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)">
|
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
€
91K
|
€
87K
|
€
94K
|
€
92K
|
€
88K
|
€
82K
|
€
80K
|
€
83K
|
€
68K
|
€
61K
|
€
37K
|
€
79K
|
€
129K
|
€
116K
|
€
100K
|
€
122K
|
€
109K
|
€
96K
|
€
17K
|
€
37K
|
|
|
€
-31K
|
€
-35K
|
€
-11K
|
€
-10K
|
€
-9K
|
€
-9K
|
€
-10K
|
€
52K
|
€
-24K
|
€
-20K
|
€
-51K
|
€
437K
|
€
10K
|
€
40K
|
€
-13K
|
€
39K
|
€
-3K
|
€
-5K
|
€
-13K
|
€
10K
|
|
|
€
561K
|
€
592K
|
€
627K
|
€
639K
|
€
648K
|
€
657K
|
€
665K
|
€
675K
|
€
623K
|
€
647K
|
€
667K
|
€
718K
|
€
280K
|
€
271K
|
€
231K
|
€
244K
|
€
205K
|
€
209K
|
€
214K
|
€
227K
|
|
|
€
90K
|
€
93K
|
€
93K
|
€
105K
|
€
99K
|
€
87K
|
€
93K
|
€
95K
|
€
78K
|
€
74K
|
€
55K
|
€
97K
|
€
104K
|
€
95K
|
€
74K
|
€
97K
|
€
78K
|
€
71K
|
€
16K
|
€
33K
|
|
|
|
|
€
6K
|
€
4K
|
€
1K
|
|
|
|
|
|
|
€
7K
|
|
€
4K
|
€
1
|
€
1
|
€
4
|
€
6
|
€
38K
|
€
11K
|
|
|
Rémunérations et charges sociales
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Dividendes
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Taux de distribution
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
€
74K
|
€
69K
|
€
78K
|
€
77K
|
€
73K
|
€
70K
|
€
69K
|
€
72K
|
€
57K
|
€
52K
|
€
29K
|
€
65K
|
€
112K
|
€
103K
|
€
85K
|
€
114K
|
€
101K
|
€
89K
|
€
9K
|
€
23K
|
|
|
€
-19K
|
€
-23K
|
€
-13K
|
€
-12K
|
€
-15K
|
€
-16K
|
€
-17K
|
€
-14K
|
€
-32K
|
€
-23K
|
€
-46K
|
€
11K
|
€
37K
|
€
60K
|
€
11K
|
€
54K
|
€
-975
|
€
19K
|
€
-5K
|
€
5K
|
|
|
€
-7K
|
€
-11K
|
€
13K
|
€
15K
|
€
16K
|
€
16K
|
€
14K
|
€
18K
|
€
-2K
|
€
630
|
€
-31K
|
€
21K
|
€
10K
|
€
40K
|
€
-13K
|
€
39K
|
€
-3K
|
€
-5K
|
€
-13K
|
€
10K
|
|
|
€
7K
|
€
23K
|
€
25K
|
€
37K
|
€
4K
|
€
37K
|
€
2K
|
€
110K
|
€
139K
|
€
8K
|
€
464K
|
€
-17K
|
€
334K
|
€
7K
|
€
306K
|
-
|
€
442K
|
€
576K
|
-
|
€
-1
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
€
61K
|
€
60K
|
€
17K
|
€
50K
|
€
123K
|
€
84K
|
€
183K
|
€
199K
|
€
202K
|
€
281K
|
€
313K
|
€
851K
|
€
135K
|
€
158K
|
€
162K
|
€
127K
|
€
85K
|
€
164K
|
€
236K
|
€
62K
|
|
|
€
62K
|
€
57K
|
€
80K
|
€
80K
|
€
79K
|
€
78K
|
€
76K
|
€
138K
|
€
65K
|
€
55K
|
€
24K
|
€
491K
|
€
85K
|
€
83K
|
€
60K
|
€
98K
|
€
98K
|
€
65K
|
€
2K
|
€
27K
|
|
|
€
16K
|
€
25K
|
€
-245
|
€
23K
|
€
89K
|
€
22K
|
€
110K
|
€
124K
|
€
118K
|
€
141K
|
€
189K
|
€
754K
|
€
153K
|
€
108K
|
€
109K
|
€
-261K
|
€
-317K
|
€
68K
|
€
506K
|
€
187K
|
|
|
1,32
|
1,71
|
0,99
|
1,87
|
3,60
|
1,35
|
2,50
|
2,64
|
2,39
|
2,01
|
2,48
|
6
|
2,02
|
1,55
|
1,52
|
0,53
|
0,44
|
1,22
|
1,73
|
4,19
|
|
|
5,87
|
-6,59
|
0,99
|
1,87
|
3,60
|
1,35
|
2,50
|
2,64
|
2,39
|
2,01
|
2,48
|
6
|
2,02
|
1,55
|
1,52
|
0,53
|
0,44
|
1,22
|
1,45
|
2,86
|
|
|
2,15
|
4,62
|
0,99
|
1,87
|
3,60
|
1,35
|
2,50
|
2,64
|
2,39
|
2,01
|
2,48
|
6
|
2,02
|
1,55
|
1,52
|
0,53
|
0,44
|
1,22
|
2,26
|
4,19
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
€
1,17M
|
€
1,25M
|
€
1,27M
|
€
1,37M
|
€
1,50M
|
€
1,54M
|
€
1,69M
|
€
1,79M
|
€
1,77M
|
€
1,80M
|
€
1,90M
|
€
2,10M
|
€
1,57M
|
€
1,31M
|
€
1,36M
|
€
1,11M
|
€
1,12M
|
€
908K
|
€
1,23M
|
€
285K
|
|
|
€
552K
|
€
590K
|
€
572K
|
€
652K
|
€
759K
|
€
787K
|
€
918K
|
€
1,00M
|
€
965K
|
€
959K
|
€
1,03M
|
€
1,17M
|
€
1,29M
|
€
1,04M
|
€
1,13M
|
€
862K
|
€
912K
|
€
700K
|
€
1,01M
|
€
59K
|
|
|
€
32K
|
€
13K
|
€
17K
|
€
27K
|
€
34K
|
€
62K
|
€
73K
|
€
76K
|
€
85K
|
€
140K
|
€
128K
|
€
151K
|
€
149K
|
€
196K
|
€
210K
|
€
555K
|
€
562K
|
€
308K
|
€
532K
|
€
59K
|
|
|
€
500K
|
€
555K
|
€
555K
|
€
625K
|
€
725K
|
€
725K
|
€
845K
|
€
925K
|
€
880K
|
€
819K
|
€
904K
|
€
1,02M
|
€
1,14M
|
€
846K
|
€
922K
|
€
307K
|
€
350K
|
€
391K
|
€
317K
|
|
|
|
47,87%
|
47,40%
|
49,21%
|
46,49%
|
43,24%
|
42,55%
|
39,34%
|
37,69%
|
35,19%
|
35,95%
|
35,04%
|
34,16%
|
17,88%
|
20,63%
|
16,94%
|
22,09%
|
18,39%
|
22,98%
|
17,44%
|
79,50%
|
|
|
0,89
|
0,94
|
0,88
|
0,98
|
1,12
|
1,10
|
1,27
|
1,37
|
1,41
|
1,27
|
1,36
|
1,42
|
4,06
|
3,12
|
3,99
|
1,26
|
1,70
|
1,87
|
1,48
|
|
|
|
7,43
|
8,60
|
7,36
|
8,49
|
10,37
|
11,21
|
13,36
|
13,99
|
16,79
|
18,58
|
35,73
|
18,03
|
11,48
|
10,07
|
13,31
|
7,58
|
9,06
|
7,86
|
111,70
|
2,59
|
|
|
Interest Coverage Ratio
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
11,06%
|
9,55%
|
12,70%
|
12,47%
|
12,24%
|
11,82%
|
11,41%
|
20,45%
|
10,49%
|
8,53%
|
3,57%
|
68,37%
|
30,48%
|
30,64%
|
26,15%
|
40,27%
|
47,85%
|
31,01%
|
0,75%
|
12,11%
|
|
|
-5,57%
|
-5,98%
|
-1,80%
|
-1,49%
|
-1,33%
|
-1,30%
|
-1,50%
|
7,74%
|
-3,85%
|
-3,04%
|
-7,68%
|
60,93%
|
3,50%
|
14,66%
|
-5,81%
|
15,95%
|
-1,65%
|
-2,62%
|
-5,92%
|
4,32%
|
|
|
-2,67
|
-2,83
|
-0,89
|
-0,69
|
-0,58
|
-0,55
|
-0,59
|
2,92
|
-1,35
|
-1,09
|
-2,69
|
20,81
|
0,63
|
3,02
|
-0,98
|
3,52
|
-0,30
|
-0,60
|
-1,03
|
3,44
|
|
|
-5,57
|
-5,98
|
-1,80
|
-1,49
|
-1,33
|
-1,30
|
-1,50
|
7,74
|
-3,85
|
-3,04
|
-7,68
|
60,93
|
3,50
|
14,66
|
-5,81
|
15,95
|
-1,65
|
-2,62
|
-5,92
|
4,32
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Crédit client
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Crédit fournisseur
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Days Sales Outstanding (DSO)
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Days Sales of Inventory (DSI)
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
0
|
0
|
0
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Employés
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Coût salarial par employé
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|