BC
|
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)">
|
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)">
|
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
€
10K
|
€
21K
|
€
29K
|
€
37K
|
€
29K
|
€
22K
|
€
29K
|
€
24K
|
€
34K
|
€
35K
|
€
37K
|
€
37K
|
€
47K
|
€
31K
|
€
35K
|
€
29K
|
€
33K
|
|
|
€
-6K
|
€
2K
|
€
7K
|
€
13K
|
€
10K
|
€
-2K
|
€
8K
|
€
5K
|
€
41
|
€
26
|
€
811
|
€
123
|
€
60
|
€
1K
|
€
1K
|
€
46
|
€
715
|
|
|
€
60K
|
€
66K
|
€
64K
|
€
57K
|
€
43K
|
€
34K
|
€
36K
|
€
28K
|
€
23K
|
€
23K
|
€
23K
|
€
22K
|
€
22K
|
€
22K
|
€
20K
|
€
19K
|
€
7K
|
|
|
€
10K
|
€
19K
|
€
26K
|
€
34K
|
€
24K
|
€
16K
|
€
23K
|
€
19K
|
€
24K
|
€
24K
|
€
25K
|
€
25K
|
€
32K
|
€
21K
|
€
23K
|
€
21K
|
€
22K
|
|
|
€
2K
|
€
3K
|
€
6K
|
€
5K
|
€
2K
|
€
3K
|
€
4K
|
€
3K
|
€
2K
|
€
2K
|
€
5K
|
€
5K
|
€
6K
|
€
3K
|
€
2K
|
€
675
|
€
382
|
|
|
Rémunérations et charges sociales
|
€
400
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Dividendes
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Taux de distribution
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
€
9K
|
€
19K
|
€
27K
|
€
36K
|
€
28K
|
€
21K
|
€
27K
|
€
22K
|
€
33K
|
€
33K
|
€
34K
|
€
34K
|
€
44K
|
€
29K
|
€
32K
|
€
28K
|
€
31K
|
|
|
€
-3K
|
€
7K
|
€
15K
|
€
22K
|
€
16K
|
€
9K
|
€
15K
|
€
13K
|
€
9K
|
€
9K
|
€
10K
|
€
10K
|
€
11K
|
€
12K
|
€
9K
|
€
11K
|
€
14K
|
|
|
€
-6K
|
€
2K
|
€
7K
|
€
13K
|
€
10K
|
€
-2K
|
€
8K
|
€
5K
|
€
41
|
€
26
|
€
811
|
€
123
|
€
60
|
€
1K
|
€
1K
|
€
46
|
€
715
|
|
|
€
0
|
€
0
|
€
0
|
€
2K
|
€
26K
|
€
0
|
€
11K
|
€
0
|
€
277
|
€
2K
|
€
4K
|
-
|
€
1K
|
€
560
|
€
47K
|
€
53K
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
€
12K
|
€
15K
|
€
15K
|
€
17K
|
€
8K
|
€
7K
|
€
10K
|
€
11K
|
€
8K
|
€
4K
|
€
554
|
€
573
|
€
3K
|
€
2K
|
€
3K
|
€
3K
|
€
301
|
|
|
€
6K
|
€
14K
|
€
19K
|
€
27K
|
€
21K
|
€
10K
|
€
20K
|
€
15K
|
€
24K
|
€
24K
|
€
25K
|
€
24K
|
€
34K
|
€
18K
|
€
24K
|
€
17K
|
€
17K
|
|
|
€
-6K
|
€
1K
|
€
113
|
€
-8K
|
€
-22K
|
€
-7K
|
€
-8K
|
€
-7K
|
€
-13K
|
€
-29K
|
€
-43K
|
€
-57K
|
€
-71K
|
€
-91K
|
€
-87K
|
€
-37K
|
€
-7K
|
|
|
0.73
|
1.06
|
1.00
|
0.72
|
0.43
|
0.56
|
0.62
|
0.70
|
0.56
|
0.22
|
0.09
|
0.07
|
0.08
|
0.05
|
0.22
|
0.42
|
0.77
|
|
|
0.69
|
1.03
|
0.95
|
0.63
|
0.36
|
0.40
|
0.55
|
0.48
|
0.31
|
0.12
|
0.02
|
0.01
|
0.04
|
0.02
|
0.19
|
0.38
|
0.63
|
|
|
0.73
|
1.06
|
1.00
|
0.73
|
0.43
|
0.56
|
0.63
|
0.71
|
0.57
|
0.23
|
0.09
|
0.07
|
0.08
|
0.05
|
0.22
|
0.42
|
0.78
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
€
97K
|
€
118K
|
€
131K
|
€
150K
|
€
159K
|
€
137K
|
€
152K
|
€
157K
|
€
167K
|
€
182K
|
€
200K
|
€
220K
|
€
246K
|
€
277K
|
€
313K
|
€
286K
|
€
246K
|
|
|
€
37K
|
€
52K
|
€
67K
|
€
93K
|
€
115K
|
€
103K
|
€
117K
|
€
129K
|
€
144K
|
€
159K
|
€
177K
|
€
198K
|
€
224K
|
€
255K
|
€
293K
|
€
266K
|
€
239K
|
|
|
€
21K
|
€
23K
|
€
25K
|
€
27K
|
€
39K
|
€
17K
|
€
20K
|
€
24K
|
€
30K
|
€
37K
|
€
47K
|
€
61K
|
€
77K
|
€
95K
|
€
111K
|
€
64K
|
€
28K
|
|
|
€
16K
|
€
29K
|
€
42K
|
€
66K
|
€
76K
|
€
87K
|
€
96K
|
€
105K
|
€
114K
|
€
122K
|
€
130K
|
€
137K
|
€
147K
|
€
160K
|
€
182K
|
€
202K
|
€
210K
|
|
|
61.88%
|
55.89%
|
48.77%
|
37.97%
|
27.36%
|
24.61%
|
23.36%
|
17.64%
|
13.63%
|
12.47%
|
11.35%
|
9.94%
|
8.84%
|
7.83%
|
6.51%
|
6.78%
|
2.81%
|
|
|
0.26
|
0.44
|
0.66
|
1.15
|
1.76
|
2.56
|
2.70
|
3.80
|
5.00
|
5.37
|
5.71
|
6.25
|
6.77
|
7.38
|
8.91
|
10.45
|
30.38
|
|
|
4.13
|
2.75
|
2.48
|
2.58
|
4.18
|
4.95
|
4.34
|
5.77
|
4.36
|
4.85
|
5.16
|
5.82
|
5.07
|
8.70
|
9.07
|
9.46
|
7.77
|
|
|
Interest Coverage Ratio
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
10.72%
|
21.54%
|
30.56%
|
48.21%
|
48.28%
|
29.68%
|
55.43%
|
52.51%
|
107.05%
|
106.84%
|
109.29%
|
110.2%
|
154.32%
|
84.41%
|
117.81%
|
90.08%
|
251.28%
|
|
|
-9.45%
|
3.11%
|
11.55%
|
23.6%
|
22.12%
|
-5.26%
|
22.15%
|
17.82%
|
0.18%
|
0.11%
|
3.57%
|
0.56%
|
0.28%
|
6.02%
|
5.03%
|
0.24%
|
10.33%
|
|
|
-5.85
|
1.74
|
5.63
|
8.96
|
6.05
|
-1.30
|
5.18
|
3.14
|
0.02
|
0.01
|
0.41
|
0.06
|
0.02
|
0.47
|
0.33
|
0.02
|
0.29
|
|
|
-9.45
|
3.11
|
11.55
|
23.60
|
22.12
|
-5.26
|
22.15
|
17.82
|
0.18
|
0.11
|
3.57
|
0.56
|
0.28
|
6.02
|
5.03
|
0.24
|
10.33
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Crédit client
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Crédit fournisseur
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Days Sales Outstanding (DSO)
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Days Sales of Inventory (DSI)
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
0.00
|
0.00
|
0.00
|
0.00
|
0.00
|
0.00
|
0.00
|
0.00
|
0.00
|
0.00
|
0.00
|
0.00
|
0.00
|
0.00
|
0.00
|
0.00
|
0.00
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Employés
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Coût salarial par employé
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|