N
|
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)">
|
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)">
|
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
€
43K
|
€
11K
|
€
16K
|
€
15K
|
€
17K
|
€
7K
|
€
4K
|
€
4K
|
€
5K
|
€
10K
|
€
4K
|
€
19K
|
€
32K
|
€
-10K
|
€
3K
|
€
-9K
|
€
24K
|
|
|
€
-4K
|
€
-5K
|
€
-4K
|
€
1K
|
€
8K
|
€
-9K
|
€
-9K
|
€
-7K
|
€
-7K
|
€
-3K
|
€
-3K
|
€
1K
|
€
21K
|
€
-23K
|
€
-6K
|
€
-16K
|
€
14K
|
|
|
€
15K
|
€
19K
|
€
24K
|
€
29K
|
€
24K
|
€
16K
|
€
26K
|
€
35K
|
€
34K
|
€
42K
|
€
45K
|
€
48K
|
€
46K
|
€
-19K
|
€
4K
|
€
10K
|
€
26K
|
|
|
€
13K
|
€
7K
|
€
10K
|
€
12K
|
€
13K
|
€
4K
|
€
2K
|
€
4K
|
€
4K
|
€
7K
|
€
4K
|
€
13K
|
€
34K
|
-
|
€
1K
|
€
399
|
€
26K
|
|
|
€
5K
|
€
3K
|
€
7K
|
€
4K
|
€
2K
|
€
800
|
€
1K
|
€
999
|
€
807
|
€
417
|
€
3K
|
€
5K
|
€
3K
|
€
635
|
|
€
119
|
€
8K
|
|
|
Rémunérations et charges sociales
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Dividendes
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
€
4K
|
|
Taux de distribution
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
24,92%
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
€
14K
|
€
8K
|
€
12K
|
€
13K
|
€
13K
|
€
4K
|
€
1K
|
€
2K
|
€
3K
|
€
6K
|
€
2K
|
€
16K
|
€
30K
|
€
-12K
|
€
2K
|
€
-9K
|
€
24K
|
|
|
€
3K
|
€
-3K
|
€
-2K
|
€
4K
|
€
8K
|
€
-9K
|
€
-9K
|
€
-7K
|
€
-6K
|
€
-3K
|
€
-2K
|
€
7K
|
€
21K
|
€
-21K
|
€
-5K
|
€
-16K
|
€
22K
|
|
|
€
-4K
|
€
-5K
|
€
-4K
|
€
1K
|
€
8K
|
€
-9K
|
€
-9K
|
€
-7K
|
€
-7K
|
€
-3K
|
€
-3K
|
€
1K
|
€
21K
|
€
-23K
|
€
-6K
|
€
-16K
|
€
14K
|
|
|
€
3K
|
€
0
|
€
29K
|
€
0
|
€
-1K
|
€
23K
|
€
5K
|
€
0
|
€
0
|
€
30K
|
€
12K
|
€
472
|
-
|
€
2K
|
€
14K
|
€
29K
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
€
25K
|
€
3K
|
€
8K
|
€
23K
|
€
9K
|
|
|
€
156
|
|
€
4K
|
|
€
61K
|
€
7K
|
€
818
|
€
4K
|
€
7K
|
€
30K
|
|
|
€
7K
|
€
6K
|
€
9K
|
€
11K
|
€
13K
|
€
4K
|
€
782
|
€
2K
|
€
2K
|
€
6K
|
€
1K
|
€
10K
|
€
30K
|
€
-14K
|
€
949
|
€
-9K
|
€
16K
|
|
|
€
44K
|
€
39K
|
€
34K
|
€
58K
|
€
59K
|
€
48K
|
€
49K
|
€
42K
|
€
42K
|
€
26K
|
€
30K
|
€
40K
|
€
31K
|
€
-14K
|
€
-6K
|
€
10K
|
€
24K
|
|
|
6,37
|
4,23
|
1,69
|
4,01
|
6,34
|
4,88
|
6,19
|
4,04
|
3,54
|
1,54
|
1,72
|
1,18
|
1,73
|
0,50
|
0,65
|
2,15
|
2,99
|
|
|
6,37
|
4,23
|
1,69
|
4,01
|
6,34
|
4,88
|
6,19
|
4,04
|
3,54
|
1,54
|
1,72
|
1,18
|
1,73
|
0,50
|
0,65
|
2,15
|
2,99
|
|
|
7,02
|
4,51
|
1,72
|
4,01
|
6,34
|
4,88
|
7,10
|
4,04
|
3,54
|
1,54
|
1,72
|
1,75
|
1,75
|
0,51
|
0,65
|
2,19
|
2,99
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
€
69K
|
€
76K
|
€
119K
|
€
98K
|
€
86K
|
€
82K
|
€
70K
|
€
73K
|
€
84K
|
€
110K
|
€
86K
|
€
276K
|
€
88K
|
€
38K
|
€
42K
|
€
43K
|
€
37K
|
|
|
€
53K
|
€
57K
|
€
95K
|
€
69K
|
€
62K
|
€
66K
|
€
44K
|
€
38K
|
€
50K
|
€
68K
|
€
42K
|
€
228K
|
€
42K
|
€
58K
|
€
39K
|
€
33K
|
€
12K
|
|
|
€
7K
|
€
11K
|
€
49K
|
€
19K
|
€
11K
|
€
12K
|
€
8K
|
€
14K
|
€
17K
|
€
49K
|
€
42K
|
€
154K
|
€
42K
|
€
27K
|
€
18K
|
€
8K
|
€
12K
|
|
|
€
45K
|
€
45K
|
€
46K
|
€
50K
|
€
51K
|
€
53K
|
€
35K
|
€
24K
|
€
33K
|
€
19K
|
|
|
|
€
30K
|
€
20K
|
€
24K
|
|
|
|
22,41%
|
25,11%
|
20,26%
|
29,08%
|
27,98%
|
20,03%
|
36,60%
|
47,43%
|
40,69%
|
37,92%
|
51,84%
|
17,25%
|
52,31%
|
-50,64%
|
8,72%
|
22,74%
|
68,46%
|
|
|
2,93
|
2,35
|
1,89
|
1,76
|
2,11
|
3,24
|
1,37
|
0,71
|
0,97
|
0,47
|
|
|
|
-1,55
|
5,56
|
2,50
|
|
|
|
3,70
|
7,17
|
8,07
|
5,36
|
4,65
|
15,22
|
35,97
|
15,73
|
19,58
|
11,38
|
17,60
|
14,26
|
1,40
|
|
21,17
|
|
0,50
|
|
|
Interest Coverage Ratio
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
46,83%
|
30,00%
|
38,95%
|
37,10%
|
51,92%
|
22,85%
|
3,05%
|
5,32%
|
5,19%
|
14,79%
|
2,37%
|
21,54%
|
63,98%
|
71,16%
|
25,72%
|
-97,11%
|
60,95%
|
|
|
-24,77%
|
-25,78%
|
-18,22%
|
4,04%
|
31,74%
|
-55,83%
|
-35,08%
|
-20,77%
|
-21,14%
|
-7,59%
|
-6,56%
|
3,10%
|
44,51%
|
119,01%
|
-162,20%
|
-165,05%
|
55,25%
|
|
|
-5,55
|
-6,47
|
-3,69
|
1,17
|
8,88
|
-11,18
|
-12,84
|
-9,85
|
-8,60
|
-2,88
|
-3,40
|
0,54
|
23,28
|
-60,27
|
-14,15
|
-37,54
|
37,82
|
|
|
-24,77
|
-25,78
|
-18,22
|
4,04
|
31,74
|
-55,83
|
-35,08
|
-20,77
|
-21,14
|
-7,59
|
-6,56
|
3,10
|
44,51
|
119,01
|
-162,20
|
-165,05
|
55,25
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Crédit client
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Crédit fournisseur
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Days Sales Outstanding (DSO)
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Days Sales of Inventory (DSI)
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Inventory Turnover Ratio
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Employés
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Coût salarial par employé
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|