M
|
max) max = w;
}
}
const wClamped = Math.max(120, Math.min(800, max));
colWidths[''] = wClamped;
save && save();
})(event)">
|
2026
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)">
|
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
€
65K
|
€
45K
|
€
94K
|
€
81K
|
€
92K
|
€
88K
|
€
92K
|
€
66K
|
€
56K
|
€
64K
|
€
47K
|
€
35K
|
€
12K
|
€
32K
|
€
11K
|
€
24K
|
€
32K
|
€
27K
|
€
38K
|
€
32K
|
|
|
€
-75K
|
€
-62K
|
€
-37K
|
€
6K
|
€
35K
|
€
33K
|
€
37K
|
€
17K
|
€
326
|
€
6K
|
€
-30K
|
€
-3K
|
€
-3K
|
€
11K
|
€
-8K
|
€
-228
|
€
-440
|
€
3K
|
€
677
|
€
10K
|
|
|
€
64K
|
€
139K
|
€
201K
|
€
238K
|
€
232K
|
€
197K
|
€
164K
|
€
127K
|
€
111K
|
€
110K
|
€
104K
|
€
134K
|
€
137K
|
€
140K
|
€
130K
|
€
65K
|
€
65K
|
€
66K
|
€
63K
|
€
62K
|
|
|
€
20K
|
€
34K
|
€
71K
|
€
64K
|
€
79K
|
€
74K
|
€
78K
|
€
49K
|
€
42K
|
€
48K
|
€
36K
|
€
28K
|
€
33K
|
€
32K
|
€
13K
|
€
18K
|
€
17K
|
€
21K
|
€
19K
|
€
26K
|
|
|
€
1K
|
€
1K
|
€
7K
|
€
3K
|
€
5K
|
€
5K
|
€
4K
|
€
2K
|
€
3K
|
€
177
|
€
177
|
€
879
|
€
3K
|
€
2K
|
€
3K
|
€
3K
|
€
1K
|
€
1K
|
€
1K
|
€
469
|
|
|
Rémunérations et charges sociales
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Dividendes
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Taux de distribution
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
€
26K
|
€
41K
|
€
90K
|
€
78K
|
€
89K
|
€
85K
|
€
89K
|
€
63K
|
€
53K
|
€
62K
|
€
45K
|
€
33K
|
€
33K
|
€
31K
|
€
10K
|
€
23K
|
€
21K
|
€
26K
|
€
24K
|
€
31K
|
|
|
€
-60K
|
€
-44K
|
€
-20K
|
€
18K
|
€
53K
|
€
50K
|
€
56K
|
€
29K
|
€
20K
|
€
27K
|
€
-21K
|
€
10K
|
€
11K
|
€
20K
|
€
-1K
|
€
9K
|
€
6K
|
€
11K
|
€
9K
|
€
17K
|
|
|
€
-75K
|
€
-62K
|
€
-37K
|
€
6K
|
€
35K
|
€
33K
|
€
37K
|
€
17K
|
€
326
|
€
6K
|
€
-30K
|
€
-3K
|
€
-3K
|
€
11K
|
€
-8K
|
€
-228
|
€
-440
|
€
3K
|
€
677
|
€
10K
|
|
|
€
21K
|
€
5K
|
€
43K
|
€
467K
|
€
51K
|
€
10K
|
€
0
|
€
0
|
€
15K
|
€
86K
|
€
319K
|
€
24K
|
€
210K
|
€
0
|
€
0
|
€
0
|
€
0
|
€
-5K
|
€
21K
|
€
4K
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
€
10K
|
€
4K
|
€
15K
|
€
29K
|
€
23K
|
€
15K
|
€
26K
|
€
5K
|
€
3K
|
€
1K
|
€
82K
|
€
10K
|
€
21K
|
€
8K
|
€
10K
|
€
1K
|
€
2K
|
€
3K
|
€
1K
|
€
3K
|
|
|
€
10K
|
€
22K
|
€
73K
|
€
66K
|
€
72K
|
€
67K
|
€
71K
|
€
51K
|
€
34K
|
€
41K
|
€
37K
|
€
20K
|
€
-4K
|
€
22K
|
€
3K
|
€
14K
|
€
24K
|
€
18K
|
€
28K
|
€
24K
|
|
|
€
-558K
|
€
-533K
|
€
-505K
|
€
-493K
|
€
-248K
|
€
-245K
|
€
-261K
|
€
-292K
|
€
-303K
|
€
-283K
|
€
-206K
|
€
-25K
|
€
18K
|
€
6K
|
€
-18K
|
€
-93K
|
€
-167K
|
€
-168K
|
€
-167K
|
€
-196K
|
|
|
0,07
|
0,05
|
0,08
|
0,13
|
0,14
|
0,18
|
0,17
|
0,13
|
0,09
|
0,09
|
0,31
|
0,45
|
2,44
|
1,28
|
0,47
|
0,10
|
0,04
|
0,05
|
0,04
|
0,04
|
|
|
0,06
|
0,04
|
0,07
|
0,13
|
0,14
|
0,18
|
0,17
|
0,13
|
0,09
|
0,09
|
0,31
|
0,45
|
2,44
|
1,28
|
0,47
|
0,10
|
0,04
|
0,05
|
0,04
|
0,04
|
|
|
0,07
|
0,06
|
0,08
|
0,13
|
0,15
|
0,18
|
0,18
|
0,13
|
0,09
|
0,09
|
0,31
|
0,52
|
5,61
|
1,89
|
0,60
|
0,11
|
0,05
|
0,06
|
0,04
|
0,04
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
€
913K
|
€
966K
|
€
1,06M
|
€
1,16M
|
€
716K
|
€
715K
|
€
739K
|
€
762K
|
€
782K
|
€
799K
|
€
814K
|
€
488K
|
€
498K
|
€
307K
|
€
305K
|
€
311K
|
€
322K
|
€
338K
|
€
355K
|
€
350K
|
|
|
€
850K
|
€
827K
|
€
858K
|
€
919K
|
€
484K
|
€
518K
|
€
575K
|
€
634K
|
€
671K
|
€
689K
|
€
710K
|
€
354K
|
€
361K
|
€
144K
|
€
153K
|
€
224K
|
€
235K
|
€
261K
|
€
280K
|
€
288K
|
|
|
€
587K
|
€
548K
|
€
535K
|
€
561K
|
€
285K
|
€
295K
|
€
310K
|
€
329K
|
€
320K
|
€
303K
|
€
299K
|
€
39K
|
€
6K
|
€
15K
|
€
26K
|
€
96K
|
€
171K
|
€
173K
|
€
169K
|
€
203K
|
|
|
€
249K
|
€
263K
|
€
308K
|
€
350K
|
€
194K
|
€
219K
|
€
259K
|
€
299K
|
€
339K
|
€
378K
|
€
410K
|
€
308K
|
€
348K
|
€
122K
|
€
120K
|
€
120K
|
€
60K
|
€
83K
|
€
107K
|
€
84K
|
|
|
6,98%
|
14,38%
|
19,00%
|
20,57%
|
32,44%
|
27,59%
|
22,25%
|
16,71%
|
14,17%
|
13,82%
|
12,80%
|
27,42%
|
27,52%
|
45,79%
|
42,50%
|
20,87%
|
20,24%
|
19,40%
|
17,68%
|
17,72%
|
|
|
3,90
|
1,90
|
1,53
|
1,47
|
0,84
|
1,11
|
1,57
|
2,35
|
3,06
|
3,42
|
3,94
|
2,31
|
2,54
|
0,87
|
0,93
|
1,85
|
0,92
|
1,27
|
1,70
|
1,36
|
|
|
33,31
|
20,32
|
9,52
|
11,75
|
5,41
|
6,11
|
6,42
|
10,04
|
12,54
|
11,13
|
15,60
|
10,69
|
10,98
|
4,67
|
15,50
|
9,89
|
11,30
|
9,98
|
11,45
|
9,45
|
|
|
Interest Coverage Ratio
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
16,41%
|
16,13%
|
36,29%
|
27,70%
|
31,03%
|
34,02%
|
43,10%
|
39,78%
|
30,58%
|
37,35%
|
35,27%
|
14,99%
|
-2,70%
|
15,49%
|
2,06%
|
21,16%
|
36,71%
|
26,69%
|
44,36%
|
38,51%
|
|
|
-117,70%
|
-44,87%
|
-18,22%
|
2,35%
|
15,12%
|
16,63%
|
22,54%
|
12,99%
|
0,29%
|
5,68%
|
-28,39%
|
-2,49%
|
-2,45%
|
7,80%
|
-6,54%
|
-0,35%
|
-0,67%
|
4,35%
|
1,08%
|
16,84%
|
|
|
-8,22
|
-6,45
|
-3,46
|
0,48
|
4,90
|
4,59
|
5,01
|
2,17
|
0,04
|
0,79
|
-3,63
|
-0,68
|
-0,67
|
3,57
|
-2,78
|
-0,07
|
-0,14
|
0,84
|
0,19
|
2,98
|
|
|
-117,70
|
-44,87
|
-18,22
|
2,35
|
15,12
|
16,63
|
22,54
|
12,99
|
0,29
|
5,68
|
-28,39
|
-2,49
|
-2,45
|
7,80
|
-6,54
|
-0,35
|
-0,67
|
4,35
|
1,08
|
16,84
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Crédit client
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Crédit fournisseur
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Days Sales Outstanding (DSO)
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Days Sales of Inventory (DSI)
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
0
|
0
|
0
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Employés
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Coût salarial par employé
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|