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)">
|
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
€
-5K
|
€
-35K
|
€
-27K
|
€
-6K
|
€
-5K
|
€
-5K
|
€
-4K
|
€
-5K
|
€
-18K
|
€
-3K
|
€
-5K
|
€
-16K
|
€
-3K
|
€
-2K
|
€
-1K
|
€
-3K
|
€
-3K
|
€
-3K
|
€
-11K
|
|
|
€
-4K
|
€
-31K
|
€
-20K
|
€
-1K
|
€
1K
|
€
2K
|
€
-650
|
€
-8K
|
€
-18K
|
€
-2K
|
€
-1K
|
€
-12K
|
€
1K
|
€
2K
|
€
3K
|
€
2K
|
€
2K
|
€
3K
|
€
-5K
|
|
|
€
92K
|
€
96K
|
€
127K
|
€
147K
|
€
148K
|
€
147K
|
€
145K
|
€
145K
|
€
153K
|
€
171K
|
€
173K
|
€
175K
|
€
187K
|
€
186K
|
€
184K
|
€
182K
|
€
180K
|
€
178K
|
€
175K
|
|
|
€
3K
|
€
4K
|
€
5K
|
€
5K
|
€
5K
|
€
5K
|
€
5K
|
€
7K
|
€
7K
|
€
7K
|
€
8K
|
€
7K
|
€
8K
|
€
8K
|
€
9K
|
€
9K
|
€
9K
|
€
9K
|
€
9K
|
|
|
Impôts
|
|
|
|
|
|
|
|
€
7
|
|
|
|
|
|
|
|
|
|
|
|
|
Rémunérations et charges sociales
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Dividendes
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Taux de distribution
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
€
-5K
|
€
-35K
|
€
-27K
|
€
-7K
|
€
-5K
|
€
-5K
|
€
-5K
|
€
-6K
|
€
-18K
|
€
-3K
|
€
-5K
|
€
-17K
|
€
-3K
|
€
-2K
|
€
-2K
|
€
-3K
|
€
-3K
|
€
-3K
|
€
-11K
|
|
|
€
-5K
|
€
-35K
|
€
-27K
|
€
-7K
|
€
-5K
|
€
-5K
|
€
-5K
|
€
-6K
|
€
-18K
|
€
-3K
|
€
-5K
|
€
-17K
|
€
-3K
|
€
-2K
|
€
-2K
|
€
-3K
|
€
-3K
|
€
-3K
|
€
-11K
|
|
|
€
-4K
|
€
-31K
|
€
-20K
|
€
-1K
|
€
1K
|
€
2K
|
€
-650
|
€
-8K
|
€
-18K
|
€
-2K
|
€
-1K
|
€
-12K
|
€
1K
|
€
2K
|
€
3K
|
€
2K
|
€
2K
|
€
3K
|
€
-5K
|
|
|
Capex
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
€
7K
|
€
5K
|
€
11K
|
€
45K
|
€
51K
|
€
27K
|
€
603
|
€
4K
|
€
2K
|
€
2K
|
€
551
|
€
1K
|
€
447
|
€
603
|
€
82
|
€
147
|
€
6K
|
€
129
|
€
4K
|
|
|
€
-4K
|
€
-31K
|
€
-20K
|
€
-1K
|
€
1K
|
€
2K
|
€
-650
|
€
-8K
|
€
-18K
|
€
-2K
|
€
-1K
|
€
-12K
|
€
1K
|
€
2K
|
€
3K
|
€
2K
|
€
2K
|
€
3K
|
€
-5K
|
|
|
€
-101K
|
€
-97K
|
€
-66K
|
€
-483K
|
€
-482K
|
€
-483K
|
€
-385K
|
€
145K
|
€
153K
|
|
€
173K
|
|
|
|
€
184K
|
€
182K
|
€
180K
|
€
177K
|
€
175K
|
|
|
0.64
|
0.14
|
0.37
|
0.16
|
0.13
|
0.08
|
0.04
|
3.03
|
3.26
|
|
15.34
|
|
|
|
36.57
|
25.95
|
13.28
|
75.97
|
11,688.53
|
|
|
0.64
|
0.15
|
0.39
|
0.16
|
0.13
|
0.09
|
0.04
|
0.66
|
1.48
|
|
11.31
|
|
|
|
36.57
|
22.71
|
11.70
|
75.97
|
11,688.53
|
|
|
1.30
|
1.82
|
2.19
|
1.27
|
1.28
|
1.29
|
1.37
|
3.19
|
3.26
|
|
15.34
|
|
|
|
36.57
|
25.95
|
13.28
|
75.97
|
11,688.53
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
€
370K
|
€
209K
|
€
231K
|
€
720K
|
€
699K
|
€
674K
|
€
546K
|
€
217K
|
€
221K
|
€
171K
|
€
186K
|
€
175K
|
€
187K
|
€
186K
|
€
189K
|
€
189K
|
€
195K
|
€
181K
|
€
175K
|
|
|
€
278K
|
€
113K
|
€
104K
|
€
573K
|
€
551K
|
€
527K
|
€
401K
|
€
72K
|
€
68K
|
|
€
12K
|
|
|
|
€
5K
|
€
7K
|
€
15K
|
€
2K
|
€
15
|
|
|
€
278K
|
€
110K
|
€
101K
|
€
559K
|
€
538K
|
€
517K
|
€
390K
|
€
68K
|
€
68K
|
|
€
12K
|
|
|
|
€
5K
|
€
7K
|
€
15K
|
€
2K
|
€
15
|
|
|
Dettes à long terme
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
24.8%
|
45.99%
|
55%
|
20.38%
|
21.19%
|
21.77%
|
26.5%
|
66.96%
|
69.35%
|
100%
|
93.48%
|
100%
|
100%
|
100%
|
97.27%
|
96.15%
|
92.47%
|
98.69%
|
99.99%
|
|
|
Ratio de la dette à long terme
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Dettes / EBITDA
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Interest Coverage Ratio
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
-4.75%
|
-32.12%
|
-15.71%
|
-0.91%
|
0.92%
|
1.47%
|
-0.45%
|
-5.43%
|
-11.97%
|
-1.18%
|
-0.82%
|
-7.04%
|
0.55%
|
1.07%
|
1.41%
|
0.83%
|
1%
|
1.66%
|
-2.91%
|
|
|
-4.75%
|
-32.12%
|
-15.71%
|
-0.91%
|
0.92%
|
1.47%
|
-0.45%
|
-5.43%
|
-11.97%
|
-1.18%
|
-0.82%
|
-7.04%
|
0.55%
|
1.07%
|
1.41%
|
0.83%
|
1%
|
1.66%
|
-2.91%
|
|
|
-1.18
|
-14.77
|
-8.64
|
-0.19
|
0.19
|
0.32
|
-0.12
|
-3.64
|
-8.30
|
-1.18
|
-0.77
|
-7.04
|
0.55
|
1.07
|
1.37
|
0.80
|
0.93
|
1.63
|
-2.91
|
|
|
-4.75
|
-32.12
|
-15.71
|
-0.91
|
0.92
|
1.47
|
-0.45
|
-5.43
|
-11.97
|
-1.18
|
-0.82
|
-7.04
|
0.55
|
1.07
|
1.41
|
0.83
|
1.00
|
1.66
|
-2.91
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Crédit client
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Crédit fournisseur
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Days Sales Outstanding (DSO)
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Days Sales of Inventory (DSI)
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
0.00
|
0.00
|
0.00
|
0.00
|
0.00
|
|
|
|
0.00
|
0.00
|
0.00
|
|
0.00
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Employés
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Coût salarial par employé
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|