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)">
|
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
€
3K
|
€
-295
|
€
3K
|
€
1K
|
€
821
|
€
3K
|
€
532
|
€
326K
|
€
20K
|
€
19K
|
€
26K
|
€
24K
|
€
27K
|
€
27K
|
€
23K
|
€
19K
|
€
18K
|
€
18K
|
€
39K
|
€
26K
|
|
|
€
-9K
|
€
-11K
|
€
-8K
|
€
-10K
|
€
15K
|
€
-6K
|
€
-9K
|
€
214K
|
€
-909
|
€
-2K
|
€
3K
|
€
-603
|
€
2K
|
€
1K
|
€
-4K
|
€
-10K
|
€
-13K
|
€
13K
|
€
-3K
|
€
-10K
|
|
|
€
252K
|
€
261K
|
€
272K
|
€
281K
|
€
290K
|
€
276K
|
€
282K
|
€
365K
|
€
151K
|
€
152K
|
€
155K
|
€
152K
|
€
153K
|
€
151K
|
€
150K
|
€
154K
|
€
163K
|
€
176K
|
€
163K
|
€
167K
|
|
|
€
12K
|
€
11K
|
€
13K
|
€
13K
|
€
12K
|
€
16K
|
€
14K
|
€
364K
|
€
22K
|
€
21K
|
€
27K
|
€
25K
|
€
28K
|
€
27K
|
€
24K
|
€
21K
|
€
21K
|
€
20K
|
€
31K
|
€
23K
|
|
|
|
|
|
|
€
47K
|
|
|
|
|
|
|
|
|
|
|
|
|
|
€
855
|
€
384
|
|
|
Rémunérations et charges sociales
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Dividendes
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Taux de distribution
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
€
1K
|
€
-741
|
€
2K
|
€
705
|
€
36
|
€
3K
|
€
-579
|
€
324K
|
€
18K
|
€
17K
|
€
23K
|
€
22K
|
€
25K
|
€
25K
|
€
21K
|
€
18K
|
€
17K
|
€
16K
|
€
36K
|
€
24K
|
|
|
€
-9K
|
€
-11K
|
€
-8K
|
€
-10K
|
€
-10K
|
€
-7K
|
€
-11K
|
€
306K
|
€
716
|
€
-264
|
€
6K
|
€
4K
|
€
8K
|
€
7K
|
€
3K
|
€
-2K
|
€
-4K
|
€
-5K
|
€
15K
|
€
5K
|
|
|
€
-9K
|
€
-11K
|
€
-8K
|
€
-10K
|
€
183K
|
€
-1K
|
€
-5K
|
€
1K
|
€
-909
|
€
-2K
|
€
3K
|
€
-603
|
€
2K
|
€
1K
|
€
-4K
|
€
-10K
|
€
-13K
|
€
13K
|
€
-3K
|
€
-10K
|
|
|
€
0
|
€
0
|
€
0
|
€
0
|
€
0
|
€
3K
|
€
4K
|
€
203K
|
€
0
|
€
675
|
€
0
|
€
0
|
€
0
|
€
0
|
€
0
|
€
0
|
€
3K
|
€
-161K
|
€
35K
|
€
121K
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
€
1K
|
€
5
|
€
2K
|
€
69
|
€
46K
|
€
47K
|
€
56K
|
€
85K
|
€
4K
|
€
283
|
€
2K
|
€
2K
|
€
3K
|
€
741
|
€
372
|
€
924
|
€
3K
|
€
12K
|
€
2K
|
€
15K
|
|
|
€
1K
|
€
-785
|
€
2K
|
€
636
|
€
25K
|
€
4K
|
€
565
|
€
232K
|
€
16K
|
€
15K
|
€
20K
|
€
17K
|
€
19K
|
€
18K
|
€
13K
|
€
10K
|
€
8K
|
€
33K
|
€
17K
|
€
9K
|
|
|
€
-6K
|
€
-7K
|
€
-6K
|
€
-8K
|
€
-9K
|
€
38K
|
€
38K
|
€
54K
|
€
-47K
|
€
-46K
|
€
-43K
|
€
-26K
|
€
-24K
|
€
-24K
|
€
-25K
|
€
-22K
|
€
-15K
|
€
-4K
|
€
-131K
|
€
-96K
|
|
|
0,18
|
0
|
0,23
|
0,01
|
0,84
|
5,42
|
3,14
|
2,72
|
0,08
|
0,01
|
0,05
|
0,08
|
0,10
|
0,03
|
0,02
|
0,04
|
0,18
|
0,73
|
0,01
|
0,14
|
|
|
0,18
|
0
|
0,23
|
0,01
|
0,84
|
5,42
|
3,14
|
2,72
|
0,08
|
0,01
|
0,05
|
0,08
|
0,10
|
0,03
|
0,02
|
0,04
|
0,18
|
0,73
|
0,01
|
0,14
|
|
|
0,18
|
0
|
0,23
|
0,01
|
0,84
|
5,42
|
3,14
|
2,72
|
0,08
|
0,01
|
0,05
|
0,09
|
0,10
|
0,03
|
0,02
|
0,04
|
0,20
|
0,80
|
0,01
|
0,14
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
€
259K
|
€
268K
|
€
280K
|
€
289K
|
€
345K
|
€
356K
|
€
373K
|
€
491K
|
€
226K
|
€
239K
|
€
258K
|
€
275K
|
€
292K
|
€
308K
|
€
325K
|
€
342K
|
€
364K
|
€
390K
|
€
562K
|
€
562K
|
|
|
€
7K
|
€
7K
|
€
8K
|
€
8K
|
€
55K
|
€
9K
|
€
18K
|
€
37K
|
€
74K
|
€
87K
|
€
103K
|
€
123K
|
€
140K
|
€
157K
|
€
175K
|
€
189K
|
€
201K
|
€
214K
|
€
399K
|
€
395K
|
|
|
€
7K
|
€
7K
|
€
8K
|
€
8K
|
€
55K
|
€
9K
|
€
18K
|
€
31K
|
€
47K
|
€
46K
|
€
45K
|
€
26K
|
€
26K
|
€
25K
|
€
25K
|
€
23K
|
€
17K
|
€
15K
|
€
133K
|
€
109K
|
|
|
|
|
|
|
|
|
|
€
6K
|
€
24K
|
€
41K
|
€
58K
|
€
95K
|
€
114K
|
€
132K
|
€
149K
|
€
166K
|
€
182K
|
€
198K
|
€
266K
|
€
283K
|
|
|
97,34%
|
97,46%
|
97,22%
|
97,23%
|
84,14%
|
77,46%
|
75,65%
|
74,28%
|
67,07%
|
63,61%
|
59,93%
|
55,24%
|
52,15%
|
48,99%
|
46,14%
|
44,85%
|
44,82%
|
45,13%
|
29,07%
|
29,68%
|
|
|
|
|
|
|
|
|
|
0,02
|
0,16
|
0,27
|
0,37
|
0,62
|
0,75
|
0,87
|
1
|
1,08
|
1,12
|
1,12
|
1,63
|
1,70
|
|
|
5,54
|
|
3,98
|
11,33
|
1 533,83
|
3,02
|
|
0,11
|
4,13
|
5,11
|
4,42
|
5,69
|
5,67
|
6,38
|
8,49
|
10,78
|
12,16
|
13,66
|
11,14
|
16,62
|
|
|
Interest Coverage Ratio
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
0,45%
|
-0,30%
|
0,70%
|
0,23%
|
8,55%
|
1,42%
|
0,20%
|
63,54%
|
10,83%
|
9,80%
|
12,79%
|
10,89%
|
12,41%
|
12,04%
|
8,93%
|
6,24%
|
4,71%
|
18,66%
|
10,67%
|
5,17%
|
|
|
-3,60%
|
-4,21%
|
-3,06%
|
-3,41%
|
5,03%
|
-2,25%
|
-3,34%
|
58,55%
|
-0,60%
|
-1,56%
|
1,69%
|
-0,40%
|
1,17%
|
0,67%
|
-2,52%
|
-6,23%
|
-7,90%
|
7,11%
|
-2,07%
|
-6,27%
|
|
|
-3,50
|
-4,10
|
-2,97
|
-3,32
|
4,23
|
-1,74
|
-2,53
|
43,50
|
-0,40
|
-0,99
|
1,01
|
-0,22
|
0,61
|
0,33
|
-1,16
|
-2,80
|
-3,54
|
3,21
|
-0,60
|
-1,86
|
|
|
-3,60
|
-4,21
|
-3,06
|
-3,41
|
5,03
|
-2,25
|
-3,34
|
58,55
|
-0,60
|
-1,56
|
1,69
|
-0,40
|
1,17
|
0,67
|
-2,52
|
-6,23
|
-7,90
|
7,11
|
-2,07
|
-6,27
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Crédit client
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Crédit fournisseur
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Days Sales Outstanding (DSO)
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Days Sales of Inventory (DSI)
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Inventory Turnover Ratio
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Employés
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Coût salarial par employé
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|