RI
|
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)">
|
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
€
-3K
|
€
-3K
|
€
-2K
|
€
-2K
|
€
8K
|
€
5K
|
€
2K
|
€
-5K
|
€
4K
|
€
1K
|
|
€
6K
|
€
41K
|
€
-19K
|
|
|
€
-6K
|
€
-5K
|
€
-6K
|
€
-5K
|
€
4K
|
€
2K
|
€
1K
|
€
-6K
|
€
3K
|
€
724
|
€
48K
|
€
4K
|
€
36K
|
€
-26K
|
|
|
€
108K
|
€
114K
|
€
119K
|
€
124K
|
€
129K
|
€
125K
|
€
123K
|
€
122K
|
€
128K
|
€
125K
|
€
125K
|
€
77K
|
€
72K
|
€
36K
|
|
|
€
4K
|
€
4K
|
€
4K
|
€
4K
|
€
10K
|
€
8K
|
€
6K
|
€
6K
|
€
10K
|
€
7K
|
€
102K
|
€
9K
|
€
38K
|
€
2K
|
|
|
|
€
611
|
|
€
516
|
€
516
|
€
1K
|
|
€
1K
|
€
1K
|
|
€
9K
|
€
2K
|
€
1K
|
|
|
|
Rémunérations et charges sociales
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Dividendes
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Taux de distribution
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
€
-5K
|
€
-4K
|
€
-3K
|
€
-3K
|
€
8K
|
€
5K
|
€
1K
|
€
-6K
|
€
4K
|
€
793
|
€
72K
|
€
6K
|
€
41K
|
€
-25K
|
|
|
€
-5K
|
€
-4K
|
€
-3K
|
€
-3K
|
€
8K
|
€
5K
|
€
1K
|
€
-6K
|
€
4K
|
€
764
|
€
72K
|
€
6K
|
€
40K
|
€
-25K
|
|
|
€
-6K
|
€
-5K
|
€
-6K
|
€
-5K
|
€
4K
|
€
2K
|
€
1K
|
€
-6K
|
€
3K
|
€
724
|
€
48K
|
€
4K
|
€
36K
|
€
-26K
|
|
|
|
|
|
|
|
|
|
|
|
|
-
|
€
0
|
€
0
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
€
14K
|
€
16K
|
€
28K
|
€
5K
|
€
6K
|
€
9K
|
€
121K
|
€
104K
|
€
99K
|
€
107K
|
€
206K
|
€
103K
|
€
122K
|
€
29K
|
|
|
€
-6K
|
€
-5K
|
€
-6K
|
€
-5K
|
€
4K
|
€
2K
|
€
1K
|
€
-6K
|
€
3K
|
€
754
|
€
48K
|
€
5K
|
€
36K
|
€
-25K
|
|
|
€
-237K
|
€
-184K
|
€
-132K
|
€
-80K
|
€
-80K
|
€
-39K
|
|
€
122K
|
€
128K
|
€
125K
|
€
125K
|
€
77K
|
€
72K
|
€
36K
|
|
|
0.17
|
0.22
|
0.27
|
0.45
|
0.15
|
0.27
|
|
27.70
|
59.33
|
15.17
|
1.30
|
3.30
|
1.42
|
3.42
|
|
|
0.17
|
0.22
|
0.27
|
0.45
|
0.15
|
0.28
|
|
27.70
|
59.33
|
15.17
|
0.97
|
3.21
|
1.34
|
2.41
|
|
|
0.17
|
0.22
|
0.27
|
0.45
|
0.68
|
1.22
|
|
27.70
|
59.33
|
15.17
|
1.30
|
3.30
|
1.42
|
3.42
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
€
404K
|
€
407K
|
€
407K
|
€
422K
|
€
421K
|
€
422K
|
€
125K
|
€
126K
|
€
130K
|
€
134K
|
€
537K
|
€
110K
|
€
246K
|
€
51K
|
|
|
€
296K
|
€
294K
|
€
288K
|
€
297K
|
€
291K
|
€
297K
|
€
2K
|
€
5K
|
€
2K
|
€
9K
|
€
412K
|
€
33K
|
€
174K
|
€
15K
|
|
|
€
284K
|
€
234K
|
€
183K
|
€
145K
|
€
94K
|
€
53K
|
|
€
5K
|
€
2K
|
€
9K
|
€
412K
|
€
33K
|
€
174K
|
€
15K
|
|
|
€
12K
|
€
59K
|
€
106K
|
€
152K
|
€
198K
|
€
243K
|
|
|
|
|
|
|
|
|
|
|
26.71%
|
27.92%
|
29.14%
|
29.51%
|
30.74%
|
29.64%
|
98.8%
|
96.39%
|
98.31%
|
93.41%
|
23.23%
|
69.73%
|
29.42%
|
70.97%
|
|
|
0.11
|
0.52
|
0.89
|
1.22
|
1.53
|
1.94
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
37.73
|
63.24
|
1.10
|
|
0.58
|
11.16
|
5.74
|
5.77
|
4.28
|
|
|
|
Interest Coverage Ratio
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
-5.35%
|
-4.27%
|
-4.95%
|
-3.93%
|
3.43%
|
1.46%
|
1.11%
|
-5.1%
|
2.01%
|
0.6%
|
38.45%
|
5.92%
|
49.87%
|
-69.65%
|
|
|
-5.35%
|
-4.27%
|
-4.95%
|
-3.93%
|
3.43%
|
1.46%
|
1.11%
|
-5.1%
|
2.01%
|
0.58%
|
38.35%
|
5.77%
|
49.71%
|
-70.21%
|
|
|
-1.43
|
-1.19
|
-1.44
|
-1.16
|
1.05
|
0.43
|
1.10
|
-4.92
|
1.97
|
0.54
|
8.91
|
4.02
|
14.62
|
-49.83
|
|
|
-5.35
|
-4.27
|
-4.95
|
-3.93
|
3.43
|
1.46
|
1.11
|
-5.10
|
2.01
|
0.58
|
38.35
|
5.77
|
49.71
|
-70.21
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Crédit client
|
|
|
|
|
|
|
|
|
|
|
134.13
|
|
|
|
|
Crédit fournisseur
|
|
|
|
|
|
|
|
|
|
|
193.28
|
|
|
|
|
Days Sales Outstanding (DSO)
|
|
|
|
|
|
|
|
|
|
|
134.13
|
|
|
|
|
Days Sales of Inventory (DSI)
|
|
|
|
|
|
|
|
|
|
|
105.36
|
|
|
|
|
|
|
|
|
|
|
|
|
|
0.00
|
6.78
|
0.00
|
0.00
|
0.00
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Employés
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Coût salarial par employé
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|