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)">
|
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)">
|
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
€
89K
|
€
93K
|
€
94K
|
€
87K
|
€
134K
|
€
20K
|
€
30K
|
€
29K
|
€
23K
|
€
29K
|
€
33K
|
€
34K
|
€
33K
|
€
36K
|
€
36K
|
€
9K
|
|
|
€
41K
|
€
39K
|
€
42K
|
€
56K
|
€
79K
|
€
-8K
|
€
-562
|
€
-5K
|
€
-12K
|
€
-7K
|
€
-3K
|
€
-3K
|
€
-5K
|
€
-2K
|
€
729
|
€
-37K
|
|
|
€
371K
|
€
373K
|
€
335K
|
€
293K
|
€
236K
|
€
157K
|
€
165K
|
€
165K
|
€
171K
|
€
182K
|
€
190K
|
€
193K
|
€
197K
|
€
202K
|
€
204K
|
€
203K
|
|
|
€
82K
|
€
85K
|
€
86K
|
€
87K
|
€
128K
|
€
19K
|
€
28K
|
€
27K
|
€
22K
|
€
27K
|
€
32K
|
€
32K
|
€
32K
|
€
34K
|
€
33K
|
€
8K
|
|
|
€
21K
|
€
22K
|
€
20K
|
€
2K
|
€
2K
|
€
2K
|
€
2K
|
€
3K
|
€
3K
|
€
3K
|
€
3K
|
€
3K
|
€
3K
|
|
|
|
|
|
Rémunérations et charges sociales
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Dividendes
|
€
43K
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Taux de distribution
|
107,33%
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
€
78K
|
€
81K
|
€
84K
|
€
77K
|
€
124K
|
€
14K
|
€
24K
|
€
23K
|
€
18K
|
€
23K
|
€
28K
|
€
29K
|
€
28K
|
€
31K
|
€
30K
|
€
-5K
|
|
|
€
64K
|
€
67K
|
€
70K
|
€
63K
|
€
105K
|
€
-1K
|
€
6K
|
€
6K
|
€
-373
|
€
4K
|
€
9K
|
€
10K
|
€
9K
|
€
12K
|
€
13K
|
€
-33K
|
|
|
€
42K
|
€
41K
|
€
44K
|
€
58K
|
€
24K
|
€
-8K
|
€
-562
|
€
-5K
|
€
-12K
|
€
-7K
|
€
-3K
|
€
-3K
|
€
-5K
|
€
-2K
|
€
729
|
€
-37K
|
|
|
€
0
|
€
0
|
€
0
|
€
0
|
€
190K
|
€
0
|
€
0
|
€
0
|
€
0
|
€
0
|
€
0
|
€
1K
|
€
2K
|
€
5K
|
€
16K
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
€
61K
|
€
33K
|
€
180K
|
€
4K
|
€
2K
|
€
2K
|
€
3K
|
€
8K
|
€
2K
|
€
7K
|
€
7K
|
€
5K
|
€
4K
|
€
6K
|
€
8K
|
€
8K
|
|
|
€
55K
|
€
53K
|
€
56K
|
€
70K
|
€
98K
|
€
8K
|
€
17K
|
€
13K
|
€
6K
|
€
12K
|
€
16K
|
€
16K
|
€
14K
|
€
16K
|
€
18K
|
€
-8K
|
|
|
€
-41K
|
€
-52K
|
€
-104K
|
€
-159K
|
€
-229K
|
€
-155K
|
€
-163K
|
€
-180K
|
€
-193K
|
€
-197K
|
€
-192K
|
€
-190K
|
€
-189K
|
€
-186K
|
€
-182K
|
€
-170K
|
|
|
0,60
|
0,39
|
0,63
|
0,02
|
0,01
|
0,01
|
0,02
|
0,04
|
0,01
|
0,03
|
0,04
|
0,03
|
0,02
|
0,03
|
0,04
|
0,05
|
|
|
0,60
|
0,39
|
0,63
|
0,02
|
0,01
|
0,01
|
0,02
|
0,04
|
0,01
|
0,03
|
0,04
|
0,03
|
0,02
|
0,03
|
0,04
|
0,05
|
|
|
0,60
|
0,39
|
0,66
|
0,02
|
0,01
|
0,01
|
0,02
|
0,04
|
0,01
|
0,03
|
0,04
|
0,03
|
0,02
|
0,03
|
0,05
|
0,05
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
€
489K
|
€
474K
|
€
636K
|
€
473K
|
€
486K
|
€
313K
|
€
331K
|
€
354K
|
€
365K
|
€
388K
|
€
407K
|
€
424K
|
€
440K
|
€
459K
|
€
476K
|
€
477K
|
|
|
€
102K
|
€
84K
|
€
284K
|
€
163K
|
€
231K
|
€
156K
|
€
166K
|
€
188K
|
€
194K
|
€
206K
|
€
217K
|
€
231K
|
€
244K
|
€
258K
|
€
271K
|
€
273K
|
|
|
€
102K
|
€
84K
|
€
274K
|
€
163K
|
€
231K
|
€
156K
|
€
166K
|
€
188K
|
€
194K
|
€
204K
|
€
199K
|
€
196K
|
€
193K
|
€
184K
|
€
183K
|
€
178K
|
|
|
|
|
|
|
|
|
|
|
|
€
1K
|
€
19K
|
€
35K
|
€
51K
|
€
66K
|
€
81K
|
€
95K
|
|
|
75,85%
|
78,73%
|
52,64%
|
61,85%
|
48,66%
|
50,12%
|
49,77%
|
46,72%
|
46,74%
|
46,99%
|
46,60%
|
45,51%
|
44,63%
|
43,91%
|
42,92%
|
42,69%
|
|
|
|
|
|
|
|
|
|
|
|
0,01
|
0,10
|
0,18
|
0,26
|
0,33
|
0,40
|
0,47
|
|
|
1,31
|
1,04
|
3,39
|
2,11
|
1,87
|
10,85
|
6,91
|
8,04
|
11,08
|
8,81
|
7,81
|
8,06
|
8,67
|
8,31
|
8,93
|
|
|
|
Interest Coverage Ratio
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
14,72%
|
14,17%
|
16,75%
|
24,03%
|
41,42%
|
5,13%
|
10,37%
|
7,61%
|
3,63%
|
6,35%
|
8,19%
|
8,14%
|
6,97%
|
8,15%
|
9,04%
|
-4,06%
|
|
|
10,93%
|
10,41%
|
12,55%
|
19,23%
|
33,52%
|
-4,78%
|
-0,34%
|
-3,23%
|
-6,87%
|
-4,07%
|
-1,83%
|
-1,77%
|
-2,64%
|
-1,18%
|
0,36%
|
-17,99%
|
|
|
8,29
|
8,20
|
6,61
|
11,89
|
16,31
|
-2,40
|
-0,17
|
-1,51
|
-3,21
|
-1,91
|
-0,85
|
-0,81
|
-1,18
|
-0,52
|
0,15
|
-7,68
|
|
|
10,93
|
10,41
|
12,55
|
19,23
|
33,52
|
-4,78
|
-0,34
|
-3,23
|
-6,87
|
-4,07
|
-1,83
|
-1,77
|
-2,64
|
-1,18
|
0,36
|
-17,99
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Crédit client
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Crédit fournisseur
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Days Sales Outstanding (DSO)
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Days Sales of Inventory (DSI)
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Inventory Turnover Ratio
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Employés
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Coût salarial par employé
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|