PI
|
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)">
|
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
€
42K
|
€
7K
|
€
-3K
|
€
77K
|
€
22K
|
€
22K
|
€
22K
|
€
20K
|
€
23K
|
€
1K
|
€
-8K
|
€
-7K
|
€
-5K
|
€
3K
|
€
38K
|
€
42K
|
€
46K
|
€
49K
|
€
18K
|
€
6K
|
|
|
€
-41K
|
€
-97K
|
€
-84K
|
€
-14K
|
€
11K
|
€
-23K
|
€
-3K
|
€
-33K
|
€
-23K
|
€
-46K
|
€
-18K
|
€
-35K
|
€
-33K
|
€
-31K
|
€
391K
|
€
62K
|
€
24K
|
€
49K
|
€
-22K
|
€
-15K
|
|
|
€
87K
|
€
129K
|
€
226K
|
€
310K
|
€
324K
|
€
313K
|
€
336K
|
€
339K
|
€
371K
|
€
394K
|
€
585K
|
€
603K
|
€
638K
|
€
671K
|
€
702K
|
€
313K
|
€
251K
|
€
227K
|
€
178K
|
€
200K
|
|
|
€
28K
|
€
8K
|
€
8K
|
€
68K
|
€
26K
|
€
25K
|
€
35K
|
€
25K
|
€
28K
|
€
14K
|
€
22K
|
€
29K
|
€
31K
|
€
35K
|
€
60K
|
€
56K
|
€
31K
|
€
51K
|
€
20K
|
€
12K
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
€
6K
|
|
|
|
€
23K
|
|
|
Rémunérations et charges sociales
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
€
1K
|
|
|
|
Dividendes
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Taux de distribution
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
€
35K
|
€
4K
|
€
-6K
|
€
74K
|
€
20K
|
€
20K
|
€
20K
|
€
19K
|
€
21K
|
€
-2K
|
€
-8K
|
€
-7K
|
€
-5K
|
€
2K
|
€
22K
|
€
36K
|
€
23K
|
€
42K
|
€
15K
|
€
6K
|
|
|
€
-20K
|
€
-45K
|
€
-51K
|
€
5K
|
€
-4K
|
€
-5K
|
€
-4K
|
€
-5K
|
€
-4K
|
€
-27K
|
€
-20K
|
€
-8K
|
€
-6K
|
€
683
|
€
20K
|
€
33K
|
€
18K
|
€
37K
|
€
-30K
|
€
3K
|
|
|
€
-14K
|
€
-69K
|
€
-56K
|
€
17K
|
€
75K
|
€
-23K
|
€
-3K
|
€
-33K
|
€
-7K
|
€
-30K
|
€
-18K
|
€
-35K
|
€
-33K
|
€
-31K
|
€
-32K
|
€
14K
|
€
24K
|
€
49K
|
€
-22K
|
€
-15K
|
|
|
€
113K
|
€
85K
|
€
15K
|
€
261K
|
€
-2K
|
€
5K
|
€
0
|
€
-1
|
€
1
|
€
0
|
€
814K
|
-
|
-
|
€
-1
|
€
-292K
|
€
-28K
|
-
|
€
14K
|
€
72K
|
€
300K
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
€
3K
|
€
142K
|
|
|
€
294
|
€
821
|
-
|
€
3K
|
€
506
|
€
80
|
|
€
12
|
€
62
|
€
18K
|
€
82K
|
€
5K
|
€
13K
|
€
30K
|
€
5K
|
€
22K
|
|
|
€
14K
|
€
-47K
|
€
-38K
|
€
55K
|
€
35K
|
€
2K
|
€
22K
|
€
-8K
|
€
2K
|
€
-21K
|
€
-7K
|
€
-34K
|
€
-32K
|
€
-29K
|
€
392K
|
€
66K
|
€
28K
|
€
54K
|
€
23K
|
€
-13K
|
|
|
€
-56K
|
€
113K
|
€
167K
|
€
216K
|
€
-28K
|
€
-21K
|
€
-6K
|
€
-15K
|
€
8K
|
€
26K
|
€
67K
|
€
600K
|
€
634K
|
€
667K
|
€
696K
|
€
299K
|
€
208K
|
€
206K
|
€
192K
|
€
-99K
|
|
|
0,94
|
1,15
|
1,33
|
1,45
|
0,97
|
0,98
|
0,99
|
0,98
|
1,01
|
1,03
|
1,08
|
2,48
|
2,69
|
2,90
|
8,71
|
11,34
|
2,30
|
2,37
|
2,33
|
0,77
|
|
|
0,94
|
1,16
|
1,34
|
1,45
|
0,97
|
0,98
|
0,99
|
0,98
|
1,01
|
1,03
|
1,08
|
2,47
|
2,69
|
2,91
|
32,51
|
11,34
|
2,31
|
2,37
|
2,33
|
0,77
|
|
|
0,94
|
1,15
|
1,34
|
1,45
|
0,97
|
0,98
|
0,99
|
0,98
|
1,01
|
1,03
|
1,08
|
2,48
|
2,69
|
2,90
|
13,74
|
11,34
|
2,31
|
2,37
|
2,33
|
0,77
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
€
1,73M
|
€
1,72M
|
€
1,49M
|
€
1,55M
|
€
1,49M
|
€
1,58M
|
€
1,59M
|
€
1,60M
|
€
1,65M
|
€
1,71M
|
€
1,74M
|
€
1,01M
|
€
1,01M
|
€
1,02M
|
€
792K
|
€
627K
|
€
698K
|
€
691K
|
€
663K
|
€
638K
|
|
|
€
1,58M
|
€
1,53M
|
€
1,19M
|
€
1,16M
|
€
1,07M
|
€
1,14M
|
€
1,12M
|
€
1,13M
|
€
1,15M
|
€
1,18M
|
€
1,16M
|
€
405K
|
€
376K
|
€
351K
|
€
90K
|
€
291K
|
€
447K
|
€
464K
|
€
485K
|
€
437K
|
|
|
€
867K
|
€
747K
|
€
502K
|
€
485K
|
€
858K
|
€
907K
|
€
884K
|
€
879K
|
€
890K
|
€
903K
|
€
868K
|
€
405K
|
€
376K
|
€
351K
|
€
57K
|
€
29K
|
€
159K
|
€
150K
|
€
145K
|
€
437K
|
|
|
€
716K
|
€
777K
|
€
689K
|
€
676K
|
€
216K
|
€
228K
|
€
240K
|
€
252K
|
€
264K
|
€
276K
|
€
288K
|
|
|
|
|
€
262K
|
€
288K
|
€
314K
|
€
340K
|
|
|
|
5,06%
|
7,50%
|
15,13%
|
19,91%
|
21,69%
|
19,86%
|
21,15%
|
21,19%
|
22,45%
|
23,07%
|
33,60%
|
59,80%
|
62,92%
|
65,62%
|
88,60%
|
49,86%
|
35,92%
|
32,84%
|
26,89%
|
31,41%
|
|
|
8,19
|
6,02
|
3,05
|
2,18
|
0,67
|
0,73
|
0,71
|
0,75
|
0,71
|
0,70
|
0,49
|
|
|
|
|
0,84
|
1,15
|
1,38
|
1,91
|
|
|
|
44,62
|
361,17
|
|
15,68
|
52,71
|
56,17
|
55,37
|
59,87
|
53,72
|
|
|
|
|
154,35
|
4,16
|
7,96
|
19,68
|
10,96
|
32,25
|
76,43
|
|
|
Interest Coverage Ratio
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
16,10%
|
-36,72%
|
-16,88%
|
17,87%
|
10,81%
|
0,65%
|
6,42%
|
-2,42%
|
0,54%
|
-5,41%
|
-1,12%
|
-5,69%
|
-5,07%
|
-4,39%
|
55,91%
|
21,01%
|
11,22%
|
23,81%
|
12,83%
|
-6,29%
|
|
|
-47,49%
|
-75,19%
|
-36,97%
|
-4,57%
|
3,31%
|
-7,31%
|
-0,81%
|
-9,61%
|
-6,24%
|
-11,79%
|
-3,06%
|
-5,83%
|
-5,20%
|
-4,63%
|
55,69%
|
19,80%
|
9,43%
|
21,50%
|
-12,41%
|
-7,56%
|
|
|
-2,40
|
-5,64
|
-5,60
|
-0,91
|
0,72
|
-1,45
|
-0,17
|
-2,04
|
-1,40
|
-2,72
|
-1,03
|
-3,48
|
-3,27
|
-3,04
|
49,34
|
9,87
|
3,39
|
7,06
|
-3,34
|
-2,37
|
|
|
-47,49
|
-75,19
|
-36,97
|
-4,57
|
3,31
|
-7,31
|
-0,81
|
-9,61
|
-6,24
|
-11,79
|
-3,06
|
-5,83
|
-5,20
|
-4,63
|
55,69
|
19,80
|
9,43
|
21,50
|
-12,41
|
-7,56
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Crédit client
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Crédit fournisseur
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Days Sales Outstanding (DSO)
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Days Sales of Inventory (DSI)
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
0
|
0
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Employés
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
0,10
|
|
|
|
Coût salarial par employé
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
€
12K
|
|
|