B
|
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)">
|
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)">
|
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)">
|
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
€
89K
|
€
85K
|
€
92K
|
€
94K
|
€
48K
|
€
44K
|
€
39K
|
€
34K
|
€
23K
|
€
19K
|
€
19K
|
€
13K
|
€
8K
|
€
57K
|
€
78K
|
€
57K
|
€
69K
|
€
93K
|
€
29K
|
€
49K
|
|
|
€
49K
|
€
-6K
|
€
72K
|
€
70K
|
€
36K
|
€
32K
|
€
27K
|
€
24K
|
€
15K
|
€
-7K
|
€
14K
|
€
11K
|
€
2K
|
€
1.70M
|
€
-13K
|
€
-33K
|
€
-13K
|
€
326
|
€
-60K
|
€
-35K
|
|
|
€
717K
|
€
599K
|
€
605K
|
€
533K
|
€
463K
|
€
427K
|
€
394K
|
€
368K
|
€
344K
|
€
329K
|
€
336K
|
€
322K
|
€
311K
|
€
309K
|
€
40K
|
€
53K
|
€
86K
|
€
99K
|
€
98K
|
€
158K
|
|
|
€
119K
|
€
110K
|
€
119K
|
€
118K
|
€
61K
|
€
63K
|
€
56K
|
€
50K
|
€
34K
|
€
14K
|
€
29K
|
€
24K
|
€
15K
|
€
13K
|
€
52K
|
€
37K
|
€
52K
|
€
62K
|
€
18K
|
€
35K
|
|
|
|
|
€
2K
|
€
3K
|
|
€
3K
|
€
184
|
€
184
|
€
3K
|
|
€
5K
|
€
700
|
|
€
21K
|
|
|
|
€
346
|
|
|
|
|
Rémunérations et charges sociales
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Dividendes
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Taux de distribution
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
€
87K
|
€
83K
|
€
91K
|
€
93K
|
€
48K
|
€
43K
|
€
38K
|
€
33K
|
€
22K
|
€
-5K
|
€
17K
|
€
12K
|
€
2K
|
€
-27K
|
€
71K
|
€
50K
|
€
62K
|
€
83K
|
€
20K
|
€
41K
|
|
|
€
87K
|
€
14K
|
€
91K
|
€
93K
|
€
48K
|
€
43K
|
€
38K
|
€
33K
|
€
22K
|
€
-5K
|
€
17K
|
€
12K
|
€
2K
|
€
-27K
|
€
-13K
|
€
-23K
|
€
-13K
|
€
11K
|
€
-47K
|
€
-29K
|
|
|
€
49K
|
€
-6K
|
€
72K
|
€
70K
|
€
36K
|
€
32K
|
€
27K
|
€
24K
|
€
15K
|
€
-7K
|
€
14K
|
€
11K
|
€
2K
|
€
1.70M
|
€
-13K
|
€
-33K
|
€
-13K
|
€
326
|
€
-60K
|
€
-35K
|
|
|
€
69K
|
€
582K
|
€
57K
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
€
-624K
|
-
|
€
0
|
€
0
|
€
0
|
€
0
|
€
0
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
€
44K
|
€
44K
|
€
265K
|
€
201K
|
€
128K
|
€
95K
|
€
60K
|
€
33K
|
€
2K
|
€
2K
|
€
2K
|
€
2K
|
€
7K
|
€
469K
|
€
32
|
€
8K
|
€
654
|
€
1K
|
€
409
|
€
2K
|
|
|
€
49K
|
€
63K
|
€
72K
|
€
70K
|
€
36K
|
€
32K
|
€
27K
|
€
24K
|
€
15K
|
€
-7K
|
€
14K
|
€
11K
|
€
2K
|
€
1.70M
|
€
71K
|
€
39K
|
€
61K
|
€
73K
|
€
7K
|
€
36K
|
|
|
€
43K
|
€
44K
|
€
263K
|
€
198K
|
|
€
92K
|
€
60K
|
€
33K
|
€
9K
|
€
-6K
|
€
2K
|
€
-13K
|
€
-24K
|
€
-25K
|
€
-918K
|
€
-9K
|
€
71K
|
€
11K
|
€
-61K
|
€
-75K
|
|
|
22.13
|
24.09
|
96.60
|
60.57
|
|
29.06
|
120.85
|
180.39
|
1.11
|
0.92
|
1.02
|
0.84
|
0.70
|
0.95
|
0.06
|
0.88
|
1.66
|
1.10
|
0.53
|
0.63
|
|
|
22.13
|
-38.19
|
96.60
|
60.57
|
|
29.06
|
120.85
|
180.39
|
1.11
|
0.92
|
1.02
|
0.84
|
0.70
|
0.95
|
0.06
|
1.01
|
1.66
|
1.10
|
0.53
|
0.43
|
|
|
22.13
|
130.46
|
96.60
|
60.57
|
|
29.06
|
120.85
|
180.39
|
1.11
|
0.92
|
1.02
|
0.84
|
0.70
|
0.95
|
0.06
|
0.94
|
1.66
|
1.10
|
0.53
|
0.64
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
€
1.02M
|
€
951K
|
€
658K
|
€
536K
|
€
463K
|
€
430K
|
€
395K
|
€
368K
|
€
434K
|
€
402K
|
€
419K
|
€
400K
|
€
390K
|
€
830K
|
€
1.01M
|
€
1.11M
|
€
1.29M
|
€
1.31M
|
€
1.33M
|
€
1.46M
|
|
|
€
302K
|
€
352K
|
€
53K
|
€
3K
|
|
€
3K
|
€
499
|
€
184
|
€
90K
|
€
73K
|
€
83K
|
€
79K
|
€
79K
|
€
521K
|
€
973K
|
€
1.06M
|
€
1.21M
|
€
1.21M
|
€
1.23M
|
€
1.30M
|
|
|
€
2K
|
€
351
|
€
3K
|
€
3K
|
|
€
3K
|
€
499
|
€
184
|
€
90K
|
€
73K
|
€
83K
|
€
79K
|
€
79K
|
€
521K
|
€
973K
|
€
74K
|
€
107K
|
€
109K
|
€
131K
|
€
197K
|
|
|
€
300K
|
€
350K
|
€
50K
|
|
|
|
|
|
|
|
|
|
|
|
|
€
980K
|
€
1.10M
|
€
1.10M
|
€
1.10M
|
€
1.10M
|
|
|
70.35%
|
63%
|
91.98%
|
99.38%
|
100%
|
99.24%
|
99.87%
|
99.95%
|
79.35%
|
81.85%
|
80.16%
|
80.39%
|
79.78%
|
37.24%
|
3.94%
|
4.74%
|
6.64%
|
7.54%
|
7.39%
|
10.85%
|
|
|
0.42
|
0.58
|
0.08
|
|
|
|
|
|
|
|
|
|
|
|
|
18.60
|
12.80
|
11.16
|
11.20
|
6.94
|
|
|
3.49
|
4.23
|
0.58
|
0.04
|
|
0.08
|
0.01
|
0.01
|
4.00
|
|
4.78
|
6.59
|
36.73
|
|
13.67
|
21.36
|
19.62
|
14.56
|
60.46
|
31.43
|
|
|
Interest Coverage Ratio
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
6.79%
|
10.52%
|
11.95%
|
13.16%
|
7.75%
|
7.55%
|
6.79%
|
6.41%
|
4.4%
|
-2.21%
|
4.25%
|
3.44%
|
0.54%
|
550.58%
|
178.37%
|
74.5%
|
71.53%
|
73.59%
|
7.11%
|
22.56%
|
|
|
6.79%
|
-0.95%
|
11.95%
|
13.16%
|
7.75%
|
7.55%
|
6.79%
|
6.41%
|
4.4%
|
-2.21%
|
4.25%
|
3.44%
|
0.54%
|
550.58%
|
-32.09%
|
-63.1%
|
-14.68%
|
0.33%
|
-61.27%
|
-21.78%
|
|
|
4.78
|
-0.60
|
10.99
|
13.08
|
7.75
|
7.49
|
6.78
|
6.41
|
3.49
|
-1.81
|
3.40
|
2.77
|
0.43
|
205.06
|
-1.26
|
-2.99
|
-0.98
|
0.02
|
-4.53
|
-2.36
|
|
|
6.79
|
-0.95
|
11.95
|
13.16
|
7.75
|
7.55
|
6.79
|
6.41
|
4.40
|
-2.21
|
4.25
|
3.44
|
0.54
|
550.58
|
-32.09
|
-63.10
|
-14.68
|
0.33
|
-61.27
|
-21.78
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Crédit client
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Crédit fournisseur
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Days Sales Outstanding (DSO)
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Days Sales of Inventory (DSI)
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
0.00
|
0.00
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Employés
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Coût salarial par employé
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|