S
|
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
|
€
40K
|
€
192K
|
€
196K
|
€
48K
|
€
123K
|
€
177K
|
€
173K
|
€
178K
|
€
446K
|
€
93K
|
€
101K
|
€
150K
|
€
-31K
|
€
149K
|
€
91K
|
€
318K
|
€
249K
|
€
130K
|
€
143K
|
|
|
€
13K
|
€
9K
|
€
113K
|
€
132K
|
€
-44K
|
€
-14K
|
€
14K
|
€
-47K
|
€
-66K
|
€
172K
|
€
-46K
|
€
-19K
|
€
-384
|
€
258K
|
€
-135K
|
€
-140K
|
€
36K
|
€
-657
|
€
98K
|
€
141K
|
|
|
€
427K
|
€
414K
|
€
404K
|
€
292K
|
€
159K
|
€
204K
|
€
217K
|
€
204K
|
€
250K
|
€
317K
|
€
145K
|
€
191K
|
€
211K
|
€
211K
|
€
193K
|
€
328K
|
€
468K
|
€
432K
|
€
433K
|
€
335K
|
|
|
€
49K
|
€
48K
|
€
194K
|
€
162K
|
€
31K
|
€
85K
|
€
118K
|
€
95K
|
€
121K
|
€
351K
|
€
56K
|
€
63K
|
€
93K
|
€
8K
|
€
96K
|
€
63K
|
€
223K
|
€
182K
|
€
123K
|
€
124K
|
|
|
€
4K
|
€
18K
|
€
14K
|
|
€
3K
|
€
6K
|
€
9K
|
€
11K
|
€
88K
|
€
86K
|
€
2K
|
€
10K
|
€
8K
|
€
18K
|
|
|
|
|
|
|
|
|
Rémunérations et charges sociales
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Dividendes
|
|
|
|
|
|
|
|
|
|
|
|
|
|
€
240K
|
|
|
|
|
|
|
|
Taux de distribution
|
|
|
|
|
|
|
|
|
|
|
|
|
|
92,89%
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
€
36K
|
€
35K
|
€
185K
|
€
189K
|
€
36K
|
€
110K
|
€
156K
|
€
124K
|
€
160K
|
€
425K
|
€
72K
|
€
80K
|
€
122K
|
€
-83K
|
€
126K
|
€
72K
|
€
293K
|
€
236K
|
€
117K
|
€
131K
|
|
|
€
21K
|
€
19K
|
€
168K
|
€
159K
|
€
4K
|
€
55K
|
€
92K
|
€
44K
|
€
15K
|
€
353K
|
€
-38K
|
€
2K
|
€
-43K
|
€
-286K
|
€
-101K
|
€
-76K
|
€
161K
|
€
93K
|
€
15K
|
€
99K
|
|
|
€
13K
|
€
9K
|
€
113K
|
€
132K
|
€
-44K
|
€
-14K
|
€
14K
|
€
-47K
|
€
-66K
|
€
172K
|
€
-46K
|
€
-19K
|
€
-384
|
€
258K
|
€
-135K
|
€
-140K
|
€
36K
|
€
-657
|
€
98K
|
€
141K
|
|
|
€
0
|
€
0
|
€
-283K
|
€
-495K
|
€
10K
|
€
-287K
|
€
-81K
|
€
-461K
|
€
662K
|
€
-178K
|
€
186K
|
€
-31K
|
€
318K
|
€
-248K
|
€
477K
|
€
464K
|
€
322K
|
€
1,16M
|
€
210K
|
€
58K
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
€
1K
|
€
16K
|
€
24K
|
€
21K
|
€
10K
|
€
21K
|
€
23K
|
€
35K
|
€
34K
|
€
269K
|
€
50K
|
€
33K
|
€
172K
|
€
239K
|
€
66K
|
€
175K
|
€
212K
|
€
52K
|
€
82K
|
€
9K
|
|
|
€
29K
|
€
26K
|
€
129K
|
€
162K
|
€
-12K
|
€
41K
|
€
79K
|
€
34K
|
€
79K
|
€
244K
|
€
63K
|
€
59K
|
€
165K
|
€
461K
|
€
92K
|
€
9K
|
€
169K
|
€
142K
|
€
199K
|
€
173K
|
|
|
€
-7K
|
€
-7K
|
€
-4K
|
€
-28K
|
€
-608K
|
€
-514K
|
€
-535K
|
€
-457K
|
€
-539K
|
€
-163K
|
€
-331K
|
€
-221K
|
€
-292K
|
€
-351K
|
€
-1,06M
|
€
-1,04M
|
€
-399K
|
€
-640K
|
€
393K
|
€
134K
|
|
|
0,95
|
0,95
|
0,97
|
0,93
|
0,38
|
0,52
|
0,52
|
0,60
|
0,57
|
0,87
|
0,76
|
0,76
|
0,64
|
0,79
|
0,29
|
0,21
|
0,63
|
0,70
|
1,69
|
1,32
|
|
|
0,95
|
0,96
|
0,99
|
0,94
|
0,02
|
0,23
|
0,24
|
0,36
|
0,35
|
0,54
|
0,42
|
0,35
|
0,50
|
0,30
|
0,11
|
0,21
|
0,53
|
0,14
|
1,10
|
0,05
|
|
|
0,95
|
0,95
|
0,98
|
0,94
|
0,42
|
0,57
|
0,57
|
0,66
|
0,63
|
0,94
|
0,77
|
0,77
|
0,64
|
0,79
|
0,29
|
0,21
|
0,64
|
0,72
|
1,71
|
1,32
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
€
584K
|
€
613K
|
€
629K
|
€
1,18M
|
€
1,70M
|
€
1,90M
|
€
2,26M
|
€
2,53M
|
€
3,09M
|
€
2,94M
|
€
3,17M
|
€
2,75M
|
€
2,65M
|
€
3,32M
|
€
2,86M
|
€
2,47M
|
€
2,56M
|
€
3,21M
|
€
1,63M
|
€
1,10M
|
|
|
€
157K
|
€
199K
|
€
225K
|
€
892K
|
€
1,54M
|
€
1,69M
|
€
2,04M
|
€
2,33M
|
€
2,84M
|
€
2,62M
|
€
3,02M
|
€
2,55M
|
€
2,44M
|
€
3,11M
|
€
2,67M
|
€
2,14M
|
€
2,09M
|
€
2,77M
|
€
1,19M
|
€
770K
|
|
|
€
126K
|
€
139K
|
€
135K
|
€
413K
|
€
883K
|
€
964K
|
€
1,01M
|
€
1,06M
|
€
1,15M
|
€
1,15M
|
€
1,39M
|
€
935K
|
€
806K
|
€
1,69M
|
€
1,48M
|
€
1,31M
|
€
1,09M
|
€
2,13M
|
€
561K
|
€
414K
|
|
|
€
31K
|
€
60K
|
€
88K
|
€
477K
|
€
553K
|
€
625K
|
€
932K
|
€
1,17M
|
€
1,58M
|
€
1,37M
|
€
1,63M
|
€
1,62M
|
€
1,63M
|
€
1,42M
|
€
1,19M
|
€
821K
|
€
1,00M
|
€
607K
|
€
626K
|
€
356K
|
|
|
73,10%
|
67,52%
|
64,27%
|
24,64%
|
9,40%
|
10,75%
|
9,62%
|
8,06%
|
8,09%
|
10,78%
|
4,58%
|
6,97%
|
7,94%
|
6,35%
|
6,73%
|
13,30%
|
18,29%
|
13,47%
|
26,59%
|
30,31%
|
|
|
0,07
|
0,14
|
0,22
|
1,63
|
3,47
|
3,07
|
4,29
|
5,74
|
6,32
|
4,34
|
11,23
|
8,45
|
7,76
|
6,74
|
6,15
|
2,50
|
2,14
|
1,40
|
1,45
|
1,06
|
|
|
4,31
|
5,61
|
1,22
|
4,73
|
42,45
|
15,39
|
13,05
|
18,73
|
17,81
|
6,16
|
41,96
|
31,83
|
20,05
|
|
21,19
|
29,51
|
7,14
|
11,74
|
10,24
|
5,86
|
|
|
Interest Coverage Ratio
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
6,70%
|
6,27%
|
31,97%
|
55,51%
|
-7,83%
|
20,29%
|
36,12%
|
16,65%
|
31,47%
|
77,14%
|
43,60%
|
30,72%
|
78,22%
|
218,47%
|
47,81%
|
2,63%
|
36,03%
|
32,94%
|
45,98%
|
51,80%
|
|
|
2,99%
|
2,26%
|
27,86%
|
45,36%
|
-27,87%
|
-6,63%
|
6,24%
|
-22,84%
|
-26,50%
|
54,20%
|
-31,93%
|
-10,08%
|
-0,18%
|
122,43%
|
-70,17%
|
-42,75%
|
7,72%
|
-0,15%
|
22,61%
|
42,20%
|
|
|
2,18
|
1,52
|
17,91
|
11,18
|
-2,62
|
-0,71
|
0,60
|
-1,84
|
-2,14
|
5,84
|
-1,46
|
-0,70
|
-0,01
|
7,77
|
-4,72
|
-5,69
|
1,41
|
-0,02
|
6,01
|
12,79
|
|
|
2,99
|
2,26
|
27,86
|
45,36
|
-27,87
|
-6,63
|
6,24
|
-22,84
|
-26,50
|
54,20
|
-31,93
|
-10,08
|
-0,18
|
122,43
|
-70,17
|
-42,75
|
7,72
|
-0,15
|
22,61
|
42,20
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
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
|
0
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Employés
|
|
|
|
|
|
|
|
|
|
|
|
|
0,30
|
|
|
|
|
|
|
|
|
Coût salarial par employé
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|