DB
|
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)">
|
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
€
116K
|
€
133K
|
€
155K
|
€
108K
|
€
71K
|
€
127K
|
€
168K
|
€
121K
|
€
156K
|
€
189K
|
€
108K
|
€
89K
|
€
116K
|
|
|
€
2K
|
€
6K
|
€
37K
|
€
1K
|
€
-27K
|
€
27K
|
€
7K
|
€
-36K
|
€
4K
|
€
20K
|
€
17K
|
€
3K
|
€
12K
|
|
|
€
84K
|
€
82K
|
€
75K
|
€
39K
|
€
38K
|
€
65K
|
€
38K
|
€
31K
|
€
67K
|
€
63K
|
€
43K
|
€
26K
|
€
22K
|
|
|
1
|
1
|
1
|
1
|
1
|
1,30
|
2,40
|
2,50
|
2,30
|
2
|
1
|
1
|
1
|
|
|
€
45K
|
€
47K
|
€
72K
|
€
33K
|
€
7K
|
€
45K
|
€
31K
|
€
1K
|
€
34K
|
€
68K
|
€
46K
|
€
27K
|
€
49K
|
|
|
€
3K
|
€
4K
|
€
2K
|
€
1K
|
€
2K
|
€
4K
|
€
2K
|
€
3K
|
€
4K
|
€
13K
|
€
9K
|
€
2K
|
€
985
|
|
|
€
64K
|
€
73K
|
€
66K
|
€
60K
|
€
60K
|
€
70K
|
€
128K
|
€
122K
|
€
110K
|
€
108K
|
€
53K
|
€
50K
|
€
53K
|
|
|
Dividendes
|
|
|
|
|
|
|
|
|
|
|
|
|
€
8K
|
|
Taux de distribution
|
|
|
|
|
|
|
|
|
|
|
|
|
69,04%
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
€
49K
|
€
57K
|
€
86K
|
€
45K
|
€
8K
|
€
53K
|
€
37K
|
€
-3K
|
€
43K
|
€
79K
|
€
53K
|
€
37K
|
€
60K
|
|
|
€
7K
|
€
15K
|
€
46K
|
€
7K
|
€
-21K
|
€
35K
|
€
13K
|
€
-29K
|
€
13K
|
€
38K
|
€
33K
|
€
17K
|
€
21K
|
|
|
€
2K
|
€
6K
|
€
37K
|
€
1K
|
€
-27K
|
€
27K
|
€
7K
|
€
-36K
|
€
4K
|
€
20K
|
€
17K
|
€
3K
|
€
12K
|
|
|
€
2K
|
€
37K
|
€
6K
|
€
1K
|
€
60K
|
€
72K
|
€
7K
|
€
2K
|
€
5K
|
€
68K
|
€
250
|
€
4K
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
€
11K
|
€
50K
|
€
37K
|
€
3K
|
€
17K
|
€
40K
|
€
8K
|
€
23K
|
€
4K
|
€
27K
|
€
50K
|
€
22K
|
€
36K
|
|
|
€
44K
|
€
49K
|
€
76K
|
€
40K
|
€
2K
|
€
45K
|
€
31K
|
€
-10K
|
€
34K
|
€
61K
|
€
37K
|
€
23K
|
€
51K
|
|
|
€
164
|
€
-22K
|
€
-12K
|
€
-41K
|
€
-36K
|
€
12K
|
€
6K
|
€
-523
|
€
38K
|
€
35K
|
€
25K
|
€
902
|
€
-7K
|
|
|
1
|
0,78
|
0,90
|
0,64
|
0,69
|
1,14
|
1,08
|
0,99
|
1,43
|
1,36
|
1,41
|
1,02
|
0,90
|
|
|
0,43
|
0,63
|
0,62
|
0,32
|
0,64
|
0,86
|
0,71
|
0,82
|
1,02
|
0,84
|
1,40
|
0,99
|
0,83
|
|
|
1
|
0,80
|
0,92
|
0,64
|
0,70
|
1,15
|
1,09
|
1,01
|
1,46
|
1,37
|
1,42
|
1,06
|
0,90
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
€
177K
|
€
227K
|
€
258K
|
€
260K
|
€
306K
|
€
291K
|
€
217K
|
€
247K
|
€
307K
|
€
340K
|
€
265K
|
€
255K
|
€
284K
|
|
|
€
93K
|
€
145K
|
€
183K
|
€
221K
|
€
268K
|
€
227K
|
€
179K
|
€
216K
|
€
241K
|
€
278K
|
€
222K
|
€
229K
|
€
262K
|
|
|
€
69K
|
€
98K
|
€
114K
|
€
112K
|
€
115K
|
€
85K
|
€
71K
|
€
90K
|
€
86K
|
€
98K
|
€
61K
|
€
53K
|
€
76K
|
|
|
€
24K
|
€
45K
|
€
67K
|
€
108K
|
€
152K
|
€
141K
|
€
108K
|
€
126K
|
€
153K
|
€
179K
|
€
161K
|
€
174K
|
€
185K
|
|
|
47,38%
|
36,02%
|
29,20%
|
14,89%
|
12,27%
|
22,15%
|
17,34%
|
12,41%
|
21,67%
|
18,41%
|
16,09%
|
10,05%
|
7,82%
|
|
|
0,29
|
0,55
|
0,89
|
2,79
|
4,04
|
2,18
|
2,86
|
4,10
|
2,29
|
2,86
|
3,78
|
6,79
|
8,36
|
|
|
1,90
|
2,53
|
2,13
|
4,88
|
35,13
|
4,25
|
4,90
|
|
5,65
|
3,52
|
4,19
|
6,20
|
4,33
|
|
|
Interest Coverage Ratio
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
52,66%
|
59,81%
|
101,04%
|
102,83%
|
4,42%
|
69,74%
|
82,12%
|
-31,76%
|
50,54%
|
97,10%
|
86,53%
|
90,85%
|
227,67%
|
|
|
2,64%
|
7,64%
|
48,69%
|
3,00%
|
-71,86%
|
41,65%
|
18,55%
|
-117,04%
|
5,83%
|
31,93%
|
40,01%
|
13,30%
|
52,23%
|
|
|
1,25
|
2,75
|
14,22
|
0,45
|
-8,82
|
9,23
|
3,22
|
-14,52
|
1,26
|
5,88
|
6,44
|
1,34
|
4,08
|
|
|
2,64
|
7,64
|
48,69
|
3,00
|
-71,86
|
41,65
|
18,55
|
-117,04
|
5,83
|
31,93
|
40,01
|
13,30
|
52,23
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Crédit client
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Crédit fournisseur
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Days Sales Outstanding (DSO)
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Days Sales of Inventory (DSI)
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
1
|
1
|
1
|
1
|
1
|
1,30
|
2,40
|
2,50
|
2,30
|
2
|
1
|
1
|
1
|
|
|
€
64K
|
€
73K
|
€
66K
|
€
60K
|
€
60K
|
€
54K
|
€
53K
|
€
49K
|
€
48K
|
€
54K
|
€
53K
|
€
50K
|
€
53K
|