L
|
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)">
|
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
€
29K
|
€
4K
|
€
20K
|
€
20K
|
€
17K
|
€
115K
|
€
22K
|
€
28K
|
€
236K
|
€
8K
|
€
17K
|
€
38K
|
€
34K
|
€
26K
|
€
30K
|
€
13K
|
€
11K
|
€
38K
|
€
39K
|
€
32K
|
|
|
€
24K
|
€
7K
|
€
17K
|
€
18K
|
€
15K
|
€
74K
|
€
23K
|
€
7K
|
€
152K
|
€
-13K
|
€
-3K
|
€
12K
|
€
8K
|
€
-2K
|
€
15K
|
€
-17K
|
€
109K
|
€
-6K
|
€
3K
|
€
-3K
|
|
|
€
542K
|
€
518K
|
€
512K
|
€
495K
|
€
476K
|
€
462K
|
€
387K
|
€
365K
|
€
358K
|
€
206K
|
€
219K
|
€
222K
|
€
211K
|
€
202K
|
€
205K
|
€
190K
|
€
207K
|
€
98K
|
€
104K
|
€
101K
|
|
|
€
50K
|
€
25K
|
€
41K
|
€
40K
|
€
36K
|
€
140K
|
€
37K
|
€
42K
|
€
265K
|
€
12K
|
€
20K
|
€
37K
|
€
34K
|
€
27K
|
€
30K
|
€
16K
|
€
15K
|
€
26K
|
€
27K
|
€
22K
|
|
|
€
15K
|
€
12K
|
€
17K
|
€
16K
|
€
19K
|
€
18K
|
€
13K
|
€
6K
|
€
72K
|
|
€
287
|
€
3K
|
|
|
|
|
|
|
|
|
|
|
Rémunérations et charges sociales
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Dividendes
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Taux de distribution
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
€
24K
|
€
-269
|
€
16K
|
€
17K
|
€
13K
|
€
111K
|
€
19K
|
€
25K
|
€
231K
|
€
3K
|
€
12K
|
€
33K
|
€
29K
|
€
21K
|
€
25K
|
€
9K
|
€
6K
|
€
32K
|
€
32K
|
€
27K
|
|
|
€
24K
|
€
-976
|
€
15K
|
€
16K
|
€
13K
|
€
110K
|
€
14K
|
€
18K
|
€
224K
|
€
-12K
|
€
-3K
|
€
16K
|
€
11K
|
€
1K
|
€
2K
|
€
-12K
|
€
-17K
|
€
3K
|
€
3K
|
€
-3K
|
|
|
€
24K
|
€
7K
|
€
17K
|
€
18K
|
€
15K
|
€
74K
|
€
23K
|
€
7K
|
€
152K
|
€
-13K
|
€
-3K
|
€
12K
|
€
8K
|
€
-2K
|
€
15K
|
€
-17K
|
€
109K
|
€
-6K
|
€
3K
|
€
-3K
|
|
|
€
0
|
€
0
|
€
0
|
€
0
|
€
0
|
€
-10K
|
€
0
|
€
0
|
€
-140K
|
€
12K
|
€
6K
|
€
0
|
€
0
|
€
0
|
€
8K
|
€
0
|
€
-139K
|
€
0
|
€
0
|
€
9K
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
€
107K
|
€
91K
|
€
105K
|
€
97K
|
€
154K
|
€
191K
|
€
13K
|
€
16K
|
€
298K
|
€
8K
|
€
14K
|
€
2
|
€
208
|
€
149
|
€
806
|
€
762
|
€
141
|
€
532
|
€
91
|
€
3K
|
|
|
€
24K
|
€
7K
|
€
18K
|
€
19K
|
€
15K
|
€
75K
|
€
27K
|
€
14K
|
€
159K
|
€
2K
|
€
11K
|
€
28K
|
€
26K
|
€
18K
|
€
37K
|
€
4K
|
€
132K
|
€
23K
|
€
32K
|
€
27K
|
|
|
€
157K
|
€
133K
|
€
125K
|
€
107K
|
€
258K
|
€
209K
|
€
190K
|
€
233K
|
€
253K
|
€
-12K
|
€
-2K
|
€
-7K
|
€
-3K
|
€
-9K
|
€
-27K
|
€
-56K
|
€
-61K
|
€
-332K
|
€
-355K
|
€
-387K
|
|
|
7,25
|
8,13
|
4,93
|
4,49
|
8,70
|
6,89
|
10,69
|
16,44
|
4,17
|
0,39
|
0,95
|
0
|
0,19
|
0,02
|
0,45
|
0,01
|
0,01
|
0
|
0
|
0,01
|
|
|
7,25
|
8,13
|
4,93
|
4,49
|
8,70
|
6,89
|
10,69
|
16,44
|
4,17
|
0,39
|
0,95
|
0
|
0,19
|
0,02
|
0,45
|
0,01
|
0,01
|
0
|
0
|
0,01
|
|
|
30,19
|
38,11
|
26,55
|
27,21
|
22,28
|
21,26
|
24,11
|
33,23
|
4,56
|
0,63
|
1,24
|
0
|
0,68
|
0,02
|
0,49
|
0,02
|
0,01
|
0
|
0
|
0,01
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
€
567K
|
€
537K
|
€
543K
|
€
525K
|
€
510K
|
€
497K
|
€
407K
|
€
380K
|
€
438K
|
€
260K
|
€
286K
|
€
264K
|
€
281K
|
€
299K
|
€
341K
|
€
334K
|
€
355K
|
€
517K
|
€
547K
|
€
579K
|
|
|
€
25K
|
€
19K
|
€
32K
|
€
31K
|
€
34K
|
€
35K
|
€
20K
|
€
15K
|
€
80K
|
€
54K
|
€
67K
|
€
42K
|
€
71K
|
€
96K
|
€
136K
|
€
144K
|
€
149K
|
€
419K
|
€
442K
|
€
477K
|
|
|
€
16K
|
€
12K
|
€
17K
|
€
16K
|
€
19K
|
€
19K
|
€
13K
|
€
8K
|
€
73K
|
€
12K
|
€
24K
|
€
5K
|
€
1K
|
€
6K
|
€
46K
|
€
48K
|
€
61K
|
€
323K
|
€
355K
|
€
389K
|
|
|
|
|
|
|
|
|
|
|
|
€
35K
|
€
35K
|
€
35K
|
€
67K
|
€
87K
|
€
87K
|
€
87K
|
€
87K
|
€
87K
|
€
87K
|
€
87K
|
|
|
95,59%
|
96,54%
|
94,15%
|
94,16%
|
93,42%
|
92,87%
|
95,18%
|
96,03%
|
81,78%
|
79,20%
|
76,65%
|
84,26%
|
74,91%
|
67,73%
|
60,01%
|
56,84%
|
58,19%
|
18,96%
|
19,07%
|
17,51%
|
|
|
|
|
|
|
|
|
|
|
|
0,17
|
0,16
|
0,16
|
0,32
|
0,43
|
0,43
|
0,46
|
0,42
|
0,89
|
0,83
|
0,86
|
|
|
1,03
|
|
1,99
|
1,83
|
2,53
|
0,32
|
1,05
|
0,61
|
0,35
|
17,17
|
5,53
|
1,27
|
2,44
|
4,54
|
5,47
|
16,49
|
26,84
|
13,05
|
13,62
|
17,93
|
|
|
Interest Coverage Ratio
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
4,43%
|
1,43%
|
3,50%
|
3,82%
|
3,24%
|
16,23%
|
7,00%
|
3,86%
|
44,45%
|
1,11%
|
5,12%
|
12,74%
|
12,50%
|
8,76%
|
18,22%
|
2,22%
|
63,66%
|
23,73%
|
31,11%
|
26,26%
|
|
|
4,41%
|
1,29%
|
3,36%
|
3,67%
|
3,09%
|
16,08%
|
5,83%
|
1,88%
|
42,38%
|
-6,16%
|
-1,56%
|
5,27%
|
3,97%
|
-1,16%
|
7,20%
|
-8,84%
|
52,58%
|
-6,35%
|
2,82%
|
-2,85%
|
|
|
4,21
|
1,25
|
3,16
|
3,46
|
2,89
|
14,93
|
5,55
|
1,80
|
34,66
|
-4,88
|
-1,19
|
4,44
|
2,97
|
-0,79
|
4,32
|
-5,02
|
30,60
|
-1,20
|
0,54
|
-0,50
|
|
|
4,41
|
1,29
|
3,36
|
3,67
|
3,09
|
16,08
|
5,83
|
1,88
|
42,38
|
-6,16
|
-1,56
|
5,27
|
3,97
|
-1,16
|
7,20
|
-8,84
|
52,58
|
-6,35
|
2,82
|
-2,85
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Crédit client
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Crédit fournisseur
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Days Sales Outstanding (DSO)
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Days Sales of Inventory (DSI)
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Inventory Turnover Ratio
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Employés
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Coût salarial par employé
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|