P
|
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)">
|
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
€
-217
|
€
-208
|
€
928
|
€
323K
|
€
-21K
|
€
-126K
|
€
-90K
|
€
15K
|
€
31K
|
€
-15K
|
€
-107K
|
€
76K
|
€
141K
|
€
-1K
|
€
-1K
|
€
-644
|
€
-2K
|
|
|
€
-2K
|
€
-18K
|
€
260
|
€
322K
|
€
-22K
|
€
-198K
|
€
-95K
|
€
-20K
|
€
-6K
|
€
-83K
|
€
-178K
|
€
1K
|
€
84K
|
€
-20K
|
€
-16K
|
€
-6K
|
€
-9K
|
|
|
€
-232K
|
€
-231K
|
€
-212K
|
€
-213K
|
€
-535K
|
€
-513K
|
€
-316K
|
€
-221K
|
€
-201K
|
€
-196K
|
€
-112K
|
€
66K
|
€
65K
|
€
-19K
|
€
1K
|
€
18K
|
€
23K
|
|
|
-
|
-
|
€
230
|
€
266K
|
-
|
-
|
-
|
€
10K
|
€
25K
|
-
|
-
|
€
55K
|
€
114K
|
-
|
€
47
|
€
757
|
€
1K
|
|
|
|
|
|
|
|
|
|
|
|
€
280
|
€
160K
|
|
|
|
|
|
|
|
|
Rémunérations et charges sociales
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Dividendes
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Taux de distribution
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
€
-2K
|
€
-18K
|
€
279
|
€
322K
|
€
-21K
|
€
-192K
|
€
-92K
|
€
12K
|
€
30K
|
€
-17K
|
€
-109K
|
€
74K
|
€
140K
|
€
-2K
|
€
-1K
|
€
-1K
|
€
-3K
|
|
|
€
-2K
|
€
-18K
|
€
279
|
€
322K
|
€
-21K
|
€
-192K
|
€
-92K
|
€
12K
|
€
30K
|
€
-17K
|
€
-109K
|
€
74K
|
€
139K
|
€
-3K
|
€
-3K
|
€
-5K
|
€
-7K
|
|
|
€
-2K
|
€
-18K
|
€
260
|
€
322K
|
€
-22K
|
€
-198K
|
€
-95K
|
€
-20K
|
€
-6K
|
€
-83K
|
€
-178K
|
€
1K
|
€
84K
|
€
-20K
|
€
-16K
|
€
-6K
|
€
-9K
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
-
|
€
-13K
|
-
|
€
-790
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
€
184
|
€
2K
|
€
75
|
€
25K
|
€
15K
|
€
61K
|
€
86K
|
€
3K
|
€
39K
|
€
7K
|
€
233K
|
€
40K
|
€
200K
|
|
€
120
|
€
65
|
|
|
|
€
-2K
|
€
-18K
|
€
260
|
€
322K
|
€
-22K
|
€
-198K
|
€
-95K
|
€
-20K
|
€
-6K
|
€
-83K
|
€
-178K
|
€
1K
|
€
85K
|
€
-19K
|
€
-15K
|
€
-1K
|
€
-5K
|
|
|
€
12K
|
€
14K
|
€
32K
|
€
57K
|
€
60K
|
€
82K
|
€
439K
|
€
634K
|
€
544K
|
€
549K
|
€
633K
|
€
511K
|
€
412K
|
€
-20K
|
€
-1K
|
€
179
|
€
2K
|
|
|
1,49
|
1,56
|
5,28
|
5,96
|
6,99
|
2,55
|
351,98
|
3,45
|
1,91
|
1,64
|
1,33
|
1,24
|
1,17
|
0,99
|
0,88
|
1,02
|
1,19
|
|
|
1,49
|
1,56
|
5,28
|
5,96
|
6,99
|
2,22
|
136,66
|
0,34
|
0,43
|
0,47
|
0,41
|
0,14
|
0,21
|
0,41
|
0,88
|
1,02
|
1,19
|
|
|
1,49
|
1,56
|
5,28
|
6,90
|
7,76
|
2,59
|
1 748,75
|
4,71
|
2,08
|
1,70
|
1,34
|
1,24
|
1,17
|
0,99
|
0,96
|
1,14
|
1,36
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
€
37K
|
€
39K
|
€
40K
|
€
69K
|
€
70K
|
€
135K
|
€
441K
|
€
893K
|
€
1,14M
|
€
1,41M
|
€
2,57M
|
€
2,68M
|
€
2,82M
|
€
1,56M
|
€
13K
|
€
27K
|
€
31K
|
|
|
€
270K
|
€
270K
|
€
252K
|
€
281K
|
€
605K
|
€
648K
|
€
756K
|
€
1,11M
|
€
1,34M
|
€
1,61M
|
€
2,68M
|
€
2,61M
|
€
2,76M
|
€
1,57M
|
€
11K
|
€
10K
|
€
8K
|
|
|
€
25K
|
€
25K
|
€
8K
|
€
10K
|
€
9K
|
€
52K
|
€
252
|
€
190K
|
€
549K
|
€
827K
|
€
1,92M
|
€
2,17M
|
€
2,41M
|
€
1,57M
|
€
10K
|
€
9K
|
€
7K
|
|
|
€
245K
|
€
245K
|
€
245K
|
€
270K
|
€
595K
|
€
595K
|
€
755K
|
€
855K
|
€
745K
|
€
745K
|
€
745K
|
€
445K
|
€
348K
|
|
|
|
|
|
|
-622,79%
|
-592,98%
|
-531,85%
|
-310,20%
|
-764,20%
|
-380,52%
|
-71,61%
|
-24,73%
|
-17,62%
|
-13,87%
|
-4,37%
|
2,47%
|
2,30%
|
-1,22%
|
10,31%
|
64,68%
|
74,54%
|
|
|
-1,05
|
-1,06
|
-1,15
|
-1,27
|
-1,11
|
-1,16
|
-2,39
|
-3,87
|
-3,70
|
-3,81
|
-6,64
|
6,73
|
5,36
|
|
|
|
|
|
|
|
|
903,61
|
0,87
|
|
|
|
93,74
|
45,08
|
|
|
35,26
|
19,70
|
|
|
|
|
|
|
Interest Coverage Ratio
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
0,74%
|
7,94%
|
-0,12%
|
-151,69%
|
4,09%
|
38,50%
|
29,98%
|
8,83%
|
2,92%
|
42,61%
|
158,88%
|
1,93%
|
131,33%
|
99,83%
|
-1 138,71%
|
-7,77%
|
-20,38%
|
|
|
0,74%
|
7,94%
|
-0,12%
|
-151,69%
|
4,09%
|
38,50%
|
29,98%
|
8,83%
|
2,92%
|
42,61%
|
158,88%
|
1,93%
|
129,24%
|
106,97%
|
-1 241,21%
|
-32,60%
|
-40,26%
|
|
|
-4,59
|
-47,10
|
0,65
|
470,54
|
-31,25
|
-146,51
|
-21,47
|
-2,18
|
-0,51
|
-5,91
|
-6,95
|
0,05
|
2,97
|
-1,30
|
-128,02
|
-21,08
|
-30,01
|
|
|
0,74
|
7,94
|
-0,12
|
-151,69
|
4,09
|
38,50
|
29,98
|
8,83
|
2,92
|
42,61
|
158,88
|
1,93
|
129,24
|
106,97
|
-1 241,21
|
-32,60
|
-40,26
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Crédit client
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Crédit fournisseur
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Days Sales Outstanding (DSO)
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Days Sales of Inventory (DSI)
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Employés
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Coût salarial par employé
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|