W
|
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)">
|
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
€
374K
|
€
339K
|
€
366K
|
€
327K
|
€
279K
|
€
219K
|
€
264K
|
€
309K
|
€
252K
|
€
259K
|
€
200K
|
€
21K
|
€
-18K
|
€
31K
|
€
35K
|
€
50K
|
€
78K
|
€
51K
|
€
82K
|
€
134K
|
|
|
€
271K
|
€
-38K
|
€
4K
|
€
46K
|
€
65K
|
€
1K
|
€
30K
|
€
148K
|
€
127K
|
€
145K
|
€
87K
|
€
-67K
|
€
-93K
|
€
-39K
|
€
-34K
|
€
-21K
|
€
7K
|
€
-19K
|
€
3K
|
€
60K
|
|
|
€
7.66M
|
€
196K
|
€
234K
|
€
230K
|
€
184K
|
€
118K
|
€
117K
|
€
87K
|
€
-61K
|
€
-188K
|
€
-333K
|
€
-420K
|
€
-353K
|
€
-260K
|
€
-222K
|
€
-188K
|
€
-166K
|
€
-173K
|
€
-154K
|
€
-158K
|
|
|
€
635K
|
€
230K
|
€
253K
|
€
255K
|
€
221K
|
€
120K
|
€
207K
|
€
236K
|
€
169K
|
€
176K
|
€
123K
|
€
3K
|
-
|
€
20K
|
€
24K
|
€
32K
|
€
52K
|
€
33K
|
€
63K
|
€
107K
|
|
|
€
227K
|
€
122K
|
€
88K
|
€
107K
|
€
92K
|
€
71K
|
€
76K
|
€
75K
|
€
65K
|
€
12K
|
€
55K
|
€
2K
|
€
3K
|
€
128
|
|
€
5K
|
€
13K
|
€
13K
|
€
7K
|
€
20K
|
|
|
Rémunérations et charges sociales
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Dividendes
|
€
140K
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Taux de distribution
|
51.64%
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
€
360K
|
€
316K
|
€
348K
|
€
309K
|
€
269K
|
€
164K
|
€
255K
|
€
293K
|
€
239K
|
€
249K
|
€
175K
|
€
4K
|
€
-27K
|
€
27K
|
€
32K
|
€
46K
|
€
74K
|
€
46K
|
€
76K
|
€
130K
|
|
|
€
-70K
|
€
-18K
|
€
39K
|
€
47K
|
€
68K
|
€
4K
|
€
37K
|
€
163K
|
€
134K
|
€
151K
|
€
108K
|
€
-66K
|
€
-92K
|
€
-39K
|
€
-34K
|
€
-21K
|
€
8K
|
€
-19K
|
€
4K
|
€
61K
|
|
|
€
271K
|
€
-38K
|
€
4K
|
€
46K
|
€
65K
|
€
1K
|
€
30K
|
€
148K
|
€
127K
|
€
145K
|
€
87K
|
€
-67K
|
€
-93K
|
€
-39K
|
€
-34K
|
€
-21K
|
€
7K
|
€
-19K
|
€
3K
|
€
60K
|
|
|
€
1.14M
|
€
606K
|
€
175K
|
€
976K
|
€
672K
|
€
521K
|
€
1.07M
|
€
220K
|
€
87K
|
€
223K
|
€
8K
|
€
138K
|
€
0
|
€
0
|
€
-720
|
€
43K
|
€
21K
|
€
55K
|
€
69K
|
€
106K
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
€
41K
|
€
28K
|
€
29K
|
€
31K
|
€
54K
|
€
36K
|
€
33K
|
€
27K
|
€
26K
|
€
51K
|
€
137K
|
€
2K
|
|
€
586
|
€
222
|
€
625
|
€
893
|
€
3K
|
€
3K
|
€
50K
|
|
|
€
701K
|
€
295K
|
€
313K
|
€
308K
|
€
266K
|
€
161K
|
€
248K
|
€
278K
|
€
232K
|
€
243K
|
€
155K
|
€
3K
|
€
-27K
|
€
27K
|
€
32K
|
€
46K
|
€
74K
|
€
46K
|
€
76K
|
€
129K
|
|
|
€
74K
|
€
-2.99M
|
€
-2.70M
|
€
-2.82M
|
€
-2.18M
|
€
-1.78M
|
€
-1.42M
|
€
-453K
|
€
-185K
|
€
-170K
|
€
-9K
|
€
-248K
|
€
-19K
|
€
-424K
|
€
-471K
|
€
-504K
|
€
-459K
|
€
-4K
|
€
84K
|
€
156K
|
|
|
1.05
|
0.02
|
0.09
|
0.07
|
0.14
|
0.05
|
0.10
|
0.34
|
0.60
|
0.63
|
0.96
|
0.31
|
0.74
|
0.02
|
0.02
|
0.05
|
0.10
|
0.76
|
13.01
|
4.84
|
|
|
1.15
|
0.02
|
0.09
|
0.07
|
0.14
|
0.05
|
0.11
|
0.36
|
0.66
|
0.63
|
1.16
|
0.32
|
0.74
|
0.02
|
0.02
|
0.05
|
0.10
|
0.76
|
13.01
|
4.79
|
|
|
1.09
|
0.02
|
0.09
|
0.07
|
0.14
|
0.05
|
0.11
|
0.35
|
0.63
|
0.63
|
1.05
|
0.31
|
0.74
|
0.02
|
0.02
|
0.05
|
0.10
|
0.76
|
13.01
|
4.84
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
€
10.42M
|
€
3.28M
|
€
3.20M
|
€
3.28M
|
€
2.73M
|
€
1.99M
|
€
1.70M
|
€
909K
|
€
974K
|
€
1.12M
|
€
1.07M
|
€
1.28M
|
€
526K
|
€
548K
|
€
612K
|
€
695K
|
€
746K
|
€
752K
|
€
841K
|
€
950K
|
|
|
€
2.76M
|
€
3.09M
|
€
2.97M
|
€
3.05M
|
€
2.55M
|
€
1.87M
|
€
1.58M
|
€
822K
|
€
1.04M
|
€
1.31M
|
€
1.40M
|
€
1.70M
|
€
879K
|
€
808K
|
€
833K
|
€
883K
|
€
912K
|
€
926K
|
€
996K
|
€
1.11M
|
|
|
€
1.56M
|
€
3.05M
|
€
2.95M
|
€
3.02M
|
€
2.55M
|
€
1.87M
|
€
1.57M
|
€
663K
|
€
445K
|
€
453K
|
€
209K
|
€
358K
|
€
72K
|
€
434K
|
€
479K
|
€
530K
|
€
511K
|
€
17K
|
€
7K
|
€
41K
|
|
|
€
1.12M
|
€
36K
|
€
10K
|
€
31K
|
|
|
|
€
139K
|
€
570K
|
€
860K
|
€
1.17M
|
€
1.34M
|
€
807K
|
€
374K
|
€
354K
|
€
353K
|
€
401K
|
€
909K
|
€
989K
|
€
1.07M
|
|
|
73.51%
|
5.96%
|
7.3%
|
7.02%
|
6.73%
|
5.96%
|
6.9%
|
9.59%
|
-6.3%
|
-16.74%
|
-31.21%
|
-32.82%
|
-67.11%
|
-47.55%
|
-36.22%
|
-26.98%
|
-22.29%
|
-23.05%
|
-18.35%
|
-16.6%
|
|
|
0.15
|
0.19
|
0.04
|
0.13
|
|
|
|
1.59
|
-9.30
|
-4.57
|
-3.52
|
-3.19
|
-2.29
|
-1.44
|
-1.60
|
-1.88
|
-2.41
|
-5.24
|
-6.40
|
-6.77
|
|
|
7.66
|
9.78
|
8.53
|
9.85
|
9.46
|
11.38
|
6.20
|
2.81
|
4.32
|
5.27
|
8.00
|
403.84
|
|
29.89
|
26.13
|
19.20
|
12.34
|
19.92
|
13.03
|
8.53
|
|
|
Interest Coverage Ratio
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
9.15%
|
150.99%
|
133.75%
|
134.06%
|
144.96%
|
136.15%
|
211.38%
|
318.61%
|
-378.79%
|
-128.85%
|
-46.41%
|
-0.63%
|
7.73%
|
-10.31%
|
-14.33%
|
-24.36%
|
-44.31%
|
-26.69%
|
-49.3%
|
-81.91%
|
|
|
3.54%
|
-19.46%
|
1.57%
|
20.11%
|
35.61%
|
0.96%
|
25.61%
|
170.32%
|
-207.14%
|
-76.81%
|
-26.15%
|
15.97%
|
26.22%
|
14.93%
|
15.34%
|
11.4%
|
-4.36%
|
10.98%
|
-2.13%
|
-37.96%
|
|
|
2.60
|
-1.16
|
0.11
|
1.41
|
2.40
|
0.06
|
1.77
|
16.34
|
13.04
|
12.86
|
8.16
|
-5.24
|
-17.60
|
-7.10
|
-5.56
|
-3.08
|
0.97
|
-2.53
|
0.39
|
6.30
|
|
|
3.54
|
-19.46
|
1.57
|
20.11
|
35.61
|
0.96
|
25.61
|
170.32
|
-207.14
|
-76.81
|
-26.15
|
15.97
|
26.22
|
14.93
|
15.34
|
11.40
|
-4.36
|
10.98
|
-2.13
|
-37.96
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Crédit client
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Crédit fournisseur
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Days Sales Outstanding (DSO)
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Days Sales of Inventory (DSI)
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
0.00
|
0.00
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Employés
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Coût salarial par employé
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|