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)">
|
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)">
|
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
€
648K
|
€
541K
|
€
550K
|
€
415K
|
€
586K
|
€
546K
|
€
221K
|
€
90K
|
€
-68K
|
€
-139K
|
€
84K
|
€
100K
|
€
64K
|
€
68K
|
€
93K
|
€
110K
|
€
158K
|
€
161K
|
€
56K
|
€
167K
|
|
|
€
194K
|
€
163K
|
€
157K
|
€
50K
|
€
238K
|
€
230K
|
€
-82K
|
€
-212K
|
€
-394K
|
€
-309K
|
€
18K
|
€
-6K
|
€
-39K
|
€
-49K
|
€
15K
|
€
-6K
|
€
-47K
|
€
1K
|
€
-108K
|
€
17K
|
|
|
€
1,40M
|
€
1,30M
|
€
1,14M
|
€
981K
|
€
252K
|
€
14K
|
€
-216K
|
€
-138K
|
€
-35K
|
€
359K
|
€
631K
|
€
195K
|
€
200K
|
€
239K
|
€
288K
|
€
273K
|
€
279K
|
€
326K
|
€
325K
|
€
433K
|
|
|
5,90
|
4,10
|
3,60
|
4,50
|
5,20
|
5,20
|
4,50
|
4,50
|
5,40
|
2,80
|
2,20
|
2,50
|
2,80
|
2,80
|
2,40
|
3,50
|
4,90
|
5,10
|
4,50
|
4,20
|
|
|
€
290K
|
€
235K
|
€
223K
|
€
105K
|
€
276K
|
€
203K
|
-
|
-
|
-
|
€
18K
|
€
44K
|
€
12K
|
€
10K
|
€
12K
|
€
35K
|
€
13K
|
€
14K
|
€
20K
|
€
16K
|
€
60K
|
|
|
€
686
|
€
11K
|
€
12K
|
€
12K
|
€
11K
|
€
10K
|
€
3K
|
€
7K
|
€
8K
|
€
2K
|
€
2K
|
€
2K
|
€
4K
|
|
|
|
|
€
44
|
€
139
|
€
139
|
|
|
€
58K
|
€
52K
|
€
45K
|
€
43K
|
€
38K
|
€
29K
|
€
39K
|
€
25K
|
€
43K
|
€
14K
|
€
13K
|
€
19K
|
€
22K
|
€
13K
|
€
9K
|
€
14K
|
€
23K
|
€
25K
|
€
27K
|
€
19K
|
|
|
Dividendes
|
€
100K
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Taux de distribution
|
51,46%
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
€
220K
|
€
176K
|
€
167K
|
€
58K
|
€
247K
|
€
241K
|
€
-69K
|
€
-200K
|
€
-380K
|
€
-294K
|
€
14K
|
€
3K
|
€
-28K
|
€
-36K
|
€
22K
|
€
-9K
|
€
-39K
|
€
4K
|
€
-96K
|
€
40K
|
|
|
€
214K
|
€
171K
|
€
165K
|
€
56K
|
€
246K
|
€
241K
|
€
-73K
|
€
-204K
|
€
-384K
|
€
-295K
|
€
11K
|
€
-6K
|
€
-40K
|
€
-46K
|
€
11K
|
€
-18K
|
€
-47K
|
€
-4K
|
€
-109K
|
€
27K
|
|
|
€
194K
|
€
163K
|
€
157K
|
€
50K
|
€
238K
|
€
230K
|
€
-82K
|
€
-212K
|
€
-394K
|
€
-309K
|
€
18K
|
€
-6K
|
€
-39K
|
€
-49K
|
€
15K
|
€
-6K
|
€
-47K
|
€
1K
|
€
-108K
|
€
17K
|
|
|
€
10K
|
€
5K
|
€
3K
|
€
2K
|
€
2K
|
€
5K
|
€
4K
|
€
4K
|
€
4K
|
€
0
|
-
|
€
4K
|
€
10K
|
€
5K
|
€
5K
|
€
1K
|
€
3K
|
€
3K
|
€
3K
|
€
25K
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
€
529K
|
€
181K
|
€
198K
|
€
48K
|
€
58K
|
€
30K
|
€
7K
|
€
22K
|
€
24K
|
€
106K
|
€
480K
|
€
104K
|
€
162K
|
€
165K
|
€
217K
|
€
197K
|
€
188K
|
€
216K
|
€
105K
|
€
357K
|
|
|
€
201K
|
€
168K
|
€
159K
|
€
53K
|
€
239K
|
€
231K
|
€
-78K
|
€
-208K
|
€
-390K
|
€
-308K
|
€
21K
|
€
3K
|
€
-27K
|
€
-38K
|
€
26K
|
€
3K
|
€
-39K
|
€
9K
|
€
-95K
|
€
30K
|
|
|
€
702K
|
€
608K
|
€
513K
|
€
356K
|
€
216K
|
€
98K
|
€
-143K
|
€
-34K
|
€
95K
|
€
216K
|
€
609K
|
€
186K
|
€
182K
|
€
221K
|
€
263K
|
€
246K
|
€
247K
|
€
289K
|
€
283K
|
€
388K
|
|
|
2,72
|
3,48
|
2,70
|
3,53
|
2,08
|
1,43
|
0,59
|
0,87
|
1,60
|
3,72
|
8,26
|
3,40
|
3,93
|
8,86
|
6,09
|
4,01
|
3,26
|
4,23
|
2,25
|
2,74
|
|
|
1,91
|
1,72
|
1,35
|
1,93
|
1,03
|
0,83
|
0,25
|
0,59
|
1
|
3,15
|
8,49
|
2,87
|
3,80
|
9,16
|
5,78
|
3,40
|
2,56
|
3,62
|
1,83
|
2,35
|
|
|
2,72
|
3,49
|
2,73
|
3,57
|
2,40
|
1,76
|
0,82
|
1,21
|
1,60
|
3,72
|
8,59
|
3,40
|
4,06
|
9,54
|
6,34
|
4,11
|
3,26
|
4,32
|
2,26
|
2,75
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
€
1,80M
|
€
1,55M
|
€
1,50M
|
€
1,18M
|
€
483K
|
€
401K
|
€
288K
|
€
333K
|
€
405K
|
€
439K
|
€
715K
|
€
272K
|
€
263K
|
€
267K
|
€
340K
|
€
354K
|
€
388K
|
€
416K
|
€
551K
|
€
662K
|
|
|
€
407K
|
€
245K
|
€
362K
|
€
201K
|
€
230K
|
€
387K
|
€
504K
|
€
472K
|
€
440K
|
€
79K
|
€
84K
|
€
77K
|
€
62K
|
€
28K
|
€
52K
|
€
82K
|
€
109K
|
€
90K
|
€
227K
|
€
230K
|
|
|
€
407K
|
€
244K
|
€
299K
|
€
139K
|
€
199K
|
€
225K
|
€
348K
|
€
272K
|
€
159K
|
€
79K
|
€
81K
|
€
77K
|
€
60K
|
€
26K
|
€
50K
|
€
80K
|
€
109K
|
€
88K
|
€
225K
|
€
222K
|
|
|
|
|
€
60K
|
€
60K
|
€
30K
|
€
160K
|
€
155K
|
€
200K
|
€
280K
|
|
|
|
|
|
|
|
|
|
|
€
7K
|
|
|
77,41%
|
84,14%
|
75,85%
|
82,99%
|
52,25%
|
3,45%
|
-75,21%
|
-41,51%
|
-8,64%
|
81,91%
|
88,26%
|
71,53%
|
76,28%
|
89,49%
|
84,79%
|
76,94%
|
71,86%
|
78,45%
|
58,92%
|
65,31%
|
|
|
|
|
0,05
|
0,06
|
0,12
|
11,59
|
-0,72
|
-1,45
|
-8,01
|
|
|
|
|
|
|
|
|
|
|
0,02
|
|
|
1,85
|
1,40
|
2,17
|
3,44
|
0,93
|
1,60
|
|
|
|
|
6,02
|
25,23
|
|
|
2,38
|
|
|
22,49
|
|
5,69
|
|
|
Interest Coverage Ratio
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
14,40%
|
12,89%
|
13,96%
|
5,36%
|
94,95%
|
1 671,60%
|
35,84%
|
150,55%
|
1 116,24%
|
-85,78%
|
3,34%
|
1,77%
|
-13,36%
|
-15,93%
|
8,92%
|
0,95%
|
-14,00%
|
2,65%
|
-29,25%
|
6,83%
|
|
|
13,93%
|
12,53%
|
13,82%
|
5,13%
|
94,53%
|
1 666,83%
|
37,69%
|
153,45%
|
1 128,45%
|
-86,00%
|
2,91%
|
-2,93%
|
-19,40%
|
-20,32%
|
5,32%
|
-2,29%
|
-16,92%
|
0,33%
|
-33,17%
|
3,82%
|
|
|
10,78
|
10,55
|
10,48
|
4,26
|
49,39
|
57,42
|
-28,35
|
-63,69
|
-97,47
|
-70,44
|
2,57
|
-2,10
|
-14,80
|
-18,18
|
4,51
|
-1,76
|
-12,16
|
0,26
|
-19,54
|
2,49
|
|
|
13,93
|
12,53
|
13,82
|
5,13
|
94,53
|
1 666,83
|
37,69
|
153,45
|
1 128,45
|
-86,00
|
2,91
|
-2,93
|
-19,40
|
-20,32
|
5,32
|
-2,29
|
-16,92
|
0,33
|
-33,17
|
3,82
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Crédit client
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Crédit fournisseur
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Days Sales Outstanding (DSO)
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Days Sales of Inventory (DSI)
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
5,90
|
4,10
|
3,60
|
4,50
|
5,20
|
5,20
|
4,50
|
4,50
|
5,40
|
2,80
|
2,20
|
2,50
|
2,80
|
2,80
|
2,40
|
3,50
|
4,90
|
5,10
|
4,50
|
4,20
|
|
|
€
10K
|
€
13K
|
€
12K
|
€
10K
|
€
7K
|
€
6K
|
€
9K
|
€
6K
|
€
8K
|
€
5K
|
€
6K
|
€
8K
|
€
8K
|
€
5K
|
€
4K
|
€
4K
|
€
5K
|
€
5K
|
€
6K
|
€
4K
|