R
|
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)">
|
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
€
-2K
|
€
-776
|
€
-3K
|
€
-16K
|
€
1K
|
€
-14K
|
€
-86K
|
€
222K
|
€
-63K
|
€
-28K
|
€
3K
|
€
92K
|
€
167K
|
€
6K
|
€
-13K
|
€
9K
|
€
-44K
|
€
69K
|
€
58K
|
€
7K
|
|
|
€
-3K
|
€
-2K
|
€
-4K
|
€
-17K
|
€
16K
|
€
-17K
|
€
-87K
|
€
193K
|
€
-71K
|
€
-41K
|
€
-14K
|
€
49K
|
€
101K
|
€
16K
|
€
-27K
|
€
-2K
|
€
-20K
|
€
109K
|
€
125K
|
€
5K
|
|
|
€
41K
|
€
44K
|
€
46K
|
€
50K
|
€
176K
|
€
160K
|
€
176K
|
€
263K
|
€
70K
|
€
141K
|
€
182K
|
€
196K
|
€
147K
|
€
46K
|
€
30K
|
€
58K
|
€
60K
|
€
80K
|
€
71K
|
€
-53K
|
|
|
€
2K
|
€
2K
|
€
2K
|
€
2K
|
€
92K
|
€
6K
|
€
6K
|
€
205K
|
€
2K
|
€
5K
|
€
8K
|
€
80K
|
€
138K
|
€
6K
|
€
1K
|
€
8K
|
€
2K
|
€
107K
|
€
84K
|
€
4K
|
|
|
|
|
|
|
|
-
|
€
2K
|
€
20K
|
€
39K
|
€
3K
|
€
28K
|
€
64K
|
€
50K
|
€
5K
|
€
2K
|
€
8K
|
€
461
|
€
4K
|
|
€
8K
|
|
|
Rémunérations et charges sociales
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Dividendes
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
€
100K
|
|
|
|
Taux de distribution
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
92,04%
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
€
-3K
|
€
-1K
|
€
-3K
|
€
-17K
|
€
99K
|
€
-16K
|
€
-87K
|
€
220K
|
€
-64K
|
€
-29K
|
€
2K
|
€
91K
|
€
166K
|
€
5K
|
€
-13K
|
€
8K
|
€
-5K
|
€
131K
|
€
102K
|
€
6K
|
|
|
€
-3K
|
€
-1K
|
€
-3K
|
€
-17K
|
€
18K
|
€
-16K
|
€
-87K
|
€
220K
|
€
-64K
|
€
-29K
|
€
2K
|
€
91K
|
€
166K
|
€
5K
|
€
-13K
|
€
8K
|
€
-5K
|
€
131K
|
€
105K
|
€
6K
|
|
|
€
-3K
|
€
-2K
|
€
-4K
|
€
-17K
|
€
16K
|
€
-17K
|
€
-87K
|
€
193K
|
€
-71K
|
€
-41K
|
€
-14K
|
€
49K
|
€
101K
|
€
16K
|
€
-27K
|
€
-2K
|
€
-20K
|
€
109K
|
€
125K
|
€
5K
|
|
|
Capex
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
€
1K
|
€
3K
|
€
3K
|
€
16K
|
€
2K
|
€
31K
|
€
3K
|
€
183K
|
€
140K
|
€
8K
|
€
2K
|
€
20K
|
€
6K
|
€
61K
|
€
9K
|
€
55K
|
€
5K
|
€
14K
|
€
87K
|
€
479K
|
|
|
€
-3K
|
€
-2K
|
€
-4K
|
€
-17K
|
€
97K
|
€
-17K
|
€
-87K
|
€
193K
|
€
-71K
|
€
-41K
|
€
-14K
|
€
49K
|
€
101K
|
€
16K
|
€
-27K
|
€
-2K
|
€
-60K
|
€
46K
|
€
74K
|
€
5K
|
|
|
€
41K
|
€
44K
|
€
46K
|
€
50K
|
€
7K
|
€
69K
|
€
85K
|
€
172K
|
€
-21K
|
€
50K
|
€
91K
|
€
105K
|
€
56K
|
€
-45K
|
€
-60K
|
€
-33K
|
€
-27K
|
€
33K
|
€
69K
|
€
-132K
|
|
|
26,09
|
99,07
|
20,59
|
5,44
|
1,18
|
1,28
|
1,32
|
1,46
|
0,98
|
1,07
|
1,11
|
1,13
|
1,06
|
0,98
|
0,94
|
0,95
|
0,95
|
1,06
|
1,07
|
0,94
|
|
|
26,09
|
99,07
|
20,59
|
5,44
|
1,18
|
0,87
|
0,94
|
1,19
|
0,33
|
0,28
|
0,24
|
0,26
|
0,29
|
0,14
|
0,22
|
0,33
|
0,21
|
0,13
|
0,22
|
0,25
|
|
|
26,09
|
99,07
|
20,85
|
5,45
|
1,18
|
1,73
|
1,74
|
1,77
|
1,08
|
1,21
|
1,24
|
1,26
|
1,18
|
1,03
|
1,06
|
1,11
|
1,15
|
1,27
|
1,19
|
0,99
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
€
43K
|
€
45K
|
€
48K
|
€
61K
|
€
212K
|
€
599K
|
€
633K
|
€
825K
|
€
1,38M
|
€
1,09M
|
€
1,21M
|
€
1,21M
|
€
1,28M
|
€
2,33M
|
€
1,17M
|
€
955K
|
€
822K
|
€
865K
|
€
1,32M
|
€
2,35M
|
|
|
€
2K
|
€
452
|
€
2K
|
€
11K
|
€
37K
|
€
341K
|
€
359K
|
€
464K
|
€
1,21M
|
€
851K
|
€
933K
|
€
920K
|
€
1,04M
|
€
2,19M
|
€
1,05M
|
€
800K
|
€
664K
|
€
647K
|
€
1,05M
|
€
2,15M
|
|
|
€
2K
|
€
452
|
€
2K
|
€
11K
|
€
37K
|
€
248K
|
€
266K
|
€
372K
|
€
1,12M
|
€
758K
|
€
840K
|
€
827K
|
€
947K
|
€
2,09M
|
€
953K
|
€
707K
|
€
570K
|
€
551K
|
€
958K
|
€
2,06M
|
|
|
|
|
|
|
-
|
€
93K
|
€
93K
|
€
93K
|
€
93K
|
€
93K
|
€
93K
|
€
93K
|
€
93K
|
€
93K
|
€
93K
|
€
93K
|
€
93K
|
€
93K
|
€
93K
|
€
93K
|
|
|
96,17%
|
98,99%
|
95,14%
|
81,63%
|
82,71%
|
26,67%
|
27,84%
|
31,85%
|
5,06%
|
12,96%
|
15,01%
|
16,15%
|
11,43%
|
1,98%
|
2,60%
|
6,02%
|
7,28%
|
9,23%
|
5,37%
|
-2,28%
|
|
|
|
|
|
|
0
|
0,58
|
0,53
|
0,35
|
1,32
|
0,66
|
0,51
|
0,47
|
0,63
|
2,01
|
3,04
|
1,61
|
1,55
|
1,16
|
1,30
|
-1,73
|
|
|
|
|
|
|
0,37
|
|
|
2,11
|
|
|
525,73
|
10,06
|
6,26
|
419,27
|
|
98,51
|
|
4,95
|
10,36
|
351,24
|
|
|
Interest Coverage Ratio
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
-7,63%
|
-3,98%
|
-7,82%
|
-34,79%
|
55,18%
|
-10,42%
|
-49,11%
|
73,39%
|
-101,92%
|
-28,89%
|
-7,73%
|
25,10%
|
68,62%
|
33,82%
|
-88,65%
|
-4,02%
|
-100,21%
|
58,00%
|
104,17%
|
-10,29%
|
|
|
-7,63%
|
-3,98%
|
-7,82%
|
-34,79%
|
9,06%
|
-10,42%
|
-49,11%
|
73,39%
|
-101,92%
|
-28,89%
|
-7,73%
|
25,10%
|
68,62%
|
33,82%
|
-88,65%
|
-4,02%
|
-33,37%
|
136,15%
|
175,13%
|
-10,29%
|
|
|
-7,34
|
-3,94
|
-7,44
|
-28,40
|
7,49
|
-2,78
|
-13,67
|
23,38
|
-5,16
|
-3,74
|
-1,16
|
4,05
|
7,85
|
0,67
|
-2,30
|
-0,24
|
-2,43
|
12,57
|
9,41
|
0,23
|
|
|
-7,63
|
-3,98
|
-7,82
|
-34,79
|
9,06
|
-10,42
|
-49,11
|
73,39
|
-101,92
|
-28,89
|
-7,73
|
25,10
|
68,62
|
33,82
|
-88,65
|
-4,02
|
-33,37
|
136,15
|
175,13
|
-10,29
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Crédit client
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Crédit fournisseur
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Days Sales Outstanding (DSO)
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Days Sales of Inventory (DSI)
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Employés
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Coût salarial par employé
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|