A
|
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)">
|
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
€
68K
|
€
149K
|
€
140K
|
€
195K
|
€
166K
|
€
285K
|
€
322K
|
€
207K
|
€
227K
|
€
310K
|
€
298K
|
€
224K
|
€
177K
|
€
-941
|
€
-2K
|
€
-744
|
€
-546
|
€
-530
|
€
493
|
€
-6K
|
|
|
€
-152K
|
€
-19K
|
€
-35K
|
€
-286K
|
€
-47K
|
€
52K
|
€
110K
|
€
-28K
|
€
387
|
€
86K
|
€
83K
|
€
-8K
|
€
-58K
|
€
-150K
|
€
-3K
|
€
-1K
|
€
-1K
|
€
-450
|
€
-267
|
€
-6K
|
|
|
€
11.40M
|
€
11.55M
|
€
11.57M
|
€
11.60M
|
€
11.89M
|
€
11.93M
|
€
11.88M
|
€
11.77M
|
€
11.80M
|
€
11.80M
|
€
9.17M
|
€
9.09M
|
€
9.09M
|
€
9.15M
|
€
9.30M
|
€
12.31M
|
€
12.31M
|
€
12.31M
|
€
12.31M
|
€
12.31M
|
|
|
€
490K
|
€
620K
|
€
612K
|
€
663K
|
€
649K
|
€
753K
|
€
783K
|
€
677K
|
€
698K
|
€
769K
|
€
646K
|
€
579K
|
€
540K
|
€
391K
|
€
398K
|
€
600K
|
€
526K
|
€
600K
|
€
600K
|
€
600K
|
|
|
€
32K
|
€
25K
|
€
10K
|
€
15K
|
€
65K
|
€
61K
|
€
22K
|
€
43K
|
€
25K
|
€
15K
|
€
14K
|
€
14K
|
€
98K
|
|
|
|
|
|
|
|
|
|
Rémunérations et charges sociales
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Dividendes
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Taux de distribution
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
€
4K
|
€
148K
|
€
138K
|
€
195K
|
€
165K
|
€
284K
|
€
321K
|
€
203K
|
€
226K
|
€
309K
|
€
297K
|
€
223K
|
€
176K
|
€
-2K
|
€
-3K
|
€
-2K
|
€
-2K
|
€
-978
|
€
-239
|
€
-6K
|
|
|
€
4K
|
€
147K
|
€
137K
|
€
-108K
|
€
164K
|
€
283K
|
€
321K
|
€
203K
|
€
226K
|
€
309K
|
€
297K
|
€
223K
|
€
176K
|
€
-2K
|
€
-3K
|
€
-2K
|
€
-2K
|
€
-978
|
€
-239
|
€
-6K
|
|
|
€
-152K
|
€
-19K
|
€
-35K
|
€
-286K
|
€
-47K
|
€
52K
|
€
110K
|
€
-28K
|
€
387
|
€
86K
|
€
83K
|
€
-8K
|
€
-58K
|
€
-150K
|
€
-3K
|
€
-1K
|
€
-1K
|
€
-450
|
€
-267
|
€
-6K
|
|
|
-
|
€
0
|
€
0
|
€
723K
|
€
361K
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
€
12K
|
€
25K
|
€
20K
|
€
796
|
€
25K
|
€
46K
|
€
46K
|
€
137K
|
€
3K
|
€
134K
|
€
108K
|
€
3K
|
€
104K
|
€
13
|
€
380
|
€
3K
|
€
4K
|
€
6K
|
€
7K
|
€
22K
|
|
|
€
-152K
|
€
-18K
|
€
-34K
|
€
17K
|
€
-46K
|
€
53K
|
€
110K
|
€
-28K
|
€
387
|
€
86K
|
€
83K
|
€
-8K
|
€
-58K
|
€
-150K
|
€
-3K
|
€
-1K
|
€
-1K
|
€
-450
|
€
-267
|
€
-6K
|
|
|
€
-6.35M
|
€
-5.87M
|
€
-5.60M
|
€
-5.10M
|
€
-4.48M
|
€
-4.32M
|
€
-4.22M
|
€
-4.15M
|
€
-3.84M
|
€
-3.79M
|
€
-3.88M
|
€
-3.96M
|
€
-3.95M
|
€
-3.14M
|
€
-2.99M
|
€
13K
|
|
€
16K
|
€
16K
|
€
16K
|
|
|
0.13
|
0.16
|
0.16
|
0.22
|
0.22
|
0.21
|
0.21
|
0.20
|
0.18
|
0.13
|
0.07
|
0.02
|
0.06
|
0.00
|
0.00
|
22.54
|
|
311.48
|
77.83
|
3.87
|
|
|
0.36
|
0.41
|
0.37
|
0.44
|
0.45
|
0.38
|
0.35
|
0.29
|
0.24
|
0.15
|
0.07
|
0.03
|
0.06
|
0.00
|
0.00
|
22.54
|
|
311.48
|
77.83
|
3.87
|
|
|
0.19
|
0.23
|
0.22
|
0.29
|
0.29
|
0.27
|
0.26
|
0.24
|
0.20
|
0.14
|
0.07
|
0.03
|
0.06
|
0.00
|
0.00
|
22.54
|
|
311.48
|
77.83
|
3.87
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
€
19.30M
|
€
19.27M
|
€
19.10M
|
€
19.03M
|
€
18.16M
|
€
17.61M
|
€
17.52M
|
€
16.95M
|
€
16.46M
|
€
16.14M
|
€
13.33M
|
€
13.15M
|
€
13.29M
|
€
12.30M
|
€
12.30M
|
€
12.31M
|
€
12.31M
|
€
12.31M
|
€
12.31M
|
€
12.32M
|
|
|
€
7.85M
|
€
7.72M
|
€
7.54M
|
€
7.43M
|
€
6.28M
|
€
5.67M
|
€
5.63M
|
€
5.18M
|
€
4.66M
|
€
4.34M
|
€
4.16M
|
€
4.06M
|
€
4.19M
|
€
3.15M
|
€
3.00M
|
€
605
|
|
€
50
|
€
208
|
€
6K
|
|
|
€
4.99M
|
€
4.93M
|
€
4.81M
|
€
4.85M
|
€
4.29M
|
€
4.20M
|
€
4.32M
|
€
4.36M
|
€
4.06M
|
€
3.94M
|
€
3.96M
|
€
3.85M
|
€
4.19M
|
€
3.00M
|
€
3.00M
|
€
605
|
|
€
50
|
€
208
|
€
6K
|
|
|
€
531K
|
€
695K
|
€
857K
|
€
918K
|
€
536K
|
€
224K
|
€
273K
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
59.04%
|
59.92%
|
60.55%
|
60.96%
|
65.45%
|
67.78%
|
67.84%
|
69.45%
|
71.67%
|
73.12%
|
68.8%
|
69.12%
|
68.44%
|
74.4%
|
75.61%
|
100%
|
100%
|
100%
|
100%
|
99.95%
|
|
|
0.05
|
0.06
|
0.07
|
0.08
|
0.05
|
0.02
|
0.02
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
2,072.22
|
52.17
|
54.63
|
38.14
|
38.02
|
19.97
|
17.52
|
25.56
|
20.61
|
14.02
|
14.02
|
18.23
|
23.76
|
|
|
|
|
|
|
|
|
|
Interest Coverage Ratio
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
-1.34%
|
-0.16%
|
-0.3%
|
0.14%
|
-0.39%
|
0.44%
|
0.93%
|
-0.24%
|
0%
|
0.73%
|
0.91%
|
-0.08%
|
-0.64%
|
-1.64%
|
-0.03%
|
-0.01%
|
-0.01%
|
-0%
|
-0%
|
-0.05%
|
|
|
-1.34%
|
-0.17%
|
-0.3%
|
-2.46%
|
-0.39%
|
0.43%
|
0.93%
|
-0.24%
|
0%
|
0.73%
|
0.91%
|
-0.08%
|
-0.64%
|
-1.64%
|
-0.03%
|
-0.01%
|
-0.01%
|
-0%
|
-0%
|
-0.05%
|
|
|
-0.79
|
-0.10
|
-0.18
|
-1.50
|
-0.26
|
0.29
|
0.63
|
-0.16
|
0.00
|
0.53
|
0.62
|
-0.06
|
-0.44
|
-1.22
|
-0.02
|
-0.01
|
-0.01
|
0.00
|
0.00
|
-0.05
|
|
|
-1.34
|
-0.17
|
-0.30
|
-2.46
|
-0.39
|
0.43
|
0.93
|
-0.24
|
0.00
|
0.73
|
0.91
|
-0.08
|
-0.64
|
-1.64
|
-0.03
|
-0.01
|
-0.01
|
0.00
|
0.00
|
-0.05
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Crédit client
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Crédit fournisseur
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Days Sales Outstanding (DSO)
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Days Sales of Inventory (DSI)
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Inventory Turnover Ratio
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Employés
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Coût salarial par employé
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|