B
|
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)">
|
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
€
992K
|
€
104K
|
€
70K
|
€
144K
|
€
179K
|
€
150K
|
€
93K
|
€
165K
|
€
-5K
|
€
-4K
|
€
11K
|
€
11K
|
€
11K
|
€
12K
|
€
12K
|
€
13K
|
€
11K
|
€
10K
|
€
4K
|
€
96K
|
|
|
€
517K
|
€
-904
|
€
-20K
|
€
34K
|
€
89K
|
€
66K
|
€
33K
|
€
80K
|
€
-13K
|
€
-10K
|
€
5K
|
€
5K
|
€
5K
|
€
5K
|
€
6K
|
€
7K
|
€
5K
|
€
3K
|
€
-10K
|
€
-47
|
|
|
€
753K
|
€
381K
|
€
382K
|
€
402K
|
€
367K
|
€
278K
|
€
212K
|
€
179K
|
€
99K
|
€
112K
|
€
122K
|
€
117K
|
€
112K
|
€
107K
|
€
102K
|
€
96K
|
€
89K
|
€
84K
|
€
80K
|
€
91K
|
|
|
€
809K
|
€
98K
|
€
71K
|
€
132K
|
€
190K
|
€
150K
|
€
80K
|
€
134K
|
€
4K
|
€
5K
|
€
15K
|
€
14K
|
€
14K
|
€
14K
|
€
14K
|
€
16K
|
€
13K
|
€
12K
|
€
3K
|
€
17K
|
|
|
€
46K
|
€
13K
|
€
1K
|
€
19K
|
€
34K
|
€
39K
|
€
14K
|
€
11K
|
€
2K
|
|
€
198
|
€
157
|
€
449
|
€
74
|
€
264
|
€
404
|
€
202
|
€
926
|
|
€
2K
|
|
|
Rémunérations et charges sociales
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
€
11K
|
|
Dividendes
|
€
145K
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Taux de distribution
|
28%
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
€
980K
|
€
99K
|
€
67K
|
€
140K
|
€
177K
|
€
147K
|
€
90K
|
€
160K
|
€
-8K
|
€
-6K
|
€
9K
|
€
9K
|
€
9K
|
€
9K
|
€
10K
|
€
11K
|
€
9K
|
€
8K
|
€
-1K
|
€
18K
|
|
|
€
562K
|
€
43K
|
€
2K
|
€
68K
|
€
143K
|
€
109K
|
€
52K
|
€
112K
|
€
-12K
|
€
-10K
|
€
5K
|
€
5K
|
€
5K
|
€
6K
|
€
6K
|
€
7K
|
€
5K
|
€
4K
|
€
-10K
|
€
6K
|
|
|
€
235K
|
€
2K
|
€
-17K
|
€
37K
|
€
92K
|
€
69K
|
€
36K
|
€
-15K
|
€
-13K
|
€
-10K
|
€
5K
|
€
5K
|
€
5K
|
€
5K
|
€
6K
|
€
7K
|
€
5K
|
€
3K
|
€
-10K
|
€
-47
|
|
|
€
2.38M
|
€
11K
|
€
39K
|
€
688K
|
€
32K
|
€
56K
|
€
24K
|
€
541K
|
€
0
|
€
783
|
€
0
|
€
0
|
€
0
|
€
0
|
-
|
-
|
-
|
€
-1
|
€
-2K
|
€
-1
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
€
52K
|
€
13K
|
€
27K
|
€
91K
|
€
427K
|
€
331K
|
€
55K
|
€
203K
|
€
10K
|
€
40K
|
€
43K
|
€
31K
|
€
23K
|
€
13K
|
€
16K
|
€
20K
|
€
13K
|
€
7K
|
€
4K
|
€
52K
|
|
|
€
934K
|
€
55K
|
€
45K
|
€
107K
|
€
122K
|
€
105K
|
€
71K
|
€
127K
|
€
-9K
|
€
-7K
|
€
9K
|
€
9K
|
€
9K
|
€
9K
|
€
10K
|
€
11K
|
€
9K
|
€
7K
|
€
-2K
|
€
12K
|
|
|
€
-1.29M
|
€
629K
|
€
848K
|
€
235K
|
€
317K
|
€
211K
|
€
2K
|
€
-25K
|
€
-166
|
€
40K
|
€
47K
|
€
38K
|
€
29K
|
€
20K
|
€
21K
|
€
19K
|
€
8K
|
€
6K
|
€
-4K
|
€
10K
|
|
|
0.46
|
1.83
|
3.42
|
2.70
|
3.72
|
2.72
|
1.03
|
0.90
|
0.99
|
60.46
|
239.18
|
244.70
|
28.16
|
30.27
|
67.05
|
18.98
|
2.46
|
2.49
|
0.51
|
1.06
|
|
|
0.09
|
0.69
|
1.00
|
3.27
|
4.68
|
2.91
|
1.09
|
0.92
|
0.99
|
60.46
|
239.18
|
244.70
|
28.16
|
30.27
|
67.05
|
18.98
|
6.82
|
2.49
|
0.51
|
-14.57
|
|
|
0.58
|
2.26
|
3.55
|
2.96
|
4.14
|
2.81
|
1.06
|
0.91
|
0.99
|
60.46
|
239.18
|
244.70
|
28.16
|
30.27
|
67.05
|
18.98
|
3.62
|
2.49
|
0.51
|
2.29
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
€
4.54M
|
€
2.93M
|
€
2.38M
|
€
1.58M
|
€
1.03M
|
€
932K
|
€
652K
|
€
832K
|
€
120K
|
€
113K
|
€
123K
|
€
118K
|
€
113K
|
€
108K
|
€
112K
|
€
114K
|
€
111K
|
€
113K
|
€
110K
|
€
285K
|
|
|
€
3.66M
|
€
2.53M
|
€
1.99M
|
€
1.16M
|
€
642K
|
€
632K
|
€
418K
|
€
630K
|
€
21K
|
€
670
|
€
198
|
€
157
|
€
1K
|
€
698
|
€
10K
|
€
18K
|
€
22K
|
€
29K
|
€
30K
|
€
195K
|
|
|
€
2.29M
|
€
745K
|
€
338K
|
€
126K
|
€
105K
|
€
119K
|
€
69K
|
€
262K
|
€
21K
|
€
670
|
€
198
|
€
157
|
€
1K
|
€
698
|
€
317
|
€
1K
|
€
3K
|
€
4K
|
€
8K
|
€
73K
|
|
|
€
1.29M
|
€
1.77M
|
€
1.63M
|
€
1.03M
|
€
526K
|
€
509K
|
€
348K
|
€
366K
|
|
|
|
|
|
|
€
10K
|
€
17K
|
€
17K
|
€
25K
|
€
22K
|
€
37K
|
|
|
16.59%
|
13.01%
|
16.01%
|
25.34%
|
35.67%
|
29.88%
|
32.49%
|
21.49%
|
82.76%
|
99.41%
|
99.84%
|
99.87%
|
99.05%
|
99.35%
|
91.04%
|
84.02%
|
79.85%
|
74.31%
|
72.95%
|
31.73%
|
|
|
1.71
|
4.65
|
4.28
|
2.55
|
1.43
|
1.83
|
1.64
|
2.05
|
|
|
|
|
|
|
0.10
|
0.18
|
0.19
|
0.30
|
0.28
|
0.41
|
|
|
3.74
|
25.47
|
29.54
|
8.29
|
3.64
|
4.30
|
4.66
|
3.95
|
|
|
0.02
|
0.02
|
0.12
|
0.07
|
1.02
|
1.61
|
2.50
|
3.72
|
|
10.67
|
|
|
Interest Coverage Ratio
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
124.11%
|
14.51%
|
11.87%
|
26.59%
|
33.33%
|
37.58%
|
33.28%
|
70.84%
|
-9.06%
|
-5.82%
|
7.21%
|
7.61%
|
7.95%
|
8.59%
|
9.54%
|
11.68%
|
9.85%
|
8.94%
|
-1.91%
|
13.74%
|
|
|
68.63%
|
-0.24%
|
-5.22%
|
8.55%
|
24.22%
|
23.84%
|
15.59%
|
44.55%
|
-12.95%
|
-9.27%
|
4.09%
|
4.36%
|
4.55%
|
5.02%
|
5.79%
|
7.7%
|
5.51%
|
4.11%
|
-12.94%
|
-0.05%
|
|
|
11.39
|
-0.03
|
-0.84
|
2.17
|
8.64
|
7.12
|
5.07
|
9.58
|
-10.72
|
-9.21
|
4.08
|
4.35
|
4.50
|
4.99
|
5.27
|
6.47
|
4.40
|
3.06
|
-9.44
|
-0.02
|
|
|
68.63
|
-0.24
|
-5.22
|
8.55
|
24.22
|
23.84
|
15.59
|
44.55
|
-12.95
|
-9.27
|
4.09
|
4.36
|
4.55
|
5.02
|
5.79
|
7.70
|
5.51
|
4.11
|
-12.94
|
-0.05
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Crédit client
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Crédit fournisseur
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Days Sales Outstanding (DSO)
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Days Sales of Inventory (DSI)
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
0.00
|
0.00
|
0.00
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
0.10
|
2.40
|
|
|
Coût salarial par employé
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
€
5K
|