T
|
max) max = w;
}
}
const wClamped = Math.max(120, Math.min(800, max));
colWidths[''] = wClamped;
save && save();
})(event)">
|
2026
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)">
|
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
€
-4K
|
€
-2K
|
€
-232
|
€
-57
|
€
-55
|
€
3K
|
€
-54
|
€
-53
|
€
-213
|
€
17K
|
€
-4K
|
€
-4K
|
€
-2K
|
€
1K
|
€
-5K
|
€
-1K
|
€
-4K
|
€
-1K
|
|
|
€
-9K
|
€
-7K
|
€
-7K
|
€
-627
|
€
-592
|
€
3K
|
€
-752
|
€
-743
|
€
-900
|
€
16K
|
€
-4K
|
€
25K
|
€
-3K
|
€
626
|
€
-16K
|
€
-12K
|
€
-14K
|
€
-12K
|
|
|
€
-22K
|
€
-13K
|
€
-6K
|
€
1K
|
€
2K
|
€
2K
|
€
-85
|
€
667
|
€
1K
|
€
2K
|
€
-13K
|
€
-9K
|
€
-34K
|
€
-31K
|
€
-32K
|
€
-16K
|
€
-4K
|
€
11K
|
|
|
-
|
-
|
-
|
€
54
|
€
69
|
€
2K
|
-
|
€
24
|
€
60
|
€
15K
|
-
|
-
|
-
|
€
741
|
-
|
-
|
-
|
€
437
|
|
|
Impôts
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Rémunérations et charges sociales
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Dividendes
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Taux de distribution
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
€
-4K
|
€
-3K
|
€
-3K
|
€
-405
|
€
-402
|
€
3K
|
€
-602
|
€
-600
|
€
-761
|
€
16K
|
€
-4K
|
€
-4K
|
€
-3K
|
€
748
|
€
-6K
|
€
-2K
|
€
-5K
|
€
-2K
|
|
|
€
-8K
|
€
-7K
|
€
-7K
|
€
-405
|
€
-402
|
€
3K
|
€
-602
|
€
-600
|
€
-761
|
€
16K
|
€
-4K
|
€
-4K
|
€
-3K
|
€
748
|
€
-6K
|
€
-2K
|
€
-5K
|
€
-2K
|
|
|
€
-9K
|
€
-7K
|
€
-7K
|
€
-627
|
€
-592
|
€
3K
|
€
-752
|
€
-743
|
€
-900
|
€
16K
|
€
-4K
|
€
25K
|
€
-3K
|
€
626
|
€
-16K
|
€
-12K
|
€
-14K
|
€
-12K
|
|
|
-
|
-
|
|
|
|
|
|
|
|
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
€
629
|
€
689
|
€
2K
|
€
1K
|
€
8K
|
€
117
|
€
185
|
€
237
|
€
62
|
€
12
|
€
499
|
€
1K
|
€
92
|
€
232
|
|
€
4K
|
€
5K
|
€
21K
|
|
|
€
-5K
|
€
-3K
|
€
-3K
|
€
-627
|
€
-592
|
€
3K
|
€
-752
|
€
-743
|
€
-900
|
€
16K
|
€
-4K
|
€
25K
|
€
-3K
|
€
626
|
€
-16K
|
€
-12K
|
€
-14K
|
€
-12K
|
|
|
€
-30K
|
€
-25K
|
€
-22K
|
|
€
2K
|
€
2K
|
€
-3K
|
€
-2K
|
€
-1K
|
€
-508
|
€
-14K
|
€
-9K
|
€
-36K
|
€
-33K
|
|
€
-17K
|
€
-5K
|
€
9K
|
|
|
0.09
|
0.08
|
0.14
|
|
1.32
|
1.17
|
0.07
|
0.99
|
0.04
|
0.02
|
0.04
|
0.10
|
0.00
|
0.01
|
|
0.18
|
0.46
|
1.80
|
|
|
0.09
|
0.08
|
0.14
|
|
1.32
|
1.17
|
0.07
|
0.99
|
0.04
|
0.02
|
0.04
|
0.10
|
0.00
|
0.01
|
|
0.18
|
0.46
|
1.80
|
|
|
0.09
|
0.08
|
0.14
|
|
1.32
|
1.17
|
0.07
|
0.99
|
0.04
|
0.02
|
0.04
|
0.10
|
0.00
|
0.01
|
|
0.18
|
0.46
|
1.80
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
€
11K
|
€
14K
|
€
20K
|
€
1K
|
€
8K
|
€
17K
|
€
3K
|
€
253K
|
€
3K
|
€
3K
|
€
246K
|
€
247K
|
€
247K
|
€
247K
|
€
247K
|
€
251K
|
€
251K
|
€
267K
|
|
|
€
33K
|
€
27K
|
€
25K
|
|
€
6K
|
€
15K
|
€
3K
|
€
252K
|
€
1K
|
€
520
|
€
260K
|
€
256K
|
€
281K
|
€
278K
|
€
279K
|
€
266K
|
€
255K
|
€
257K
|
|
|
€
33K
|
€
27K
|
€
25K
|
|
€
6K
|
€
15K
|
€
3K
|
€
252K
|
€
1K
|
€
520
|
€
14K
|
€
11K
|
€
36K
|
€
33K
|
€
33K
|
€
21K
|
€
10K
|
€
12K
|
|
|
|
|
|
|
|
|
|
|
|
|
€
245K
|
€
245K
|
€
245K
|
€
245K
|
€
245K
|
€
245K
|
€
245K
|
€
245K
|
|
|
-204.65%
|
-91.34%
|
-29.83%
|
100%
|
24.17%
|
14.55%
|
-3.16%
|
0.26%
|
48.95%
|
81.62%
|
-5.48%
|
-3.76%
|
-13.83%
|
-12.59%
|
-12.86%
|
-6.32%
|
-1.55%
|
3.96%
|
|
|
|
|
|
|
|
|
|
|
|
|
-18.18
|
-26.45
|
-7.18
|
-7.89
|
-7.73
|
-15.51
|
-63.06
|
23.15
|
|
|
|
|
|
|
|
5.54
|
|
|
|
0.03
|
|
|
|
371.75
|
|
|
|
|
|
|
Interest Coverage Ratio
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
22.67%
|
24.57%
|
53.35%
|
-49.99%
|
-31.49%
|
103.43%
|
885.5%
|
-111.44%
|
-63.81%
|
684.32%
|
31.26%
|
-268.12%
|
8.9%
|
-2.01%
|
50.14%
|
75.41%
|
372.42%
|
-111.9%
|
|
|
40.77%
|
55.13%
|
121.47%
|
-49.99%
|
-31.49%
|
103.43%
|
885.5%
|
-111.44%
|
-63.81%
|
684.32%
|
31.26%
|
-268.12%
|
8.9%
|
-2.01%
|
50.14%
|
75.41%
|
372.42%
|
-111.9%
|
|
|
-83.44
|
-50.36
|
-36.23
|
-49.99
|
-7.61
|
15.05
|
-27.99
|
-0.29
|
-31.24
|
558.54
|
-1.71
|
10.09
|
-1.23
|
0.25
|
-6.45
|
-4.76
|
-5.76
|
-4.43
|
|
|
40.77
|
55.13
|
121.47
|
-49.99
|
-31.49
|
103.43
|
885.50
|
-111.44
|
-63.81
|
684.32
|
31.26
|
-268.12
|
8.90
|
-2.01
|
50.14
|
75.41
|
372.42
|
-111.90
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Crédit client
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Crédit fournisseur
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Days Sales Outstanding (DSO)
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Days Sales of Inventory (DSI)
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Inventory Turnover Ratio
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Employés
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Coût salarial par employé
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|