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)">
|
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
€
-25K
|
€
17K
|
€
-6K
|
€
12K
|
€
3K
|
€
15K
|
€
68K
|
€
38K
|
€
6K
|
€
7K
|
€
-3K
|
€
4K
|
€
6K
|
€
3K
|
|
|
€
-26K
|
€
8K
|
€
-7K
|
€
5K
|
€
-4K
|
€
2K
|
€
43K
|
€
3K
|
€
2K
|
€
3K
|
€
-9K
|
€
-1K
|
€
204
|
€
572
|
|
|
€
40K
|
€
66K
|
€
58K
|
€
65K
|
€
60K
|
€
64K
|
€
63K
|
€
19K
|
€
13K
|
€
11K
|
€
8K
|
€
7K
|
€
8K
|
€
8K
|
|
|
€
2K
|
€
12K
|
€
3K
|
€
14K
|
€
5K
|
€
7K
|
€
75K
|
€
9K
|
€
5K
|
€
6K
|
€
285
|
€
2K
|
€
3K
|
€
5K
|
|
|
€
3K
|
€
3K
|
€
1K
|
€
3K
|
€
14K
|
€
22K
|
€
21K
|
€
2K
|
€
2K
|
€
3K
|
€
2K
|
€
100
|
€
100
|
€
2K
|
|
|
Rémunérations et charges sociales
|
|
€
8K
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Dividendes
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Taux de distribution
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
€
-28K
|
€
9K
|
€
-7K
|
€
11K
|
€
2K
|
€
5K
|
€
67K
|
€
9K
|
€
5K
|
€
7K
|
€
-4K
|
€
3K
|
€
4K
|
€
3K
|
|
|
€
-29K
|
€
7K
|
€
-10K
|
€
5K
|
€
-4K
|
€
-782
|
€
62K
|
€
4K
|
€
3K
|
€
3K
|
€
-9K
|
€
-938
|
€
239
|
€
2K
|
|
|
€
-26K
|
€
8K
|
€
-7K
|
€
5K
|
€
-4K
|
€
2K
|
€
43K
|
€
3K
|
€
2K
|
€
3K
|
€
-9K
|
€
-1K
|
€
204
|
€
572
|
|
|
€
929
|
€
2K
|
€
995
|
€
1K
|
€
1K
|
€
1K
|
€
5K
|
€
20K
|
€
1K
|
€
2K
|
€
3K
|
€
1K
|
€
14K
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
€
4K
|
€
33K
|
€
9K
|
€
12K
|
€
31K
|
€
14K
|
€
14K
|
€
7K
|
€
5K
|
€
2K
|
€
627
|
€
3K
|
€
7K
|
€
3K
|
|
|
€
-24K
|
€
10K
|
€
-5K
|
€
11K
|
€
2K
|
€
7K
|
€
49K
|
€
8K
|
€
5K
|
€
7K
|
€
-4K
|
€
3K
|
€
4K
|
€
714
|
|
|
€
38K
|
€
63K
|
€
36K
|
€
42K
|
€
25K
|
€
6K
|
€
57K
|
€
17K
|
€
10K
|
€
6K
|
€
1K
|
€
-2K
|
€
-4K
|
€
6K
|
|
|
2,95
|
3,90
|
3,52
|
9,02
|
1,82
|
1,21
|
2
|
1,59
|
1,28
|
1,09
|
1,02
|
0,95
|
0,89
|
1,71
|
|
|
1,16
|
2,66
|
1,41
|
4,73
|
1,82
|
1,21
|
2
|
1,59
|
1,15
|
1
|
0,91
|
0,95
|
0,89
|
1,71
|
|
|
2,95
|
3,90
|
4,86
|
12,65
|
2,72
|
3,07
|
2
|
1,59
|
1,28
|
1,09
|
1,02
|
0,95
|
0,89
|
1,71
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
€
59K
|
€
88K
|
€
72K
|
€
70K
|
€
90K
|
€
96K
|
€
132K
|
€
64K
|
€
49K
|
€
77K
|
€
66K
|
€
51K
|
€
44K
|
€
17K
|
|
|
€
19K
|
€
22K
|
€
14K
|
€
5K
|
€
30K
|
€
31K
|
€
69K
|
€
45K
|
€
36K
|
€
67K
|
€
58K
|
€
44K
|
€
36K
|
€
9K
|
|
|
€
19K
|
€
22K
|
€
14K
|
€
5K
|
€
30K
|
€
27K
|
€
57K
|
€
29K
|
€
36K
|
€
67K
|
€
58K
|
€
44K
|
€
36K
|
€
9K
|
|
|
|
|
|
|
|
€
4K
|
€
12K
|
€
16K
|
|
|
|
|
|
|
|
|
67,46%
|
75,16%
|
80,11%
|
92,49%
|
66,54%
|
67,30%
|
47,66%
|
30,34%
|
26,43%
|
13,70%
|
12,24%
|
13,06%
|
17,78%
|
45,75%
|
|
|
|
|
|
|
|
0,07
|
0,19
|
0,82
|
|
|
|
|
|
|
|
|
|
2,42
|
|
0,48
|
17,54
|
6,44
|
1,03
|
5,05
|
6,83
|
10,02
|
|
13,99
|
8,77
|
3,43
|
|
|
Interest Coverage Ratio
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
-60,73%
|
14,83%
|
-9,25%
|
16,85%
|
2,63%
|
11,22%
|
77,91%
|
42,79%
|
39,17%
|
61,65%
|
-48,15%
|
45,11%
|
52,29%
|
9,43%
|
|
|
-64,22%
|
12,48%
|
-12,84%
|
7,61%
|
-7,15%
|
2,46%
|
69,04%
|
17,49%
|
18,71%
|
23,64%
|
-105,93%
|
-16,53%
|
2,62%
|
7,55%
|
|
|
-43,32
|
9,38
|
-10,29
|
7,03
|
-4,76
|
1,66
|
32,91
|
5,31
|
4,94
|
3,24
|
-12,96
|
-2,16
|
0,47
|
3,46
|
|
|
-64,22
|
12,48
|
-12,84
|
7,61
|
-7,15
|
2,46
|
69,04
|
17,49
|
18,71
|
23,64
|
-105,93
|
-16,53
|
2,62
|
7,55
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Crédit client
|
|
|
|
|
|
|
|
|
|
|
|
|
|
126,96
|
|
Crédit fournisseur
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Days Sales Outstanding (DSO)
|
|
|
|
|
|
|
|
|
|
|
|
|
|
126,96
|
|
Days Sales of Inventory (DSI)
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
0
|
0
|
0
|
0
|
|
|
|
0
|
0
|
0
|
0
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Employés
|
|
|
|
|
|
|
|
1
|
|
|
|
|
|
|
|
Coût salarial par employé
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|