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)">
|
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
€
40K
|
€
100K
|
€
38K
|
€
41K
|
€
40K
|
€
25K
|
€
25K
|
€
25K
|
€
25K
|
€
25K
|
€
26K
|
€
37K
|
€
27K
|
€
128K
|
€
16K
|
€
4K
|
€
49K
|
€
44K
|
€
28K
|
€
21K
|
|
|
€
25K
|
€
67K
|
€
18K
|
€
24K
|
€
18K
|
€
8K
|
€
4K
|
€
287
|
€
12K
|
€
11K
|
€
2K
|
€
26K
|
€
9K
|
€
98K
|
€
-33K
|
€
-41K
|
€
3K
|
€
458
|
€
244
|
€
8
|
|
|
€
475K
|
€
450K
|
€
383K
|
€
365K
|
€
341K
|
€
323K
|
€
315K
|
€
311K
|
€
310K
|
€
298K
|
€
287K
|
€
285K
|
€
258K
|
€
249K
|
€
151K
|
€
183K
|
€
225K
|
€
222K
|
€
221K
|
€
221K
|
|
|
€
51K
|
€
106K
|
€
46K
|
€
47K
|
€
46K
|
€
32K
|
€
32K
|
€
32K
|
€
32K
|
€
31K
|
€
32K
|
€
41K
|
€
30K
|
€
124K
|
€
16K
|
€
7K
|
€
45K
|
€
38K
|
€
27K
|
€
23K
|
|
|
€
286
|
€
13K
|
€
33
|
€
82
|
€
276
|
€
240
|
€
222
|
€
41
|
€
240
|
€
100
|
€
583
|
€
3K
|
€
3K
|
€
750
|
|
€
56
|
€
9K
|
€
9K
|
€
541
|
|
|
|
Rémunérations et charges sociales
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Dividendes
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Taux de distribution
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
€
35K
|
€
95K
|
€
34K
|
€
37K
|
€
36K
|
€
21K
|
€
21K
|
€
22K
|
€
22K
|
€
21K
|
€
23K
|
€
34K
|
€
23K
|
€
124K
|
€
12K
|
€
214
|
€
45K
|
€
40K
|
€
25K
|
€
18K
|
|
|
€
35K
|
€
95K
|
€
34K
|
€
37K
|
€
36K
|
€
21K
|
€
21K
|
€
22K
|
€
22K
|
€
21K
|
€
22K
|
€
33K
|
€
22K
|
€
108K
|
€
-17K
|
€
-28K
|
€
16K
|
€
10K
|
€
7K
|
€
8K
|
|
|
€
25K
|
€
67K
|
€
18K
|
€
24K
|
€
18K
|
€
8K
|
€
4K
|
€
287
|
€
12K
|
€
11K
|
€
2K
|
€
26K
|
€
9K
|
€
98K
|
€
-33K
|
€
-41K
|
€
3K
|
€
458
|
€
244
|
€
8
|
|
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
€
0
|
€
0
|
€
0
|
€
-216K
|
€
0
|
€
0
|
€
0
|
€
0
|
€
75K
|
€
63K
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
€
31
|
€
739
|
€
109
|
€
46
|
€
1K
|
€
1K
|
€
404
|
€
502
|
€
605
|
€
517
|
€
531
|
€
9K
|
€
899
|
€
7K
|
€
3K
|
€
4K
|
€
3K
|
€
5K
|
€
24K
|
€
1K
|
|
|
€
25K
|
€
67K
|
€
18K
|
€
24K
|
€
18K
|
€
9K
|
€
4K
|
€
287
|
€
12K
|
€
11K
|
€
3K
|
€
27K
|
€
10K
|
€
114K
|
€
-4K
|
€
-13K
|
€
32K
|
€
31K
|
€
19K
|
€
10K
|
|
|
€
-94K
|
€
-119K
|
€
-185K
|
€
-203K
|
€
-227K
|
€
-245K
|
€
-254K
|
€
-223K
|
€
-188K
|
€
-166K
|
€
-142K
|
€
-110K
|
€
-102K
|
€
-72K
|
€
132K
|
€
-6K
|
€
42K
|
€
10K
|
€
-20K
|
€
-64K
|
|
|
0.00
|
0.01
|
0.00
|
0.00
|
0.01
|
0.01
|
0.00
|
0.00
|
0.01
|
0.01
|
0.01
|
0.14
|
0.03
|
0.10
|
4.45
|
0.85
|
1.70
|
1.08
|
0.85
|
0.51
|
|
|
0.00
|
0.01
|
0.00
|
0.00
|
0.01
|
0.01
|
0.00
|
0.00
|
0.00
|
0.00
|
0.00
|
0.15
|
0.03
|
0.11
|
4.67
|
0.85
|
1.69
|
1.08
|
0.87
|
0.51
|
|
|
0.00
|
0.01
|
0.00
|
0.00
|
0.01
|
0.01
|
0.00
|
0.00
|
0.01
|
0.01
|
0.01
|
0.15
|
0.04
|
0.11
|
4.57
|
0.87
|
1.71
|
1.08
|
0.86
|
0.52
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
€
569K
|
€
569K
|
€
569K
|
€
569K
|
€
570K
|
€
570K
|
€
569K
|
€
569K
|
€
570K
|
€
569K
|
€
570K
|
€
588K
|
€
574K
|
€
574K
|
€
969K
|
€
859K
|
€
958K
|
€
681K
|
€
675K
|
€
574K
|
|
|
€
94K
|
€
119K
|
€
185K
|
€
203K
|
€
229K
|
€
247K
|
€
254K
|
€
259K
|
€
259K
|
€
272K
|
€
283K
|
€
303K
|
€
316K
|
€
325K
|
€
818K
|
€
676K
|
€
733K
|
€
459K
|
€
453K
|
€
353K
|
|
|
€
94K
|
€
119K
|
€
185K
|
€
203K
|
€
229K
|
€
247K
|
€
253K
|
€
222K
|
€
186K
|
€
163K
|
€
137K
|
€
122K
|
€
99K
|
€
72K
|
€
37K
|
€
37K
|
€
60K
|
€
136K
|
€
128K
|
€
128K
|
|
|
|
|
|
|
|
|
|
€
35K
|
€
70K
|
€
105K
|
€
140K
|
€
175K
|
€
210K
|
€
245K
|
€
780K
|
€
638K
|
€
673K
|
€
323K
|
€
323K
|
€
223K
|
|
|
83.5%
|
79.03%
|
67.38%
|
64.21%
|
59.87%
|
56.71%
|
55.33%
|
54.55%
|
54.49%
|
52.32%
|
50.37%
|
48.44%
|
45.03%
|
43.38%
|
15.57%
|
21.36%
|
23.48%
|
32.55%
|
32.78%
|
38.51%
|
|
|
|
|
|
|
|
|
|
0.11
|
0.23
|
0.35
|
0.49
|
0.61
|
0.81
|
0.98
|
5.17
|
3.48
|
2.99
|
1.46
|
1.46
|
1.01
|
|
|
2.65
|
1.25
|
5.42
|
5.51
|
6.29
|
11.70
|
11.87
|
11.99
|
12.00
|
12.84
|
12.28
|
8.90
|
13.87
|
2.62
|
70.09
|
3,164.04
|
16.35
|
11.34
|
18.12
|
19.87
|
|
|
Interest Coverage Ratio
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
5.24%
|
14.83%
|
4.72%
|
6.58%
|
5.23%
|
2.66%
|
1.4%
|
0.09%
|
3.99%
|
3.74%
|
1.12%
|
9.52%
|
4.02%
|
45.95%
|
-2.64%
|
-7.09%
|
14.12%
|
13.79%
|
8.41%
|
4.58%
|
|
|
5.24%
|
14.83%
|
4.72%
|
6.58%
|
5.23%
|
2.53%
|
1.4%
|
0.09%
|
3.99%
|
3.72%
|
0.79%
|
9.19%
|
3.65%
|
39.4%
|
-21.58%
|
-22.59%
|
1.45%
|
0.21%
|
0.11%
|
0%
|
|
|
4.38
|
11.72
|
3.18
|
4.23
|
3.13
|
1.44
|
0.77
|
0.05
|
2.18
|
1.95
|
0.40
|
4.45
|
1.64
|
17.09
|
-3.36
|
-4.83
|
0.34
|
0.07
|
0.04
|
0.00
|
|
|
5.24
|
14.83
|
4.72
|
6.58
|
5.23
|
2.53
|
1.40
|
0.09
|
3.99
|
3.72
|
0.79
|
9.19
|
3.65
|
39.40
|
-21.58
|
-22.59
|
1.45
|
0.21
|
0.11
|
0.00
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
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
|
0.00
|
0.00
|
0.00
|
0.00
|
0.00
|
0.00
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Employés
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Coût salarial par employé
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|