A
|
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)">
|
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
€
504K
|
€
591K
|
€
534K
|
€
362K
|
€
399K
|
€
273K
|
€
261K
|
€
271K
|
€
309K
|
€
276K
|
€
373K
|
€
39K
|
€
57K
|
|
|
€
73K
|
€
163K
|
€
106K
|
€
51K
|
€
81K
|
€
3K
|
€
61
|
€
2K
|
€
31K
|
€
9K
|
€
-8K
|
€
13K
|
€
-2K
|
|
|
€
512K
|
€
439K
|
€
276K
|
€
169K
|
€
118K
|
€
37K
|
€
34K
|
€
34K
|
€
32K
|
€
21K
|
€
12K
|
€
19K
|
€
6K
|
|
|
7,70
|
7,30
|
7,50
|
7,80
|
7,30
|
7,20
|
6
|
6,90
|
7,40
|
6,80
|
9,30
|
0,30
|
1,40
|
|
|
€
136K
|
€
268K
|
€
169K
|
€
98K
|
€
110K
|
€
20K
|
€
23K
|
€
26K
|
€
55K
|
€
40K
|
€
410
|
€
27K
|
€
2K
|
|
|
€
4K
|
€
53K
|
€
35K
|
€
9K
|
€
10K
|
€
20K
|
€
26K
|
€
42K
|
€
26K
|
€
29K
|
€
12K
|
€
14K
|
€
3K
|
|
|
€
75K
|
€
61K
|
€
54K
|
€
54K
|
€
72K
|
€
53K
|
€
40K
|
€
38K
|
€
37K
|
€
40K
|
€
45K
|
|
€
4K
|
|
|
Dividendes
|
|
|
|
|
|
|
|
|
€
20K
|
|
|
|
|
|
Taux de distribution
|
|
|
|
|
|
|
|
|
64,45%
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
€
120K
|
€
261K
|
€
173K
|
€
95K
|
€
121K
|
€
26K
|
€
30K
|
€
35K
|
€
68K
|
€
50K
|
€
-3K
|
€
24K
|
€
2K
|
|
|
€
91K
|
€
236K
|
€
149K
|
€
75K
|
€
113K
|
€
12K
|
€
7K
|
€
12K
|
€
49K
|
€
30K
|
€
-6K
|
€
22K
|
€
-1K
|
|
|
€
73K
|
€
163K
|
€
106K
|
€
51K
|
€
81K
|
€
3K
|
€
61
|
€
2K
|
€
31K
|
€
9K
|
€
-8K
|
€
13K
|
€
-2K
|
|
|
-
|
€
13K
|
€
8K
|
€
124K
|
€
6K
|
€
6K
|
€
13K
|
€
18K
|
€
16K
|
€
28K
|
€
4K
|
€
0
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
€
632K
|
€
678K
|
€
428K
|
€
94K
|
€
214K
|
€
44K
|
€
17K
|
€
34K
|
€
4K
|
€
13K
|
€
6K
|
€
76
|
€
4K
|
|
|
€
101K
|
€
189K
|
€
130K
|
€
72K
|
€
89K
|
€
17K
|
€
24K
|
€
26K
|
€
50K
|
€
29K
|
€
-5K
|
€
15K
|
€
2K
|
|
|
€
471K
|
€
391K
|
€
235K
|
€
94K
|
€
112K
|
€
23K
|
€
7K
|
€
-16K
|
€
7K
|
€
12K
|
€
9K
|
€
17K
|
€
8K
|
|
|
1,69
|
1,58
|
1,50
|
1,46
|
1,43
|
1,10
|
1,02
|
0,93
|
1,05
|
1,08
|
1,08
|
2,17
|
1,57
|
|
|
5,02
|
4,06
|
4,57
|
1,46
|
1,43
|
1,10
|
0,85
|
0,94
|
1,58
|
1,26
|
1,09
|
2,17
|
1,45
|
|
|
2,53
|
2,28
|
2,26
|
1,46
|
1,43
|
1,10
|
1,02
|
0,93
|
1,26
|
1,16
|
1,08
|
2,17
|
1,78
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
€
1,21M
|
€
1,15M
|
€
800K
|
€
413K
|
€
378K
|
€
266K
|
€
298K
|
€
253K
|
€
202K
|
€
177K
|
€
122K
|
€
34K
|
€
26K
|
|
|
€
699K
|
€
706K
|
€
525K
|
€
244K
|
€
260K
|
€
229K
|
€
264K
|
€
219K
|
€
170K
|
€
156K
|
€
111K
|
€
15K
|
€
14K
|
|
|
€
456K
|
€
465K
|
€
311K
|
€
205K
|
€
260K
|
€
229K
|
€
264K
|
€
215K
|
€
132K
|
€
131K
|
€
110K
|
€
15K
|
€
12K
|
|
|
€
17K
|
€
37K
|
€
57K
|
€
39K
|
|
|
|
€
2K
|
€
11K
|
€
14K
|
|
|
|
|
|
42,25%
|
38,33%
|
34,44%
|
41,01%
|
31,22%
|
13,99%
|
11,49%
|
13,51%
|
15,82%
|
11,86%
|
9,51%
|
56,69%
|
24,94%
|
|
|
0,03
|
0,09
|
0,21
|
0,23
|
|
|
|
0,07
|
0,35
|
0,67
|
|
|
|
|
|
5,84
|
2,71
|
3,03
|
2,55
|
2,15
|
8,82
|
8,69
|
6,24
|
2,49
|
3,13
|
|
0,61
|
6,33
|
|
|
Interest Coverage Ratio
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
19,69%
|
42,96%
|
47,27%
|
42,59%
|
75,24%
|
45,28%
|
69,39%
|
74,65%
|
156,84%
|
138,74%
|
-41,70%
|
78,20%
|
29,51%
|
|
|
14,17%
|
37,24%
|
38,54%
|
30,39%
|
68,41%
|
7,90%
|
0,18%
|
6,61%
|
97,06%
|
44,47%
|
-65,38%
|
66,53%
|
-24,30%
|
|
|
5,99
|
14,27
|
13,27
|
12,46
|
21,36
|
1,10
|
0,02
|
0,89
|
15,36
|
5,27
|
-6,22
|
37,72
|
-6,06
|
|
|
14,17
|
37,24
|
38,54
|
30,39
|
68,41
|
7,90
|
0,18
|
6,61
|
97,06
|
44,47
|
-65,38
|
66,53
|
-24,30
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Crédit client
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Crédit fournisseur
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Days Sales Outstanding (DSO)
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Days Sales of Inventory (DSI)
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
0
|
0
|
|
|
|
|
0
|
0
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
7,70
|
7,30
|
7,50
|
7,80
|
7,30
|
7,20
|
6
|
6,90
|
7,40
|
6,80
|
9,30
|
0,30
|
1,40
|
|
|
€
10K
|
€
8K
|
€
7K
|
€
7K
|
€
10K
|
€
7K
|
€
7K
|
€
5K
|
€
5K
|
€
6K
|
€
5K
|
|
€
3K
|