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)">
|
2009
max) max = w;
}
}
const wClamped = Math.max(120, Math.min(800, max));
colWidths[''] = wClamped;
save && save();
})(event)">
|
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
€
168K
|
€
263K
|
€
77K
|
€
91K
|
€
29K
|
€
-83
|
€
-14K
|
€
-11K
|
€
-10K
|
€
-77K
|
€
-48K
|
€
-47K
|
€
50K
|
€
172K
|
€
18K
|
€
62K
|
€
42K
|
|
|
€
-50K
|
€
189K
|
€
34K
|
€
83K
|
€
25K
|
€
-7K
|
€
30K
|
€
-55K
|
€
-1,46M
|
€
-60K
|
€
49K
|
€
-3,92M
|
€
-1,34M
|
€
86K
|
€
53K
|
€
104K
|
€
94K
|
|
|
€
552K
|
€
601K
|
€
412K
|
€
129K
|
€
46K
|
€
321K
|
€
329K
|
€
299K
|
€
353K
|
€
1,81M
|
€
1,87M
|
€
1,82M
|
€
5,74M
|
€
7,08M
|
€
6,99M
|
€
6,94M
|
€
6,83M
|
|
|
€
159K
|
€
256K
|
€
67K
|
€
101K
|
€
28K
|
€
16K
|
€
16K
|
€
15K
|
€
17K
|
€
88K
|
€
91K
|
€
89K
|
€
288K
|
€
448K
|
€
313K
|
€
347K
|
€
328K
|
|
|
€
14K
|
€
16K
|
€
5K
|
€
11K
|
€
7K
|
|
|
|
|
€
2K
|
€
36K
|
|
€
9K
|
€
13K
|
€
5K
|
€
5K
|
€
22
|
|
|
Rémunérations et charges sociales
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Dividendes
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
€
30K
|
|
Taux de distribution
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
32,02%
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
€
162K
|
€
259K
|
€
70K
|
€
88K
|
€
28K
|
€
-922
|
€
-14K
|
€
-47K
|
€
-10K
|
€
-78K
|
€
-48K
|
€
-47K
|
€
50K
|
€
170K
|
€
16K
|
€
59K
|
€
42K
|
|
|
€
120K
|
€
222K
|
€
48K
|
€
83K
|
€
27K
|
€
-2K
|
€
-15K
|
€
-47K
|
€
-11K
|
€
-79K
|
€
-48K
|
€
-48K
|
€
37K
|
€
158K
|
€
4K
|
€
46K
|
€
30K
|
|
|
€
-50K
|
€
189K
|
€
34K
|
€
83K
|
€
25K
|
€
-7K
|
€
30K
|
€
-55K
|
€
-1,46M
|
€
-60K
|
€
49K
|
€
-3,92M
|
€
-1,34M
|
€
86K
|
€
53K
|
€
104K
|
€
94K
|
|
|
€
-167K
|
€
159K
|
€
1,03M
|
€
25K
|
€
2K
|
-
|
€
4K
|
-
|
-
|
€
921
|
€
1K
|
-
|
€
2K
|
-
|
-
|
-
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
€
43K
|
€
61K
|
€
17K
|
€
36K
|
€
13K
|
|
€
64K
|
€
122K
|
€
236K
|
€
15K
|
€
26K
|
€
17K
|
€
3K
|
€
41K
|
€
26K
|
€
1K
|
€
7K
|
|
|
€
-8K
|
€
226K
|
€
56K
|
€
87K
|
€
26K
|
€
-7K
|
€
31K
|
€
-54K
|
€
-1,46M
|
€
-59K
|
€
50K
|
€
-3,92M
|
€
-1,32M
|
€
99K
|
€
66K
|
€
117K
|
€
106K
|
|
|
€
47K
|
€
-83K
|
€
-311K
|
€
64K
|
€
2K
|
€
279K
|
€
285K
|
€
258K
|
€
362K
|
€
406K
|
€
489K
|
€
580K
|
€
-185K
|
€
-126K
|
€
-463K
|
€
-157K
|
€
-5K
|
|
|
1,24
|
0,79
|
0,39
|
3,64
|
1,19
|
411,83
|
157,90
|
47,70
|
9 781,14
|
44,17
|
13,23
|
31,52
|
0,04
|
0,63
|
0,26
|
0,38
|
0,98
|
|
|
1,24
|
0,79
|
0,39
|
3,64
|
1,19
|
411,83
|
157,90
|
47,70
|
9 781,14
|
44,17
|
13,23
|
31,52
|
0,04
|
0,63
|
0,26
|
0,38
|
0,98
|
|
|
1,24
|
0,79
|
0,39
|
3,64
|
1,19
|
411,83
|
157,90
|
47,70
|
9 781,14
|
210,83
|
52,39
|
217
|
9,17
|
9,35
|
4,49
|
10,28
|
11,35
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
€
1,23M
|
€
1,51M
|
€
1,27M
|
€
153K
|
€
59K
|
€
322K
|
€
331K
|
€
304K
|
€
403K
|
€
2,03M
|
€
2,15M
|
€
2,22M
|
€
6,65M
|
€
8,09M
|
€
7,92M
|
€
7,69M
|
€
7,77M
|
|
|
€
679K
|
€
906K
|
€
861K
|
€
24K
|
€
12K
|
€
678
|
€
2K
|
€
6K
|
€
50K
|
€
224K
|
€
279K
|
€
397K
|
€
911K
|
€
1,01M
|
€
929K
|
€
754K
|
€
936K
|
|
|
€
193K
|
€
391K
|
€
507K
|
€
24K
|
€
12K
|
€
678
|
€
2K
|
€
6K
|
€
37
|
€
9K
|
€
40K
|
€
10K
|
€
172K
|
€
321K
|
€
628K
|
€
252K
|
€
234K
|
|
|
€
485K
|
€
515K
|
€
354K
|
|
|
|
|
|
€
50K
|
€
215K
|
€
239K
|
€
378K
|
€
718K
|
€
673K
|
€
300K
|
€
500K
|
€
700K
|
|
|
44,84%
|
39,89%
|
32,37%
|
84,10%
|
78,70%
|
99,79%
|
99,45%
|
98,19%
|
87,59%
|
88,96%
|
87,01%
|
82,08%
|
86,31%
|
87,51%
|
88,27%
|
90,19%
|
87,95%
|
|
|
0,88
|
0,86
|
0,86
|
|
|
|
|
|
0,14
|
0,12
|
0,13
|
0,21
|
0,13
|
0,10
|
0,04
|
0,07
|
0,10
|
|
|
4,20
|
3,50
|
12,24
|
0,28
|
0,45
|
|
|
|
|
|
|
|
18,18
|
5,93
|
56,45
|
12,89
|
22,10
|
|
|
Interest Coverage Ratio
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
-1,44%
|
37,56%
|
13,51%
|
67,82%
|
55,96%
|
-2,09%
|
9,45%
|
-18,10%
|
-412,03%
|
-3,24%
|
2,68%
|
-215,49%
|
-23,08%
|
1,39%
|
0,94%
|
1,69%
|
1,56%
|
|
|
-8,99%
|
31,46%
|
8,14%
|
64,19%
|
53,68%
|
-2,31%
|
9,16%
|
-18,26%
|
-412,17%
|
-3,30%
|
2,64%
|
-215,52%
|
-23,31%
|
1,21%
|
0,76%
|
1,51%
|
1,37%
|
|
|
-4,03
|
12,55
|
2,63
|
53,99
|
42,25
|
-2,31
|
9,11
|
-17,93
|
-361,02
|
-2,93
|
2,30
|
-176,90
|
-20,12
|
1,06
|
0,67
|
1,36
|
1,21
|
|
|
-8,99
|
31,46
|
8,14
|
64,19
|
53,68
|
-2,31
|
9,16
|
-18,26
|
-412,17
|
-3,30
|
2,64
|
-215,52
|
-23,31
|
1,21
|
0,76
|
1,51
|
1,37
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Crédit client
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Crédit fournisseur
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Days Sales Outstanding (DSO)
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Days Sales of Inventory (DSI)
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Inventory Turnover Ratio
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Employés
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Coût salarial par employé
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|