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)">
|
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
€
121K
|
€
69K
|
€
80K
|
€
68K
|
€
71K
|
€
84K
|
€
78K
|
€
87K
|
€
88K
|
€
74K
|
€
45K
|
€
19K
|
€
18K
|
€
21K
|
€
22K
|
€
31K
|
€
18K
|
€
10K
|
€
-1K
|
|
|
€
-13K
|
€
-52K
|
€
-21K
|
€
-42K
|
€
-45K
|
€
28K
|
€
22K
|
€
26K
|
€
29K
|
€
4K
|
€
-10K
|
€
-34K
|
€
-9K
|
€
-20K
|
€
8K
|
€
16K
|
€
2K
|
€
-15K
|
€
-24K
|
|
|
€
-106K
|
€
-93K
|
€
-41K
|
€
-20K
|
€
22K
|
€
67K
|
€
39K
|
€
17K
|
€
-9K
|
€
-38K
|
€
-42K
|
€
-32K
|
€
2K
|
€
12K
|
€
32K
|
€
24K
|
€
8K
|
€
6K
|
€
20K
|
|
|
€
76K
|
€
28K
|
€
48K
|
€
27K
|
€
44K
|
€
67K
|
€
62K
|
€
64K
|
€
60K
|
€
52K
|
€
33K
|
€
11K
|
€
11K
|
€
14K
|
€
17K
|
€
24K
|
€
13K
|
€
6K
|
€
718
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
€
635
|
€
635
|
€
635
|
€
635
|
|
|
Rémunérations et charges sociales
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Dividendes
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Taux de distribution
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
€
108K
|
€
35K
|
€
60K
|
€
34K
|
€
61K
|
€
81K
|
€
76K
|
€
80K
|
€
85K
|
€
74K
|
€
42K
|
€
13K
|
€
15K
|
€
20K
|
€
20K
|
€
29K
|
€
16K
|
€
9K
|
€
-2K
|
|
|
€
-10K
|
€
-49K
|
€
-17K
|
€
-37K
|
€
-40K
|
€
32K
|
€
27K
|
€
31K
|
€
36K
|
€
11K
|
€
-2K
|
€
-27K
|
€
-9K
|
€
-20K
|
€
8K
|
€
16K
|
€
2K
|
€
-15K
|
€
-24K
|
|
|
€
-13K
|
€
-52K
|
€
-21K
|
€
-42K
|
€
-45K
|
€
28K
|
€
22K
|
€
26K
|
€
29K
|
€
4K
|
€
-10K
|
€
-34K
|
€
-9K
|
€
-20K
|
€
8K
|
€
16K
|
€
2K
|
€
-15K
|
€
-24K
|
|
|
€
504K
|
€
126K
|
€
122K
|
€
153K
|
€
480K
|
€
0
|
€
0
|
€
0
|
€
0
|
€
164K
|
€
61K
|
€
399K
|
€
90K
|
€
165K
|
€
0
|
€
2K
|
€
18K
|
€
70K
|
€
77K
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
€
59K
|
€
64K
|
€
32K
|
€
31K
|
€
16K
|
€
132K
|
€
86K
|
€
50K
|
€
10K
|
€
22K
|
€
13K
|
€
672
|
€
96K
|
€
12K
|
€
65K
|
€
45K
|
€
18K
|
€
26K
|
€
37K
|
|
|
€
105K
|
€
32K
|
€
56K
|
€
29K
|
€
57K
|
€
77K
|
€
71K
|
€
75K
|
€
78K
|
€
66K
|
€
33K
|
€
6K
|
€
15K
|
€
20K
|
€
20K
|
€
28K
|
€
16K
|
€
8K
|
€
-2K
|
|
|
€
-1,67M
|
€
-1,25M
|
€
-1,13M
|
€
-1,03M
|
€
-851K
|
€
-608K
|
€
-652K
|
€
-693K
|
€
-737K
|
€
-786K
|
€
-660K
|
€
-605K
|
€
-466K
|
€
-391K
|
€
-246K
|
€
-266K
|
€
-293K
|
€
-291K
|
€
-229K
|
|
|
0,04
|
0,06
|
0,04
|
0,04
|
0,04
|
0,20
|
0,13
|
0,09
|
0,03
|
0,05
|
0,04
|
0,03
|
0,17
|
0,03
|
0,21
|
0,14
|
0,06
|
0,08
|
0,14
|
|
|
0,04
|
0,06
|
0,04
|
0,04
|
0,04
|
0,20
|
0,13
|
0,09
|
0,03
|
0,05
|
0,04
|
0,03
|
0,17
|
0,03
|
0,21
|
0,14
|
0,06
|
0,08
|
0,14
|
|
|
0,04
|
0,06
|
0,04
|
0,04
|
0,04
|
0,20
|
0,13
|
0,09
|
0,03
|
0,05
|
0,04
|
0,03
|
0,17
|
0,03
|
0,21
|
0,14
|
0,06
|
0,08
|
0,14
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
€
1,76M
|
€
1,38M
|
€
1,30M
|
€
1,26M
|
€
1,16M
|
€
898K
|
€
901K
|
€
913K
|
€
923K
|
€
983K
|
€
872K
|
€
845K
|
€
564K
|
€
414K
|
€
343K
|
€
335K
|
€
318K
|
€
322K
|
€
287K
|
|
|
€
1,86M
|
€
1,47M
|
€
1,34M
|
€
1,28M
|
€
1,14M
|
€
831K
|
€
862K
|
€
897K
|
€
932K
|
€
1,02M
|
€
914K
|
€
877K
|
€
562K
|
€
402K
|
€
311K
|
€
311K
|
€
311K
|
€
317K
|
€
267K
|
|
|
€
1,75M
|
€
1,33M
|
€
1,18M
|
€
1,08M
|
€
881K
|
€
755K
|
€
753K
|
€
756K
|
€
763K
|
€
823K
|
€
687K
|
€
623K
|
€
562K
|
€
402K
|
€
311K
|
€
311K
|
€
311K
|
€
317K
|
€
267K
|
|
|
€
116K
|
€
141K
|
€
166K
|
€
199K
|
€
257K
|
€
76K
|
€
108K
|
€
139K
|
€
169K
|
€
198K
|
€
226K
|
€
254K
|
|
|
|
|
|
|
|
|
|
-6,02%
|
-6,77%
|
-3,18%
|
-1,59%
|
1,86%
|
7,43%
|
4,32%
|
1,82%
|
-0,97%
|
-3,87%
|
-4,79%
|
-3,77%
|
0,40%
|
2,82%
|
9,30%
|
7,19%
|
2,44%
|
1,72%
|
7,10%
|
|
|
-1,10
|
-1,52
|
-4,01
|
-9,93
|
11,89
|
1,13
|
2,76
|
8,36
|
-18,92
|
-5,20
|
-5,41
|
-7,97
|
|
|
|
|
|
|
|
|
|
17,28
|
41,57
|
22,40
|
38,12
|
18,57
|
10,29
|
11,30
|
11,17
|
10,99
|
13,87
|
21,95
|
66,24
|
37,74
|
20,30
|
15,55
|
10,90
|
18,88
|
37,27
|
|
|
|
Interest Coverage Ratio
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
-99,35%
|
-34,84%
|
-135,70%
|
-142,22%
|
261,31%
|
115,13%
|
183,31%
|
449,35%
|
-876,28%
|
-174,01%
|
-80,14%
|
-19,93%
|
661,83%
|
169,45%
|
62,66%
|
118,29%
|
212,01%
|
149,50%
|
-11,01%
|
|
|
11,98%
|
55,60%
|
51,58%
|
207,88%
|
-208,38%
|
41,62%
|
57,40%
|
153,78%
|
-326,69%
|
-9,83%
|
23,85%
|
107,05%
|
-420,63%
|
-173,40%
|
24,56%
|
67,78%
|
28,35%
|
-266,46%
|
-116,51%
|
|
|
-0,72
|
-3,76
|
-1,64
|
-3,31
|
-3,88
|
3,09
|
2,48
|
2,79
|
3,16
|
0,38
|
-1,14
|
-4,03
|
-1,67
|
-4,89
|
2,29
|
4,88
|
0,69
|
-4,60
|
-8,27
|
|
|
11,98
|
55,60
|
51,58
|
207,88
|
-208,38
|
41,62
|
57,40
|
153,78
|
-326,69
|
-9,83
|
23,85
|
107,05
|
-420,63
|
-173,40
|
24,56
|
67,78
|
28,35
|
-266,46
|
-116,51
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Crédit client
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Crédit fournisseur
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Days Sales Outstanding (DSO)
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Days Sales of Inventory (DSI)
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Inventory Turnover Ratio
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Employés
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Coût salarial par employé
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|