R
|
max) max = w;
}
}
const wClamped = Math.max(120, Math.min(800, max));
colWidths[''] = wClamped;
save && save();
})(event)">
|
2026
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)">
|
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)">
|
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
€
7K
|
€
6K
|
€
-37K
|
€
643K
|
€
89K
|
€
47K
|
€
36K
|
€
960K
|
€
202K
|
€
200K
|
€
197K
|
€
144K
|
€
119K
|
€
103K
|
€
64K
|
€
65K
|
€
38K
|
€
22K
|
€
15K
|
|
|
€
-81
|
€
-3K
|
€
-69K
|
€
423K
|
€
44K
|
€
5K
|
€
-237K
|
€
460K
|
€
36K
|
€
-30K
|
€
-53K
|
€
7K
|
€
20K
|
€
12K
|
€
-29K
|
€
3K
|
€
-24K
|
€
-39K
|
€
11K
|
|
|
€
692K
|
€
692K
|
€
695K
|
€
764K
|
€
341K
|
€
298K
|
€
292K
|
€
529K
|
€
69K
|
€
33K
|
€
64K
|
€
116K
|
€
110K
|
€
90K
|
€
77K
|
€
106K
|
€
103K
|
€
128K
|
€
166K
|
|
|
€
39K
|
€
38K
|
€
34K
|
€
720K
|
€
77K
|
€
47K
|
€
12K
|
€
765K
|
€
156K
|
€
104K
|
€
131K
|
€
99K
|
€
93K
|
€
75K
|
€
47K
|
€
49K
|
€
13K
|
€
20K
|
€
24K
|
|
|
€
7K
|
€
7K
|
€
140K
|
€
476K
|
|
€
2K
|
€
2K
|
€
54K
|
€
2K
|
€
3K
|
€
1K
|
€
3K
|
€
292
|
€
4K
|
€
4K
|
€
403
|
€
3K
|
€
926
|
€
3K
|
|
|
Rémunérations et charges sociales
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Dividendes
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Taux de distribution
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
€
5K
|
€
5K
|
€
-42K
|
€
638K
|
€
85K
|
€
44K
|
€
-31K
|
€
908K
|
€
193K
|
€
146K
|
€
183K
|
€
134K
|
€
112K
|
€
99K
|
€
63K
|
€
64K
|
€
13K
|
€
22K
|
€
12K
|
|
|
€
-3K
|
€
-4K
|
€
-57K
|
€
623K
|
€
57K
|
€
19K
|
€
-68K
|
€
836K
|
€
100K
|
€
39K
|
€
-3K
|
€
50K
|
€
61K
|
€
47K
|
€
15K
|
€
24K
|
€
-328
|
€
-20K
|
€
7K
|
|
|
€
-81
|
€
-3K
|
€
-69K
|
€
1,02M
|
€
44K
|
€
5K
|
€
-237K
|
€
-135K
|
€
36K
|
€
-30K
|
€
-53K
|
€
7K
|
€
20K
|
€
12K
|
€
-29K
|
€
3K
|
€
-24K
|
€
-39K
|
€
23K
|
|
|
-
|
-
|
€
8K
|
€
-963K
|
€
21K
|
€
0
|
€
0
|
€
-708K
|
€
-13K
|
€
13K
|
€
1,30M
|
€
439K
|
€
54K
|
€
49K
|
€
76K
|
€
380K
|
€
29K
|
€
303K
|
€
6K
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
€
900
|
€
320
|
€
65K
|
€
914K
|
€
151
|
€
222
|
€
27K
|
€
257K
|
€
97
|
€
963
|
€
5K
|
€
120K
|
€
31K
|
€
27
|
€
11K
|
€
12K
|
€
12K
|
|
|
|
|
€
8K
|
€
5K
|
€
-54K
|
€
438K
|
€
72K
|
€
30K
|
€
-200K
|
€
533K
|
€
128K
|
€
77K
|
€
133K
|
€
91K
|
€
71K
|
€
64K
|
€
19K
|
€
42K
|
€
-11K
|
€
3K
|
€
16K
|
|
|
€
467K
|
€
459K
|
€
554K
|
€
616K
|
€
63K
|
€
73K
|
€
107K
|
€
95K
|
€
-314K
|
€
-314K
|
€
-1,19M
|
€
-310K
|
€
-43K
|
€
-48K
|
€
-31K
|
€
-19K
|
€
-20K
|
€
-17K
|
€
-10K
|
|
|
24,32
|
6,84
|
3,88
|
2,29
|
1,44
|
1,68
|
2,18
|
1,32
|
0,26
|
0,25
|
0,09
|
0,37
|
0,60
|
0,43
|
0,57
|
0,66
|
0,66
|
0,54
|
0,52
|
|
|
20,48
|
5,87
|
3,48
|
2,29
|
1,76
|
1,68
|
2,18
|
1,32
|
0,26
|
0,25
|
0,09
|
0,37
|
0,60
|
0,46
|
0,57
|
0,66
|
0,66
|
0,54
|
0,52
|
|
|
24,32
|
6,84
|
3,88
|
2,29
|
1,58
|
1,68
|
2,18
|
1,32
|
0,26
|
0,25
|
0,09
|
0,37
|
0,60
|
0,44
|
0,57
|
0,66
|
0,66
|
0,54
|
0,52
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
€
712K
|
€
770K
|
€
988K
|
€
1,34M
|
€
1,57M
|
€
1,55M
|
€
1,59M
|
€
2,69M
|
€
2,19M
|
€
2,29M
|
€
2,39M
|
€
1,34M
|
€
871K
|
€
841K
|
€
848K
|
€
815K
|
€
476K
|
€
461K
|
€
187K
|
|
|
€
20K
|
€
79K
|
€
293K
|
€
577K
|
€
920K
|
€
945K
|
€
992K
|
€
1,86M
|
€
2,12M
|
€
2,26M
|
€
2,33M
|
€
1,23M
|
€
761K
|
€
751K
|
€
771K
|
€
709K
|
€
373K
|
€
333K
|
€
21K
|
|
|
€
20K
|
€
79K
|
€
193K
|
€
477K
|
€
131K
|
€
107K
|
€
91K
|
€
301K
|
€
427K
|
€
418K
|
€
1,30M
|
€
490K
|
€
106K
|
€
80K
|
€
73K
|
€
56K
|
€
58K
|
€
38K
|
€
21K
|
|
|
|
|
€
100K
|
€
100K
|
€
776K
|
€
838K
|
€
902K
|
€
1,56M
|
€
1,70M
|
€
1,84M
|
€
1,03M
|
€
735K
|
€
656K
|
€
667K
|
€
698K
|
€
653K
|
€
315K
|
€
295K
|
|
|
|
97,19%
|
89,80%
|
70,37%
|
56,95%
|
21,76%
|
19,21%
|
18,38%
|
19,65%
|
3,15%
|
1,46%
|
2,66%
|
8,68%
|
12,59%
|
10,69%
|
9,12%
|
13,00%
|
21,72%
|
27,70%
|
88,96%
|
|
|
|
|
0,14
|
0,13
|
2,27
|
2,81
|
3,08
|
2,94
|
24,57
|
55,10
|
16,17
|
6,31
|
5,98
|
7,42
|
9,02
|
6,16
|
3,04
|
2,31
|
|
|
|
4,03
|
16,67
|
|
0,91
|
10,77
|
21,51
|
|
2,05
|
11,01
|
15,42
|
12,71
|
9,12
|
6,82
|
7,60
|
12,30
|
11,16
|
28,88
|
15,36
|
1,65
|
|
|
Interest Coverage Ratio
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
1,14%
|
0,73%
|
-7,76%
|
57,32%
|
21,10%
|
10,13%
|
-68,39%
|
100,63%
|
185,64%
|
232,31%
|
209,24%
|
78,35%
|
64,46%
|
71,24%
|
24,66%
|
39,68%
|
-10,53%
|
2,72%
|
9,64%
|
|
|
-0,01%
|
-0,50%
|
-9,90%
|
55,35%
|
12,75%
|
1,75%
|
-80,99%
|
86,96%
|
51,70%
|
-90,59%
|
-83,28%
|
5,82%
|
18,08%
|
13,87%
|
-36,98%
|
2,40%
|
-23,33%
|
-30,18%
|
6,52%
|
|
|
-0,01
|
-0,45
|
-6,97
|
31,52
|
2,78
|
0,34
|
-14,88
|
17,08
|
1,63
|
-1,32
|
-2,21
|
0,50
|
2,28
|
1,48
|
-3,37
|
0,31
|
-5,07
|
-8,36
|
5,80
|
|
|
-0,01
|
-0,50
|
-9,90
|
55,35
|
12,75
|
1,75
|
-80,99
|
86,96
|
51,70
|
-90,59
|
-83,28
|
5,82
|
18,08
|
13,87
|
-36,98
|
2,40
|
-23,33
|
-30,18
|
6,52
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Crédit client
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
15,84
|
|
Crédit fournisseur
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Days Sales Outstanding (DSO)
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
15,84
|
|
Days Sales of Inventory (DSI)
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
0
|
0
|
0
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Employés
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Coût salarial par employé
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|