SP
|
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)">
|
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)">
|
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
€
251K
|
€
392K
|
€
739K
|
€
476K
|
€
362K
|
€
1,59M
|
€
629K
|
€
412K
|
€
-750K
|
€
1,10M
|
€
367K
|
€
-70K
|
€
386K
|
€
-243K
|
€
-124K
|
|
|
€
300K
|
€
215K
|
€
553K
|
€
310K
|
€
120K
|
€
1,20M
|
€
110K
|
€
-56K
|
€
-1,25M
|
€
467K
|
€
-287K
|
€
-632K
|
€
-291K
|
€
-494K
|
€
-437K
|
|
|
€
672K
|
€
531K
|
€
317K
|
€
-236K
|
€
-547K
|
€
-667K
|
€
-1,87M
|
€
-1,98M
|
€
-1,92M
|
€
-674K
|
€
-1,14M
|
€
-854K
|
€
-1,02M
|
€
-731K
|
€
-237K
|
|
|
€
258K
|
€
311K
|
€
590K
|
€
390K
|
€
297K
|
€
1,31M
|
€
478K
|
€
334K
|
-
|
€
893K
|
€
266K
|
-
|
€
120K
|
-
|
-
|
|
|
|
€
352
|
€
12K
|
€
8K
|
€
83K
|
€
209K
|
€
316K
|
€
67K
|
€
104K
|
€
82K
|
|
€
66K
|
€
56K
|
|
|
|
|
Rémunérations et charges sociales
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Dividendes
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Taux de distribution
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
€
248K
|
€
313K
|
€
629K
|
€
472K
|
€
360K
|
€
1,58M
|
€
579K
|
€
405K
|
€
-827K
|
€
1,08M
|
€
291K
|
€
-216K
|
€
131K
|
€
-280K
|
€
-272K
|
|
|
€
248K
|
€
301K
|
€
617K
|
€
465K
|
€
352K
|
€
1,58M
|
€
572K
|
€
398K
|
€
-834K
|
€
1,07M
|
€
283K
|
€
-221K
|
€
128K
|
€
-280K
|
€
-272K
|
|
|
€
300K
|
€
215K
|
€
553K
|
€
310K
|
€
120K
|
€
1,20M
|
€
110K
|
€
-56K
|
€
-1,25M
|
€
467K
|
€
-287K
|
€
-632K
|
€
-291K
|
€
-494K
|
€
-437K
|
|
|
|
€
-188K
|
€
360K
|
€
0
|
€
0
|
€
0
|
€
0
|
€
0
|
€
0
|
€
0
|
€
46K
|
€
48K
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
€
236K
|
€
5K
|
€
49K
|
€
84K
|
€
338K
|
€
760K
|
€
1,13M
|
€
502K
|
€
1,06M
|
€
1,12M
|
€
198K
|
€
503K
|
€
331K
|
€
56K
|
€
179K
|
|
|
€
300K
|
€
227K
|
€
565K
|
€
318K
|
€
128K
|
€
1,21M
|
€
117K
|
€
-48K
|
€
-1,24M
|
€
474K
|
€
-279K
|
€
-628K
|
€
-288K
|
€
-494K
|
€
-437K
|
|
|
€
1,26M
|
€
1,41M
|
€
2,28M
|
€
3,30M
|
€
4,60M
|
€
7,30M
|
€
10,35M
|
€
9,92M
|
€
10,13M
|
€
10,80M
|
€
10,85M
|
€
7,50M
|
€
5,19M
|
€
5,13M
|
€
3,30M
|
|
|
3,15
|
4,17
|
4,62
|
5,16
|
5,62
|
9,61
|
5,88
|
5,55
|
4,82
|
6,30
|
6,91
|
7,13
|
6,39
|
12,35
|
17,50
|
|
|
0,71
|
0,42
|
1,44
|
0,81
|
1,42
|
1,70
|
0,65
|
0,52
|
0,50
|
0,80
|
0,78
|
0,57
|
0,49
|
0,27
|
1,02
|
|
|
4,19
|
5,03
|
4,62
|
5,16
|
5,62
|
9,61
|
5,88
|
5,55
|
4,82
|
6,30
|
6,91
|
7,13
|
6,39
|
12,74
|
17,50
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
€
3,08M
|
€
3,19M
|
€
4,06M
|
€
4,90M
|
€
6,40M
|
€
8,97M
|
€
13,31M
|
€
12,93M
|
€
13,62M
|
€
13,69M
|
€
13,54M
|
€
9,55M
|
€
6,32M
|
€
5,76M
|
€
3,50M
|
|
|
€
2,41M
|
€
2,66M
|
€
3,74M
|
€
5,13M
|
€
6,95M
|
€
9,63M
|
€
15,17M
|
€
14,91M
|
€
15,54M
|
€
14,36M
|
€
14,68M
|
€
10,40M
|
€
7,34M
|
€
6,49M
|
€
3,73M
|
|
|
€
588K
|
€
444K
|
€
630K
|
€
792K
|
€
994K
|
€
848K
|
€
2,12M
|
€
2,18M
|
€
2,65M
|
€
2,04M
|
€
1,83M
|
€
1,22M
|
€
962K
|
€
452K
|
€
200K
|
|
|
€
1,82M
|
€
2,21M
|
€
3,11M
|
€
4,34M
|
€
5,96M
|
€
8,79M
|
€
13,05M
|
€
12,73M
|
€
12,90M
|
€
12,32M
|
€
12,85M
|
€
9,18M
|
€
6,38M
|
€
6,04M
|
€
3,54M
|
|
|
21,84%
|
16,67%
|
7,80%
|
-4,83%
|
-8,54%
|
-7,43%
|
-14,03%
|
-15,29%
|
-14,10%
|
-4,92%
|
-8,42%
|
-8,94%
|
-16,18%
|
-12,69%
|
-6,78%
|
|
|
2,70
|
4,16
|
9,84
|
-18,36
|
-10,89
|
-13,18
|
-6,99
|
-6,44
|
-6,71
|
-18,29
|
-11,26
|
-10,75
|
-6,24
|
-8,26
|
-14,90
|
|
|
9,69
|
8,48
|
5,95
|
10,86
|
19,32
|
6,08
|
26,19
|
36,77
|
|
13,28
|
50,43
|
|
55,90
|
|
|
|
|
Interest Coverage Ratio
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
44,55%
|
42,67%
|
178,59%
|
-134,57%
|
-23,34%
|
-181,27%
|
-6,29%
|
2,45%
|
64,52%
|
-70,42%
|
24,47%
|
73,51%
|
28,15%
|
67,55%
|
184,31%
|
|
|
44,55%
|
40,41%
|
174,64%
|
-131,32%
|
-21,93%
|
-180,12%
|
-5,88%
|
2,84%
|
64,92%
|
-69,28%
|
25,15%
|
74,04%
|
28,44%
|
67,55%
|
184,31%
|
|
|
9,73
|
6,74
|
13,62
|
6,34
|
1,87
|
13,39
|
0,82
|
-0,43
|
-9,15
|
3,41
|
-2,12
|
-6,62
|
-4,60
|
-8,57
|
-12,50
|
|
|
44,55
|
40,41
|
174,64
|
-131,32
|
-21,93
|
-180,12
|
-5,88
|
2,84
|
64,92
|
-69,28
|
25,15
|
74,04
|
28,44
|
67,55
|
184,31
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
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
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Employés
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Coût salarial par employé
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|