AT
|
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)">
|
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)">
|
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
€
20K
|
€
21K
|
€
22K
|
€
12K
|
€
4K
|
€
10K
|
€
-1K
|
€
-173
|
€
-51
|
€
-15K
|
€
-1K
|
€
9K
|
€
20K
|
€
-517
|
€
21K
|
€
13K
|
€
19K
|
€
3K
|
€
14K
|
|
|
€
8K
|
€
5K
|
€
7K
|
€
7K
|
€
4K
|
€
9K
|
€
-7K
|
€
-380
|
€
-7K
|
€
-24K
|
€
-11K
|
€
3K
|
€
2K
|
€
-15K
|
€
347
|
€
2K
|
€
11K
|
€
-3K
|
€
3K
|
|
|
€
46K
|
€
38K
|
€
33K
|
€
26K
|
€
18K
|
€
15K
|
€
6K
|
€
13K
|
€
13K
|
€
20K
|
€
44K
|
€
55K
|
€
52K
|
€
50K
|
€
64K
|
€
64K
|
€
62K
|
€
54K
|
€
69K
|
|
|
€
19K
|
€
16K
|
€
18K
|
€
10K
|
€
5K
|
€
8K
|
€
268
|
€
470
|
€
484
|
€
762
|
€
2K
|
€
11K
|
€
21K
|
€
2K
|
€
20K
|
€
14K
|
€
23K
|
€
5K
|
€
26K
|
|
|
€
2K
|
€
2K
|
€
2K
|
€
1K
|
€
500
|
|
€
3K
|
|
|
|
€
369
|
|
€
770
|
|
|
|
|
|
|
|
|
Rémunérations et charges sociales
|
|
|
|
|
|
|
|
|
|
|
|
|
|
€
795
|
|
|
|
|
|
|
Dividendes
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
€
5K
|
|
|
|
Taux de distribution
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
44,36%
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
€
18K
|
€
19K
|
€
20K
|
€
11K
|
€
4K
|
€
10K
|
€
-6K
|
€
-303
|
€
-204
|
€
-16K
|
€
-3K
|
€
8K
|
€
19K
|
€
-3K
|
€
17K
|
€
11K
|
€
18K
|
€
3K
|
€
13K
|
|
|
€
9K
|
€
9K
|
€
10K
|
€
8K
|
€
4K
|
€
9K
|
€
-6K
|
€
-303
|
€
-6K
|
€
-22K
|
€
-9K
|
€
2K
|
€
12K
|
€
-16K
|
€
3K
|
€
5K
|
€
13K
|
€
-1K
|
€
12K
|
|
|
€
8K
|
€
5K
|
€
7K
|
€
7K
|
€
4K
|
€
9K
|
€
-7K
|
€
-380
|
€
-7K
|
€
-24K
|
€
-11K
|
€
3K
|
€
2K
|
€
-15K
|
€
347
|
€
2K
|
€
11K
|
€
-3K
|
€
3K
|
|
|
€
0
|
-
|
-
|
|
|
|
|
|
|
-
|
-
|
-
|
€
6K
|
€
3K
|
€
43K
|
€
483
|
€
53
|
€
24K
|
€
2K
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
€
6K
|
€
11K
|
€
27K
|
€
21K
|
€
33K
|
€
25K
|
|
€
33
|
|
|
€
3K
|
|
€
3K
|
€
9K
|
€
38K
|
€
22K
|
|
|
€
964
|
|
|
€
17K
|
€
15K
|
€
17K
|
€
10K
|
€
4K
|
€
10K
|
€
-7K
|
€
-380
|
€
-448
|
€
-17K
|
€
-5K
|
€
9K
|
€
10K
|
€
-2K
|
€
14K
|
€
7K
|
€
16K
|
€
665
|
€
5K
|
|
|
€
36K
|
€
28K
|
€
22K
|
€
14K
|
€
18K
|
€
14K
|
€
6K
|
€
22K
|
€
23K
|
€
29K
|
€
46K
|
€
57K
|
€
54K
|
€
47K
|
€
65K
|
€
61K
|
€
59K
|
€
48K
|
€
67K
|
|
|
1,48
|
1,38
|
1,31
|
1,27
|
1,48
|
1,34
|
1,79
|
1,34
|
1,34
|
1,50
|
2
|
2,95
|
3,08
|
5,85
|
5,14
|
13,77
|
9,56
|
3,71
|
8,08
|
|
|
0,76
|
0,64
|
0,70
|
1,06
|
1,48
|
1,34
|
1,79
|
1,14
|
1,15
|
1,27
|
1,68
|
2,46
|
3,03
|
5,51
|
4,78
|
12,86
|
9,45
|
3,60
|
7,92
|
|
|
1,49
|
1,39
|
1,31
|
1,27
|
1,48
|
1,34
|
1,79
|
1,34
|
1,34
|
1,50
|
2
|
2,95
|
8,68
|
5,85
|
5,14
|
13,77
|
9,56
|
3,71
|
8,08
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
€
126K
|
€
127K
|
€
130K
|
€
108K
|
€
56K
|
€
55K
|
€
13K
|
€
89K
|
€
89K
|
€
94K
|
€
104K
|
€
105K
|
€
105K
|
€
84K
|
€
118K
|
€
73K
|
€
78K
|
€
88K
|
€
80K
|
|
|
€
80K
|
€
89K
|
€
96K
|
€
82K
|
€
38K
|
€
41K
|
€
7K
|
€
76K
|
€
76K
|
€
74K
|
€
61K
|
€
50K
|
€
54K
|
€
34K
|
€
54K
|
€
9K
|
€
15K
|
€
34K
|
€
11K
|
|
|
€
74K
|
€
73K
|
€
72K
|
€
49K
|
€
38K
|
€
41K
|
€
7K
|
€
67K
|
€
66K
|
€
59K
|
€
46K
|
€
29K
|
€
9K
|
€
10K
|
€
16K
|
€
5K
|
€
7K
|
€
18K
|
€
10K
|
|
|
€
6K
|
€
16K
|
€
25K
|
€
33K
|
|
|
|
€
10K
|
€
10K
|
€
16K
|
€
15K
|
€
21K
|
€
28K
|
€
25K
|
€
38K
|
€
4K
|
€
9K
|
€
16K
|
€
1K
|
|
|
36,26%
|
29,99%
|
25,56%
|
23,74%
|
32,61%
|
26,44%
|
44,17%
|
14,37%
|
14,81%
|
21,18%
|
41,79%
|
52,18%
|
49,23%
|
59,10%
|
54,50%
|
87,53%
|
80,10%
|
61,58%
|
86,44%
|
|
|
0,14
|
0,41
|
0,74
|
1,29
|
|
|
|
0,75
|
0,73
|
0,78
|
0,34
|
0,38
|
0,53
|
0,50
|
0,59
|
0,07
|
0,14
|
0,30
|
0,02
|
|
|
4,35
|
4,74
|
4,87
|
7,61
|
8,64
|
4,25
|
|
|
|
|
|
6,06
|
2,77
|
|
3,14
|
0,85
|
0,84
|
12,25
|
0,81
|
|
|
Interest Coverage Ratio
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
37,56%
|
38,15%
|
51,37%
|
39,18%
|
23,42%
|
65,49%
|
-125,87%
|
-2,96%
|
-3,39%
|
-87,42%
|
-10,80%
|
17,15%
|
19,35%
|
-4,61%
|
21,97%
|
11,09%
|
26,22%
|
1,22%
|
7,25%
|
|
|
16,64%
|
13,05%
|
22,50%
|
28,67%
|
20,02%
|
61,23%
|
-125,87%
|
-2,96%
|
-50,96%
|
-118,93%
|
-25,49%
|
5,20%
|
4,33%
|
-29,78%
|
0,54%
|
2,81%
|
18,10%
|
-5,97%
|
4,65%
|
|
|
6,04
|
3,91
|
5,75
|
6,81
|
6,53
|
16,19
|
-55,60
|
-0,43
|
-7,54
|
-25,19
|
-10,65
|
2,71
|
2,13
|
-17,60
|
0,29
|
2,46
|
14,49
|
-3,67
|
4,02
|
|
|
16,64
|
13,05
|
22,50
|
28,67
|
20,02
|
61,23
|
-125,87
|
-2,96
|
-50,96
|
-118,93
|
-25,49
|
5,20
|
4,33
|
-29,78
|
0,54
|
2,81
|
18,10
|
-5,97
|
4,65
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Crédit client
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
92,79
|
|
Crédit fournisseur
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Days Sales Outstanding (DSO)
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
92,79
|
|
Days Sales of Inventory (DSI)
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
0
|
0
|
0
|
0
|
|
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Employés
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Coût salarial par employé
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|