DK
|
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)">
|
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
€
-465
|
€
-907
|
€
-872
|
€
-348
|
€
-663
|
€
-420
|
€
-1K
|
€
-1K
|
€
-7K
|
€
5K
|
€
13K
|
€
16K
|
€
20K
|
€
17K
|
€
18K
|
€
3K
|
€
42K
|
€
36K
|
€
7K
|
€
13K
|
|
|
€
-400K
|
€
-1K
|
€
-1K
|
€
-495
|
€
-811
|
€
-565
|
€
-1K
|
€
-2K
|
€
-13K
|
€
3K
|
€
8K
|
€
7K
|
€
6K
|
€
1K
|
€
2K
|
€
-14K
|
€
16K
|
€
14K
|
€
-420
|
€
3K
|
|
|
€
-357K
|
€
43K
|
€
44K
|
€
45K
|
€
45K
|
€
46K
|
€
47K
|
€
48K
|
€
50K
|
€
62K
|
€
59K
|
€
51K
|
€
44K
|
€
39K
|
€
37K
|
€
35K
|
€
50K
|
€
34K
|
€
20K
|
€
20K
|
|
|
-
|
€
2K
|
€
2K
|
€
2K
|
€
2K
|
€
2K
|
€
2K
|
€
2K
|
€
2K
|
€
5K
|
€
11K
|
€
13K
|
€
15K
|
€
13K
|
€
14K
|
€
3K
|
€
35K
|
€
30K
|
€
6K
|
€
11K
|
|
|
|
|
|
|
|
|
|
|
€
1K
|
€
2K
|
€
6K
|
€
3K
|
€
2K
|
€
1K
|
€
1K
|
€
771
|
€
10K
|
€
10K
|
|
€
2K
|
|
|
Rémunérations et charges sociales
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Dividendes
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Taux de distribution
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
€
-585
|
€
-1K
|
€
-981
|
€
-450
|
€
-764
|
€
-520
|
€
-1K
|
€
-2K
|
€
-7K
|
€
4K
|
€
12K
|
€
15K
|
€
19K
|
€
16K
|
€
18K
|
€
3K
|
€
42K
|
€
36K
|
€
7K
|
€
13K
|
|
|
€
-585
|
€
-1K
|
€
-981
|
€
-450
|
€
-764
|
€
-520
|
€
-1K
|
€
-2K
|
€
-7K
|
€
4K
|
€
12K
|
€
15K
|
€
19K
|
€
16K
|
€
18K
|
€
3K
|
€
42K
|
€
36K
|
€
7K
|
€
13K
|
|
|
€
-400K
|
€
-1K
|
€
-1K
|
€
-495
|
€
-811
|
€
-565
|
€
-1K
|
€
-2K
|
€
-13K
|
€
3K
|
€
8K
|
€
7K
|
€
6K
|
€
1K
|
€
2K
|
€
-14K
|
€
16K
|
€
14K
|
€
-420
|
€
3K
|
|
|
Capex
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
€
690
|
€
304
|
€
36
|
€
563
|
€
557
|
€
368
|
€
933
|
€
1K
|
€
7K
|
€
17K
|
€
312
|
€
2K
|
€
7K
|
€
10K
|
€
2K
|
€
2K
|
€
2K
|
€
24K
|
€
4K
|
€
2K
|
|
|
€
-400K
|
€
-1K
|
€
-1K
|
€
-495
|
€
-811
|
€
-565
|
€
-1K
|
€
-2K
|
€
-13K
|
€
3K
|
€
8K
|
€
7K
|
€
6K
|
€
1K
|
€
2K
|
€
-14K
|
€
16K
|
€
14K
|
€
-405
|
€
4K
|
|
|
€
-357K
|
€
-356K
|
€
-355K
|
€
-354K
|
€
-354K
|
€
-353K
|
€
-352K
|
€
-351K
|
€
-349K
|
€
-336K
|
€
-340K
|
€
-348K
|
€
-332K
|
€
-273K
|
€
-213K
|
€
-156K
|
€
-86K
|
€
-49K
|
€
26K
|
€
-97K
|
|
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0,02
|
0,05
|
0,02
|
0,03
|
0,05
|
0,06
|
0,13
|
0,08
|
0,09
|
0,33
|
1,23
|
0,05
|
|
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0,02
|
0,05
|
0,02
|
0,03
|
0,05
|
0,06
|
0,13
|
0,08
|
0,09
|
0,33
|
1,23
|
0,05
|
|
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0,02
|
0,05
|
0,02
|
0,03
|
0,05
|
0,06
|
0,13
|
0,08
|
0,09
|
0,33
|
1,51
|
0,05
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
€
690
|
€
399K
|
€
399K
|
€
400K
|
€
400K
|
€
400K
|
€
400K
|
€
400K
|
€
407K
|
€
416K
|
€
407K
|
€
408K
|
€
416K
|
€
418K
|
€
431K
|
€
413K
|
€
407K
|
€
423K
|
€
141K
|
€
141K
|
|
|
€
358K
|
€
357K
|
€
356K
|
€
355K
|
€
355K
|
€
354K
|
€
354K
|
€
352K
|
€
357K
|
€
354K
|
€
348K
|
€
357K
|
€
371K
|
€
379K
|
€
393K
|
€
377K
|
€
357K
|
€
389K
|
€
122K
|
€
121K
|
|
|
€
358K
|
€
357K
|
€
356K
|
€
355K
|
€
355K
|
€
354K
|
€
354K
|
€
352K
|
€
357K
|
€
354K
|
€
348K
|
€
357K
|
€
349K
|
€
292K
|
€
245K
|
€
170K
|
€
94K
|
€
73K
|
€
94K
|
€
86K
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
€
22K
|
€
87K
|
€
148K
|
€
207K
|
€
263K
|
€
316K
|
€
7K
|
€
19K
|
|
|
-51 738,36%
|
10,69%
|
10,96%
|
11,21%
|
11,33%
|
11,54%
|
11,66%
|
12,02%
|
12,25%
|
15,02%
|
14,49%
|
12,51%
|
10,64%
|
9,25%
|
8,70%
|
8,57%
|
12,23%
|
7,99%
|
13,83%
|
14,14%
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
0,50
|
2,25
|
3,96
|
5,86
|
5,29
|
9,36
|
0,34
|
0,96
|
|
|
|
|
|
|
|
|
|
|
|
94,27
|
28,30
|
23,14
|
19,23
|
23,75
|
21,71
|
123,33
|
8,58
|
10,71
|
17,91
|
9,31
|
|
|
Interest Coverage Ratio
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
111,96%
|
-2,55%
|
-2,34%
|
-1,10%
|
-1,79%
|
-1,23%
|
-3,12%
|
-3,52%
|
-25,40%
|
5,57%
|
13,48%
|
13,38%
|
12,63%
|
3,11%
|
5,56%
|
-40,78%
|
32,07%
|
42,29%
|
-2,08%
|
18,34%
|
|
|
111,96%
|
-2,55%
|
-2,34%
|
-1,10%
|
-1,79%
|
-1,23%
|
-3,12%
|
-3,52%
|
-25,40%
|
5,57%
|
13,48%
|
13,38%
|
12,63%
|
3,11%
|
5,56%
|
-40,78%
|
32,07%
|
42,29%
|
-2,15%
|
17,45%
|
|
|
-57 927,91
|
-0,27
|
-0,26
|
-0,12
|
-0,20
|
-0,14
|
-0,36
|
-0,42
|
-3,11
|
0,84
|
1,95
|
1,67
|
1,34
|
0,29
|
0,48
|
-3,49
|
3,92
|
3,38
|
-0,30
|
2,47
|
|
|
111,96
|
-2,55
|
-2,34
|
-1,10
|
-1,79
|
-1,23
|
-3,12
|
-3,52
|
-25,40
|
5,57
|
13,48
|
13,38
|
12,63
|
3,11
|
5,56
|
-40,78
|
32,07
|
42,29
|
-2,15
|
17,45
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Crédit client
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Crédit fournisseur
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Days Sales Outstanding (DSO)
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Days Sales of Inventory (DSI)
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Inventory Turnover Ratio
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Employés
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Coût salarial par employé
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|