
|
€
11K
|
€
8K
|
€
10K
|
€
6K
|
€
-6K
|
€
211K
|
€
-10K
|
€
-7K
|
€
162K
|
|
|
€
-3K
|
€
843
|
€
-5K
|
€
-2K
|
€
-1K
|
€
-15K
|
€
-10K
|
€
-10K
|
€
-10K
|
€
-10K
|
€
-9K
|
€
-10K
|
€
-11K
|
€
-26K
|
€
-10K
|
€
-24K
|
€
198K
|
€
-222K
|
€
-5K
|
€
152K
|
|
|
€
1,32M
|
€
1,32M
|
€
1,32M
|
€
1,33M
|
€
1,33M
|
€
1,33M
|
€
1,35M
|
€
1,36M
|
€
1,37M
|
€
1,38M
|
€
1,39M
|
€
1,40M
|
€
1,41M
|
€
1,42M
|
€
1,44M
|
€
1,45M
|
€
1,48M
|
€
1,28M
|
€
1,50M
|
€
1,51M
|
|
|
€
67K
|
€
73K
|
€
66K
|
€
69K
|
€
67K
|
€
58K
|
€
63K
|
€
63K
|
€
63K
|
€
63K
|
€
64K
|
€
64K
|
€
63K
|
€
63K
|
€
64K
|
€
62K
|
€
244K
|
€
55K
|
€
64K
|
€
200K
|
|
|
|
|
|
|
-
|
€
3K
|
|
|
|
|
|
|
|
|
|
|
€
4K
|
€
4K
|
€
12K
|
€
7K
|
|
|
Rémunérations et charges sociales
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Dividendes
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Taux de distribution
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
€
3K
|
€
9K
|
€
2K
|
€
5K
|
€
3K
|
€
2K
|
€
7K
|
€
6K
|
€
6K
|
€
5K
|
€
6K
|
€
5K
|
€
4K
|
€
3K
|
€
3K
|
€
-13K
|
€
208K
|
€
-16K
|
€
-10K
|
€
159K
|
|
|
€
-8K
|
€
-3K
|
€
-10K
|
€
-7K
|
€
-9K
|
€
-10K
|
€
-5K
|
€
-5K
|
€
-6K
|
€
-7K
|
€
-6K
|
€
-7K
|
€
-8K
|
€
-9K
|
€
-8K
|
€
-24K
|
€
196K
|
€
-27K
|
€
-21K
|
€
147K
|
|
|
€
-3K
|
€
843
|
€
-5K
|
€
-2K
|
€
-1K
|
€
-15K
|
€
-10K
|
€
-10K
|
€
-10K
|
€
-10K
|
€
-9K
|
€
-10K
|
€
-11K
|
€
-26K
|
€
-10K
|
€
-24K
|
€
198K
|
€
-222K
|
€
-5K
|
€
152K
|
|
|
€
0
|
€
7K
|
€
0
|
€
0
|
€
0
|
|
€
81
|
€
81
|
€
81
|
€
821
|
€
81
|
€
81
|
€
81
|
€
641
|
€
953
|
€
0
|
€
0
|
€
441
|
€
0
|
€
0
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
-
|
€
38
|
€
233
|
€
449
|
€
443
|
€
1K
|
€
20
|
€
4K
|
€
310
|
|
€
861
|
€
1K
|
|
|
€
24K
|
|
|
|
€
9K
|
€
12K
|
€
6K
|
€
10K
|
€
10K
|
€
-4K
|
€
1K
|
€
2K
|
€
2K
|
€
2K
|
€
3K
|
€
2K
|
€
1K
|
€
-14K
|
€
1K
|
€
-13K
|
€
209K
|
€
-210K
|
€
6K
|
€
163K
|
|
|
€
102K
|
€
93K
|
€
88K
|
€
82K
|
€
72K
|
€
-17K
|
€
-13K
|
€
-14K
|
€
-16K
|
€
-18K
|
€
-18K
|
€
-21K
|
€
-23K
|
€
-24K
|
€
-15K
|
€
-16K
|
€
-3K
|
€
-302K
|
€
-23K
|
€
-29K
|
|
|
26,18
|
249,97
|
234,97
|
204,33
|
16,38
|
0,06
|
0,08
|
0,17
|
0,03
|
0,07
|
0
|
0,17
|
0,01
|
0,01
|
0,73
|
0,70
|
0,98
|
0,16
|
0,91
|
0,88
|
|
|
26,18
|
249,97
|
234,97
|
204,33
|
16,38
|
0,06
|
0,08
|
0,17
|
0,03
|
0,07
|
0
|
0,17
|
0,01
|
0,01
|
0,73
|
0,70
|
0,98
|
0,16
|
0,91
|
0,88
|
|
|
26,18
|
249,97
|
|
204,33
|
16,38
|
0,11
|
0,16
|
0,24
|
0,04
|
0,09
|
0
|
0,19
|
0,01
|
0,01
|
0,75
|
0,72
|
1,07
|
0,42
|
1,30
|
1,28
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
€
1,32M
|
€
1,32M
|
€
1,32M
|
€
1,33M
|
€
1,33M
|
€
1,35M
|
€
1,36M
|
€
1,37M
|
€
1,38M
|
€
1,40M
|
€
1,40M
|
€
1,42M
|
€
1,43M
|
€
1,44M
|
€
1,50M
|
€
1,50M
|
€
1,61M
|
€
1,64M
|
€
1,82M
|
€
1,81M
|
|
|
€
4K
|
€
375
|
€
375
|
€
402
|
€
5K
|
€
18K
|
€
15K
|
€
17K
|
€
16K
|
€
19K
|
€
18K
|
€
25K
|
€
23K
|
€
24K
|
€
56K
|
€
51K
|
€
133K
|
€
358K
|
€
323K
|
€
306K
|
|
|
€
4K
|
€
375
|
-
|
€
402
|
€
5K
|
€
10K
|
€
8K
|
€
12K
|
€
12K
|
€
15K
|
€
15K
|
€
22K
|
€
21K
|
€
21K
|
€
54K
|
€
50K
|
€
123K
|
€
350K
|
€
248K
|
€
233K
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
€
68K
|
€
68K
|
|
|
99,69%
|
99,97%
|
99,97%
|
99,97%
|
99,65%
|
98,63%
|
98,93%
|
98,74%
|
98,82%
|
98,65%
|
98,70%
|
98,22%
|
98,37%
|
98,32%
|
96,26%
|
96,58%
|
91,73%
|
78,13%
|
82,27%
|
83,11%
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
0,05
|
0,05
|
|
|
1,29
|
0,04
|
0,24
|
0,09
|
1,86
|
10,80
|
2,21
|
2,82
|
2,77
|
3,79
|
3,21
|
5
|
6,36
|
8,95
|
17,71
|
|
0,64
|
|
|
1,93
|
|
|
Interest Coverage Ratio
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
0,64%
|
0,93%
|
0,45%
|
0,73%
|
0,78%
|
-0,30%
|
0,09%
|
0,11%
|
0,13%
|
0,12%
|
0,20%
|
0,14%
|
0,09%
|
-1,02%
|
0,09%
|
-0,89%
|
14,18%
|
-16,45%
|
0,40%
|
10,83%
|
|
|
-0,22%
|
0,06%
|
-0,41%
|
-0,14%
|
-0,09%
|
-1,16%
|
-0,76%
|
-0,73%
|
-0,72%
|
-0,73%
|
-0,65%
|
-0,70%
|
-0,75%
|
-1,85%
|
-0,70%
|
-1,67%
|
13,41%
|
-17,34%
|
-0,36%
|
10,08%
|
|
|
-0,22
|
0,06
|
-0,41
|
-0,14
|
-0,09
|
-1,14
|
-0,75
|
-0,73
|
-0,71
|
-0,72
|
-0,64
|
-0,69
|
-0,74
|
-1,82
|
-0,68
|
-1,62
|
12,30
|
-13,55
|
-0,29
|
8,38
|
|
|
-0,22
|
0,06
|
-0,41
|
-0,14
|
-0,09
|
-1,16
|
-0,76
|
-0,73
|
-0,72
|
-0,73
|
-0,65
|
-0,70
|
-0,75
|
-1,85
|
-0,70
|
-1,67
|
13,41
|
-17,34
|
-0,36
|
10,08
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Crédit client
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Crédit fournisseur
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Days Sales Outstanding (DSO)
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Days Sales of Inventory (DSI)
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Inventory Turnover Ratio
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Employés
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Coût salarial par employé
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|