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)">
|
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)">
|
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
€
62K
|
€
56K
|
€
64K
|
€
68K
|
€
97K
|
€
55K
|
€
47K
|
€
47K
|
€
57K
|
€
46K
|
€
62K
|
€
31K
|
€
42K
|
€
54K
|
€
43K
|
€
48K
|
€
39K
|
€
39K
|
€
30K
|
|
|
€
23K
|
€
18K
|
€
23K
|
€
23K
|
€
47K
|
€
22K
|
€
13K
|
€
13K
|
€
18K
|
€
17K
|
€
31K
|
€
9K
|
€
19K
|
€
24K
|
€
22K
|
€
23K
|
€
12K
|
€
13K
|
€
8K
|
|
|
€
309K
|
€
286K
|
€
267K
|
€
296K
|
€
273K
|
€
226K
|
€
204K
|
€
291K
|
€
278K
|
€
260K
|
€
243K
|
€
212K
|
€
219K
|
€
200K
|
€
240K
|
€
218K
|
€
195K
|
€
184K
|
€
171K
|
|
|
€
69K
|
€
63K
|
€
70K
|
€
76K
|
€
112K
|
€
59K
|
€
47K
|
€
56K
|
€
65K
|
€
53K
|
€
69K
|
€
36K
|
€
49K
|
€
59K
|
€
49K
|
€
54K
|
€
45K
|
€
43K
|
€
34K
|
|
|
€
5K
|
€
6K
|
€
6K
|
€
6K
|
€
14K
|
€
12K
|
€
3K
|
€
4K
|
€
7K
|
€
9K
|
€
15K
|
€
6K
|
€
6K
|
€
5K
|
€
6K
|
€
4K
|
€
4K
|
€
3K
|
€
3K
|
|
|
Rémunérations et charges sociales
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Dividendes
|
|
|
|
|
|
|
|
|
|
|
|
€
168K
|
|
|
|
|
|
|
|
|
Taux de distribution
|
|
|
|
|
|
|
|
|
|
|
|
1 791,40%
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
€
56K
|
€
50K
|
€
58K
|
€
63K
|
€
92K
|
€
51K
|
€
42K
|
€
43K
|
€
53K
|
€
42K
|
€
58K
|
€
26K
|
€
39K
|
€
51K
|
€
38K
|
€
45K
|
€
36K
|
€
35K
|
€
27K
|
|
|
€
37K
|
€
30K
|
€
38K
|
€
37K
|
€
71K
|
€
33K
|
€
22K
|
€
23K
|
€
28K
|
€
30K
|
€
48K
|
€
15K
|
€
28K
|
€
36K
|
€
23K
|
€
30K
|
€
16K
|
€
17K
|
€
10K
|
|
|
€
23K
|
€
18K
|
€
23K
|
€
23K
|
€
47K
|
€
22K
|
€
13K
|
€
13K
|
€
18K
|
€
17K
|
€
31K
|
€
9K
|
€
19K
|
€
24K
|
€
22K
|
€
23K
|
€
12K
|
€
13K
|
€
8K
|
|
|
€
0
|
€
16K
|
€
5K
|
€
15K
|
€
20K
|
€
18K
|
€
4K
|
€
2K
|
€
115K
|
€
16K
|
€
5K
|
€
5K
|
€
931
|
€
5K
|
€
3K
|
€
23K
|
€
10K
|
€
27K
|
€
11K
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
€
172K
|
€
146K
|
€
134K
|
€
141K
|
€
144K
|
€
119K
|
€
99K
|
|
|
€
40K
|
€
66K
|
€
36K
|
€
62K
|
€
56K
|
€
17K
|
€
16K
|
€
17K
|
€
15K
|
€
13K
|
|
|
€
41K
|
€
38K
|
€
44K
|
€
49K
|
€
68K
|
€
39K
|
€
33K
|
€
33K
|
€
43K
|
€
28K
|
€
41K
|
€
21K
|
€
30K
|
€
39K
|
€
38K
|
€
38K
|
€
32K
|
€
31K
|
€
24K
|
|
|
€
213K
|
€
172K
|
€
150K
|
€
163K
|
€
130K
|
€
82K
|
€
62K
|
€
149K
|
€
134K
|
€
174K
|
€
163K
|
€
128K
|
€
129K
|
€
101K
|
€
130K
|
€
96K
|
€
82K
|
€
70K
|
€
58K
|
|
|
3,99
|
2,99
|
2,41
|
2,80
|
2,13
|
1,64
|
1,42
|
3,16
|
2,02
|
2,60
|
2,39
|
2,11
|
1,98
|
1,78
|
3,42
|
2,87
|
2,37
|
2,02
|
1,81
|
|
|
2,61
|
1,83
|
1,44
|
1,81
|
1,31
|
0,95
|
0,75
|
1,69
|
1,24
|
1,68
|
1,55
|
1,27
|
1,20
|
1,04
|
1,51
|
1,05
|
0,81
|
0,67
|
0,56
|
|
|
4,11
|
3,07
|
2,45
|
2,87
|
2,13
|
1,64
|
1,42
|
3,16
|
2,05
|
2,65
|
2,44
|
2,18
|
2,05
|
1,84
|
3,56
|
3
|
2,47
|
2,10
|
1,86
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
€
380K
|
€
372K
|
€
374K
|
€
386K
|
€
388K
|
€
355K
|
€
351K
|
€
376K
|
€
442K
|
€
369K
|
€
361K
|
€
327K
|
€
350K
|
€
330K
|
€
294K
|
€
269K
|
€
256K
|
€
260K
|
€
243K
|
|
|
€
71K
|
€
87K
|
€
106K
|
€
91K
|
€
115K
|
€
129K
|
€
147K
|
€
85K
|
€
165K
|
€
109K
|
€
118K
|
€
115K
|
€
131K
|
€
129K
|
€
54K
|
€
51K
|
€
60K
|
€
76K
|
€
72K
|
|
|
€
69K
|
€
84K
|
€
104K
|
€
89K
|
€
115K
|
€
129K
|
€
147K
|
€
69K
|
€
130K
|
€
107K
|
€
115K
|
€
112K
|
€
127K
|
€
125K
|
€
52K
|
€
49K
|
€
57K
|
€
66K
|
€
70K
|
|
|
|
|
|
|
|
|
|
€
15K
|
€
32K
|
|
|
|
|
|
|
|
€
603
|
€
8K
|
|
|
|
81,22%
|
76,74%
|
71,59%
|
76,54%
|
70,33%
|
63,65%
|
58,18%
|
77,51%
|
62,82%
|
70,46%
|
67,40%
|
64,80%
|
62,56%
|
60,82%
|
81,70%
|
80,96%
|
76,48%
|
70,69%
|
70,44%
|
|
|
|
|
|
|
|
|
|
0,05
|
0,12
|
|
|
|
|
|
|
|
0
|
0,04
|
|
|
|
1,28
|
1,73
|
1,83
|
1,44
|
1,25
|
2,54
|
3,48
|
1,97
|
3,12
|
2,62
|
2,03
|
4,40
|
3,38
|
2,54
|
1,40
|
1,14
|
1,67
|
2,18
|
2,68
|
|
|
Interest Coverage Ratio
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
13,44%
|
13,25%
|
16,28%
|
16,41%
|
24,74%
|
17,42%
|
15,95%
|
11,45%
|
15,37%
|
10,80%
|
16,80%
|
9,73%
|
13,73%
|
19,57%
|
15,70%
|
17,40%
|
16,38%
|
16,79%
|
14,10%
|
|
|
7,46%
|
6,38%
|
8,63%
|
7,71%
|
17,18%
|
9,66%
|
6,28%
|
4,61%
|
6,46%
|
6,50%
|
12,91%
|
4,44%
|
8,55%
|
12,17%
|
9,25%
|
10,40%
|
5,96%
|
7,01%
|
4,52%
|
|
|
6,06
|
4,90
|
6,18
|
5,90
|
12,08
|
6,15
|
3,66
|
3,57
|
4,06
|
4,58
|
8,70
|
2,87
|
5,35
|
7,40
|
7,56
|
8,42
|
4,56
|
4,96
|
3,18
|
|
|
7,46
|
6,38
|
8,63
|
7,71
|
17,18
|
9,66
|
6,28
|
4,61
|
6,46
|
6,50
|
12,91
|
4,44
|
8,55
|
12,17
|
9,25
|
10,40
|
5,96
|
7,01
|
4,52
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
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
|
0
|
0
|
0
|
0
|
0
|
0
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Employés
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Coût salarial par employé
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|