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)">
|
2006
max) max = w;
}
}
const wClamped = Math.max(120, Math.min(800, max));
colWidths[''] = wClamped;
save && save();
})(event)">
|
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
€
67K
|
€
38K
|
€
43K
|
€
32K
|
€
96K
|
€
57K
|
€
46K
|
€
49K
|
€
51K
|
€
379K
|
€
17K
|
€
22K
|
€
21K
|
€
60K
|
€
66K
|
€
81K
|
€
76K
|
€
58K
|
€
42K
|
€
39K
|
|
|
€
8K
|
€
-36K
|
€
-28K
|
€
-37K
|
€
14K
|
€
-11K
|
€
-25K
|
€
-20K
|
€
-63K
|
€
269K
|
€
-55K
|
€
-47K
|
€
244K
|
€
161
|
€
4K
|
€
8K
|
€
74K
|
€
-78K
|
€
16
|
€
-4K
|
|
|
€
967K
|
€
959K
|
€
996K
|
€
1,02M
|
€
1,06M
|
€
1,05M
|
€
1,06M
|
€
1,08M
|
€
1,10M
|
€
1,16M
|
€
401K
|
€
456K
|
€
503K
|
€
259K
|
€
259K
|
€
256K
|
€
248K
|
€
174K
|
€
252K
|
€
252K
|
|
|
€
90K
|
€
61K
|
€
73K
|
€
64K
|
€
121K
|
€
86K
|
€
77K
|
€
81K
|
€
47K
|
€
407K
|
€
21K
|
€
29K
|
€
23K
|
€
46K
|
€
67K
|
€
83K
|
€
88K
|
€
58K
|
€
49K
|
€
47K
|
|
|
€
343
|
€
285
|
€
309
|
€
312
|
€
284
|
€
657
|
€
374
|
€
408
|
€
186
|
|
|
€
35K
|
€
35K
|
€
3K
|
€
3K
|
€
11K
|
€
6K
|
|
|
€
44K
|
|
|
Rémunérations et charges sociales
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Dividendes
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Taux de distribution
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
€
59K
|
€
26K
|
€
36K
|
€
24K
|
€
88K
|
€
48K
|
€
38K
|
€
40K
|
€
-3K
|
€
372K
|
€
7K
|
€
14K
|
€
-1K
|
€
52K
|
€
57K
|
€
74K
|
€
69K
|
€
51K
|
€
33K
|
€
32K
|
|
|
€
-4K
|
€
-36K
|
€
-28K
|
€
-36K
|
€
30K
|
€
-11K
|
€
-32K
|
€
-27K
|
€
-70K
|
€
344K
|
€
-35K
|
€
-28K
|
€
-40K
|
€
13K
|
€
18K
|
€
38K
|
€
29K
|
€
-50K
|
€
-2K
|
€
-4K
|
|
|
€
52K
|
€
-25K
|
€
-17K
|
€
-28K
|
€
-25K
|
€
-2K
|
€
-12K
|
€
-7K
|
€
-50K
|
€
114K
|
€
-52K
|
€
-44K
|
€
247K
|
€
3K
|
€
6K
|
€
11K
|
€
76K
|
€
-75K
|
€
3K
|
€
-403
|
|
|
€
4K
|
€
14K
|
€
34K
|
€
29K
|
€
-55K
|
€
30K
|
€
40K
|
€
20K
|
€
928K
|
€
-256K
|
€
5K
|
€
26K
|
€
7K
|
€
0
|
€
24K
|
€
4K
|
€
14K
|
€
729K
|
€
10K
|
-
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
€
32K
|
€
17K
|
€
43K
|
€
89K
|
€
113K
|
€
15K
|
€
12K
|
€
11K
|
€
13K
|
€
402K
|
€
3K
|
€
45K
|
€
13K
|
€
44K
|
€
43K
|
€
15K
|
€
2K
|
€
3K
|
€
17K
|
€
32K
|
|
|
€
70K
|
€
26K
|
€
36K
|
€
23K
|
€
72K
|
€
48K
|
€
45K
|
€
48K
|
€
4K
|
€
297K
|
€
-13K
|
€
-5K
|
€
293K
|
€
39K
|
€
43K
|
€
45K
|
€
114K
|
€
23K
|
€
35K
|
€
32K
|
|
|
€
-1,06M
|
€
-1,10M
|
€
-612K
|
€
-591K
|
€
-593K
|
€
-719K
|
€
-719K
|
€
-718K
|
€
-729K
|
€
-242K
|
€
-626K
|
€
-606K
|
€
-573K
|
€
-440K
|
€
-458K
|
€
-457K
|
€
-479K
|
€
-308K
|
€
-284K
|
€
-306K
|
|
|
0,03
|
0,02
|
0,07
|
0,13
|
0,16
|
0,03
|
0,02
|
0,02
|
0,02
|
0,65
|
0,01
|
0,07
|
0,06
|
0,13
|
0,14
|
0,12
|
0,12
|
0,22
|
0,06
|
0,10
|
|
|
0,03
|
0,02
|
0,07
|
0,13
|
0,16
|
0,03
|
0,02
|
0,02
|
0,02
|
0,65
|
0,01
|
0,07
|
0,06
|
0,13
|
0,14
|
0,12
|
0,12
|
0,22
|
0,06
|
0,10
|
|
|
0,03
|
0,02
|
0,07
|
0,13
|
0,16
|
0,03
|
0,02
|
0,02
|
0,02
|
0,65
|
0,01
|
0,07
|
0,06
|
0,13
|
0,14
|
0,12
|
0,12
|
0,22
|
0,06
|
0,10
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
€
2,12M
|
€
2,16M
|
€
1,76M
|
€
1,83M
|
€
1,89M
|
€
1,91M
|
€
1,93M
|
€
1,96M
|
€
2,01M
|
€
2,03M
|
€
1,08M
|
€
1,16M
|
€
1,16M
|
€
1,22M
|
€
1,27M
|
€
1,28M
|
€
1,31M
|
€
1,36M
|
€
663K
|
€
702K
|
|
|
€
1,10M
|
€
1,14M
|
€
689K
|
€
729K
|
€
745K
|
€
787K
|
€
790K
|
€
787K
|
€
807K
|
€
761K
|
€
632K
|
€
654K
|
€
610K
|
€
507K
|
€
534K
|
€
523K
|
€
546K
|
€
578K
|
€
303K
|
€
340K
|
|
|
€
1,10M
|
€
1,12M
|
€
656K
|
€
680K
|
€
708K
|
€
740K
|
€
731K
|
€
730K
|
€
742K
|
€
690K
|
€
629K
|
€
651K
|
€
607K
|
€
504K
|
€
531K
|
€
520K
|
€
543K
|
€
390K
|
€
303K
|
€
339K
|
|
|
€
3K
|
€
16K
|
€
32K
|
€
48K
|
€
36K
|
€
47K
|
€
58K
|
€
56K
|
€
64K
|
€
71K
|
€
3K
|
€
3K
|
€
3K
|
€
3K
|
€
3K
|
€
3K
|
€
3K
|
€
183K
|
€
558
|
€
558
|
|
|
45,64%
|
44,36%
|
56,62%
|
55,85%
|
56,09%
|
54,83%
|
54,82%
|
55,23%
|
54,89%
|
57,29%
|
37,28%
|
39,48%
|
43,38%
|
21,22%
|
20,42%
|
20,05%
|
18,91%
|
12,80%
|
38,00%
|
35,89%
|
|
|
0
|
0,02
|
0,03
|
0,05
|
0,03
|
0,04
|
0,05
|
0,05
|
0,06
|
0,06
|
0,01
|
0,01
|
0,01
|
0,01
|
0,01
|
0,01
|
0,01
|
1,05
|
0
|
0
|
|
|
18,76
|
44,22
|
19,25
|
30,13
|
8,45
|
16,40
|
20,96
|
19,47
|
|
2,04
|
90,28
|
48,25
|
|
9,80
|
9,30
|
7,03
|
7,90
|
11,26
|
9,21
|
10,46
|
|
|
Interest Coverage Ratio
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
7,27%
|
2,70%
|
3,59%
|
2,29%
|
6,79%
|
4,58%
|
4,24%
|
4,44%
|
0,40%
|
25,53%
|
-3,20%
|
-1,18%
|
58,21%
|
14,86%
|
16,40%
|
17,46%
|
45,92%
|
13,22%
|
13,91%
|
12,62%
|
|
|
0,79%
|
-3,77%
|
-2,81%
|
-3,59%
|
1,34%
|
-1,10%
|
-2,34%
|
-1,83%
|
-5,69%
|
23,10%
|
-13,70%
|
-10,30%
|
48,47%
|
0,06%
|
1,40%
|
3,17%
|
29,75%
|
-44,83%
|
0,01%
|
-1,77%
|
|
|
0,36
|
-1,67
|
-1,59
|
-2,00
|
0,75
|
-0,60
|
-1,28
|
-1,01
|
-3,13
|
13,23
|
-5,11
|
-4,07
|
21,02
|
0,01
|
0,29
|
0,64
|
5,63
|
-5,74
|
0,00
|
-0,63
|
|
|
0,79
|
-3,77
|
-2,81
|
-3,59
|
1,34
|
-1,10
|
-2,34
|
-1,83
|
-5,69
|
23,10
|
-13,70
|
-10,30
|
48,47
|
0,06
|
1,40
|
3,17
|
29,75
|
-44,83
|
0,01
|
-1,77
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Crédit client
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Crédit fournisseur
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Days Sales Outstanding (DSO)
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Days Sales of Inventory (DSI)
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Inventory Turnover Ratio
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Employés
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Coût salarial par employé
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|