P
|
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)">
|
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
€
1,10M
|
€
46K
|
€
50K
|
€
44K
|
€
45K
|
€
-8K
|
€
47K
|
€
49K
|
€
47K
|
€
42K
|
€
74K
|
€
40K
|
€
41K
|
€
41K
|
€
29K
|
€
10K
|
€
43K
|
€
39K
|
€
26K
|
|
|
€
947K
|
€
3K
|
€
6K
|
€
415
|
€
1K
|
€
-49K
|
€
8K
|
€
7K
|
€
5K
|
€
4K
|
€
33K
|
€
3K
|
€
4K
|
€
-16
|
€
-11K
|
€
-33K
|
€
-147
|
€
-5K
|
€
-162
|
|
|
€
697K
|
€
-250K
|
€
-252K
|
€
-258K
|
€
-259K
|
€
-260K
|
€
-211K
|
€
-219K
|
€
-226K
|
€
-231K
|
€
-234K
|
€
-267K
|
€
-270K
|
€
-274K
|
€
-274K
|
€
-263K
|
€
-230K
|
€
-230K
|
€
-225K
|
|
|
€
1,19M
|
€
29K
|
€
31K
|
€
28K
|
€
28K
|
-
|
€
33K
|
€
31K
|
€
30K
|
€
28K
|
€
48K
|
€
25K
|
€
27K
|
€
25K
|
€
17K
|
€
5K
|
€
29K
|
€
25K
|
€
16K
|
|
|
Impôts
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Rémunérations et charges sociales
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Dividendes
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Taux de distribution
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
€
1,09M
|
€
41K
|
€
44K
|
€
39K
|
€
40K
|
€
-13K
|
€
46K
|
€
44K
|
€
42K
|
€
40K
|
€
68K
|
€
36K
|
€
38K
|
€
36K
|
€
25K
|
€
7K
|
€
40K
|
€
35K
|
€
23K
|
|
|
€
1,06M
|
€
3K
|
€
6K
|
€
657
|
€
2K
|
€
-49K
|
€
9K
|
€
8K
|
€
7K
|
€
5K
|
€
35K
|
€
5K
|
€
7K
|
€
3K
|
€
-9K
|
€
-29K
|
€
5K
|
€
-306
|
€
4K
|
|
|
€
947K
|
€
3K
|
€
6K
|
€
415
|
€
1K
|
€
-49K
|
€
8K
|
€
7K
|
€
5K
|
€
4K
|
€
33K
|
€
3K
|
€
4K
|
€
-16
|
€
-11K
|
€
-33K
|
€
-147
|
€
-5K
|
€
-162
|
|
|
€
-158K
|
€
1K
|
€
0
|
€
7K
|
€
28K
|
€
3K
|
€
7K
|
€
10K
|
€
6K
|
€
10K
|
€
15K
|
-
|
€
6K
|
-
|
€
5K
|
-
|
-
|
-
|
-
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
€
87K
|
€
22K
|
€
12K
|
€
2K
|
€
1K
|
€
10K
|
€
22K
|
€
16K
|
€
12K
|
€
9K
|
€
15K
|
€
8K
|
€
4K
|
€
4K
|
€
6K
|
€
2K
|
€
6K
|
€
429
|
€
2K
|
|
|
€
970K
|
€
41K
|
€
44K
|
€
39K
|
€
40K
|
€
-13K
|
€
45K
|
€
43K
|
€
41K
|
€
38K
|
€
66K
|
€
34K
|
€
36K
|
€
33K
|
€
22K
|
€
2K
|
€
36K
|
€
31K
|
€
18K
|
|
|
€
458K
|
€
-670K
|
€
-710K
|
€
-754K
|
€
-786K
|
€
-798K
|
€
-781K
|
€
-811K
|
€
-837K
|
€
-865K
|
€
-888K
|
€
-934K
|
€
-962K
|
€
-987K
|
€
-1,02M
|
€
-1,03M
|
€
-1,02M
|
€
-1,05M
|
€
-1,08M
|
|
|
1 160,44
|
0,03
|
0,02
|
0
|
0
|
0,04
|
0,03
|
0,02
|
0,01
|
0,01
|
0,02
|
0,01
|
0
|
0
|
0,01
|
0
|
0,01
|
0
|
0
|
|
|
1 160,44
|
0,03
|
0,02
|
0
|
0
|
0,04
|
0,03
|
0,02
|
0,01
|
0,01
|
0,02
|
0,01
|
0
|
0
|
0,01
|
0
|
0,01
|
0
|
0
|
|
|
1 160,44
|
0,03
|
0,02
|
0
|
0
|
0,04
|
0,03
|
0,02
|
0,01
|
0,01
|
0,02
|
0,01
|
0
|
0
|
0,01
|
0
|
0,01
|
0
|
0
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
€
697K
|
€
444K
|
€
469K
|
€
497K
|
€
529K
|
€
567K
|
€
596K
|
€
618K
|
€
639K
|
€
665K
|
€
696K
|
€
708K
|
€
736K
|
€
761K
|
€
796K
|
€
820K
|
€
859K
|
€
889K
|
€
927K
|
|
|
€
395
|
€
693K
|
€
721K
|
€
756K
|
€
788K
|
€
827K
|
€
807K
|
€
837K
|
€
865K
|
€
896K
|
€
930K
|
€
975K
|
€
1,01M
|
€
1,04M
|
€
1,07M
|
€
1,08M
|
€
1,09M
|
€
1,12M
|
€
1,15M
|
|
|
€
395
|
€
693K
|
€
721K
|
€
756K
|
€
788K
|
€
827K
|
€
806K
|
€
828K
|
€
849K
|
€
874K
|
€
903K
|
€
942K
|
€
967K
|
€
991K
|
€
1,02M
|
€
1,03M
|
€
1,03M
|
€
1,05M
|
€
1,08M
|
|
|
|
|
|
|
|
|
€
1K
|
€
9K
|
€
16K
|
€
22K
|
€
28K
|
€
33K
|
€
39K
|
€
44K
|
€
49K
|
€
54K
|
€
58K
|
€
64K
|
€
71K
|
|
|
99,94%
|
-56,26%
|
-53,76%
|
-51,91%
|
-48,85%
|
-45,83%
|
-35,35%
|
-35,41%
|
-35,30%
|
-34,69%
|
-33,70%
|
-37,77%
|
-36,70%
|
-36,08%
|
-34,49%
|
-32,09%
|
-26,75%
|
-25,83%
|
-24,25%
|
|
|
|
|
|
|
|
|
-0,01
|
-0,04
|
-0,07
|
-0,09
|
-0,12
|
-0,12
|
-0,14
|
-0,16
|
-0,18
|
-0,20
|
-0,25
|
-0,28
|
-0,32
|
|
|
0
|
16,95
|
16,21
|
19,31
|
19,83
|
|
17,47
|
18,89
|
20,62
|
22,54
|
13,62
|
27,08
|
26,34
|
28,98
|
43,53
|
165,79
|
26,93
|
31,61
|
51
|
|
|
Interest Coverage Ratio
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
139,21%
|
-16,37%
|
-17,62%
|
-15,06%
|
-15,28%
|
5,09%
|
-21,54%
|
-19,71%
|
-17,99%
|
-16,57%
|
-28,35%
|
-12,68%
|
-13,26%
|
-12,08%
|
-7,94%
|
-0,90%
|
-15,50%
|
-13,38%
|
-8,05%
|
|
|
135,80%
|
-1,05%
|
-2,38%
|
-0,16%
|
-0,52%
|
18,91%
|
-3,84%
|
-3,07%
|
-2,30%
|
-1,60%
|
-14,03%
|
-0,96%
|
-1,66%
|
0,01%
|
4,15%
|
12,62%
|
0,06%
|
2,16%
|
0,07%
|
|
|
135,73
|
0,59
|
1,28
|
0,08
|
0,26
|
-8,67
|
1,36
|
1,09
|
0,81
|
0,56
|
4,73
|
0,36
|
0,61
|
0,00
|
-1,43
|
-4,05
|
-0,02
|
-0,56
|
-0,02
|
|
|
135,80
|
-1,05
|
-2,38
|
-0,16
|
-0,52
|
18,91
|
-3,84
|
-3,07
|
-2,30
|
-1,60
|
-14,03
|
-0,96
|
-1,66
|
0,01
|
4,15
|
12,62
|
0,06
|
2,16
|
0,07
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Crédit client
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Crédit fournisseur
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Days Sales Outstanding (DSO)
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Days Sales of Inventory (DSI)
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Inventory Turnover Ratio
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Employés
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Coût salarial par employé
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|