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)">
|
2006
max) max = w;
}
}
const wClamped = Math.max(120, Math.min(800, max));
colWidths[''] = wClamped;
save && save();
})(event)">
|
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
€
312K
|
€
138K
|
€
-48K
|
€
884K
|
€
475K
|
€
353K
|
€
322K
|
€
380K
|
€
201K
|
€
127K
|
€
-158K
|
€
95K
|
€
-201K
|
€
97K
|
€
101K
|
€
230K
|
€
-157K
|
€
-52K
|
€
506K
|
€
146K
|
|
|
€
74K
|
€
-80K
|
€
-262K
|
€
673K
|
€
334K
|
€
226K
|
€
187K
|
€
249K
|
€
73K
|
€
-33K
|
€
-260K
|
€
302
|
€
-279K
|
€
23K
|
€
61K
|
€
146K
|
€
-86K
|
€
-639K
|
€
-75K
|
€
-317K
|
|
|
€
157K
|
€
83K
|
€
163K
|
€
425K
|
€
-249K
|
€
-582K
|
€
-809K
|
€
-995K
|
€
-1,24M
|
€
-1,32M
|
€
-1,28M
|
€
-1,02M
|
€
-1,02M
|
€
-746K
|
€
-769K
|
€
-830K
|
€
-976K
|
€
-890K
|
€
-1,52M
|
€
-1,45M
|
|
|
1,50
|
1,50
|
1,50
|
1,50
|
1,50
|
1,50
|
1,50
|
1,50
|
1,50
|
1,80
|
2,20
|
1,30
|
1
|
1
|
1
|
1,20
|
2,10
|
3
|
3
|
3
|
|
|
€
177K
|
€
38K
|
€
6K
|
€
650K
|
€
281K
|
€
203K
|
€
172K
|
€
213K
|
€
79K
|
€
27K
|
-
|
€
32K
|
-
|
€
39K
|
€
42K
|
€
138K
|
-
|
-
|
€
281K
|
€
32K
|
|
|
€
4K
|
€
2K
|
€
5K
|
€
9K
|
€
25K
|
€
22K
|
€
216
|
€
14K
|
€
4K
|
€
3K
|
€
8K
|
€
5K
|
€
214
|
€
488
|
€
1K
|
€
11K
|
€
2K
|
€
61K
|
€
188K
|
€
1K
|
|
|
€
9K
|
€
9K
|
€
8K
|
€
8K
|
€
6K
|
€
5K
|
€
7K
|
€
7K
|
€
7K
|
€
7K
|
€
7K
|
€
5K
|
€
5K
|
€
5K
|
€
4K
|
€
4K
|
€
6K
|
€
8K
|
€
20K
|
€
23K
|
|
|
Dividendes
|
|
|
|
|
|
|
|
|
|
|
|
|
-
|
|
|
|
|
|
|
|
|
Taux de distribution
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
€
215K
|
€
50K
|
€
-144K
|
€
796K
|
€
399K
|
€
288K
|
€
244K
|
€
302K
|
€
112K
|
€
38K
|
€
-228K
|
€
45K
|
€
-245K
|
€
55K
|
€
60K
|
€
196K
|
€
-235K
|
€
-157K
|
€
398K
|
€
40K
|
|
|
€
89K
|
€
-66K
|
€
-253K
|
€
682K
|
€
339K
|
€
231K
|
€
189K
|
€
252K
|
€
81K
|
€
-51K
|
€
-250K
|
€
14K
|
€
-273K
|
€
33K
|
€
50K
|
€
163K
|
€
-262K
|
€
-602K
|
€
-76K
|
€
-342K
|
|
|
€
74K
|
€
-80K
|
€
-262K
|
€
673K
|
€
334K
|
€
226K
|
€
187K
|
€
249K
|
€
73K
|
€
-33K
|
€
-260K
|
€
302
|
€
-279K
|
€
23K
|
€
61K
|
€
146K
|
€
-86K
|
€
-639K
|
€
-75K
|
€
-317K
|
|
|
€
50K
|
€
216K
|
€
701K
|
€
278K
|
€
106K
|
€
14K
|
€
153K
|
€
96K
|
€
-110K
|
€
199K
|
€
21K
|
€
93K
|
|
€
29K
|
€
-22K
|
€
32K
|
€
7K
|
€
317K
|
€
306K
|
€
695K
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
€
32K
|
€
3K
|
€
10K
|
€
8K
|
€
118K
|
€
77K
|
€
9K
|
€
4K
|
€
27K
|
€
931
|
€
153
|
€
362
|
€
10
|
€
621
|
€
16
|
€
3K
|
€
3K
|
|
|
|
|
|
€
200K
|
€
36K
|
€
-153K
|
€
787K
|
€
393K
|
€
283K
|
€
242K
|
€
299K
|
€
104K
|
€
55K
|
€
-238K
|
€
31K
|
€
-251K
|
€
46K
|
€
71K
|
€
179K
|
€
-59K
|
€
-193K
|
€
399K
|
€
66K
|
|
|
€
-1,71M
|
€
-1,78M
|
€
-1,54M
|
€
-934K
|
€
-441K
|
€
-728K
|
€
-998K
|
€
-1,09M
|
€
-1,28M
|
€
-1,45M
|
€
-1,36M
|
€
-1,10M
|
€
-1,04M
|
€
-776K
|
€
-793K
|
€
-886K
|
€
-951K
|
€
-840K
|
€
-1,69M
|
€
-1,77M
|
|
|
0,09
|
0,01
|
0,05
|
0,15
|
0,32
|
0,17
|
0,21
|
0,31
|
0,18
|
0,20
|
0,05
|
0,08
|
0,13
|
0,17
|
0,16
|
0,15
|
0,17
|
0,24
|
0,28
|
0,23
|
|
|
0,09
|
0,01
|
0,05
|
0,15
|
0,32
|
0,17
|
0,09
|
0,05
|
0,08
|
0,07
|
0,05
|
0,08
|
0,13
|
0,17
|
0,16
|
0,15
|
0,17
|
0,24
|
0,28
|
0,23
|
|
|
0,09
|
0,01
|
0,05
|
0,15
|
0,32
|
0,17
|
0,21
|
0,31
|
0,18
|
0,20
|
0,05
|
0,08
|
0,13
|
0,17
|
0,16
|
0,15
|
0,17
|
0,24
|
0,28
|
0,23
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
€
2,14M
|
€
2,06M
|
€
2,03M
|
€
1,52M
|
€
402K
|
€
291K
|
€
453K
|
€
587K
|
€
328K
|
€
553K
|
€
153K
|
€
169K
|
€
165K
|
€
187K
|
€
179K
|
€
215K
|
€
245K
|
€
342K
|
€
871K
|
€
893K
|
|
|
€
1,98M
|
€
1,98M
|
€
1,87M
|
€
1,10M
|
€
651K
|
€
873K
|
€
1,26M
|
€
1,58M
|
€
1,57M
|
€
1,87M
|
€
1,44M
|
€
1,19M
|
€
1,19M
|
€
933K
|
€
948K
|
€
1,05M
|
€
1,22M
|
€
1,23M
|
€
2,39M
|
€
2,34M
|
|
|
€
1,88M
|
€
1,80M
|
€
1,63M
|
€
1,10M
|
€
651K
|
€
872K
|
€
1,26M
|
€
1,58M
|
€
1,56M
|
€
1,81M
|
€
1,44M
|
€
1,19M
|
€
1,19M
|
€
933K
|
€
948K
|
€
1,05M
|
€
1,14M
|
€
1,11M
|
€
2,36M
|
€
2,29M
|
|
|
€
100K
|
€
172K
|
€
241K
|
|
|
|
|
|
€
12K
|
€
58K
|
|
|
-
|
|
|
|
€
82K
|
€
127K
|
€
33K
|
€
47K
|
|
|
7,35%
|
4,04%
|
8,04%
|
27,89%
|
-61,76%
|
-200,18%
|
-178,59%
|
-169,54%
|
-379,79%
|
-238,05%
|
-840,91%
|
-606,19%
|
-622,65%
|
-397,92%
|
-430,56%
|
-385,48%
|
-397,64%
|
-260,13%
|
-174,73%
|
-161,89%
|
|
|
0,64
|
2,07
|
1,48
|
|
|
|
|
|
-0,01
|
-0,04
|
|
|
0
|
|
|
|
-0,08
|
-0,14
|
-0,02
|
-0,03
|
|
|
9,22
|
39,27
|
|
1,38
|
1,63
|
3,03
|
5,18
|
5,25
|
14,02
|
49,74
|
|
26,60
|
|
16,90
|
15,78
|
5,33
|
|
|
6
|
58,32
|
|
|
Interest Coverage Ratio
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
127,24%
|
43,84%
|
-93,51%
|
185,28%
|
-158,29%
|
-48,65%
|
-29,89%
|
-30,03%
|
-8,39%
|
-4,20%
|
18,49%
|
-3,07%
|
24,52%
|
-6,16%
|
-9,21%
|
-21,55%
|
6,02%
|
21,67%
|
-26,22%
|
-4,53%
|
|
|
47,08%
|
-96,08%
|
-160,42%
|
158,49%
|
-134,32%
|
-38,87%
|
-23,08%
|
-25,05%
|
-5,84%
|
2,51%
|
20,23%
|
-0,03%
|
27,24%
|
-3,12%
|
-7,93%
|
-17,58%
|
8,78%
|
71,74%
|
4,94%
|
21,91%
|
|
|
3,46
|
-3,88
|
-12,90
|
44,21
|
82,95
|
77,81
|
41,22
|
42,47
|
22,19
|
-5,98
|
-170,08
|
0,18
|
-169,60
|
12,43
|
34,13
|
67,75
|
-34,90
|
-186,61
|
-8,62
|
-35,47
|
|
|
47,08
|
-96,08
|
-160,42
|
158,49
|
-134,32
|
-38,87
|
-23,08
|
-25,05
|
-5,84
|
2,51
|
20,23
|
-0,03
|
27,24
|
-3,12
|
-7,93
|
-17,58
|
8,78
|
71,74
|
4,94
|
21,91
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Crédit client
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Crédit fournisseur
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Days Sales Outstanding (DSO)
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Days Sales of Inventory (DSI)
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
0
|
0
|
0
|
0
|
0
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
1,50
|
1,50
|
1,50
|
1,50
|
1,50
|
1,50
|
1,50
|
1,50
|
1,50
|
1,80
|
2,20
|
1,30
|
1
|
1
|
1
|
1,20
|
2,10
|
3
|
3
|
3
|
|
|
€
6K
|
€
6K
|
€
6K
|
€
5K
|
€
4K
|
€
3K
|
€
5K
|
€
5K
|
€
4K
|
€
4K
|
€
3K
|
€
4K
|
€
5K
|
€
5K
|
€
4K
|
€
3K
|
€
3K
|
€
3K
|
€
7K
|
€
8K
|