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)">
|
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
€
123K
|
€
107K
|
€
99K
|
€
71K
|
€
67K
|
€
84K
|
€
53K
|
€
77K
|
€
86K
|
€
87K
|
€
94K
|
€
87K
|
€
89K
|
€
82K
|
€
108K
|
€
68K
|
|
|
€
60K
|
€
45K
|
€
37K
|
€
17K
|
€
19K
|
€
32K
|
€
8K
|
€
24K
|
€
26K
|
€
25K
|
€
34K
|
€
33K
|
€
39K
|
€
35K
|
€
36K
|
€
5K
|
|
|
€
493K
|
€
433K
|
€
388K
|
€
344K
|
€
328K
|
€
309K
|
€
277K
|
€
268K
|
€
245K
|
€
219K
|
€
194K
|
€
160K
|
€
127K
|
€
88K
|
€
53K
|
€
17K
|
|
|
€
141K
|
€
122K
|
€
112K
|
€
77K
|
€
79K
|
€
95K
|
€
63K
|
€
85K
|
€
82K
|
€
78K
|
€
93K
|
€
93K
|
€
89K
|
€
76K
|
€
96K
|
€
21K
|
|
|
€
13K
|
€
8K
|
€
5K
|
€
5K
|
€
6K
|
€
4K
|
€
3K
|
€
5K
|
€
13K
|
€
18K
|
€
15K
|
€
19K
|
€
23K
|
€
24K
|
€
23K
|
€
10K
|
|
|
Rémunérations et charges sociales
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Dividendes
|
|
|
|
|
|
|
|
€
640
|
|
|
|
|
|
|
|
|
|
Taux de distribution
|
|
|
|
|
|
|
|
2,69%
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
€
120K
|
€
104K
|
€
96K
|
€
61K
|
€
65K
|
€
82K
|
€
50K
|
€
75K
|
€
84K
|
€
81K
|
€
91K
|
€
84K
|
€
87K
|
€
79K
|
€
70K
|
€
22K
|
|
|
€
90K
|
€
69K
|
€
59K
|
€
27K
|
€
30K
|
€
47K
|
€
17K
|
€
36K
|
€
40K
|
€
39K
|
€
51K
|
€
51K
|
€
60K
|
€
59K
|
€
54K
|
€
13K
|
|
|
€
60K
|
€
45K
|
€
37K
|
€
17K
|
€
19K
|
€
32K
|
€
8K
|
€
24K
|
€
26K
|
€
25K
|
€
34K
|
€
33K
|
€
39K
|
€
35K
|
€
36K
|
€
5K
|
|
|
€
3K
|
€
1K
|
€
2K
|
€
111K
|
€
0
|
€
39K
|
€
6K
|
€
22K
|
€
42K
|
€
94K
|
€
86K
|
€
47K
|
€
37K
|
€
32K
|
€
270K
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
€
267K
|
€
194K
|
€
104K
|
€
30K
|
€
96K
|
€
34K
|
€
27K
|
€
37K
|
€
17K
|
€
12K
|
€
25K
|
€
51K
|
€
57K
|
€
57K
|
€
9K
|
€
36K
|
|
|
€
90K
|
€
80K
|
€
74K
|
€
51K
|
€
54K
|
€
68K
|
€
42K
|
€
63K
|
€
70K
|
€
68K
|
€
73K
|
€
67K
|
€
66K
|
€
56K
|
€
61K
|
€
59K
|
|
|
€
264K
|
€
226K
|
€
142K
|
€
59K
|
€
115K
|
€
58K
|
€
48K
|
€
31K
|
€
157
|
€
3K
|
€
5K
|
€
43K
|
€
43K
|
€
37K
|
€
35K
|
€
42K
|
|
|
10,17
|
14,08
|
12,08
|
4,63
|
10,56
|
11,91
|
2,74
|
1,72
|
1
|
1,07
|
1,08
|
1,99
|
1,92
|
1,79
|
1,75
|
2,93
|
|
|
10,07
|
13,90
|
11,85
|
4,44
|
10,31
|
11,35
|
2,63
|
1,65
|
0,88
|
0,94
|
0,99
|
1,86
|
1,80
|
1,65
|
1,75
|
2,93
|
|
|
11,13
|
14,67
|
12,08
|
4,63
|
11,20
|
11,91
|
2,74
|
1,72
|
1
|
1,08
|
1,10
|
2,01
|
1,92
|
1,79
|
1,75
|
2,93
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
€
605K
|
€
583K
|
€
528K
|
€
484K
|
€
460K
|
€
431K
|
€
439K
|
€
465K
|
€
452K
|
€
456K
|
€
420K
|
€
397K
|
€
386K
|
€
369K
|
€
357K
|
€
84K
|
|
|
€
34K
|
€
17K
|
€
13K
|
€
16K
|
€
13K
|
€
7K
|
€
51K
|
€
90K
|
€
153K
|
€
183K
|
€
172K
|
€
182K
|
€
204K
|
€
226K
|
€
250K
|
€
22K
|
|
|
€
26K
|
€
17K
|
€
13K
|
€
16K
|
€
11K
|
€
5K
|
€
27K
|
€
44K
|
€
44K
|
€
43K
|
€
57K
|
€
43K
|
€
47K
|
€
46K
|
€
47K
|
€
22K
|
|
|
€
5K
|
|
|
|
€
1K
|
€
1K
|
€
23K
|
€
46K
|
€
109K
|
€
139K
|
€
114K
|
€
139K
|
€
158K
|
€
180K
|
€
203K
|
|
|
|
81,48%
|
74,29%
|
73,40%
|
71,17%
|
71,21%
|
71,73%
|
63,03%
|
57,59%
|
54,14%
|
47,98%
|
46,08%
|
40,31%
|
32,90%
|
23,83%
|
14,79%
|
20,37%
|
|
|
0,01
|
|
|
|
0
|
0
|
0,08
|
0,17
|
0,44
|
0,63
|
0,59
|
0,87
|
1,24
|
2,05
|
3,83
|
|
|
|
0,28
|
0,17
|
0,13
|
0,26
|
0,21
|
0,08
|
1,01
|
1,19
|
1,83
|
2,26
|
1,90
|
2,16
|
2,35
|
2,86
|
3,58
|
0,99
|
|
|
Interest Coverage Ratio
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
18,35%
|
18,48%
|
19,15%
|
14,77%
|
16,38%
|
21,88%
|
15,21%
|
23,46%
|
28,44%
|
30,86%
|
37,67%
|
41,62%
|
52,17%
|
63,21%
|
115,66%
|
345,73%
|
|
|
12,25%
|
10,42%
|
9,63%
|
4,86%
|
5,70%
|
10,46%
|
3,06%
|
8,87%
|
10,60%
|
11,57%
|
17,44%
|
20,62%
|
30,77%
|
39,90%
|
67,48%
|
27,79%
|
|
|
9,98
|
7,74
|
7,07
|
3,46
|
4,06
|
7,50
|
1,93
|
5,11
|
5,74
|
5,55
|
8,03
|
8,31
|
10,12
|
9,51
|
9,98
|
5,66
|
|
|
12,25
|
10,42
|
9,63
|
4,86
|
5,70
|
10,46
|
3,06
|
8,87
|
10,60
|
11,57
|
17,44
|
20,62
|
30,77
|
39,90
|
67,48
|
27,79
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Crédit client
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
128,68
|
|
|
Crédit fournisseur
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Days Sales Outstanding (DSO)
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
128,68
|
|
|
Days Sales of Inventory (DSI)
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Employés
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Coût salarial par employé
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|