M
|
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)">
|
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
€
34K
|
€
17K
|
€
38K
|
€
48K
|
€
49K
|
€
48K
|
€
48K
|
€
49K
|
€
49K
|
€
46K
|
€
48K
|
€
32K
|
€
32K
|
€
30K
|
€
28K
|
€
23K
|
€
19K
|
€
20K
|
€
33K
|
€
28K
|
|
|
€
5K
|
€
3K
|
€
329K
|
€
37K
|
€
38K
|
€
37K
|
€
37K
|
€
37K
|
€
34K
|
€
32K
|
€
33K
|
€
23K
|
€
23K
|
€
20K
|
€
14K
|
€
15K
|
€
2K
|
€
193K
|
€
33K
|
€
30K
|
|
|
€
1,04M
|
€
1,04M
|
€
1,04M
|
€
707K
|
€
670K
|
€
632K
|
€
595K
|
€
558K
|
€
521K
|
€
487K
|
€
455K
|
€
421K
|
€
399K
|
€
376K
|
€
356K
|
€
343K
|
€
328K
|
€
327K
|
€
133K
|
€
100K
|
|
|
€
83K
|
€
56K
|
€
95K
|
€
81K
|
€
79K
|
€
70K
|
€
66K
|
€
65K
|
€
63K
|
€
59K
|
€
59K
|
€
44K
|
€
44K
|
€
60K
|
€
57K
|
€
50K
|
€
44K
|
€
45K
|
€
47K
|
€
26K
|
|
|
€
9K
|
€
13K
|
€
12K
|
€
27K
|
€
27K
|
€
27K
|
€
23K
|
€
18K
|
€
27K
|
€
15K
|
€
16K
|
€
19K
|
€
11K
|
€
10K
|
€
12K
|
€
2K
|
€
3K
|
€
5K
|
€
7K
|
€
4K
|
|
|
Rémunérations et charges sociales
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Dividendes
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Taux de distribution
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
€
33K
|
€
6K
|
€
37K
|
€
47K
|
€
48K
|
€
47K
|
€
47K
|
€
48K
|
€
48K
|
€
45K
|
€
47K
|
€
31K
|
€
31K
|
€
30K
|
€
27K
|
€
22K
|
€
18K
|
€
19K
|
€
33K
|
€
28K
|
|
|
€
19K
|
€
5K
|
€
37K
|
€
47K
|
€
48K
|
€
47K
|
€
47K
|
€
48K
|
€
48K
|
€
45K
|
€
47K
|
€
31K
|
€
31K
|
€
30K
|
€
27K
|
€
21K
|
€
18K
|
€
18K
|
€
32K
|
€
27K
|
|
|
€
5K
|
€
3K
|
€
329K
|
€
37K
|
€
38K
|
€
37K
|
€
37K
|
€
37K
|
€
34K
|
€
32K
|
€
33K
|
€
23K
|
€
23K
|
€
20K
|
€
14K
|
€
15K
|
€
2K
|
€
193K
|
€
33K
|
€
30K
|
|
|
Capex
|
€
43K
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
€
249K
|
€
275K
|
€
313K
|
€
16K
|
€
2K
|
€
3K
|
€
3K
|
€
3K
|
€
2K
|
€
3K
|
€
1K
|
€
3K
|
€
3K
|
€
570
|
€
642
|
€
567
|
€
2K
|
€
2K
|
€
12K
|
€
33K
|
|
|
€
19K
|
€
4K
|
€
329K
|
€
37K
|
€
38K
|
€
37K
|
€
37K
|
€
37K
|
€
34K
|
€
32K
|
€
33K
|
€
23K
|
€
23K
|
€
20K
|
€
14K
|
€
15K
|
€
2K
|
€
194K
|
€
33K
|
€
31K
|
|
|
€
214K
|
€
248K
|
€
336K
|
€
107K
|
€
70K
|
€
32K
|
€
-5K
|
€
-42K
|
€
-79K
|
€
-113K
|
€
-145K
|
€
-179K
|
€
-201K
|
€
-224K
|
€
-238K
|
€
-188K
|
€
-141K
|
€
-84K
|
€
-221K
|
€
-200K
|
|
|
7,29
|
6,84
|
16,28
|
2,19
|
1,78
|
1,36
|
0,94
|
0,47
|
0,11
|
0,03
|
0,01
|
0,01
|
0,01
|
0
|
0
|
0
|
0,01
|
0,74
|
0,31
|
0,37
|
|
|
7,29
|
6,84
|
16,28
|
2,19
|
1,78
|
1,36
|
0,94
|
0,47
|
0,11
|
0,03
|
0,01
|
0,01
|
0,01
|
0
|
0
|
0
|
0,01
|
0,74
|
0,31
|
0,37
|
|
|
7,29
|
6,84
|
16,28
|
2,19
|
1,78
|
1,36
|
0,94
|
0,47
|
0,11
|
0,03
|
0,01
|
0,01
|
0,01
|
0
|
0
|
0
|
0,01
|
0,74
|
0,31
|
0,37
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
€
1,42M
|
€
1,43M
|
€
1,06M
|
€
897K
|
€
859K
|
€
822K
|
€
780K
|
€
738K
|
€
709K
|
€
703K
|
€
701K
|
€
703K
|
€
703K
|
€
701K
|
€
701K
|
€
701K
|
€
702K
|
€
938K
|
€
802K
|
€
818K
|
|
|
€
375K
|
€
393K
|
€
22K
|
€
190K
|
€
190K
|
€
190K
|
€
185K
|
€
180K
|
€
189K
|
€
216K
|
€
247K
|
€
281K
|
€
304K
|
€
324K
|
€
345K
|
€
358K
|
€
374K
|
€
612K
|
€
669K
|
€
718K
|
|
|
€
34K
|
€
43K
|
€
22K
|
€
90K
|
€
90K
|
€
90K
|
€
85K
|
€
80K
|
€
89K
|
€
116K
|
€
147K
|
€
181K
|
€
204K
|
€
224K
|
€
239K
|
€
188K
|
€
143K
|
€
321K
|
€
322K
|
€
317K
|
|
|
€
341K
|
€
351K
|
|
€
100K
|
€
100K
|
€
100K
|
€
100K
|
€
100K
|
€
100K
|
€
100K
|
€
100K
|
€
100K
|
€
100K
|
€
100K
|
€
105K
|
€
170K
|
€
231K
|
€
290K
|
€
347K
|
€
401K
|
|
|
73,57%
|
72,55%
|
97,92%
|
78,84%
|
77,93%
|
76,92%
|
76,26%
|
75,67%
|
73,43%
|
69,29%
|
64,83%
|
59,98%
|
56,77%
|
53,72%
|
50,83%
|
48,90%
|
46,71%
|
34,80%
|
16,61%
|
12,25%
|
|
|
0,33
|
0,34
|
|
0,14
|
0,15
|
0,16
|
0,17
|
0,18
|
0,19
|
0,21
|
0,22
|
0,24
|
0,25
|
0,27
|
0,30
|
0,49
|
0,70
|
0,89
|
2,60
|
4
|
|
|
11,30
|
65,98
|
0,59
|
4,01
|
3,94
|
4,04
|
3,93
|
3,74
|
3,96
|
4,78
|
5,28
|
9,14
|
9,81
|
10,98
|
12,59
|
16,50
|
20,67
|
32,35
|
20,38
|
25,90
|
|
|
Interest Coverage Ratio
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
1,82%
|
0,36%
|
31,78%
|
5,27%
|
5,61%
|
5,85%
|
6,20%
|
6,68%
|
6,50%
|
6,64%
|
7,32%
|
5,34%
|
5,67%
|
5,38%
|
3,80%
|
4,37%
|
0,61%
|
59,34%
|
25,07%
|
30,64%
|
|
|
0,44%
|
0,31%
|
31,78%
|
5,27%
|
5,61%
|
5,85%
|
6,20%
|
6,68%
|
6,50%
|
6,64%
|
7,32%
|
5,34%
|
5,67%
|
5,38%
|
3,80%
|
4,24%
|
0,47%
|
59,20%
|
24,73%
|
30,19%
|
|
|
0,32
|
0,23
|
31,12
|
4,15
|
4,37
|
4,50
|
4,73
|
5,05
|
4,77
|
4,60
|
4,74
|
3,20
|
3,22
|
2,89
|
1,93
|
2,07
|
0,22
|
20,61
|
4,11
|
3,70
|
|
|
0,44
|
0,31
|
31,78
|
5,27
|
5,61
|
5,85
|
6,20
|
6,68
|
6,50
|
6,64
|
7,32
|
5,34
|
5,67
|
5,38
|
3,80
|
4,24
|
0,47
|
59,20
|
24,73
|
30,19
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
104,68
|
168,32
|
|
|
|
Crédit fournisseur
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
104,68
|
168,32
|
|
|
|
Days Sales of Inventory (DSI)
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Inventory Turnover Ratio
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Employés
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Coût salarial par employé
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|