BP
|
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)">
|
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)">
|
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
€
4K
|
€
-8K
|
€
10K
|
€
-1K
|
€
55K
|
€
-12K
|
€
-33K
|
€
706K
|
€
-22K
|
€
17K
|
€
9K
|
€
323K
|
€
-269K
|
€
203K
|
€
-330K
|
€
-159K
|
€
90K
|
€
104K
|
|
|
€
-14K
|
€
-28K
|
€
-146K
|
€
-16K
|
€
-1K
|
€
-33K
|
€
-50K
|
€
669K
|
€
-57K
|
€
-3K
|
€
4K
|
€
306K
|
€
-281K
|
€
205K
|
€
-430K
|
€
-251K
|
€
33K
|
€
48K
|
|
|
€
-130K
|
€
-116K
|
€
-87K
|
€
837
|
€
16K
|
€
18K
|
€
51K
|
€
101K
|
€
-408K
|
€
-351K
|
€
-348K
|
€
-352K
|
€
-657K
|
€
-376K
|
€
-582K
|
€
-152K
|
€
99K
|
€
66K
|
|
|
€
2K
|
-
|
€
7K
|
€
30
|
€
36K
|
€
628
|
€
2K
|
€
563K
|
-
|
€
12K
|
€
6K
|
€
228K
|
-
|
€
143K
|
-
|
-
|
€
74K
|
€
85K
|
|
|
€
27
|
-
|
€
2K
|
-
|
€
653
|
€
2K
|
€
193
|
€
135K
|
|
€
2K
|
|
|
€
57K
|
€
193K
|
€
7K
|
€
64K
|
€
42K
|
€
4K
|
|
|
Rémunérations et charges sociales
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Dividendes
|
|
|
|
|
|
|
|
€
160K
|
|
|
|
|
|
|
|
|
|
|
|
Taux de distribution
|
|
|
|
|
|
|
|
23,90%
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
€
3K
|
€
-9K
|
€
9K
|
€
-2K
|
€
50K
|
€
-14K
|
€
-34K
|
€
704K
|
€
-23K
|
€
17K
|
€
9K
|
€
323K
|
€
-270K
|
€
203K
|
€
-330K
|
€
-159K
|
€
88K
|
€
104K
|
|
|
€
-6K
|
€
-18K
|
€
4K
|
€
-7K
|
€
38K
|
€
-19K
|
€
-39K
|
€
692K
|
€
-35K
|
€
17K
|
€
9K
|
€
323K
|
€
-270K
|
€
190K
|
€
-343K
|
€
-164K
|
€
84K
|
€
104K
|
|
|
€
-14K
|
€
-28K
|
€
-146K
|
€
-16K
|
€
-1K
|
€
-33K
|
€
-50K
|
€
669K
|
€
-57K
|
€
-3K
|
€
4K
|
€
306K
|
€
-281K
|
€
205K
|
€
-430K
|
€
-251K
|
€
33K
|
€
48K
|
|
|
€
0
|
€
3K
|
€
57K
|
€
0
|
€
12K
|
€
0
|
€
-170K
|
€
0
|
|
|
|
|
|
€
1K
|
€
224K
|
€
0
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
€
1K
|
€
2K
|
€
523
|
€
15K
|
€
21K
|
€
4K
|
€
26K
|
€
843
|
€
38
|
€
432
|
€
3K
|
€
7K
|
€
130K
|
€
143K
|
€
101K
|
€
1K
|
€
4K
|
|
|
|
€
-6K
|
€
-19K
|
€
-140K
|
€
-10K
|
€
11K
|
€
-28K
|
€
-45K
|
€
681K
|
€
-46K
|
€
-3K
|
€
4K
|
€
306K
|
€
-281K
|
€
218K
|
€
-417K
|
€
-247K
|
€
37K
|
€
48K
|
|
|
€
-192K
|
€
-180K
|
€
-153K
|
€
-252K
|
€
-246K
|
€
-118K
|
€
-54K
|
€
876
|
€
-521K
|
€
-221K
|
€
-202K
|
€
-195K
|
€
-497K
|
€
-538K
|
€
-744K
|
€
-95K
|
€
-68K
|
€
55K
|
|
|
0,05
|
0,04
|
0,11
|
0,07
|
0,09
|
0,68
|
0,80
|
1
|
0
|
0,54
|
0,57
|
0,67
|
0,76
|
0,84
|
0,79
|
0,97
|
0,98
|
1,02
|
|
|
0,05
|
0,04
|
0,11
|
0,07
|
0,09
|
0,04
|
0,14
|
1
|
0
|
0,25
|
0,50
|
0,60
|
-2,50
|
-1,74
|
0,15
|
0,13
|
0,09
|
0,07
|
|
|
0,05
|
0,04
|
0,11
|
0,07
|
0,09
|
0,69
|
0,80
|
1
|
0
|
0,54
|
0,57
|
0,67
|
1,63
|
1,81
|
1,08
|
1,22
|
1,39
|
1,36
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
€
161K
|
€
166K
|
€
184K
|
€
272K
|
€
286K
|
€
524K
|
€
466K
|
€
1,14M
|
€
364K
|
€
310K
|
€
317K
|
€
431K
|
€
1,62M
|
€
3,20M
|
€
3,17M
|
€
3,01M
|
€
3,06M
|
€
3,38M
|
|
|
€
291K
|
€
281K
|
€
272K
|
€
271K
|
€
270K
|
€
506K
|
€
415K
|
€
1,03M
|
€
772K
|
€
660K
|
€
665K
|
€
782K
|
€
2,27M
|
€
3,58M
|
€
3,75M
|
€
3,16M
|
€
2,96M
|
€
3,31M
|
|
|
€
203K
|
€
187K
|
€
172K
|
€
270K
|
€
270K
|
€
373K
|
€
269K
|
€
796K
|
€
522K
|
€
479K
|
€
474K
|
€
581K
|
€
963K
|
€
1,56M
|
€
2,57M
|
€
2,32M
|
€
2,09M
|
€
2,48M
|
|
|
€
88K
|
€
94K
|
€
100K
|
|
-
|
€
133K
|
€
146K
|
€
238K
|
€
249K
|
€
180K
|
€
191K
|
€
201K
|
€
211K
|
€
220K
|
€
228K
|
€
237K
|
|
|
|
|
-80,82%
|
-69,80%
|
-47,41%
|
0,31%
|
5,71%
|
3,40%
|
11,01%
|
8,91%
|
-112,11%
|
-113,31%
|
-109,66%
|
-81,59%
|
-40,67%
|
-11,75%
|
-18,33%
|
-5,04%
|
3,24%
|
1,96%
|
|
|
-0,68
|
-0,81
|
-1,14
|
|
0
|
7,45
|
2,84
|
2,35
|
-0,61
|
-0,51
|
-0,55
|
-0,57
|
-0,32
|
-0,58
|
-0,39
|
-1,56
|
|
|
|
|
91,02
|
|
28,93
|
|
5,38
|
|
|
1,47
|
|
39,03
|
74,51
|
2,42
|
|
17,66
|
|
|
33,66
|
31,92
|
|
|
Interest Coverage Ratio
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
4,27%
|
16,57%
|
160,35%
|
-1 199,43%
|
67,64%
|
-159,53%
|
-87,54%
|
672,99%
|
11,21%
|
0,87%
|
-1,08%
|
-87,02%
|
42,75%
|
-58,01%
|
71,70%
|
162,55%
|
37,48%
|
71,94%
|
|
|
11,05%
|
24,38%
|
166,63%
|
-1 855,11%
|
-8,93%
|
-187,72%
|
-97,34%
|
661,45%
|
14,08%
|
0,87%
|
-1,08%
|
-87,02%
|
42,75%
|
-54,53%
|
73,92%
|
165,38%
|
33,16%
|
71,94%
|
|
|
-8,93
|
-17,02
|
-79,00
|
-5,71
|
-0,51
|
-6,39
|
-10,71
|
58,96
|
-15,78
|
-0,98
|
1,19
|
71,00
|
-17,39
|
6,41
|
-13,55
|
-8,33
|
1,07
|
1,41
|
|
|
11,05
|
24,38
|
166,63
|
-1 855,11
|
-8,93
|
-187,72
|
-97,34
|
661,45
|
14,08
|
0,87
|
-1,08
|
-87,02
|
42,75
|
-54,53
|
73,92
|
165,38
|
33,16
|
71,94
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Crédit client
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Crédit fournisseur
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Days Sales Outstanding (DSO)
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Days Sales of Inventory (DSI)
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
0
|
0
|
0
|
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Employés
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Coût salarial par employé
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|