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)">
|
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
€
59K
|
€
-787
|
€
42K
|
€
42K
|
€
42K
|
€
52K
|
€
41K
|
€
47K
|
€
45K
|
€
43K
|
€
36K
|
€
37K
|
€
31K
|
€
31K
|
€
14K
|
€
-4K
|
|
|
€
32K
|
€
-3K
|
€
-8K
|
€
-5K
|
€
-6K
|
€
-1K
|
€
997
|
€
6K
|
€
6K
|
€
6K
|
€
2K
|
€
4K
|
€
13
|
€
16K
|
€
-87
|
€
-15K
|
|
|
€
528K
|
€
496K
|
€
499K
|
€
507K
|
€
512K
|
€
518K
|
€
519K
|
€
518K
|
€
512K
|
€
506K
|
€
500K
|
€
498K
|
€
494K
|
€
494K
|
€
478K
|
€
478K
|
|
|
€
68K
|
€
19K
|
€
51K
|
€
52K
|
€
53K
|
€
62K
|
€
54K
|
€
60K
|
€
58K
|
€
56K
|
€
51K
|
€
52K
|
€
48K
|
€
47K
|
€
32K
|
€
22K
|
|
|
€
12K
|
€
16K
|
€
16K
|
€
15K
|
€
11K
|
€
16K
|
€
8K
|
€
10K
|
€
15K
|
€
9K
|
€
17K
|
€
13K
|
€
10K
|
€
7K
|
€
3K
|
|
|
|
Rémunérations et charges sociales
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Dividendes
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Taux de distribution
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
€
59K
|
€
-2K
|
€
41K
|
€
41K
|
€
41K
|
€
51K
|
€
40K
|
€
46K
|
€
44K
|
€
42K
|
€
36K
|
€
37K
|
€
31K
|
€
30K
|
€
13K
|
€
-5K
|
|
|
€
59K
|
€
-2K
|
€
41K
|
€
41K
|
€
41K
|
€
51K
|
€
40K
|
€
46K
|
€
44K
|
€
42K
|
€
36K
|
€
37K
|
€
31K
|
€
30K
|
€
13K
|
€
-5K
|
|
|
€
32K
|
€
-3K
|
€
-8K
|
€
-5K
|
€
-6K
|
€
-1K
|
€
997
|
€
6K
|
€
6K
|
€
6K
|
€
2K
|
€
4K
|
€
13
|
€
16K
|
€
-87
|
€
-15K
|
|
|
Capex
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
-
|
€
14K
|
€
348
|
€
480
|
€
25
|
€
489
|
€
298
|
€
48
|
€
107
|
€
14
|
€
524
|
€
2K
|
€
226
|
€
68
|
|
€
423
|
|
|
€
32K
|
€
-3K
|
€
-8K
|
€
-5K
|
€
-6K
|
€
-1K
|
€
997
|
€
6K
|
€
6K
|
€
6K
|
€
2K
|
€
4K
|
€
13
|
€
16K
|
€
-87
|
€
-15K
|
|
|
€
80K
|
€
83K
|
€
99K
|
€
160K
|
€
157K
|
€
153K
|
€
145K
|
€
135K
|
€
120K
|
€
105K
|
€
66K
|
€
64K
|
€
50K
|
€
40K
|
€
15K
|
€
6K
|
|
|
1.13
|
1.13
|
1.16
|
1.27
|
1.29
|
1.29
|
1.30
|
1.30
|
1.28
|
1.25
|
1.16
|
1.17
|
1.14
|
1.12
|
1.04
|
1.45
|
|
|
1.13
|
1.20
|
1.37
|
1.52
|
1.53
|
1.61
|
1.57
|
1.52
|
1.50
|
1.47
|
1.35
|
1.30
|
1.27
|
1.12
|
1.04
|
1.45
|
|
|
1.13
|
1.17
|
1.25
|
1.38
|
1.40
|
1.43
|
1.42
|
1.40
|
1.38
|
1.35
|
1.24
|
1.23
|
1.20
|
1.12
|
1.04
|
1.45
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
€
1.32M
|
€
1.35M
|
€
1.36M
|
€
1.39M
|
€
1.35M
|
€
1.31M
|
€
1.26M
|
€
1.23M
|
€
1.19M
|
€
1.17M
|
€
1.13M
|
€
1.09M
|
€
1.05M
|
€
1.02M
|
€
986K
|
€
660K
|
|
|
€
794K
|
€
852K
|
€
863K
|
€
880K
|
€
833K
|
€
797K
|
€
743K
|
€
711K
|
€
680K
|
€
660K
|
€
627K
|
€
591K
|
€
557K
|
€
525K
|
€
508K
|
€
181K
|
|
|
€
602K
|
€
606K
|
€
576K
|
€
539K
|
€
504K
|
€
470K
|
€
437K
|
€
420K
|
€
399K
|
€
389K
|
€
391K
|
€
365K
|
€
343K
|
€
338K
|
€
330K
|
€
13K
|
|
|
€
193K
|
€
228K
|
€
240K
|
€
294K
|
€
286K
|
€
276K
|
€
267K
|
€
258K
|
€
249K
|
€
240K
|
€
207K
|
€
207K
|
€
196K
|
€
187K
|
€
177K
|
€
168K
|
|
|
39.94%
|
36.82%
|
36.64%
|
36.55%
|
38.09%
|
39.4%
|
41.12%
|
42.16%
|
42.95%
|
43.39%
|
44.39%
|
45.74%
|
47%
|
48.51%
|
48.51%
|
72.52%
|
|
|
0.36
|
0.46
|
0.48
|
0.58
|
0.56
|
0.53
|
0.51
|
0.50
|
0.49
|
0.47
|
0.41
|
0.42
|
0.40
|
0.38
|
0.37
|
0.35
|
|
|
13.55
|
|
21.20
|
21.46
|
20.14
|
15.60
|
18.70
|
15.31
|
15.50
|
15.63
|
17.39
|
16.02
|
17.75
|
17.22
|
37.91
|
|
|
|
Interest Coverage Ratio
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
6.01%
|
-0.6%
|
-1.54%
|
-1.04%
|
-1.08%
|
-0.25%
|
0.19%
|
1.24%
|
1.14%
|
1.1%
|
0.5%
|
0.72%
|
0%
|
3.22%
|
-0.02%
|
-3.12%
|
|
|
6.01%
|
-0.6%
|
-1.54%
|
-1.04%
|
-1.08%
|
-0.25%
|
0.19%
|
1.24%
|
1.14%
|
1.1%
|
0.5%
|
0.72%
|
0%
|
3.22%
|
-0.02%
|
-3.12%
|
|
|
2.40
|
-0.22
|
-0.56
|
-0.38
|
-0.41
|
-0.10
|
0.08
|
0.52
|
0.49
|
0.48
|
0.22
|
0.33
|
0.00
|
1.56
|
-0.01
|
-2.26
|
|
|
6.01
|
-0.60
|
-1.54
|
-1.04
|
-1.08
|
-0.25
|
0.19
|
1.24
|
1.14
|
1.10
|
0.50
|
0.72
|
0.00
|
3.22
|
-0.02
|
-3.12
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Crédit client
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Crédit fournisseur
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Days Sales Outstanding (DSO)
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Days Sales of Inventory (DSI)
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Inventory Turnover Ratio
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Employés
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Coût salarial par employé
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|