C
|
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)">
|
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
€
74K
|
€
70K
|
€
36K
|
€
32K
|
€
38K
|
€
29K
|
€
30K
|
€
29K
|
€
29K
|
€
30K
|
€
20K
|
€
18K
|
€
-921
|
|
|
€
23K
|
€
21K
|
€
-14K
|
€
-17K
|
€
-6K
|
€
-9K
|
€
-7K
|
€
-9K
|
€
-39K
|
€
13K
|
€
3K
|
€
2K
|
€
-8K
|
|
|
€
804K
|
€
781K
|
€
760K
|
€
774K
|
€
790K
|
€
796K
|
€
805K
|
€
813K
|
€
822K
|
€
861K
|
€
848K
|
€
844K
|
€
842K
|
|
|
€
74K
|
€
72K
|
€
48K
|
€
46K
|
€
51K
|
€
52K
|
€
54K
|
€
53K
|
€
53K
|
€
60K
|
€
51K
|
€
56K
|
€
36K
|
|
|
|
€
4K
|
|
|
|
|
€
1K
|
€
2K
|
€
2K
|
€
2K
|
|
|
|
|
|
Rémunérations et charges sociales
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Dividendes
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Taux de distribution
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
€
65K
|
€
63K
|
€
30K
|
€
27K
|
€
32K
|
€
25K
|
€
27K
|
€
25K
|
€
25K
|
€
27K
|
€
17K
|
€
16K
|
€
-3K
|
|
|
€
65K
|
€
63K
|
€
30K
|
€
26K
|
€
25K
|
€
18K
|
€
20K
|
€
18K
|
€
-23K
|
€
27K
|
€
17K
|
€
16K
|
€
-5K
|
|
|
€
23K
|
€
21K
|
€
-14K
|
€
-17K
|
€
-6K
|
€
-9K
|
€
-7K
|
€
-9K
|
€
-39K
|
€
13K
|
€
3K
|
€
2K
|
€
-8K
|
|
|
-
|
-
|
€
210K
|
€
130K
|
€
1,56M
|
€
0
|
€
14K
|
€
18K
|
€
763K
|
-
|
€
58K
|
€
144K
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
€
59K
|
€
74K
|
€
43K
|
€
52K
|
€
159K
|
€
34K
|
€
18K
|
€
24K
|
€
18K
|
€
26K
|
€
16K
|
€
71K
|
€
218K
|
|
|
€
23K
|
€
21K
|
€
-13K
|
€
-16K
|
€
1K
|
€
-2K
|
€
-256
|
€
-3K
|
€
9K
|
€
13K
|
€
3K
|
€
2K
|
€
-6K
|
|
|
€
-392K
|
€
-386K
|
€
-387K
|
€
-164K
|
€
-18K
|
€
-114K
|
€
-98K
|
€
-69K
|
€
-47K
|
€
-23K
|
€
-16K
|
€
53K
|
|
|
|
0,19
|
0,17
|
0,11
|
0,25
|
0,90
|
0,24
|
0,19
|
0,26
|
0,27
|
0,53
|
0,50
|
3,87
|
|
|
|
0,19
|
0,17
|
0,11
|
0,25
|
0,90
|
0,24
|
0,19
|
0,26
|
0,27
|
0,53
|
0,50
|
3,87
|
|
|
|
16,56
|
9,16
|
20,25
|
63,55
|
185,71
|
9,41
|
6,66
|
6,24
|
8,53
|
12,89
|
133,22
|
715,15
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
€
3,94M
|
€
3,92M
|
€
3,89M
|
€
3,69M
|
€
3,67M
|
€
1,99M
|
€
1,99M
|
€
1,98M
|
€
1,96M
|
€
1,26M
|
€
1,25M
|
€
1,24M
|
€
1,25M
|
|
|
€
3,13M
|
€
3,14M
|
€
3,13M
|
€
2,92M
|
€
2,88M
|
€
1,20M
|
€
1,18M
|
€
1,17M
|
€
1,14M
|
€
394K
|
€
398K
|
€
398K
|
€
403K
|
|
|
€
6K
|
€
8K
|
€
2K
|
€
868
|
€
868
|
€
4K
|
€
3K
|
€
4K
|
€
2K
|
€
2K
|
€
123
|
€
100
|
|
|
|
€
2,65M
|
€
2,68M
|
€
2,70M
|
€
2,70M
|
€
2,70M
|
€
1,05M
|
€
1,06M
|
€
1,08M
|
€
1,08M
|
€
345K
|
€
365K
|
€
380K
|
€
400K
|
|
|
20,44%
|
19,91%
|
19,53%
|
20,96%
|
21,55%
|
39,99%
|
40,55%
|
41,03%
|
41,90%
|
68,57%
|
68,06%
|
67,93%
|
67,60%
|
|
|
3,29
|
3,43
|
3,55
|
3,49
|
3,41
|
1,31
|
1,32
|
1,32
|
1,31
|
0,40
|
0,43
|
0,45
|
0,48
|
|
|
48,36
|
49,54
|
104,38
|
108,77
|
89,15
|
47,26
|
43,23
|
47,03
|
46,11
|
14,84
|
22,95
|
25,33
|
|
|
|
Interest Coverage Ratio
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
2,91%
|
2,69%
|
-1,71%
|
-2,09%
|
0,15%
|
-0,21%
|
-0,03%
|
-0,34%
|
1,13%
|
1,51%
|
0,41%
|
0,29%
|
-0,69%
|
|
|
2,91%
|
2,69%
|
-1,78%
|
-2,19%
|
-0,75%
|
-1,10%
|
-0,92%
|
-1,15%
|
-4,70%
|
1,51%
|
0,41%
|
0,29%
|
-0,99%
|
|
|
0,59
|
0,54
|
-0,35
|
-0,46
|
-0,16
|
-0,44
|
-0,37
|
-0,47
|
-1,97
|
1,04
|
0,28
|
0,20
|
-0,67
|
|
|
2,91
|
2,69
|
-1,78
|
-2,19
|
-0,75
|
-1,10
|
-0,92
|
-1,15
|
-4,70
|
1,51
|
0,41
|
0,29
|
-0,99
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Crédit client
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Crédit fournisseur
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Days Sales Outstanding (DSO)
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Days Sales of Inventory (DSI)
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Inventory Turnover Ratio
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Employés
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Coût salarial par employé
|
|
|
|
|
|
|
|
|
|
|
|
|
|