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)">
|
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
€
592K
|
€
-3K
|
€
202K
|
€
725K
|
€
437K
|
€
338K
|
€
168K
|
€
-3,67M
|
€
731K
|
€
305K
|
€
-1,31M
|
€
-621K
|
€
150K
|
€
570K
|
€
311K
|
€
20K
|
€
1K
|
€
129K
|
€
89K
|
€
544K
|
|
|
€
731K
|
€
148K
|
€
349K
|
€
781K
|
€
384K
|
€
297K
|
€
105K
|
€
-2,78M
|
€
618K
|
€
181K
|
€
-1,45M
|
€
-780K
|
|
|
|
|
|
|
|
|
|
|
€
5,36M
|
€
4,63M
|
€
4,49M
|
€
4,14M
|
€
3,36M
|
€
2,97M
|
€
2,68M
|
€
2,57M
|
€
6,74M
|
€
6,12M
|
€
5,94M
|
€
7,39M
|
€
8,17M
|
€
8,17M
|
€
100K
|
€
100K
|
€
100K
|
€
100K
|
€
100K
|
€
100K
|
|
|
€
766K
|
€
226K
|
€
411K
|
€
988K
|
€
555K
|
€
468K
|
€
287K
|
€
104K
|
€
1,04M
|
€
587K
|
€
286K
|
€
358K
|
€
542K
|
€
911K
|
€
4K
|
€
4K
|
€
4K
|
€
4K
|
€
4K
|
€
4K
|
|
|
|
|
€
471
|
€
1K
|
|
€
2K
|
|
€
160K
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Rémunérations et charges sociales
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Dividendes
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Taux de distribution
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
€
586K
|
€
-8K
|
€
198K
|
€
721K
|
€
402K
|
€
332K
|
€
164K
|
€
-3,67M
|
€
728K
|
€
301K
|
€
-1,32M
|
€
-625K
|
€
147K
|
€
526K
|
|
|
|
|
|
|
|
|
€
586K
|
€
-8K
|
€
198K
|
€
721K
|
€
402K
|
€
332K
|
€
164K
|
€
-2,69M
|
€
728K
|
€
301K
|
€
-1,32M
|
€
-625K
|
€
147K
|
€
526K
|
|
|
|
|
|
|
|
|
€
731K
|
€
148K
|
€
349K
|
€
781K
|
€
384K
|
€
297K
|
€
105K
|
€
-2,78M
|
€
618K
|
€
181K
|
€
-1,45M
|
€
-780K
|
|
|
|
|
|
|
|
|
|
|
Capex
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
€
3K
|
€
2K
|
€
2K
|
€
716K
|
€
2,78M
|
€
31K
|
€
35K
|
€
404K
|
€
199K
|
€
15K
|
€
13K
|
€
455K
|
€
271K
|
€
329K
|
€
327K
|
€
24K
|
€
10K
|
€
194K
|
€
767K
|
€
339K
|
|
|
€
731K
|
€
148K
|
€
349K
|
€
781K
|
€
384K
|
€
297K
|
€
105K
|
€
-3,77M
|
€
618K
|
€
181K
|
€
-1,45M
|
€
-780K
|
|
|
|
|
|
|
|
|
|
|
€
128K
|
€
1,20M
|
€
1,20M
|
€
1,10M
|
€
3,36M
|
€
2,97M
|
€
2,68M
|
€
2,63M
|
€
6,80M
|
€
6,18M
|
€
6,00M
|
€
7,45M
|
€
8,23M
|
€
8,23M
|
€
8,22M
|
€
6,96M
|
€
6,30M
|
€
5,31M
|
€
3,45M
|
€
2,27M
|
|
|
1,32
|
291,89
|
633,64
|
2,05
|
2,83
|
4,65
|
1,87
|
1,52
|
2,14
|
1,90
|
1,88
|
1,90
|
2,14
|
2,20
|
2,19
|
2,14
|
2,06
|
1,85
|
1,57
|
1,41
|
|
|
0,19
|
2,49
|
5,10
|
0,70
|
1,52
|
0,05
|
0,22
|
0,21
|
0,15
|
0,10
|
0,10
|
0,15
|
0,11
|
0,12
|
0,22
|
0,09
|
0,07
|
0,11
|
0,18
|
0,09
|
|
|
14,34
|
1 585,62
|
2 363,10
|
4,93
|
2,83
|
4,65
|
1,87
|
1,52
|
2,14
|
1,90
|
1,88
|
1,90
|
2,14
|
2,21
|
2,19
|
2,14
|
2,06
|
1,85
|
1,57
|
1,41
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
€
5,77M
|
€
4,64M
|
€
4,49M
|
€
5,19M
|
€
5,19M
|
€
3,79M
|
€
5,75M
|
€
7,71M
|
€
12,76M
|
€
13,03M
|
€
12,85M
|
€
15,70M
|
€
15,47M
|
€
15,07M
|
€
15,15M
|
€
13,96M
|
€
13,16M
|
€
12,46M
|
€
10,21M
|
€
8,50M
|
|
|
€
402K
|
€
4K
|
€
2K
|
€
1,05M
|
€
1,84M
|
€
814K
|
€
3,07M
|
€
5,14M
|
€
6,02M
|
€
6,91M
|
€
6,90M
|
€
8,31M
|
€
7,30M
|
€
6,90M
|
€
15,05M
|
€
13,86M
|
€
13,06M
|
€
12,36M
|
€
10,11M
|
€
8,40M
|
|
|
€
402K
|
€
3K
|
€
2K
|
€
1,05M
|
€
1,84M
|
€
814K
|
€
3,07M
|
€
5,08M
|
€
5,96M
|
€
6,85M
|
€
6,85M
|
€
8,25M
|
€
7,24M
|
€
6,83M
|
€
6,92M
|
€
6,10M
|
€
5,95M
|
€
6,25M
|
€
6,07M
|
€
5,53M
|
|
|
|
|
|
|
|
|
€
165
|
€
59K
|
€
59K
|
€
59K
|
€
59K
|
€
59K
|
€
59K
|
€
59K
|
€
8,12M
|
€
7,76M
|
€
7,11M
|
€
6,12M
|
€
4,04M
|
€
2,87M
|
|
|
93,03%
|
99,91%
|
99,96%
|
79,71%
|
64,61%
|
78,50%
|
46,56%
|
33,34%
|
52,81%
|
47,00%
|
46,26%
|
47,09%
|
52,83%
|
54,24%
|
0,66%
|
0,72%
|
0,76%
|
0,80%
|
0,98%
|
1,18%
|
|
|
|
|
|
|
|
|
0
|
0,02
|
0,01
|
0,01
|
0,01
|
0,01
|
0,01
|
0,01
|
81,19
|
77,65
|
71,12
|
61,16
|
40,45
|
28,66
|
|
|
0,69
|
|
0,01
|
1,46
|
4,58
|
2,45
|
18,68
|
|
8,28
|
22,96
|
|
|
49,62
|
13,12
|
|
|
|
|
|
|
|
|
Interest Coverage Ratio
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
13,62%
|
3,19%
|
7,78%
|
18,88%
|
11,45%
|
10,00%
|
3,94%
|
-146,80%
|
9,16%
|
2,96%
|
-24,43%
|
-10,54%
|
|
|
|
|
|
|
|
|
|
|
13,62%
|
3,19%
|
7,78%
|
18,88%
|
11,45%
|
10,00%
|
3,94%
|
-108,30%
|
9,16%
|
2,96%
|
-24,43%
|
-10,54%
|
|
|
|
|
|
|
|
|
|
|
12,67
|
3,18
|
7,78
|
15,05
|
7,40
|
7,85
|
1,83
|
-36,11
|
4,84
|
1,39
|
-11,30
|
-4,97
|
|
|
|
|
|
|
|
|
|
|
13,62
|
3,19
|
7,78
|
18,88
|
11,45
|
10,00
|
3,94
|
-108,30
|
9,16
|
2,96
|
-24,43
|
-10,54
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
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
|
0
|
0
|
0
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Employés
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Coût salarial par employé
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|