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)">
|
2021
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)">
|
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)">
|
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)">
|
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)">
|
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)">
|
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)">
|
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)">
|
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)">
|
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)">
|
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)">
|
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)">
|
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)">
|
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)">
|
2007
max) max = w;
}
}
const wClamped = Math.max(120, Math.min(800, max));
colWidths[''] = wClamped;
save && save();
})(event)">
|
2006
max) max = w;
}
}
const wClamped = Math.max(120, Math.min(800, max));
colWidths[''] = wClamped;
save && save();
})(event)">
|
2006
max) max = w;
}
}
const wClamped = Math.max(120, Math.min(800, max));
colWidths[''] = wClamped;
save && save();
})(event)">
|
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
€
3K
|
€
-20K
|
€
-11K
|
€
-74
|
€
313K
|
€
57K
|
€
34K
|
€
-19K
|
€
-27K
|
€
-3K
|
€
-18K
|
€
27K
|
€
46K
|
€
-30K
|
€
-4K
|
€
-2K
|
€
-7K
|
€
-27K
|
€
-56K
|
||||||||||||||||
|
€
-2K
|
€
-47K
|
€
-11K
|
€
-27K
|
€
35K
|
€
49K
|
€
26K
|
€
-25K
|
€
-35K
|
€
-17K
|
€
-32K
|
€
7K
|
€
8K
|
€
-56K
|
€
-17K
|
€
36K
|
€
87K
|
€
-38K
|
€
-120K
|
||||||||||||||||
|
€
-125K
|
€
-123K
|
€
-77K
|
€
-65K
|
€
-39K
|
€
-74K
|
€
-123K
|
€
-150K
|
€
-124K
|
€
-90K
|
€
-73K
|
€
-41K
|
€
-48K
|
€
-56K
|
€
-513
|
€
16K
|
€
-20K
|
€
-106K
|
€
-69K
|
||||||||||||||||
|
€
647
|
-
|
-
|
-
|
€
172K
|
€
41K
|
€
24K
|
-
|
-
|
-
|
-
|
€
15K
|
€
16K
|
-
|
-
|
€
640
|
-
|
-
|
-
|
||||||||||||||||
|
Impôts
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
€
23K
|
|
|
|
|||||||||||||||
|
Rémunérations et charges sociales
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|||||||||||||||
|
Dividendes
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|||||||||||||||
|
Taux de distribution
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|||||||||||||||
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
€
918
|
€
-45K
|
€
-11K
|
€
-26K
|
€
244K
|
€
56K
|
€
33K
|
€
-25K
|
€
-34K
|
€
-4K
|
€
-25K
|
€
21K
|
€
23K
|
€
-42K
|
€
-5K
|
€
-2K
|
€
-8K
|
€
-27K
|
€
-110K
|
||||||||||||||||
|
€
918
|
€
-45K
|
€
-11K
|
€
-26K
|
€
244K
|
€
56K
|
€
33K
|
€
-25K
|
€
-34K
|
€
-16K
|
€
-37K
|
€
7K
|
€
9K
|
€
-56K
|
€
-17K
|
€
-14K
|
€
-20K
|
€
-39K
|
€
-122K
|
||||||||||||||||
|
€
-2K
|
€
-47K
|
€
-11K
|
€
-27K
|
€
35K
|
€
49K
|
€
26K
|
€
-25K
|
€
-35K
|
€
-17K
|
€
-32K
|
€
7K
|
€
8K
|
€
-56K
|
€
-17K
|
€
185K
|
€
90K
|
€
-35K
|
€
-117K
|
||||||||||||||||
|
|
|
|
|
|
|
|
|
|
-
|
€
-69K
|
€
0
|
€
0
|
€
74K
|
-
|
-
|
-
|
€
0
|
€
500K
|
||||||||||||||||
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
€
2K
|
€
114
|
€
3K
|
€
657
|
€
41K
|
€
10K
|
€
2K
|
€
2K
|
€
88K
|
€
1K
|
€
908
|
€
351
|
€
782
|
€
476
|
€
102
|
|
€
367
|
€
1K
|
€
10K
|
||||||||||||||||
|
€
-2K
|
€
-47K
|
€
-11K
|
€
-27K
|
€
35K
|
€
49K
|
€
26K
|
€
-25K
|
€
-35K
|
€
-5K
|
€
-20K
|
€
21K
|
€
22K
|
€
-42K
|
€
-5K
|
€
48K
|
€
99K
|
€
-25K
|
€
-108K
|
||||||||||||||||
|
€
-90K
|
€
-74K
|
€
-78K
|
€
-67K
|
€
-40K
|
€
169K
|
€
131K
|
€
-150K
|
€
-124K
|
€
-470K
|
€
-465K
|
€
-514K
|
€
-535K
|
€
-557K
|
€
-441K
|
|
€
-410K
|
€
-508K
|
€
-481K
|
||||||||||||||||
|
0,85
|
0,87
|
0,71
|
0,74
|
0,86
|
1,34
|
1,23
|
0,70
|
0,77
|
0,43
|
0,44
|
0,39
|
0,40
|
0
|
0
|
|
0
|
0
|
0,04
|
||||||||||||||||
|
0,33
|
0,35
|
0,71
|
0,74
|
0,86
|
0,03
|
0,09
|
0,01
|
0,17
|
0,07
|
0
|
0
|
0
|
0
|
0
|
|
0
|
0
|
0,04
|
||||||||||||||||
|
0,85
|
0,87
|
0,71
|
0,74
|
0,86
|
1,34
|
1,23
|
0,70
|
0,77
|
0,43
|
0,44
|
0,39
|
0,40
|
0
|
0
|
|
0
|
0
|
0,04
|
||||||||||||||||
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
€
495K
|
€
480K
|
€
196K
|
€
194K
|
€
245K
|
€
665K
|
€
698K
|
€
347K
|
€
410K
|
€
732K
|
€
763K
|
€
804K
|
€
842K
|
€
502K
|
€
440K
|
€
452K
|
€
465K
|
€
477K
|
€
508K
|
||||||||||||||||
|
€
620K
|
€
604K
|
€
273K
|
€
259K
|
€
284K
|
€
739K
|
€
822K
|
€
497K
|
€
535K
|
€
822K
|
€
835K
|
€
845K
|
€
890K
|
€
559K
|
€
441K
|
€
436K
|
€
411K
|
€
509K
|
€
500K
|
||||||||||||||||
|
€
583K
|
€
553K
|
€
273K
|
€
259K
|
€
284K
|
€
493K
|
€
565K
|
€
497K
|
€
535K
|
€
822K
|
€
835K
|
€
845K
|
€
890K
|
€
559K
|
€
441K
|
€
436K
|
€
411K
|
€
509K
|
€
500K
|
||||||||||||||||
|
€
37K
|
€
51K
|
|
|
|
€
245K
|
€
256K
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||||||||||||
|
-25,26%
|
-25,62%
|
-39,03%
|
-33,72%
|
-15,85%
|
-11,13%
|
-17,63%
|
-43,10%
|
-30,33%
|
-12,23%
|
-9,54%
|
-5,12%
|
-5,71%
|
-11,24%
|
-0,12%
|
3,56%
|
-4,24%
|
-22,32%
|
-13,53%
|
||||||||||||||||
|
-0,30
|
-0,41
|
|
|
|
-3,31
|
-2,08
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||||||||||||
|
675,63
|
|
|
|
1,16
|
13,15
|
24,83
|
|
|
|
|
40,20
|
38,43
|
|
|
|
|
|
|
||||||||||||||||
|
Interest Coverage Ratio
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|||||||||||||||
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
1,57%
|
37,81%
|
14,56%
|
40,63%
|
-90,61%
|
-66,33%
|
-21,45%
|
16,77%
|
28,06%
|
5,32%
|
26,98%
|
-50,39%
|
-46,07%
|
74,67%
|
898,97%
|
297,03%
|
-500,88%
|
23,81%
|
157,22%
|
||||||||||||||||
|
1,57%
|
37,81%
|
14,56%
|
40,63%
|
-90,61%
|
-66,33%
|
-21,45%
|
16,77%
|
28,06%
|
18,73%
|
43,47%
|
-16,88%
|
-17,40%
|
99,09%
|
3 238,02%
|
222,49%
|
-440,03%
|
35,46%
|
175,28%
|
||||||||||||||||
|
-0,40
|
-9,69
|
-5,68
|
-13,70
|
14,36
|
7,39
|
3,78
|
-7,23
|
-8,51
|
-2,29
|
-4,15
|
0,86
|
0,99
|
-11,14
|
-3,77
|
7,92
|
18,68
|
-7,91
|
-23,71
|
||||||||||||||||
|
1,57
|
37,81
|
14,56
|
40,63
|
-90,61
|
-66,33
|
-21,45
|
16,77
|
28,06
|
18,73
|
43,47
|
-16,88
|
-17,40
|
99,09
|
3 238,02
|
222,49
|
-440,03
|
35,46
|
175,28
|
||||||||||||||||
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Crédit client
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|||||||||||||||
|
Crédit fournisseur
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|||||||||||||||
|
Days Sales Outstanding (DSO)
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|||||||||||||||
|
Days Sales of Inventory (DSI)
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|||||||||||||||
|
0
|
0
|
|
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
|
|
|
|
|
||||||||||||||||
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Employés
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|||||||||||||||
|
Coût salarial par employé
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|