D
|
max) max = w;
}
}
const wClamped = Math.max(120, Math.min(800, max));
colWidths[''] = wClamped;
save && save();
})(event)">
|
2026
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)">
|
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
€
-1K
|
€
-1K
|
€
-2K
|
€
-1K
|
€
-2K
|
€
-1K
|
€
164K
|
€
-906
|
€
-838
|
€
-1K
|
€
-1K
|
€
-1K
|
€
-1K
|
€
-1K
|
€
-1K
|
€
-4K
|
€
2K
|
€
398
|
€
-374
|
€
907
|
|
|
€
-4K
|
€
-4K
|
€
-5K
|
€
-4K
|
€
-4K
|
€
-4K
|
€
159K
|
€
-6K
|
€
-6K
|
€
-6K
|
€
-6K
|
€
-5K
|
€
-5K
|
€
-6K
|
€
-5K
|
€
-8K
|
€
-4K
|
€
-6K
|
€
-6K
|
€
-2K
|
|
|
€
89K
|
€
93K
|
€
98K
|
€
103K
|
€
106K
|
€
110K
|
€
114K
|
€
-45K
|
€
-39K
|
€
-33K
|
€
-27K
|
€
-21K
|
€
-16K
|
€
-12K
|
€
-6K
|
€
-1K
|
€
7K
|
€
11K
|
€
17K
|
€
23K
|
|
|
€
4K
|
€
5K
|
€
5K
|
€
5K
|
€
5K
|
€
5K
|
€
179K
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
€
753
|
€
391
|
€
618
|
€
925
|
|
|
Impôts
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Rémunérations et charges sociales
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Dividendes
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Taux de distribution
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
€
-3K
|
€
-3K
|
€
-4K
|
€
-3K
|
€
-3K
|
€
-3K
|
€
163K
|
€
-2K
|
€
-2K
|
€
-2K
|
€
-2K
|
€
-2K
|
€
-2K
|
€
-2K
|
€
-2K
|
€
-5K
|
€
731
|
€
-557
|
€
-1K
|
€
-147
|
|
|
€
-3K
|
€
-3K
|
€
-4K
|
€
-3K
|
€
-3K
|
€
-3K
|
€
163K
|
€
-2K
|
€
-2K
|
€
-2K
|
€
-2K
|
€
-2K
|
€
-2K
|
€
-2K
|
€
-2K
|
€
-5K
|
€
-2K
|
€
-3K
|
€
-4K
|
€
-3K
|
|
|
€
-4K
|
€
-4K
|
€
-5K
|
€
-4K
|
€
-4K
|
€
-4K
|
€
159K
|
€
-6K
|
€
-6K
|
€
-6K
|
€
-6K
|
€
-5K
|
€
-5K
|
€
-6K
|
€
-5K
|
€
-8K
|
€
-4K
|
€
-6K
|
€
-6K
|
€
-2K
|
|
|
-
|
-
|
-
|
-
|
-
|
-
|
€
-18K
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
€
0
|
€
0
|
€
349
|
€
0
|
€
0
|
-
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
€
88K
|
€
92K
|
€
94K
|
€
99K
|
€
102K
|
€
99K
|
€
163K
|
€
147
|
€
253
|
€
358
|
€
514
|
€
455
|
€
533
|
€
899
|
€
129
|
€
315
|
€
3K
|
€
4K
|
€
7K
|
€
7K
|
|
|
€
-4K
|
€
-4K
|
€
-5K
|
€
-4K
|
€
-4K
|
€
-4K
|
€
159K
|
€
-6K
|
€
-6K
|
€
-6K
|
€
-6K
|
€
-5K
|
€
-5K
|
€
-6K
|
€
-5K
|
€
-8K
|
€
-2K
|
€
-3K
|
€
-4K
|
€
925
|
|
|
€
72K
|
€
76K
|
€
81K
|
€
85K
|
€
89K
|
€
93K
|
€
97K
|
€
-80K
|
€
-74K
|
€
-68K
|
€
-62K
|
€
-56K
|
€
-52K
|
€
-47K
|
€
-41K
|
€
-36K
|
€
-29K
|
€
-27K
|
€
-23K
|
€
-20K
|
|
|
5,40
|
5,83
|
6,90
|
7,50
|
7,96
|
7,50
|
2,29
|
0,10
|
0,10
|
0,11
|
0,12
|
0,13
|
0,15
|
0,17
|
0,22
|
0,27
|
0,37
|
0,42
|
0,37
|
0,40
|
|
|
6,17
|
6,72
|
6,90
|
7,50
|
7,96
|
7,50
|
2,29
|
0,10
|
0,10
|
0,12
|
0,13
|
0,15
|
0,16
|
0,18
|
0,22
|
0,31
|
0,42
|
0,47
|
0,42
|
0,45
|
|
|
5,76
|
6,24
|
6,90
|
7,50
|
7,96
|
7,50
|
2,29
|
0,10
|
0,10
|
0,11
|
0,13
|
0,14
|
0,15
|
0,17
|
0,22
|
0,29
|
0,39
|
0,44
|
0,39
|
0,42
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
€
106K
|
€
109K
|
€
111K
|
€
116K
|
€
119K
|
€
125K
|
€
189K
|
€
44K
|
€
44K
|
€
44K
|
€
44K
|
€
44K
|
€
44K
|
€
44K
|
€
47K
|
€
49K
|
€
52K
|
€
57K
|
€
54K
|
€
56K
|
|
|
€
16K
|
€
16K
|
€
14K
|
€
13K
|
€
13K
|
€
14K
|
€
75K
|
€
88K
|
€
82K
|
€
77K
|
€
71K
|
€
65K
|
€
60K
|
€
56K
|
€
53K
|
€
50K
|
€
45K
|
€
45K
|
€
37K
|
€
33K
|
|
|
€
15K
|
€
15K
|
€
14K
|
€
13K
|
€
13K
|
€
14K
|
€
75K
|
€
88K
|
€
82K
|
€
76K
|
€
70K
|
€
62K
|
€
58K
|
€
53K
|
€
53K
|
€
47K
|
€
42K
|
€
43K
|
€
35K
|
€
31K
|
|
|
Dettes à long terme
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
84,51%
|
85,56%
|
87,74%
|
88,65%
|
89,26%
|
88,50%
|
60,38%
|
-102,57%
|
-88,29%
|
-74,73%
|
-61,34%
|
-48,47%
|
-37,20%
|
-26,37%
|
-13,10%
|
-2,40%
|
12,97%
|
19,63%
|
31,45%
|
41,12%
|
|
|
Ratio de la dette à long terme
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
0,46
|
|
|
|
|
|
|
|
|
|
61,82
|
|
|
|
|
|
Interest Coverage Ratio
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
-4,49%
|
-4,78%
|
-5,02%
|
-3,52%
|
-3,75%
|
-3,32%
|
139,26%
|
13,71%
|
15,16%
|
17,63%
|
21,07%
|
22,97%
|
28,60%
|
47,94%
|
78,84%
|
664,07%
|
-25,67%
|
-29,21%
|
-20,86%
|
4,02%
|
|
|
-4,49%
|
-4,78%
|
-5,02%
|
-3,52%
|
-3,75%
|
-3,32%
|
139,26%
|
13,71%
|
15,16%
|
17,63%
|
21,07%
|
22,97%
|
28,60%
|
47,94%
|
80,75%
|
673,99%
|
-64,80%
|
-52,46%
|
-36,12%
|
-7,19%
|
|
|
-3,79
|
-4,09
|
-4,41
|
-3,12
|
-3,35
|
-2,94
|
84,09
|
-14,06
|
-13,38
|
-13,18
|
-12,93
|
-11,14
|
-10,64
|
-12,64
|
-10,58
|
-16,20
|
-8,40
|
-10,30
|
-11,36
|
-2,96
|
|
|
-4,49
|
-4,78
|
-5,02
|
-3,52
|
-3,75
|
-3,32
|
139,26
|
13,71
|
15,16
|
17,63
|
21,07
|
22,97
|
28,60
|
47,94
|
80,75
|
673,99
|
-64,80
|
-52,46
|
-36,12
|
-7,19
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Crédit client
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Crédit fournisseur
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Days Sales Outstanding (DSO)
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Days Sales of Inventory (DSI)
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Inventory Turnover Ratio
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Employés
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Coût salarial par employé
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|