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)">
|
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
€
16K
|
€
25K
|
€
42K
|
€
27K
|
€
45K
|
€
65K
|
€
441K
|
€
132K
|
€
37K
|
€
194K
|
€
200K
|
€
-17K
|
€
58K
|
€
31K
|
€
318K
|
€
107K
|
€
107K
|
€
29K
|
€
82K
|
€
42K
|
|
|
€
-27K
|
€
-21K
|
€
-9K
|
€
-7K
|
€
3K
|
€
26K
|
€
273K
|
€
32K
|
€
-219K
|
€
82K
|
€
70K
|
€
-170K
|
€
-6K
|
€
-87K
|
€
218K
|
€
14K
|
€
5K
|
€
-55K
|
€
-14K
|
€
-42K
|
|
|
€
233K
|
€
261K
|
€
282K
|
€
290K
|
€
297K
|
€
294K
|
€
268K
|
€
55K
|
€
23K
|
€
241K
|
€
160K
|
€
90K
|
€
260K
|
€
265K
|
€
314K
|
€
96K
|
€
83K
|
€
78K
|
€
151K
|
€
165K
|
|
|
€
16K
|
€
24K
|
€
38K
|
€
28K
|
€
49K
|
€
66K
|
€
423K
|
€
101K
|
€
946
|
€
157K
|
€
154K
|
€
3K
|
€
44K
|
€
27K
|
€
311K
|
€
91K
|
€
87K
|
€
30K
|
€
94K
|
€
45K
|
|
|
€
724
|
€
6K
|
€
10K
|
€
6K
|
€
16K
|
€
22K
|
€
23K
|
€
17K
|
€
8K
|
€
2K
|
€
14K
|
€
23K
|
€
3K
|
€
844
|
€
21K
|
€
44K
|
€
11K
|
€
308
|
€
928
|
€
20K
|
|
|
Rémunérations et charges sociales
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
€
9K
|
|
|
|
|
|
|
Dividendes
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Taux de distribution
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
€
12K
|
€
21K
|
€
39K
|
€
24K
|
€
42K
|
€
62K
|
€
436K
|
€
125K
|
€
-292K
|
€
185K
|
€
185K
|
€
-33K
|
€
40K
|
€
26K
|
€
309K
|
€
102K
|
€
101K
|
€
24K
|
€
73K
|
€
37K
|
|
|
€
-22K
|
€
-14K
|
€
3K
|
€
-3K
|
€
11K
|
€
39K
|
€
415K
|
€
80K
|
€
-307K
|
€
124K
|
€
113K
|
€
-122K
|
€
11K
|
€
-12K
|
€
251K
|
€
67K
|
€
49K
|
€
-20K
|
€
30K
|
€
-5K
|
|
|
€
-18K
|
€
-12K
|
€
4K
|
€
-403
|
€
9K
|
€
32K
|
€
5K
|
€
32K
|
€
14K
|
€
95K
|
€
84K
|
€
-157K
|
€
-6K
|
€
-87K
|
€
218K
|
€
14K
|
€
5K
|
€
-55K
|
€
-14K
|
€
-42K
|
|
|
€
7K
|
€
702
|
€
-21K
|
€
392K
|
€
20K
|
|
€
-304K
|
€
549K
|
€
-857K
|
€
74
|
€
4K
|
€
1,01M
|
€
-483K
|
€
305K
|
€
-216K
|
€
-88K
|
€
79K
|
€
5K
|
€
1K
|
€
11K
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
€
23K
|
€
94K
|
€
19K
|
€
32K
|
€
32K
|
€
34K
|
€
17K
|
€
12K
|
€
29K
|
€
5K
|
€
19K
|
€
12K
|
€
182K
|
€
16K
|
€
30K
|
€
83K
|
€
25K
|
€
674
|
€
4K
|
€
11K
|
|
|
€
6K
|
€
14K
|
€
27K
|
€
21K
|
€
34K
|
€
49K
|
€
294K
|
€
77K
|
€
-138K
|
€
143K
|
€
143K
|
€
-82K
|
€
23K
|
€
-49K
|
€
276K
|
€
49K
|
€
57K
|
€
-11K
|
€
29K
|
€
574
|
|
|
€
-169K
|
€
-118K
|
€
-99K
|
€
-115K
|
€
5K
|
€
8K
|
€
-11K
|
€
-362K
|
€
97K
|
€
-470K
|
€
-567K
|
€
-863K
|
€
292K
|
€
-197K
|
€
9K
|
€
95K
|
€
44K
|
€
-3K
|
€
31K
|
€
-55K
|
|
|
0,14
|
0,46
|
0,34
|
0,24
|
1,13
|
1,22
|
0,70
|
0,04
|
2,17
|
0,25
|
0,37
|
0,35
|
2,54
|
0,23
|
1,26
|
2,63
|
2,74
|
0,90
|
5,78
|
0,26
|
|
|
0,14
|
0,46
|
0,34
|
0,24
|
1,13
|
1,22
|
0,70
|
0,04
|
0,38
|
0,01
|
0,04
|
0,02
|
2,54
|
0,23
|
1,26
|
2,63
|
2,74
|
0,90
|
5,78
|
0,26
|
|
|
0,14
|
0,46
|
0,34
|
0,24
|
1,13
|
1,25
|
0,72
|
0,04
|
2,49
|
0,25
|
0,37
|
0,35
|
2,54
|
0,23
|
1,26
|
2,63
|
2,74
|
0,90
|
7,05
|
0,28
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
€
823K
|
€
921K
|
€
908K
|
€
950K
|
€
591K
|
€
607K
|
€
567K
|
€
881K
|
€
543K
|
€
1,39M
|
€
1,63M
|
€
1,84M
|
€
905K
|
€
994K
|
€
589K
|
€
971K
|
€
1,01M
|
€
939K
|
€
991K
|
€
1,01M
|
|
|
€
433K
|
€
500K
|
€
462K
|
€
490K
|
€
122K
|
€
138K
|
€
122K
|
€
761K
|
€
455K
|
€
1,04M
|
€
1,35M
|
€
1,62M
|
€
511K
|
€
594K
|
€
276K
|
€
875K
|
€
930K
|
€
861K
|
€
841K
|
€
849K
|
|
|
€
197K
|
€
216K
|
€
151K
|
€
152K
|
€
38K
|
€
37K
|
€
35K
|
€
374K
|
€
72K
|
€
618K
|
€
892K
|
€
1,34M
|
€
189K
|
€
255K
|
€
36K
|
€
58K
|
€
26K
|
€
27K
|
€
5K
|
€
67K
|
|
|
€
236K
|
€
284K
|
€
311K
|
€
338K
|
€
84K
|
€
100K
|
€
86K
|
€
386K
|
€
372K
|
€
410K
|
€
449K
|
€
285K
|
€
321K
|
€
339K
|
€
240K
|
€
817K
|
€
904K
|
€
834K
|
€
834K
|
€
775K
|
|
|
28,32%
|
28,28%
|
31,02%
|
30,56%
|
50,22%
|
48,43%
|
47,28%
|
6,28%
|
4,22%
|
17,36%
|
9,82%
|
4,87%
|
28,69%
|
26,71%
|
53,23%
|
9,90%
|
8,15%
|
8,29%
|
15,20%
|
16,27%
|
|
|
1,01
|
1,09
|
1,10
|
1,16
|
0,28
|
0,34
|
0,32
|
6,97
|
16,22
|
1,70
|
2,81
|
3,18
|
1,24
|
1,28
|
0,76
|
8,49
|
10,96
|
10,72
|
5,54
|
4,70
|
|
|
37,28
|
24,26
|
11,98
|
20,27
|
2,88
|
2,23
|
0,28
|
6,10
|
|
5,60
|
7,26
|
|
12,73
|
23,11
|
0,89
|
8,57
|
9,19
|
35,98
|
11,49
|
22,65
|
|
|
Interest Coverage Ratio
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
2,74%
|
5,21%
|
9,62%
|
7,23%
|
11,54%
|
16,73%
|
109,76%
|
138,99%
|
-600,91%
|
59,14%
|
89,52%
|
-91,21%
|
8,89%
|
-18,61%
|
87,95%
|
51,04%
|
68,59%
|
-14,65%
|
18,97%
|
0,35%
|
|
|
-11,79%
|
-8,15%
|
-3,02%
|
-2,28%
|
1,07%
|
8,77%
|
101,73%
|
58,57%
|
-952,58%
|
33,87%
|
43,89%
|
-189,74%
|
-2,25%
|
-32,88%
|
69,34%
|
14,24%
|
5,69%
|
-70,53%
|
-9,51%
|
-25,29%
|
|
|
-3,34
|
-2,30
|
-0,94
|
-0,70
|
0,54
|
4,25
|
48,09
|
3,68
|
-40,24
|
5,88
|
4,31
|
-9,25
|
-0,65
|
-8,78
|
36,91
|
1,41
|
0,46
|
-5,85
|
-1,45
|
-4,12
|
|
|
-11,79
|
-8,15
|
-3,02
|
-2,28
|
1,07
|
8,77
|
101,73
|
58,57
|
-952,58
|
33,87
|
43,89
|
-189,74
|
-2,25
|
-32,88
|
69,34
|
14,24
|
5,69
|
-70,53
|
-9,51
|
-25,29
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
64,01
|
23,83
|
21,50
|
|
|
Crédit fournisseur
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
64,01
|
23,83
|
21,50
|
|
|
Days Sales of Inventory (DSI)
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
0
|
0
|
0
|
0
|
0
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Employés
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Coût salarial par employé
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|