N
|
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)">
|
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)">
|
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
€
65K
|
€
89K
|
€
172K
|
€
645K
|
€
801K
|
€
586K
|
€
23K
|
€
130K
|
€
806K
|
€
-33K
|
€
1.45M
|
€
119K
|
€
62K
|
€
-165K
|
€
4K
|
€
-190K
|
€
-35K
|
|
|
€
18K
|
€
206K
|
€
66K
|
€
249K
|
€
809K
|
€
9K
|
€
-80K
|
€
134K
|
€
266K
|
€
-442K
|
€
710K
|
€
-292K
|
€
-415K
|
€
-742K
|
€
-473K
|
€
-446K
|
€
-51K
|
|
|
€
-295K
|
€
-313K
|
€
-519K
|
€
-584K
|
€
-834K
|
€
-1.64M
|
€
-1.77M
|
€
-1.69M
|
€
-1.82M
|
€
-2.09M
|
€
-1.65M
|
€
-2.36M
|
€
-2.06M
|
€
-1.65M
|
€
-907K
|
€
-434K
|
€
12K
|
|
|
€
45K
|
€
202K
|
€
141K
|
€
304K
|
€
659K
|
€
479K
|
€
14K
|
€
93K
|
€
632K
|
-
|
€
999K
|
€
86K
|
€
44K
|
-
|
-
|
-
|
€
412
|
|
|
€
7K
|
€
2K
|
€
70K
|
€
46K
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Rémunérations et charges sociales
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Dividendes
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Taux de distribution
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
€
64K
|
€
287K
|
€
171K
|
€
369K
|
€
799K
|
€
580K
|
€
17K
|
€
113K
|
€
766K
|
€
-45K
|
€
1.42M
|
€
104K
|
€
48K
|
€
-182K
|
€
-7K
|
€
-217K
|
€
-36K
|
|
|
€
64K
|
€
288K
|
€
171K
|
€
257K
|
€
799K
|
€
580K
|
€
17K
|
€
113K
|
€
766K
|
€
-45K
|
€
1.42M
|
€
104K
|
€
48K
|
€
-182K
|
€
-7K
|
€
-217K
|
€
-36K
|
|
|
€
18K
|
€
206K
|
€
66K
|
€
249K
|
€
809K
|
€
9K
|
€
-80K
|
€
134K
|
€
266K
|
€
-442K
|
€
710K
|
€
-292K
|
€
-415K
|
€
-742K
|
€
-473K
|
€
-446K
|
€
-51K
|
|
|
Capex
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
€
14K
|
€
155
|
€
40
|
€
1K
|
€
8K
|
€
326
|
€
58
|
€
15K
|
€
3K
|
€
515
|
€
7K
|
|
|
€
2K
|
€
4K
|
€
190
|
€
614
|
|
|
€
18K
|
€
205K
|
€
66K
|
€
361K
|
€
809K
|
€
9K
|
€
-80K
|
€
134K
|
€
266K
|
€
-442K
|
€
710K
|
€
-292K
|
€
-415K
|
€
-742K
|
€
-473K
|
€
-446K
|
€
-51K
|
|
|
€
-295K
|
€
-313K
|
€
3.81M
|
€
3.71M
|
€
3.26M
|
€
2.45M
|
€
2.46M
|
€
2.72M
|
€
2.64M
|
€
-1.26M
|
€
-595K
|
€
2.99M
|
€
3.28M
|
€
2.20M
|
€
3.49M
|
€
3.96M
|
€
12K
|
|
|
0.47
|
0.50
|
2.49
|
2.47
|
2.40
|
3.97
|
2.59
|
3.05
|
2.64
|
0.80
|
0.89
|
1.83
|
2.04
|
1.76
|
3.47
|
4.98
|
1.03
|
|
|
0.03
|
0.00
|
2.22
|
2.08
|
1.55
|
0.34
|
0.52
|
0.63
|
0.51
|
0.10
|
0.12
|
0.49
|
0.50
|
0.09
|
0.04
|
0.11
|
1.03
|
|
|
0.47
|
0.51
|
2.49
|
2.47
|
2.40
|
3.97
|
2.59
|
3.05
|
2.64
|
0.80
|
0.89
|
1.83
|
2.04
|
1.76
|
3.47
|
4.98
|
1.03
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
€
265K
|
€
319K
|
€
6.37M
|
€
6.22M
|
€
5.59M
|
€
3.27M
|
€
4.01M
|
€
4.04M
|
€
4.24M
|
€
5.04M
|
€
5.04M
|
€
7.15M
|
€
6.98M
|
€
7.15M
|
€
4.90M
|
€
4.96M
|
€
353K
|
|
|
€
560K
|
€
632K
|
€
6.69M
|
€
6.61M
|
€
6.42M
|
€
4.92M
|
€
5.78M
|
€
5.73M
|
€
6.06M
|
€
7.12M
|
€
6.69M
|
€
9.50M
|
€
9.04M
|
€
8.80M
|
€
5.81M
|
€
5.39M
|
€
341K
|
|
|
€
560K
|
€
631K
|
€
2.56M
|
€
2.51M
|
€
2.33M
|
€
826K
|
€
1.55M
|
€
1.32M
|
€
1.61M
|
€
6.30M
|
€
5.64M
|
€
3.61M
|
€
3.15M
|
€
2.90M
|
€
1.41M
|
€
994K
|
€
341K
|
|
|
|
-
|
€
4.13M
|
€
4.09M
|
€
4.09M
|
€
4.09M
|
€
4.23M
|
€
4.41M
|
€
4.46M
|
€
825K
|
€
1.05M
|
€
5.90M
|
€
5.90M
|
€
5.90M
|
€
4.40M
|
€
4.40M
|
|
|
|
-111.55%
|
-98.11%
|
-8.14%
|
-9.39%
|
-14.92%
|
-50.17%
|
-44%
|
-41.69%
|
-42.89%
|
-41.44%
|
-32.64%
|
-32.94%
|
-29.56%
|
-23.05%
|
-18.49%
|
-8.76%
|
3.31%
|
|
|
|
0.00
|
-7.97
|
-7.00
|
-4.91
|
-2.49
|
-2.40
|
-2.61
|
-2.45
|
-0.40
|
-0.64
|
-2.50
|
-2.86
|
-3.58
|
-4.85
|
-10.12
|
|
|
|
8.75
|
2.20
|
39.11
|
17.92
|
8.04
|
8.48
|
344.43
|
50.64
|
7.92
|
|
4.72
|
91.51
|
189.88
|
|
|
|
|
|
|
Interest Coverage Ratio
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
-6.04%
|
-65.4%
|
-12.67%
|
-61.8%
|
-96.97%
|
-0.54%
|
4.54%
|
-7.96%
|
-14.64%
|
21.17%
|
-43.17%
|
12.41%
|
20.1%
|
45%
|
52.12%
|
102.69%
|
-435.2%
|
|
|
-6.04%
|
-65.78%
|
-12.67%
|
-42.68%
|
-96.97%
|
-0.54%
|
4.54%
|
-7.96%
|
-14.64%
|
21.17%
|
-43.17%
|
12.41%
|
20.1%
|
45%
|
52.12%
|
102.69%
|
-435.2%
|
|
|
6.74
|
64.54
|
1.03
|
4.01
|
14.47
|
0.27
|
-2.00
|
3.32
|
6.28
|
-8.77
|
14.09
|
-4.09
|
-5.94
|
-10.37
|
-9.64
|
-9.00
|
-14.40
|
|
|
-6.04
|
-65.78
|
-12.67
|
-42.68
|
-96.97
|
-0.54
|
4.54
|
-7.96
|
-14.64
|
21.17
|
-43.17
|
12.41
|
20.10
|
45.00
|
52.12
|
102.69
|
-435.20
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Crédit client
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Crédit fournisseur
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Days Sales Outstanding (DSO)
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Days Sales of Inventory (DSI)
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
0.00
|
0.00
|
0.00
|
0.00
|
0.00
|
0.00
|
0.00
|
0.00
|
0.00
|
0.00
|
0.00
|
0.00
|
0.00
|
0.00
|
0.00
|
0.00
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Employés
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Coût salarial par employé
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|