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)">
|
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)">
|
2008
max) max = w;
}
}
const wClamped = Math.max(120, Math.min(800, max));
colWidths[''] = wClamped;
save && save();
})(event)">
|
2007
max) max = w;
}
}
const wClamped = Math.max(120, Math.min(800, max));
colWidths[''] = wClamped;
save && save();
})(event)">
|
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
€
20K
|
€
17K
|
€
15K
|
€
17K
|
€
18K
|
€
4K
|
€
-929
|
€
11K
|
€
10K
|
€
6K
|
€
5K
|
€
7K
|
€
8K
|
€
-5K
|
€
7K
|
€
3K
|
€
1K
|
€
2K
|
€
6K
|
|
|
€
-2K
|
€
-4K
|
€
375
|
€
2K
|
€
4K
|
€
-9K
|
€
-15K
|
€
-7K
|
€
-7K
|
€
-11K
|
€
-13K
|
€
-12K
|
€
-8K
|
€
-32K
|
€
-15K
|
€
-15K
|
€
-16K
|
€
-14K
|
€
-6K
|
|
|
€
114K
|
€
116K
|
€
122K
|
€
121K
|
€
119K
|
€
114K
|
€
124K
|
€
139K
|
€
146K
|
€
153K
|
€
164K
|
€
178K
|
€
189K
|
€
198K
|
€
230K
|
€
245K
|
€
260K
|
€
276K
|
€
291K
|
|
|
€
20K
|
€
18K
|
€
16K
|
€
18K
|
€
19K
|
€
7K
|
€
5K
|
€
14K
|
€
14K
|
€
10K
|
€
10K
|
€
13K
|
€
19K
|
€
8K
|
€
14K
|
€
12K
|
€
11K
|
€
12K
|
€
16K
|
|
|
Impôts
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Rémunérations et charges sociales
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Dividendes
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Taux de distribution
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
€
18K
|
€
15K
|
€
13K
|
€
15K
|
€
16K
|
€
2K
|
€
-3K
|
€
9K
|
€
9K
|
€
4K
|
€
3K
|
€
6K
|
€
13K
|
€
-12K
|
€
5K
|
€
1K
|
€
-456
|
€
418
|
€
4K
|
|
|
€
-2K
|
€
-4K
|
€
366
|
€
2K
|
€
4K
|
€
-10K
|
€
-15K
|
€
-3K
|
€
-7K
|
€
-11K
|
€
-14K
|
€
-12K
|
€
-8K
|
€
-32K
|
€
-14K
|
€
-15K
|
€
-16K
|
€
-13K
|
€
-6K
|
|
|
€
-2K
|
€
-4K
|
€
375
|
€
2K
|
€
4K
|
€
-9K
|
€
-15K
|
€
-7K
|
€
-7K
|
€
-11K
|
€
-13K
|
€
-12K
|
€
-8K
|
€
-32K
|
€
-15K
|
€
-15K
|
€
-16K
|
€
-14K
|
€
-6K
|
|
|
€
7K
|
€
5K
|
€
0
|
€
0
|
€
13K
|
€
0
|
€
4K
|
€
0
|
€
2K
|
€
12K
|
€
455
|
€
0
|
€
0
|
€
0
|
€
18K
|
€
5K
|
€
12K
|
€
41K
|
€
0
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
€
8K
|
€
6K
|
€
18K
|
€
13K
|
€
16K
|
€
16K
|
€
9K
|
€
18K
|
€
12K
|
€
1K
|
€
11K
|
€
8K
|
€
5K
|
€
3K
|
€
14K
|
€
274
|
€
21
|
€
770
|
€
219
|
|
|
€
18K
|
€
15K
|
€
13K
|
€
15K
|
€
16K
|
€
2K
|
€
-3K
|
€
5K
|
€
9K
|
€
4K
|
€
3K
|
€
6K
|
€
7K
|
€
-6K
|
€
5K
|
€
679
|
€
-1K
|
€
-272
|
€
4K
|
|
|
€
-115K
|
€
-125K
|
€
-74K
|
€
-88K
|
€
-102K
|
€
-106K
|
€
-109K
|
€
-101K
|
€
-106K
|
€
-113K
|
€
-105K
|
€
-108K
|
€
-114K
|
€
-121K
|
€
-111K
|
€
-95K
|
€
-88K
|
€
-72K
|
€
-43K
|
|
|
0,07
|
0,05
|
0,20
|
0,13
|
0,14
|
0,13
|
0,08
|
0,15
|
0,10
|
0,04
|
0,12
|
0,09
|
0,04
|
0,03
|
0,11
|
0
|
0
|
0,01
|
0,19
|
|
|
0,07
|
0,05
|
0,20
|
0,13
|
0,14
|
0,13
|
0,08
|
0,15
|
0,10
|
0,04
|
0,12
|
0,09
|
0,04
|
0,03
|
0,11
|
0
|
0
|
0,01
|
0,19
|
|
|
0,07
|
0,05
|
0,20
|
0,13
|
0,14
|
0,13
|
0,08
|
0,15
|
0,10
|
0,04
|
0,12
|
0,09
|
0,04
|
0,03
|
0,11
|
0
|
0
|
0,01
|
0,19
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
€
237K
|
€
247K
|
€
214K
|
€
221K
|
€
237K
|
€
237K
|
€
242K
|
€
258K
|
€
264K
|
€
270K
|
€
284K
|
€
297K
|
€
309K
|
€
328K
|
€
359K
|
€
347K
|
€
358K
|
€
362K
|
€
344K
|
|
|
€
123K
|
€
131K
|
€
93K
|
€
100K
|
€
118K
|
€
122K
|
€
118K
|
€
119K
|
€
118K
|
€
117K
|
€
120K
|
€
119K
|
€
119K
|
€
125K
|
€
129K
|
€
102K
|
€
98K
|
€
86K
|
€
54K
|
|
|
€
123K
|
€
131K
|
€
93K
|
€
100K
|
€
118K
|
€
122K
|
€
117K
|
€
119K
|
€
117K
|
€
117K
|
€
120K
|
€
119K
|
€
119K
|
€
125K
|
€
125K
|
€
95K
|
€
88K
|
€
73K
|
€
54K
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
€
4K
|
€
7K
|
€
10K
|
€
13K
|
|
|
|
48,04%
|
47,06%
|
56,76%
|
54,76%
|
50,12%
|
48,35%
|
51,22%
|
53,71%
|
55,28%
|
56,57%
|
57,78%
|
59,78%
|
61,33%
|
60,22%
|
64,09%
|
70,52%
|
72,58%
|
76,35%
|
84,43%
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
0,02
|
0,03
|
0,04
|
0,05
|
|
|
|
7,01
|
8,69
|
7,06
|
6,72
|
7,26
|
51,20
|
|
13,09
|
13,57
|
27,67
|
35,21
|
20,72
|
9,27
|
|
24,33
|
84,03
|
|
204,67
|
12,81
|
|
|
Interest Coverage Ratio
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
15,41%
|
13,00%
|
10,80%
|
12,30%
|
13,72%
|
2,10%
|
-2,15%
|
3,45%
|
5,96%
|
2,80%
|
2,11%
|
3,27%
|
3,58%
|
-3,21%
|
2,16%
|
0,28%
|
-0,44%
|
-0,10%
|
1,44%
|
|
|
-2,06%
|
-3,45%
|
0,31%
|
1,78%
|
3,78%
|
-8,29%
|
-11,74%
|
-5,37%
|
-4,81%
|
-7,27%
|
-8,21%
|
-6,69%
|
-4,41%
|
-16,30%
|
-6,43%
|
-6,26%
|
-6,25%
|
-5,12%
|
-2,19%
|
|
|
-0,99
|
-1,62
|
0,18
|
0,97
|
1,89
|
-4,01
|
-6,01
|
-2,88
|
-2,66
|
-4,11
|
-4,74
|
-4,00
|
-2,70
|
-9,81
|
-4,12
|
-4,42
|
-4,53
|
-3,91
|
-1,85
|
|
|
-2,06
|
-3,45
|
0,31
|
1,78
|
3,78
|
-8,29
|
-11,74
|
-5,37
|
-4,81
|
-7,27
|
-8,21
|
-6,69
|
-4,41
|
-16,30
|
-6,43
|
-6,26
|
-6,25
|
-5,12
|
-2,19
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Crédit client
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Crédit fournisseur
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Days Sales Outstanding (DSO)
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Days Sales of Inventory (DSI)
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Inventory Turnover Ratio
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Employés
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Coût salarial par employé
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|