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)">
|
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
€
-19K
|
€
23K
|
€
23K
|
€
8K
|
€
-25K
|
€
53K
|
€
33K
|
€
-9K
|
€
60K
|
€
42K
|
€
50K
|
€
25K
|
€
36K
|
€
41K
|
€
60K
|
€
43K
|
|
|
€
-36K
|
€
2K
|
€
7K
|
€
-12K
|
€
-41K
|
€
29K
|
€
11K
|
€
-31K
|
€
23K
|
€
13K
|
€
12K
|
€
688
|
€
14K
|
€
28K
|
€
28K
|
€
33K
|
|
|
€
70K
|
€
106K
|
€
104K
|
€
97K
|
€
109K
|
€
179K
|
€
150K
|
€
140K
|
€
170K
|
€
147K
|
€
135K
|
€
123K
|
€
109K
|
€
96K
|
€
67K
|
€
39K
|
|
|
€
3K
|
€
26K
|
€
23K
|
€
8K
|
€
5K
|
€
63K
|
€
36K
|
€
7K
|
€
66K
|
€
46K
|
€
46K
|
€
27K
|
€
37K
|
€
45K
|
€
63K
|
€
46K
|
|
|
€
2K
|
€
5K
|
€
829
|
€
5K
|
€
9K
|
€
9K
|
€
1K
|
€
17K
|
€
17K
|
€
5K
|
€
9K
|
€
5K
|
€
12K
|
€
16K
|
€
37K
|
€
18K
|
|
|
|
|
€
4K
|
€
4K
|
€
4K
|
€
4K
|
€
4K
|
€
3K
|
€
6K
|
€
6K
|
€
6K
|
€
6K
|
€
6K
|
€
6K
|
|
€
17K
|
|
|
Dividendes
|
|
|
|
|
€
30K
|
|
|
|
|
|
|
|
|
|
|
|
|
Taux de distribution
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
€
-19K
|
€
21K
|
€
19K
|
€
3K
|
€
-26K
|
€
51K
|
€
29K
|
€
-11K
|
€
58K
|
€
40K
|
€
40K
|
€
23K
|
€
34K
|
€
40K
|
€
57K
|
€
41K
|
|
|
€
-34K
|
€
7K
|
€
6K
|
€
-9K
|
€
-37K
|
€
37K
|
€
14K
|
€
-26K
|
€
39K
|
€
23K
|
€
23K
|
€
8K
|
€
24K
|
€
33K
|
€
56K
|
€
40K
|
|
|
€
-36K
|
€
2K
|
€
7K
|
€
-12K
|
€
-41K
|
€
29K
|
€
11K
|
€
-31K
|
€
23K
|
€
13K
|
€
12K
|
€
688
|
€
14K
|
€
28K
|
€
28K
|
€
14K
|
|
|
€
1K
|
€
7K
|
€
6K
|
€
11K
|
€
7K
|
€
-2K
|
€
19K
|
€
2K
|
€
7K
|
€
8K
|
€
0
|
€
30K
|
€
28K
|
€
98K
|
€
54K
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
€
15K
|
€
61K
|
€
21K
|
€
19K
|
€
39K
|
€
86K
|
€
101K
|
€
104K
|
€
91K
|
€
90K
|
€
82K
|
€
46K
|
€
31K
|
€
58K
|
€
59K
|
€
62K
|
|
|
€
-22K
|
€
17K
|
€
20K
|
€
889
|
€
-30K
|
€
43K
|
€
26K
|
€
-15K
|
€
42K
|
€
30K
|
€
29K
|
€
15K
|
€
23K
|
€
35K
|
€
29K
|
€
34K
|
|
|
€
27K
|
€
57K
|
€
52K
|
€
49K
|
€
65K
|
€
137K
|
€
98K
|
€
97K
|
€
119K
|
€
92K
|
€
80K
|
€
61K
|
€
53K
|
€
62K
|
€
47K
|
€
37K
|
|
|
3,28
|
2,59
|
3,18
|
3,28
|
4,24
|
5,51
|
6,62
|
4,53
|
4,53
|
4,34
|
3,25
|
2,99
|
2,78
|
2,75
|
1,87
|
1,87
|
|
|
3,28
|
2,59
|
3,18
|
3,28
|
4,24
|
5,51
|
6,62
|
4,56
|
4,53
|
4,34
|
3,21
|
3,07
|
2,72
|
2,70
|
1,84
|
1,85
|
|
|
3,28
|
2,59
|
3,18
|
3,28
|
4,24
|
5,51
|
6,62
|
4,55
|
4,53
|
4,34
|
3,25
|
3,06
|
2,78
|
2,75
|
1,87
|
1,87
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
€
123K
|
€
190K
|
€
181K
|
€
183K
|
€
199K
|
€
286K
|
€
249K
|
€
253K
|
€
295K
|
€
274K
|
€
280K
|
€
274K
|
€
249K
|
€
245K
|
€
156K
|
€
82K
|
|
|
€
53K
|
€
84K
|
€
77K
|
€
86K
|
€
90K
|
€
106K
|
€
98K
|
€
114K
|
€
125K
|
€
127K
|
€
146K
|
€
151K
|
€
139K
|
€
149K
|
€
88K
|
€
43K
|
|
|
€
12K
|
€
36K
|
€
24K
|
€
21K
|
€
20K
|
€
30K
|
€
17K
|
€
27K
|
€
34K
|
€
27K
|
€
35K
|
€
30K
|
€
30K
|
€
36K
|
€
54K
|
€
43K
|
|
|
€
42K
|
€
48K
|
€
53K
|
€
64K
|
€
70K
|
€
76K
|
€
81K
|
€
86K
|
€
91K
|
€
99K
|
€
110K
|
€
121K
|
€
109K
|
€
113K
|
€
35K
|
|
|
|
56,70%
|
55,81%
|
57,47%
|
53,09%
|
54,65%
|
62,82%
|
60,45%
|
55,16%
|
57,70%
|
53,73%
|
48,05%
|
44,74%
|
44,00%
|
39,09%
|
43,24%
|
48,01%
|
|
|
0,59
|
0,46
|
0,51
|
0,66
|
0,64
|
0,42
|
0,54
|
0,62
|
0,54
|
0,67
|
0,82
|
0,98
|
1
|
1,19
|
0,52
|
|
|
|
|
3,96
|
4,15
|
27,10
|
|
2,08
|
3,38
|
|
2,16
|
3,18
|
3,65
|
6,72
|
4,12
|
3,71
|
1,54
|
1,04
|
|
|
Interest Coverage Ratio
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
-31,46%
|
15,94%
|
19,01%
|
0,92%
|
-27,21%
|
23,76%
|
17,10%
|
-10,96%
|
24,54%
|
20,23%
|
21,40%
|
12,09%
|
21,36%
|
37,13%
|
43,25%
|
86,51%
|
|
|
-51,83%
|
2,06%
|
6,61%
|
-12,04%
|
-37,35%
|
16,13%
|
7,18%
|
-21,98%
|
13,54%
|
8,57%
|
8,97%
|
0,56%
|
12,69%
|
29,53%
|
41,65%
|
84,23%
|
|
|
-29,39
|
1,15
|
3,80
|
-6,39
|
-20,41
|
10,13
|
4,34
|
-12,12
|
7,81
|
4,60
|
4,31
|
0,25
|
5,58
|
11,54
|
18,01
|
40,44
|
|
|
-51,83
|
2,06
|
6,61
|
-12,04
|
-37,35
|
16,13
|
7,18
|
-21,98
|
13,54
|
8,57
|
8,97
|
0,56
|
12,69
|
29,53
|
41,65
|
84,23
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Crédit client
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Crédit fournisseur
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Days Sales Outstanding (DSO)
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Days Sales of Inventory (DSI)
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Employés
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Coût salarial par employé
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|