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)">
|
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
€
8K
|
€
-13K
|
€
-2K
|
€
-17K
|
€
-22K
|
€
5K
|
€
9K
|
€
4K
|
€
10K
|
€
10K
|
€
7K
|
€
-2K
|
€
3K
|
€
1K
|
€
-4K
|
€
-6K
|
€
-1K
|
€
11K
|
|
|
€
-23K
|
€
-36K
|
€
-27K
|
€
-40K
|
€
-45K
|
€
-18K
|
€
-10K
|
€
-15K
|
€
-9K
|
€
-10K
|
€
-13K
|
€
-27K
|
€
-27K
|
€
-37K
|
€
-49K
|
€
-60K
|
€
-49K
|
€
-35K
|
|
|
€
337K
|
€
-70K
|
€
-34K
|
€
-8K
|
€
33K
|
€
78K
|
€
96K
|
€
106K
|
€
121K
|
€
130K
|
€
140K
|
€
153K
|
€
180K
|
€
206K
|
€
93K
|
€
142K
|
€
202K
|
€
251K
|
|
|
€
15K
|
€
470
|
-
|
-
|
€
1K
|
€
5K
|
€
8K
|
€
5K
|
€
9K
|
€
9K
|
€
8K
|
€
5K
|
€
7K
|
€
7K
|
€
3K
|
€
5K
|
€
7K
|
€
16K
|
|
|
Impôts
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Rémunérations et charges sociales
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Dividendes
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Taux de distribution
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
€
4K
|
€
-15K
|
€
-6K
|
€
-20K
|
€
-24K
|
€
3K
|
€
6K
|
€
2K
|
€
7K
|
€
7K
|
€
4K
|
€
-6K
|
€
668
|
€
-1K
|
€
-6K
|
€
-16K
|
€
-4K
|
€
8K
|
|
|
€
-23K
|
€
-36K
|
€
-27K
|
€
-40K
|
€
-45K
|
€
-18K
|
€
-10K
|
€
-15K
|
€
-9K
|
€
-10K
|
€
-13K
|
€
-27K
|
€
-27K
|
€
-37K
|
€
-41K
|
€
-51K
|
€
-39K
|
€
-26K
|
|
|
€
-23K
|
€
-36K
|
€
-27K
|
€
-40K
|
€
-45K
|
€
-18K
|
€
-10K
|
€
-15K
|
€
-9K
|
€
-10K
|
€
-13K
|
€
-27K
|
€
-27K
|
€
-37K
|
€
-49K
|
€
-60K
|
€
-49K
|
€
-35K
|
|
|
€
452K
|
€
0
|
€
0
|
€
0
|
€
0
|
€
62K
|
€
0
|
€
0
|
€
0
|
€
0
|
€
0
|
€
0
|
€
0
|
€
140K
|
€
-1K
|
€
71K
|
€
0
|
€
4K
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
€
55K
|
€
16K
|
€
17K
|
€
24K
|
€
24K
|
€
16K
|
€
73K
|
€
79K
|
€
69K
|
€
66K
|
€
59K
|
€
9K
|
€
11K
|
€
24K
|
€
28K
|
€
3K
|
€
5K
|
€
5K
|
|
|
€
4K
|
€
-15K
|
€
-6K
|
€
-20K
|
€
-24K
|
€
3K
|
€
6K
|
€
1K
|
€
7K
|
€
7K
|
€
4K
|
€
-6K
|
€
784
|
€
-768
|
€
-15K
|
€
-25K
|
€
-14K
|
€
-568
|
|
|
€
-654K
|
€
-636K
|
€
-621K
|
€
-615K
|
€
-595K
|
€
-571K
|
€
-512K
|
€
-518K
|
€
-519K
|
€
-527K
|
€
-533K
|
€
-538K
|
€
-532K
|
€
-533K
|
€
-542K
|
€
-429K
|
€
-314K
|
€
-280K
|
|
|
0.08
|
0.02
|
0.03
|
0.04
|
0.04
|
0.03
|
0.12
|
0.13
|
0.12
|
0.11
|
0.10
|
0.10
|
0.09
|
0.09
|
0.08
|
0.07
|
0.16
|
0.15
|
|
|
0.08
|
0.02
|
0.03
|
0.04
|
0.04
|
0.03
|
0.12
|
0.13
|
0.12
|
0.11
|
0.10
|
0.10
|
0.09
|
0.09
|
0.08
|
0.07
|
0.16
|
0.15
|
|
|
0.08
|
0.02
|
0.03
|
0.04
|
0.04
|
0.03
|
0.12
|
0.13
|
0.12
|
0.11
|
0.10
|
0.10
|
0.09
|
0.09
|
0.08
|
0.07
|
0.16
|
0.15
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
€
1.05M
|
€
582K
|
€
603K
|
€
632K
|
€
653K
|
€
665K
|
€
681K
|
€
703K
|
€
709K
|
€
723K
|
€
732K
|
€
750K
|
€
762K
|
€
793K
|
€
683K
|
€
701K
|
€
693K
|
€
719K
|
|
|
€
709K
|
€
652K
|
€
637K
|
€
639K
|
€
620K
|
€
587K
|
€
585K
|
€
597K
|
€
588K
|
€
592K
|
€
592K
|
€
597K
|
€
583K
|
€
587K
|
€
590K
|
€
559K
|
€
491K
|
€
468K
|
|
|
€
709K
|
€
652K
|
€
637K
|
€
639K
|
€
620K
|
€
587K
|
€
585K
|
€
593K
|
€
588K
|
€
592K
|
€
592K
|
€
597K
|
€
583K
|
€
587K
|
€
590K
|
€
460K
|
€
372K
|
€
330K
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
€
99K
|
€
119K
|
€
139K
|
|
|
32.2%
|
-12.12%
|
-5.67%
|
-1.2%
|
5.03%
|
11.74%
|
14.14%
|
15.14%
|
17.06%
|
18.04%
|
19.11%
|
20.36%
|
23.56%
|
26.02%
|
13.6%
|
20.29%
|
29.13%
|
34.86%
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
0.70
|
0.59
|
0.55
|
|
|
178.01
|
|
|
|
|
218.00
|
96.60
|
389.80
|
81.21
|
85.16
|
133.34
|
|
872.64
|
|
|
|
|
55.16
|
|
|
Interest Coverage Ratio
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
1.28%
|
21.96%
|
16.93%
|
258.05%
|
-74.53%
|
3.36%
|
6.23%
|
1.39%
|
5.95%
|
5.3%
|
3.18%
|
-3.97%
|
0.44%
|
-0.37%
|
-15.78%
|
-17.36%
|
-6.97%
|
-0.23%
|
|
|
-6.75%
|
51.48%
|
77.77%
|
531.82%
|
-137.93%
|
-23.29%
|
-10.51%
|
-13.75%
|
-7.68%
|
-7.36%
|
-9.11%
|
-17.63%
|
-14.88%
|
-17.69%
|
-53.3%
|
-41.84%
|
-24.23%
|
-14.12%
|
|
|
-2.18
|
-6.24
|
-4.41
|
-6.40
|
-6.94
|
-2.74
|
-1.49
|
-2.08
|
-1.31
|
-1.33
|
-1.74
|
-3.59
|
-3.51
|
-4.60
|
-7.25
|
-8.49
|
-7.06
|
-4.92
|
|
|
-6.75
|
51.48
|
77.77
|
531.82
|
-137.93
|
-23.29
|
-10.51
|
-13.75
|
-7.68
|
-7.36
|
-9.11
|
-17.63
|
-14.88
|
-17.69
|
-53.30
|
-41.84
|
-24.23
|
-14.12
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Crédit client
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Crédit fournisseur
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Days Sales Outstanding (DSO)
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Days Sales of Inventory (DSI)
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Inventory Turnover Ratio
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Employés
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Coût salarial par employé
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|