AF
|
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)">
|
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)">
|
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
€
72K
|
€
90K
|
€
-6K
|
€
57K
|
€
94K
|
€
76K
|
€
71K
|
€
76K
|
€
108K
|
€
50K
|
€
89K
|
€
103K
|
€
99K
|
€
91K
|
€
109K
|
€
50K
|
€
52K
|
€
90K
|
€
65K
|
€
52K
|
|
|
€
-135K
|
€
46K
|
€
-91K
|
€
5K
|
€
23K
|
€
248
|
€
6K
|
€
9K
|
€
30K
|
€
-12K
|
€
14K
|
€
36K
|
€
20K
|
€
22K
|
€
25K
|
€
-37K
|
€
-36K
|
€
-5K
|
€
-30K
|
€
-19K
|
|
|
€
197K
|
€
25K
|
€
-22K
|
€
70K
|
€
65K
|
€
42K
|
€
42K
|
€
36K
|
€
27K
|
€
-3K
|
€
9K
|
€
-4K
|
€
-41K
|
€
-60K
|
€
-83K
|
€
-107K
|
€
-71K
|
€
-35K
|
€
-30K
|
€
-12K
|
|
|
€
7K
|
€
68K
|
-
|
€
40K
|
€
80K
|
€
56K
|
€
52K
|
€
66K
|
€
94K
|
€
36K
|
€
72K
|
€
74K
|
€
70K
|
€
65K
|
€
70K
|
€
34K
|
€
36K
|
€
68K
|
€
45K
|
€
36K
|
|
|
€
28K
|
€
25K
|
€
25K
|
€
33K
|
€
27K
|
€
18K
|
€
18K
|
€
20K
|
€
37K
|
€
33K
|
€
45K
|
€
18K
|
€
18K
|
€
17K
|
€
22K
|
€
20K
|
€
15K
|
€
18K
|
€
26K
|
€
16K
|
|
|
-
|
€
4K
|
-
|
€
7K
|
€
3K
|
€
7K
|
-
|
€
800
|
|
|
|
|
|
|
|
€
1K
|
|
|
|
|
|
|
Dividendes
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Taux de distribution
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
€
-84K
|
€
83K
|
€
-47K
|
€
50K
|
€
89K
|
€
70K
|
€
64K
|
€
71K
|
€
101K
|
€
44K
|
€
84K
|
€
98K
|
€
94K
|
€
85K
|
€
98K
|
€
43K
|
€
46K
|
€
86K
|
€
56K
|
€
45K
|
|
|
€
-120K
|
€
54K
|
€
-75K
|
€
19K
|
€
53K
|
€
31K
|
€
25K
|
€
33K
|
€
68K
|
€
15K
|
€
47K
|
€
60K
|
€
57K
|
€
49K
|
€
56K
|
€
-6K
|
€
-3K
|
€
38K
|
€
9K
|
€
3K
|
|
|
€
-135K
|
€
46K
|
€
-91K
|
€
5K
|
€
23K
|
€
248
|
€
6K
|
€
9K
|
€
30K
|
€
-12K
|
€
14K
|
€
36K
|
€
20K
|
€
22K
|
€
25K
|
€
-37K
|
€
-36K
|
€
-5K
|
€
-30K
|
€
-19K
|
|
|
€
309K
|
€
4K
|
€
2K
|
€
1K
|
€
7K
|
|
|
|
€
15K
|
€
37K
|
€
11K
|
€
12K
|
€
16K
|
€
14K
|
€
15K
|
€
18K
|
€
12K
|
€
24K
|
€
79K
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
€
4K
|
€
19K
|
€
2K
|
€
37K
|
€
10K
|
€
4K
|
€
8K
|
€
8K
|
€
16K
|
€
21K
|
€
9K
|
€
208
|
€
208
|
€
208
|
€
208
|
€
208
|
€
208
|
€
36
|
€
981
|
€
1K
|
|
|
€
-99K
|
€
75K
|
€
-63K
|
€
36K
|
€
59K
|
€
39K
|
€
44K
|
€
46K
|
€
63K
|
€
17K
|
€
50K
|
€
74K
|
€
57K
|
€
58K
|
€
66K
|
€
13K
|
€
13K
|
€
43K
|
€
17K
|
€
24K
|
|
|
€
-21K
|
€
94K
|
€
57K
|
€
177K
|
€
204K
|
€
203K
|
€
212K
|
€
208K
|
€
225K
|
€
195K
|
€
214K
|
€
192K
|
€
146K
|
€
141K
|
€
87K
|
€
7K
|
€
36K
|
€
71K
|
€
29K
|
€
-84K
|
|
|
0,95
|
1,28
|
1,16
|
1,44
|
1,56
|
1,57
|
1,52
|
1,82
|
1,81
|
1,34
|
1,49
|
1,49
|
1,38
|
1,52
|
1,24
|
1,02
|
1,15
|
1,35
|
1,11
|
0,79
|
|
|
0,24
|
0,41
|
0,32
|
0,69
|
0,67
|
0,66
|
0,82
|
1,18
|
0,93
|
0,76
|
0,80
|
0,85
|
0,73
|
0,91
|
0,86
|
0,51
|
0,53
|
0,70
|
0,62
|
0,48
|
|
|
1,04
|
1,43
|
1,33
|
1,63
|
1,83
|
1,84
|
1,73
|
2,25
|
2,11
|
1,43
|
1,60
|
1,59
|
1,45
|
1,60
|
1,33
|
1,05
|
1,20
|
1,38
|
1,12
|
0,79
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
€
741K
|
€
507K
|
€
512K
|
€
702K
|
€
699K
|
€
718K
|
€
816K
|
€
690K
|
€
722K
|
€
1,00M
|
€
880K
|
€
846K
|
€
835K
|
€
742K
|
€
808K
|
€
706K
|
€
706K
|
€
753K
|
€
817K
|
€
814K
|
|
|
€
544K
|
€
482K
|
€
534K
|
€
632K
|
€
634K
|
€
675K
|
€
774K
|
€
653K
|
€
694K
|
€
1,01M
|
€
870K
|
€
851K
|
€
875K
|
€
802K
|
€
891K
|
€
814K
|
€
776K
|
€
788K
|
€
846K
|
€
826K
|
|
|
€
404K
|
€
304K
|
€
313K
|
€
355K
|
€
311K
|
€
303K
|
€
360K
|
€
206K
|
€
238K
|
€
535K
|
€
407K
|
€
365K
|
€
368K
|
€
256K
|
€
334K
|
€
298K
|
€
227K
|
€
197K
|
€
267K
|
€
397K
|
|
|
€
102K
|
€
141K
|
€
175K
|
€
230K
|
€
269K
|
€
320K
|
€
362K
|
€
398K
|
€
418K
|
€
436K
|
€
435K
|
€
461K
|
€
487K
|
€
533K
|
€
534K
|
€
508K
|
€
540K
|
€
587K
|
€
575K
|
€
426K
|
|
|
26,57%
|
4,88%
|
-4,20%
|
9,95%
|
9,28%
|
5,88%
|
5,14%
|
5,24%
|
3,78%
|
-0,25%
|
1,07%
|
-0,51%
|
-4,89%
|
-8,13%
|
-10,22%
|
-15,17%
|
-10,00%
|
-4,63%
|
-3,62%
|
-1,52%
|
|
|
0,52
|
5,72
|
-8,12
|
3,30
|
4,14
|
7,60
|
8,64
|
11,02
|
15,34
|
-170,74
|
46,12
|
-107,64
|
-11,95
|
-8,84
|
-6,47
|
-4,75
|
-7,66
|
-16,84
|
-19,47
|
-34,39
|
|
|
|
5,80
|
|
12,62
|
7,15
|
9,69
|
12,16
|
9,25
|
6,88
|
22,71
|
10,41
|
8,72
|
9,30
|
9,47
|
9,13
|
18,78
|
16,95
|
9,15
|
15
|
18,22
|
|
|
Interest Coverage Ratio
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
-50,08%
|
303,27%
|
292,26%
|
52,06%
|
90,51%
|
91,64%
|
105,43%
|
127,94%
|
229,88%
|
-667,54%
|
528,40%
|
-1 722,39%
|
-138,86%
|
-96,55%
|
-80,54%
|
-11,89%
|
-18,06%
|
-123,26%
|
-58,78%
|
-190,54%
|
|
|
-68,73%
|
187,05%
|
424,61%
|
7,14%
|
35,00%
|
0,59%
|
13,77%
|
24,60%
|
109,37%
|
469,37%
|
145,39%
|
-851,51%
|
-47,90%
|
-36,90%
|
-29,76%
|
34,15%
|
50,59%
|
15,21%
|
100,01%
|
150,01%
|
|
|
-18,26
|
9,13
|
-17,84
|
0,71
|
3,25
|
0,03
|
0,71
|
1,29
|
4,13
|
-1,20
|
1,56
|
4,31
|
2,34
|
3,00
|
3,04
|
-5,18
|
-5,06
|
-0,70
|
-3,62
|
-2,29
|
|
|
-68,73
|
187,05
|
424,61
|
7,14
|
35,00
|
0,59
|
13,77
|
24,60
|
109,37
|
469,37
|
145,39
|
-851,51
|
-47,90
|
-36,90
|
-29,76
|
34,15
|
50,59
|
15,21
|
100,01
|
150,01
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
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
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
1
|
1
|
|
|
|
|
|
|
Coût salarial par employé
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
€
1K
|
|
|
|
|