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)">
|
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)">
|
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
€
-13K
|
€
28K
|
€
21K
|
€
11K
|
€
4K
|
€
35K
|
€
23K
|
€
8K
|
€
20K
|
€
4K
|
€
33K
|
€
31K
|
€
19K
|
€
8K
|
€
-5K
|
€
-17K
|
€
-4K
|
€
11K
|
|
|
€
-13K
|
€
24K
|
€
7K
|
€
10K
|
€
10K
|
€
26K
|
€
5K
|
€
390
|
€
16K
|
€
3K
|
€
27K
|
€
26K
|
€
9K
|
€
451
|
€
-13K
|
€
-23K
|
€
139K
|
€
-46K
|
|
|
€
31K
|
€
44K
|
€
20K
|
€
13K
|
€
2K
|
€
-8K
|
€
-12K
|
€
-17K
|
€
-17K
|
€
-33K
|
€
-36K
|
€
-63K
|
€
-89K
|
€
-99K
|
€
-99K
|
€
-86K
|
€
-63K
|
€
-202K
|
|
|
€
1K
|
€
29K
|
€
17K
|
€
8K
|
€
2K
|
€
24K
|
€
13K
|
€
4K
|
€
12K
|
€
2K
|
€
22K
|
€
21K
|
€
13K
|
€
6K
|
-
|
-
|
-
|
€
8K
|
|
|
€
7K
|
€
11K
|
€
11K
|
€
11K
|
€
7K
|
€
8K
|
€
6K
|
€
3K
|
€
2K
|
€
9K
|
€
6K
|
€
5K
|
€
4K
|
€
2K
|
€
3K
|
€
2K
|
€
2K
|
€
1K
|
|
|
Rémunérations et charges sociales
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Dividendes
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Taux de distribution
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
€
-14K
|
€
27K
|
€
18K
|
€
10K
|
€
2K
|
€
34K
|
€
19K
|
€
6K
|
€
17K
|
€
3K
|
€
31K
|
€
30K
|
€
18K
|
€
8K
|
€
-5K
|
€
-18K
|
€
-10K
|
€
10K
|
|
|
€
-14K
|
€
33K
|
€
17K
|
€
14K
|
€
14K
|
€
26K
|
€
7K
|
€
426
|
€
12K
|
€
2K
|
€
29K
|
€
28K
|
€
10K
|
€
1K
|
€
-12K
|
€
-24K
|
€
-18K
|
€
-23K
|
|
|
€
-13K
|
€
24K
|
€
7K
|
€
10K
|
€
10K
|
€
26K
|
€
5K
|
€
390
|
€
16K
|
€
3K
|
€
27K
|
€
26K
|
€
9K
|
€
451
|
€
-13K
|
€
-23K
|
€
139K
|
€
-46K
|
|
|
€
0
|
-
|
€
0
|
€
5K
|
€
693
|
€
775
|
€
1K
|
€
2K
|
€
25K
|
€
0
|
-
|
€
2K
|
€
5K
|
€
0
|
€
844
|
€
0
|
€
-267K
|
€
2K
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
€
110K
|
€
22K
|
€
11K
|
€
8K
|
€
6K
|
€
33K
|
€
11K
|
€
12K
|
€
2K
|
€
814
|
€
5K
|
€
5K
|
€
524
|
€
493
|
€
5K
|
€
5K
|
€
23K
|
|
|
|
€
-14K
|
€
19K
|
€
9K
|
€
6K
|
€
-1K
|
€
34K
|
€
20K
|
€
6K
|
€
21K
|
€
5K
|
€
29K
|
€
28K
|
€
17K
|
€
7K
|
€
-6K
|
€
-16K
|
€
146K
|
€
-13K
|
|
|
€
29K
|
€
41K
|
€
16K
|
€
7K
|
€
758
|
€
-11K
|
€
-22K
|
€
-28K
|
€
-27K
|
€
-35K
|
€
-40K
|
€
-69K
|
€
-95K
|
€
-106K
|
€
-114K
|
€
-107K
|
€
-91K
|
€
-235K
|
|
|
1,19
|
1,62
|
1,39
|
1,12
|
1,01
|
0,90
|
0,85
|
0,82
|
0,78
|
0,76
|
0,70
|
0,56
|
0,44
|
0,37
|
0,50
|
0,50
|
0,76
|
0,17
|
|
|
0,87
|
1,02
|
0,55
|
0,34
|
0,52
|
0,55
|
0,11
|
0,12
|
0,19
|
0,43
|
0,16
|
0,11
|
0,08
|
0,07
|
0,29
|
0,31
|
0,65
|
0,03
|
|
|
1,19
|
1,62
|
1,56
|
1,12
|
1,01
|
0,90
|
0,87
|
0,82
|
0,78
|
0,76
|
0,71
|
0,60
|
0,46
|
0,37
|
0,50
|
0,50
|
0,76
|
0,17
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
€
182K
|
€
111K
|
€
60K
|
€
72K
|
€
109K
|
€
103K
|
€
141K
|
€
147K
|
€
120K
|
€
115K
|
€
97K
|
€
95K
|
€
79K
|
€
70K
|
€
128K
|
€
127K
|
€
308K
|
€
349K
|
|
|
€
151K
|
€
67K
|
€
40K
|
€
60K
|
€
107K
|
€
111K
|
€
150K
|
€
163K
|
€
137K
|
€
147K
|
€
133K
|
€
158K
|
€
169K
|
€
169K
|
€
227K
|
€
213K
|
€
371K
|
€
551K
|
|
|
€
151K
|
€
67K
|
€
36K
|
€
60K
|
€
107K
|
€
111K
|
€
146K
|
€
156K
|
€
125K
|
€
147K
|
€
131K
|
€
149K
|
€
161K
|
€
169K
|
€
227K
|
€
213K
|
€
371K
|
€
282K
|
|
|
|
|
|
|
|
|
€
1K
|
€
7K
|
€
12K
|
|
|
|
|
|
|
|
|
€
269K
|
|
|
17,08%
|
39,61%
|
32,94%
|
17,49%
|
2,25%
|
-7,68%
|
-8,22%
|
-11,26%
|
-14,02%
|
-28,57%
|
-37,17%
|
-66,68%
|
-113,29%
|
-140,59%
|
-77,31%
|
-68,10%
|
-20,62%
|
-57,89%
|
|
|
|
|
|
|
|
|
-0,12
|
-0,41
|
-0,72
|
|
|
|
|
|
|
|
|
-1,33
|
|
|
|
2,46
|
2,21
|
6,08
|
45,21
|
3,30
|
7,84
|
28,93
|
7,91
|
45,35
|
4,31
|
5,28
|
9,25
|
21,19
|
|
|
|
54,39
|
|
|
Interest Coverage Ratio
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
-43,67%
|
42,02%
|
43,50%
|
47,16%
|
-48,93%
|
-422,97%
|
-170,02%
|
-33,94%
|
-122,78%
|
-15,14%
|
-79,84%
|
-45,01%
|
-19,00%
|
-7,25%
|
6,13%
|
18,67%
|
-230,19%
|
6,47%
|
|
|
-41,58%
|
55,28%
|
35,86%
|
80,58%
|
423,30%
|
-324,34%
|
-42,92%
|
-2,36%
|
-93,78%
|
-10,35%
|
-74,49%
|
-41,94%
|
-10,20%
|
-0,46%
|
12,90%
|
26,51%
|
-218,67%
|
22,95%
|
|
|
-7,10
|
21,89
|
11,81
|
14,10
|
9,54
|
24,92
|
3,53
|
0,27
|
13,15
|
2,96
|
27,69
|
27,97
|
11,56
|
0,64
|
-9,97
|
-18,05
|
45,09
|
-13,29
|
|
|
-41,58
|
55,28
|
35,86
|
80,58
|
423,30
|
-324,34
|
-42,92
|
-2,36
|
-93,78
|
-10,35
|
-74,49
|
-41,94
|
-10,20
|
-0,46
|
12,90
|
26,51
|
-218,67
|
22,95
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
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
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Employés
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Coût salarial par employé
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|