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)">
|
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)">
|
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
€
130K
|
€
185K
|
€
26K
|
€
177K
|
€
-77K
|
€
-32K
|
€
66K
|
€
-59K
|
€
-73K
|
€
-93K
|
€
106K
|
€
303K
|
€
11K
|
€
-47K
|
€
1K
|
€
2K
|
€
4K
|
€
8K
|
|
|
€
54K
|
€
175K
|
€
-474
|
€
148K
|
€
-72K
|
€
-37K
|
€
53K
|
€
-84K
|
€
-98K
|
€
-211K
|
€
-14K
|
€
177K
|
€
-135K
|
€
-383K
|
€
-204
|
€
-414
|
€
2K
|
€
4K
|
|
|
€
785K
|
€
731K
|
€
556K
|
€
557K
|
€
408K
|
€
480K
|
€
517K
|
€
464K
|
€
547K
|
€
645K
|
€
857K
|
€
870K
|
€
693K
|
€
828K
|
€
42K
|
€
42K
|
€
42K
|
€
40K
|
|
|
€
92K
|
€
167K
|
€
24K
|
€
157K
|
€
16K
|
€
18K
|
€
63K
|
€
17K
|
€
19K
|
€
23K
|
€
106K
|
€
282K
|
€
44K
|
€
33K
|
€
2K
|
€
3K
|
€
4K
|
€
7K
|
|
|
€
762
|
€
3K
|
€
19K
|
€
64K
|
|
€
3K
|
|
|
|
|
|
|
€
3K
|
|
|
|
|
€
2K
|
|
|
Rémunérations et charges sociales
|
|
€
2K
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Dividendes
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Taux de distribution
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
€
78K
|
€
152K
|
€
3K
|
€
153K
|
€
-81K
|
€
-55K
|
€
55K
|
€
-65K
|
€
-79K
|
€
-97K
|
€
99K
|
€
294K
|
€
9K
|
€
-48K
|
€
999
|
€
2K
|
€
4K
|
€
8K
|
|
|
€
34K
|
€
132K
|
€
-16K
|
€
139K
|
€
-100K
|
€
-66K
|
€
36K
|
€
-111K
|
€
-127K
|
€
-242K
|
€
-45K
|
€
156K
|
€
-63K
|
€
-274K
|
€
999
|
€
2K
|
€
4K
|
€
8K
|
|
|
€
54K
|
€
175K
|
€
-474
|
€
148K
|
€
-72K
|
€
-37K
|
€
53K
|
€
-84K
|
€
-98K
|
€
-211K
|
€
-14K
|
€
177K
|
€
-135K
|
€
-383K
|
€
-204
|
€
-414
|
€
2K
|
€
4K
|
|
|
€
140K
|
€
2K
|
€
89K
|
€
-166K
|
€
49K
|
€
0
|
-
|
€
0
|
€
7K
|
€
15K
|
€
52K
|
€
502K
|
€
5K
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
€
134K
|
€
109K
|
€
145K
|
€
223K
|
€
123K
|
€
253K
|
€
177K
|
€
40K
|
€
220K
|
€
110K
|
€
269K
|
€
202K
|
€
68K
|
€
23K
|
€
14K
|
€
14K
|
€
14K
|
€
12K
|
|
|
€
98K
|
€
195K
|
€
19K
|
€
163K
|
€
-53K
|
€
-26K
|
€
72K
|
€
-37K
|
€
-50K
|
€
-66K
|
€
130K
|
€
315K
|
€
-63K
|
€
-156K
|
€
-204
|
€
-414
|
€
2K
|
€
4K
|
|
|
€
1.67M
|
€
1.74M
|
€
1.66M
|
€
1.73M
|
€
1.41M
|
€
1.38M
|
€
1.47M
|
€
624K
|
€
191K
|
€
-1.45M
|
€
-1.37M
|
€
-1.45M
|
€
-1.26M
|
€
-1.20M
|
€
-82K
|
€
-82K
|
€
-82K
|
€
-84K
|
|
|
1.58
|
1.65
|
1.59
|
1.55
|
1.51
|
1.48
|
1.56
|
1.24
|
1.11
|
0.10
|
0.18
|
0.16
|
0.07
|
0.02
|
0.15
|
0.15
|
0.14
|
0.13
|
|
|
0.05
|
0.06
|
0.12
|
0.27
|
0.06
|
0.10
|
0.11
|
0.03
|
0.15
|
0.10
|
0.18
|
0.16
|
0.07
|
0.02
|
0.15
|
0.16
|
0.16
|
0.14
|
|
|
1.58
|
1.67
|
1.62
|
1.59
|
1.52
|
1.48
|
1.56
|
1.24
|
1.11
|
0.10
|
0.18
|
0.16
|
0.07
|
0.02
|
0.15
|
0.16
|
0.15
|
0.14
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
€
6.50M
|
€
6.31M
|
€
6.36M
|
€
6.72M
|
€
6.18M
|
€
6.24M
|
€
6.11M
|
€
5.21M
|
€
3.94M
|
€
2.26M
|
€
2.52M
|
€
2.59M
|
€
2.05M
|
€
2.05M
|
€
139K
|
€
138K
|
€
138K
|
€
137K
|
|
|
€
5.71M
|
€
5.58M
|
€
5.81M
|
€
6.16M
|
€
5.77M
|
€
5.75M
|
€
5.59M
|
€
4.74M
|
€
3.39M
|
€
1.62M
|
€
1.67M
|
€
1.72M
|
€
1.36M
|
€
1.22M
|
€
97K
|
€
97K
|
€
95K
|
€
97K
|
|
|
€
2.85M
|
€
2.65M
|
€
2.76M
|
€
3.07M
|
€
2.74M
|
€
2.87M
|
€
2.64M
|
€
2.57M
|
€
1.69M
|
€
1.62M
|
€
1.67M
|
€
1.72M
|
€
1.36M
|
€
1.18M
|
€
97K
|
€
93K
|
€
92K
|
€
93K
|
|
|
€
2.86M
|
€
2.90M
|
€
3.01M
|
€
3.00M
|
€
3.01M
|
€
2.89M
|
€
2.94M
|
€
2.17M
|
€
1.70M
|
|
|
|
|
|
|
|
|
|
|
|
12.08%
|
11.58%
|
8.74%
|
8.29%
|
6.6%
|
7.7%
|
8.47%
|
8.91%
|
13.9%
|
28.52%
|
33.97%
|
33.59%
|
33.84%
|
40.38%
|
30.1%
|
30.27%
|
30.75%
|
29.25%
|
|
|
3.64
|
3.96
|
5.40
|
5.39
|
7.39
|
6.01
|
5.70
|
4.68
|
3.11
|
|
|
|
|
|
|
|
|
|
|
|
73.14
|
36.64
|
1,703.67
|
40.15
|
|
|
101.80
|
|
|
|
16.80
|
5.86
|
159.35
|
|
96.96
|
62.76
|
26.60
|
12.78
|
|
|
Interest Coverage Ratio
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
12.5%
|
26.65%
|
3.33%
|
29.23%
|
-13.05%
|
-5.36%
|
13.93%
|
-8.07%
|
-9.12%
|
-10.29%
|
15.18%
|
36.2%
|
-9.04%
|
-18.87%
|
-0.49%
|
-0.99%
|
5.61%
|
9.7%
|
|
|
6.93%
|
23.92%
|
-0.09%
|
26.68%
|
-17.69%
|
-7.66%
|
10.3%
|
-18.02%
|
-17.92%
|
-32.72%
|
-1.6%
|
20.33%
|
-19.4%
|
-46.26%
|
-0.49%
|
-0.99%
|
5.61%
|
9.7%
|
|
|
0.84
|
2.77
|
-0.01
|
2.21
|
-1.17
|
-0.59
|
0.87
|
-1.60
|
-2.49
|
-9.33
|
-0.54
|
6.83
|
-6.57
|
-18.68
|
-0.15
|
-0.30
|
1.72
|
2.84
|
|
|
6.93
|
23.92
|
-0.09
|
26.68
|
-17.69
|
-7.66
|
10.30
|
-18.02
|
-17.92
|
-32.72
|
-1.60
|
20.33
|
-19.40
|
-46.26
|
-0.49
|
-0.99
|
5.61
|
9.70
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Crédit client
|
|
|
|
|
|
|
|
|
|
|
|
|
148.34
|
|
|
|
|
|
|
Crédit fournisseur
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Days Sales Outstanding (DSO)
|
|
|
|
|
|
|
|
|
|
|
|
|
148.34
|
|
|
|
|
|
|
Days Sales of Inventory (DSI)
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
0.00
|
0.00
|
0.00
|
0.00
|
0.00
|
0.00
|
0.00
|
0.00
|
0.00
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Employés
|
|
0.50
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Coût salarial par employé
|
|
€
4K
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|