D
|
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)">
|
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)">
|
2011
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)">
|
|---|---|---|---|---|---|---|---|---|---|---|---|---|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
€
63K
|
€
45K
|
€
71K
|
€
57K
|
€
54K
|
€
44K
|
€
52K
|
€
40K
|
€
51K
|
€
44K
|
€
-3K
|
€
2K
|
|
|
€
12K
|
€
-3K
|
€
33K
|
€
17K
|
€
31K
|
€
1K
|
€
15K
|
€
6K
|
€
12K
|
€
-2K
|
€
-3K
|
€
2K
|
|
|
€
88K
|
€
73K
|
€
76K
|
€
42K
|
€
40K
|
€
26K
|
€
43K
|
€
43K
|
€
52K
|
€
50K
|
€
-5K
|
€
-1K
|
|
|
€
43K
|
€
29K
|
€
54K
|
€
44K
|
€
41K
|
€
30K
|
€
41K
|
€
30K
|
€
41K
|
€
30K
|
-
|
€
2K
|
|
|
€
15K
|
€
6K
|
€
4K
|
|
€
1K
|
€
1K
|
€
7K
|
€
3K
|
|
|
|
|
|
|
Rémunérations et charges sociales
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Dividendes
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Taux de distribution
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
€
56K
|
€
37K
|
€
65K
|
€
53K
|
€
49K
|
€
41K
|
€
50K
|
€
38K
|
€
49K
|
€
40K
|
€
-3K
|
€
2K
|
|
|
€
28K
|
€
10K
|
€
40K
|
€
29K
|
€
44K
|
€
15K
|
€
41K
|
€
29K
|
€
18K
|
€
10K
|
€
-3K
|
€
2K
|
|
|
€
12K
|
€
-3K
|
€
33K
|
€
17K
|
€
31K
|
€
1K
|
€
15K
|
€
6K
|
€
12K
|
€
-2K
|
€
-3K
|
€
2K
|
|
|
€
7K
|
€
33K
|
€
10K
|
€
0
|
€
2K
|
€
1K
|
€
495
|
€
750
|
€
16K
|
€
12K
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
€
14K
|
€
12K
|
€
39K
|
€
3K
|
€
1K
|
€
3K
|
€
350
|
€
7K
|
€
32K
|
€
43K
|
€
31
|
€
998
|
|
|
€
40K
|
€
24K
|
€
58K
|
€
41K
|
€
36K
|
€
27K
|
€
24K
|
€
15K
|
€
43K
|
€
28K
|
€
-3K
|
€
2K
|
|
|
€
-208K
|
€
-177K
|
€
-152K
|
€
-174K
|
€
-187K
|
€
-177K
|
€
-160K
|
€
-140K
|
€
-108K
|
€
-96K
|
€
-5K
|
€
-1K
|
|
|
0,08
|
0,09
|
0,22
|
0,04
|
0,04
|
0,05
|
0,04
|
0,08
|
0,27
|
0,36
|
0,01
|
0,52
|
|
|
0,07
|
0,08
|
0,20
|
0,02
|
0,01
|
0,02
|
0,01
|
0,06
|
0,24
|
0,34
|
0,01
|
0,52
|
|
|
0,08
|
0,09
|
0,22
|
0,04
|
0,04
|
0,05
|
0,04
|
0,08
|
0,27
|
0,36
|
0,01
|
0,52
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
€
511K
|
€
536K
|
€
555K
|
€
535K
|
€
559K
|
€
563K
|
€
585K
|
€
600K
|
€
635K
|
€
664K
|
€
31
|
€
2K
|
|
|
€
424K
|
€
463K
|
€
480K
|
€
493K
|
€
519K
|
€
537K
|
€
541K
|
€
558K
|
€
583K
|
€
614K
|
€
5K
|
€
3K
|
|
|
€
225K
|
€
195K
|
€
195K
|
€
182K
|
€
195K
|
€
186K
|
€
166K
|
€
153K
|
€
148K
|
€
150K
|
€
5K
|
€
3K
|
|
|
€
198K
|
€
269K
|
€
285K
|
€
310K
|
€
324K
|
€
350K
|
€
375K
|
€
405K
|
€
434K
|
€
464K
|
|
|
|
|
17,18%
|
13,55%
|
13,61%
|
7,88%
|
7,21%
|
4,69%
|
7,40%
|
7,09%
|
8,24%
|
7,59%
|
-16 132,26%
|
-91,02%
|
|
|
2,26
|
3,70
|
3,77
|
7,36
|
8,04
|
13,27
|
8,67
|
9,51
|
8,30
|
9,21
|
|
|
|
|
7,60
|
12,45
|
7,41
|
9,24
|
10,58
|
13,09
|
10,92
|
14,70
|
11,93
|
15,47
|
|
1,92
|
|
|
Interest Coverage Ratio
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
45,12%
|
33,53%
|
76,41%
|
97,31%
|
88,53%
|
102,38%
|
54,57%
|
35,61%
|
82,54%
|
54,81%
|
65,67%
|
-105,32%
|
|
|
13,12%
|
-4,08%
|
44,19%
|
40,09%
|
77,13%
|
5,35%
|
33,85%
|
14,86%
|
22,92%
|
-3,16%
|
65,67%
|
-105,32%
|
|
|
2,25
|
-0,55
|
6,01
|
3,16
|
5,56
|
0,25
|
2,50
|
1,05
|
1,89
|
-0,24
|
-10 593,55
|
95,86
|
|
|
13,12
|
-4,08
|
44,19
|
40,09
|
77,13
|
5,35
|
33,85
|
14,86
|
22,92
|
-3,16
|
65,67
|
-105,32
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Crédit client
|
|
|
|
|
|
|
|
|
|
|
|
5,65
|
|
Crédit fournisseur
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Days Sales Outstanding (DSO)
|
|
|
|
|
|
|
|
|
|
|
|
5,65
|
|
Days Sales of Inventory (DSI)
|
|
|
|
|
|
|
|
|
|
|
|
|
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Employés
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Coût salarial par employé
|
|
|
|
|
|
|
|
|
|
|
|
|