T&
|
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)">
|
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
€
77K
|
€
85K
|
€
45K
|
€
46K
|
€
140K
|
€
55K
|
€
54K
|
€
18K
|
€
78K
|
|
€
91K
|
€
256K
|
€
253K
|
€
240K
|
€
330K
|
€
134K
|
€
118K
|
€
108K
|
€
117K
|
€
100K
|
|
|
€
828
|
€
9K
|
€
-47K
|
€
224K
|
€
45K
|
€
-37K
|
€
-41K
|
€
-1K
|
€
2K
|
€
-4K
|
€
-155K
|
€
77K
|
€
80K
|
€
48K
|
€
129K
|
€
7K
|
€
2K
|
€
557
|
€
4K
|
€
5K
|
|
|
€
1,03M
|
€
1,03M
|
€
1,02M
|
€
1,07M
|
€
844K
|
€
796K
|
€
833K
|
€
874K
|
€
875K
|
€
874K
|
€
878K
|
€
1,03M
|
€
955K
|
€
875K
|
€
827K
|
€
699K
|
€
691K
|
€
690K
|
€
489K
|
€
485K
|
|
|
€
105K
|
€
112K
|
€
77K
|
€
88K
|
€
151K
|
€
76K
|
€
77K
|
€
46K
|
€
99K
|
€
107K
|
€
109K
|
€
251K
|
€
236K
|
€
191K
|
€
261K
|
€
119K
|
€
121K
|
€
112K
|
€
95K
|
€
86K
|
|
|
€
5K
|
€
5K
|
€
4K
|
€
2K
|
€
5K
|
€
6K
|
€
4K
|
€
1K
|
€
9K
|
€
10K
|
€
10K
|
€
13K
|
€
16K
|
€
35K
|
€
77K
|
€
21K
|
€
15K
|
€
12K
|
€
7K
|
€
8K
|
|
|
Rémunérations et charges sociales
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Dividendes
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Taux de distribution
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
€
71K
|
€
80K
|
€
39K
|
€
40K
|
€
135K
|
€
49K
|
€
49K
|
€
10K
|
€
72K
|
€
81K
|
€
84K
|
€
244K
|
€
241K
|
€
201K
|
€
281K
|
€
127K
|
€
111K
|
€
101K
|
€
107K
|
€
94K
|
|
|
€
-22
|
€
9K
|
€
-46K
|
€
-19K
|
€
67K
|
€
-20K
|
€
-22K
|
€
-69K
|
€
6K
|
€
16K
|
€
20K
|
€
169K
|
€
173K
|
€
132K
|
€
225K
|
€
62K
|
€
58K
|
€
51K
|
€
61K
|
€
50K
|
|
|
€
6K
|
€
14K
|
€
-42K
|
€
225K
|
€
47K
|
€
-36K
|
€
-40K
|
€
-90K
|
€
3K
|
€
-3K
|
€
-154K
|
€
78K
|
€
81K
|
€
49K
|
€
97K
|
€
7K
|
€
2K
|
€
557
|
€
2K
|
€
3K
|
|
|
€
3K
|
€
24K
|
€
3K
|
€
453K
|
€
7K
|
|
|
€
-24K
|
€
25K
|
€
12K
|
€
6K
|
€
60K
|
€
20K
|
€
151K
|
€
52K
|
€
60K
|
€
16K
|
€
18K
|
€
35K
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
€
803
|
€
8K
|
€
44K
|
€
149K
|
€
61K
|
€
8K
|
€
7K
|
€
82K
|
€
6K
|
€
8K
|
€
76K
|
€
659
|
€
17K
|
€
10K
|
€
144K
|
|
€
5K
|
€
4K
|
€
4K
|
|
|
|
€
72K
|
€
80K
|
€
38K
|
€
283K
|
€
114K
|
€
32K
|
€
30K
|
€
77K
|
€
68K
|
€
60K
|
€
-91K
|
€
152K
|
€
148K
|
€
116K
|
€
185K
|
€
73K
|
€
55K
|
€
51K
|
€
50K
|
€
49K
|
|
|
€
-277K
|
€
-455K
|
€
-480K
|
€
-484K
|
€
-462K
|
€
-373K
|
€
-407K
|
€
-380K
|
€
-527K
|
€
-568K
|
€
-611K
|
€
-1,09M
|
€
-1,13M
|
€
-1,20M
|
€
-1,11M
|
€
-1,26M
|
€
-582K
|
€
-583K
|
€
-779K
|
€
-759K
|
|
|
0,09
|
0,07
|
0,13
|
0,31
|
0,24
|
0,11
|
0,07
|
0,24
|
0,06
|
0,06
|
0,15
|
0,04
|
0,05
|
0,06
|
0,20
|
0,04
|
0,09
|
0,07
|
0,07
|
0,05
|
|
|
0,09
|
0,07
|
0,13
|
0,31
|
0,24
|
0,11
|
0,07
|
0,24
|
0,06
|
0,06
|
0,15
|
0,04
|
0,05
|
0,06
|
0,20
|
0,04
|
0,09
|
0,07
|
0,07
|
0,05
|
|
|
0,09
|
0,07
|
0,13
|
0,31
|
0,24
|
0,11
|
0,08
|
0,25
|
0,06
|
0,06
|
0,15
|
0,04
|
0,05
|
0,06
|
0,20
|
0,04
|
0,09
|
0,07
|
0,07
|
0,06
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
€
1,38M
|
€
1,57M
|
€
1,65M
|
€
1,89M
|
€
1,56M
|
€
1,30M
|
€
1,38M
|
€
1,43M
|
€
1,45M
|
€
1,49M
|
€
1,61M
|
€
2,18M
|
€
2,22M
|
€
2,29M
|
€
2,41M
|
€
2,19M
|
€
1,54M
|
€
1,57M
|
€
1,61M
|
€
1,61M
|
|
|
€
306K
|
€
489K
|
€
580K
|
€
764K
|
€
666K
|
€
449K
|
€
486K
|
€
500K
|
€
562K
|
€
606K
|
€
720K
|
€
1,14M
|
€
1,25M
|
€
1,40M
|
€
1,57M
|
€
1,49M
|
€
849K
|
€
877K
|
€
1,12M
|
€
1,12M
|
|
|
€
306K
|
€
487K
|
€
550K
|
€
704K
|
€
587K
|
€
402K
|
€
422K
|
€
478K
|
€
562K
|
€
606K
|
€
720K
|
€
1,13M
|
€
1,19M
|
€
1,28M
|
€
1,40M
|
€
1,32M
|
€
638K
|
€
628K
|
€
834K
|
€
800K
|
|
|
-
|
€
2K
|
€
30K
|
€
60K
|
€
61K
|
€
31K
|
€
46K
|
|
|
|
|
€
7K
|
€
61K
|
€
113K
|
€
167K
|
€
168K
|
€
211K
|
€
249K
|
€
286K
|
€
322K
|
|
|
74,42%
|
65,63%
|
61,77%
|
56,63%
|
53,96%
|
61,12%
|
60,51%
|
61,00%
|
60,33%
|
58,50%
|
54,46%
|
47,27%
|
43,09%
|
38,27%
|
34,33%
|
31,95%
|
44,88%
|
44,02%
|
30,39%
|
30,13%
|
|
|
0
|
0
|
0,03
|
0,06
|
0,07
|
0,04
|
0,05
|
|
|
|
|
0,01
|
0,06
|
0,13
|
0,20
|
0,24
|
0,31
|
0,36
|
0,59
|
0,66
|
|
|
4,29
|
6,14
|
14,85
|
19,31
|
4,94
|
9,07
|
10,01
|
49,28
|
7,79
|
7,48
|
8,62
|
4,66
|
5,18
|
6,96
|
5,57
|
11,72
|
7,68
|
8,67
|
10,46
|
11,91
|
|
|
Interest Coverage Ratio
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
6,99%
|
7,72%
|
3,75%
|
26,46%
|
13,45%
|
4,05%
|
3,55%
|
8,86%
|
7,72%
|
6,90%
|
-10,33%
|
14,76%
|
15,54%
|
13,30%
|
22,36%
|
10,38%
|
7,94%
|
7,35%
|
10,31%
|
10,12%
|
|
|
0,08%
|
0,88%
|
-4,60%
|
20,93%
|
5,38%
|
-4,69%
|
-4,88%
|
-0,15%
|
0,18%
|
-0,51%
|
-17,60%
|
7,49%
|
8,40%
|
5,44%
|
15,54%
|
1,06%
|
0,27%
|
0,08%
|
0,78%
|
1,06%
|
|
|
0,06
|
0,58
|
-2,84
|
11,85
|
2,90
|
-2,86
|
-2,95
|
-0,09
|
0,11
|
-0,30
|
-9,59
|
3,54
|
3,62
|
2,08
|
5,34
|
0,34
|
0,12
|
0,04
|
0,24
|
0,32
|
|
|
0,08
|
0,88
|
-4,60
|
20,93
|
5,38
|
-4,69
|
-4,88
|
-0,15
|
0,18
|
-0,51
|
-17,60
|
7,49
|
8,40
|
5,44
|
15,54
|
1,06
|
0,27
|
0,08
|
0,78
|
1,06
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Crédit client
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Crédit fournisseur
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Days Sales Outstanding (DSO)
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Days Sales of Inventory (DSI)
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Inventory Turnover Ratio
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Employés
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Coût salarial par employé
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|