WI
|
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)">
|
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
€
-2K
|
€
-2K
|
€
-5K
|
€
-2K
|
€
-2K
|
€
-2K
|
€
-2K
|
€
-1K
|
€
-2K
|
€
-1K
|
€
-151
|
€
-276
|
€
-2K
|
€
-1K
|
€
-3K
|
€
191
|
€
3K
|
€
3K
|
€
3K
|
€
79K
|
|
|
€
-3K
|
€
-3K
|
€
-5K
|
€
-3K
|
€
-2K
|
€
-2K
|
€
-2K
|
€
-1K
|
€
-2K
|
€
-2K
|
€
-2K
|
€
-2K
|
€
-4K
|
€
-4K
|
€
-5K
|
€
-1K
|
€
2K
|
€
3K
|
€
2K
|
€
2K
|
|
|
€
325K
|
€
328K
|
€
331K
|
€
336K
|
€
338K
|
€
340K
|
€
343K
|
€
344K
|
€
346K
|
€
348K
|
€
350K
|
€
352K
|
€
354K
|
€
358K
|
€
61K
|
€
66K
|
€
67K
|
€
65K
|
€
62K
|
€
60K
|
|
|
€
13K
|
€
13K
|
€
14K
|
€
15K
|
€
15K
|
€
15K
|
€
15K
|
€
15K
|
€
15K
|
€
15K
|
€
15K
|
€
16K
|
€
16K
|
€
16K
|
€
2K
|
€
2K
|
€
4K
|
€
4K
|
€
4K
|
€
4K
|
|
|
|
|
|
|
|
|
|
|
|
|
|
€
0
|
€
1
|
€
4
|
€
5
|
€
6
|
€
6
|
€
5
|
€
4
|
€
3
|
|
|
Rémunérations et charges sociales
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Dividendes
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Taux de distribution
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
€
-3K
|
€
-3K
|
€
-5K
|
€
-3K
|
€
-2K
|
€
-2K
|
€
-2K
|
€
-1K
|
€
-2K
|
€
-2K
|
€
-2K
|
€
-2K
|
€
-4K
|
€
-3K
|
€
-5K
|
€
-1K
|
€
2K
|
€
3K
|
€
2K
|
€
2K
|
|
|
€
-3K
|
€
-3K
|
€
-5K
|
€
-3K
|
€
-2K
|
€
-2K
|
€
-2K
|
€
-1K
|
€
-2K
|
€
-2K
|
€
-2K
|
€
-2K
|
€
-4K
|
€
-3K
|
€
-5K
|
€
-1K
|
€
2K
|
€
3K
|
€
2K
|
€
2K
|
|
|
€
-3K
|
€
-3K
|
€
-5K
|
€
-3K
|
€
-2K
|
€
-2K
|
€
-2K
|
€
-1K
|
€
-2K
|
€
-2K
|
€
-2K
|
€
-2K
|
€
-4K
|
€
-4K
|
€
-5K
|
€
-1K
|
€
2K
|
€
3K
|
€
2K
|
€
2K
|
|
|
Capex
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
€
2K
|
€
2K
|
€
5K
|
€
4K
|
€
440
|
€
2K
|
€
5K
|
€
6K
|
€
8K
|
€
10K
|
|
|
|
|
€
13K
|
€
18K
|
€
18K
|
€
16K
|
€
13K
|
€
11K
|
|
|
€
-3K
|
€
-3K
|
€
-5K
|
€
-3K
|
€
-2K
|
€
-2K
|
€
-2K
|
€
-1K
|
€
-2K
|
€
-2K
|
€
-2K
|
€
-2K
|
€
-4K
|
€
-4K
|
€
-5K
|
€
-1K
|
€
2K
|
€
3K
|
€
2K
|
€
2K
|
|
|
|
€
876K
|
€
331K
|
€
336K
|
€
338K
|
€
340K
|
€
343K
|
€
344K
|
€
346K
|
€
348K
|
€
350K
|
€
352K
|
€
354K
|
€
358K
|
€
61K
|
€
66K
|
€
67K
|
€
65K
|
€
62K
|
€
60K
|
|
|
|
|
1,60
|
1,62
|
1,63
|
1,63
|
1,64
|
1,64
|
1,64
|
1,65
|
1,66
|
1,67
|
1,67
|
1,69
|
1,07
|
1,08
|
1,08
|
1,08
|
1,08
|
1,07
|
|
|
|
|
0,01
|
0,01
|
0
|
0
|
0,01
|
0,01
|
0,01
|
0,02
|
0
|
0
|
0,01
|
0,01
|
0,02
|
0,02
|
0,02
|
0,02
|
0,02
|
0,01
|
|
|
|
|
1,60
|
1,62
|
1,63
|
1,63
|
1,64
|
1,64
|
1,64
|
1,65
|
1,66
|
1,67
|
1,67
|
1,69
|
1,08
|
1,08
|
1,08
|
1,08
|
1,08
|
1,07
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
€
876K
|
€
876K
|
€
880K
|
€
878K
|
€
875K
|
€
877K
|
€
879K
|
€
881K
|
€
883K
|
€
885K
|
€
882K
|
€
879K
|
€
881K
|
€
880K
|
€
884K
|
€
888K
|
€
889K
|
€
887K
|
€
884K
|
€
882K
|
|
|
€
552K
|
€
549K
|
€
549K
|
€
543K
|
€
537K
|
€
537K
|
€
537K
|
€
537K
|
€
537K
|
€
537K
|
€
532K
|
€
527K
|
€
527K
|
€
522K
|
€
822K
|
€
822K
|
€
822K
|
€
822K
|
€
822K
|
€
822K
|
|
|
|
-
|
€
549K
|
€
543K
|
€
537K
|
€
537K
|
€
537K
|
€
537K
|
€
537K
|
€
537K
|
€
532K
|
€
527K
|
€
527K
|
€
522K
|
€
822K
|
€
822K
|
€
822K
|
€
822K
|
€
822K
|
€
822K
|
|
|
€
552K
|
€
549K
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
37,04%
|
37,39%
|
37,61%
|
38,21%
|
38,66%
|
38,79%
|
38,96%
|
39,08%
|
39,18%
|
39,33%
|
39,67%
|
40,06%
|
40,17%
|
40,65%
|
6,93%
|
7,40%
|
7,53%
|
7,33%
|
7,06%
|
6,80%
|
|
|
1,70
|
1,67
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
437,19
|
313,08
|
332,82
|
404,60
|
|
|
Interest Coverage Ratio
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
-0,96%
|
-0,92%
|
-1,47%
|
-0,82%
|
-0,53%
|
-0,69%
|
-0,52%
|
-0,43%
|
-0,60%
|
-0,61%
|
-0,58%
|
-0,56%
|
-1,04%
|
-0,98%
|
-7,38%
|
-1,80%
|
2,81%
|
4,02%
|
3,93%
|
3,29%
|
|
|
-0,96%
|
-0,92%
|
-1,47%
|
-0,82%
|
-0,53%
|
-0,69%
|
-0,52%
|
-0,43%
|
-0,60%
|
-0,61%
|
-0,58%
|
-0,56%
|
-1,04%
|
-0,98%
|
-7,38%
|
-1,80%
|
2,81%
|
4,02%
|
3,93%
|
3,29%
|
|
|
-0,36
|
-0,34
|
-0,55
|
-0,31
|
-0,21
|
-0,27
|
-0,20
|
-0,17
|
-0,24
|
-0,24
|
-0,23
|
-0,23
|
-0,42
|
-0,40
|
-0,51
|
-0,13
|
0,21
|
0,29
|
0,28
|
0,22
|
|
|
-0,96
|
-0,92
|
-1,47
|
-0,82
|
-0,53
|
-0,69
|
-0,52
|
-0,43
|
-0,60
|
-0,61
|
-0,58
|
-0,56
|
-1,04
|
-0,98
|
-7,38
|
-1,80
|
2,81
|
4,02
|
3,93
|
3,29
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Crédit client
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Crédit fournisseur
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Days Sales Outstanding (DSO)
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Days Sales of Inventory (DSI)
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Employés
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Coût salarial par employé
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|