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)">
|
2006
max) max = w;
}
}
const wClamped = Math.max(120, Math.min(800, max));
colWidths[''] = wClamped;
save && save();
})(event)">
|
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
€
-46K
|
€
-71K
|
€
-37K
|
€
-93K
|
€
-101K
|
€
-92K
|
€
143K
|
€
-135K
|
€
-127K
|
€
-72K
|
€
-84K
|
€
-214K
|
€
-38K
|
€
27K
|
€
211K
|
€
222K
|
€
23K
|
€
344K
|
€
-40K
|
€
127K
|
|
|
€
-57K
|
€
-79K
|
€
-48K
|
€
-78K
|
€
289K
|
€
703K
|
€
120K
|
€
-186K
|
€
45K
|
€
-103K
|
€
-102K
|
€
70K
|
€
-77K
|
€
-17K
|
€
61K
|
€
112K
|
€
-4K
|
€
212K
|
€
-75K
|
€
87K
|
|
|
€
725K
|
€
781K
|
€
861K
|
€
909K
|
€
987K
|
€
698K
|
€
-5K
|
€
-126K
|
€
60K
|
€
16K
|
€
119K
|
€
190K
|
€
121K
|
€
198K
|
€
215K
|
€
154K
|
€
42K
|
€
46K
|
€
-166K
|
€
-91K
|
|
|
€
35K
|
€
38K
|
€
42K
|
€
44K
|
€
53K
|
€
37K
|
€
96K
|
-
|
€
2K
|
€
551
|
€
4K
|
€
8K
|
€
4K
|
€
26K
|
€
168K
|
€
168K
|
€
12K
|
€
272K
|
-
|
€
87K
|
|
|
€
982
|
€
3K
|
€
3K
|
€
3K
|
€
5K
|
€
3K
|
€
5K
|
€
544
|
€
1K
|
€
3K
|
€
383
|
€
7K
|
€
6K
|
€
3K
|
€
99K
|
€
59K
|
€
4K
|
€
79K
|
|
|
|
|
|
|
|
|
|
|
|
€
36K
|
|
|
|
|
|
|
|
|
|
|
|
€
12K
|
|
|
Dividendes
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Taux de distribution
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
€
-46K
|
€
-71K
|
€
-37K
|
€
-93K
|
€
-105K
|
€
-92K
|
€
137K
|
€
-157K
|
€
-127K
|
€
-75K
|
€
-90K
|
€
-253K
|
€
-52K
|
€
27K
|
€
201K
|
€
204K
|
€
15K
|
€
340K
|
€
-41K
|
€
123K
|
|
|
€
-66K
|
€
-91K
|
€
-53K
|
€
-98K
|
€
-117K
|
€
-105K
|
€
124K
|
€
-172K
|
€
-137K
|
€
-86K
|
€
-96K
|
€
-262K
|
€
-59K
|
€
9K
|
€
167K
|
€
170K
|
€
-17K
|
€
306K
|
€
-66K
|
€
104K
|
|
|
€
-57K
|
€
-79K
|
€
-48K
|
€
-78K
|
€
289K
|
€
703K
|
€
120K
|
€
-186K
|
€
45K
|
€
-103K
|
€
-102K
|
€
70K
|
€
-77K
|
€
-17K
|
€
61K
|
€
112K
|
€
-4K
|
€
212K
|
€
-75K
|
€
87K
|
|
|
€
1K
|
€
2K
|
€
71K
|
€
7K
|
€
2K
|
€
4K
|
€
4K
|
€
15K
|
€
7K
|
€
57K
|
€
-73K
|
€
168K
|
€
-124K
|
€
-6K
|
€
8K
|
€
138K
|
€
72K
|
€
74K
|
€
77K
|
€
-201K
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
€
12K
|
€
27K
|
€
13K
|
€
59K
|
€
377K
|
€
395K
|
€
2K
|
€
6K
|
€
22K
|
€
10K
|
€
2K
|
€
5K
|
€
21K
|
€
10K
|
€
31
|
€
25K
|
€
17K
|
€
6K
|
€
4K
|
€
17K
|
|
|
€
-37K
|
€
-59K
|
€
-32K
|
€
-73K
|
€
301K
|
€
716K
|
€
133K
|
€
-171K
|
€
54K
|
€
-92K
|
€
-96K
|
€
79K
|
€
-71K
|
€
902
|
€
95K
|
€
145K
|
€
28K
|
€
246K
|
€
-50K
|
€
106K
|
|
|
€
515K
|
€
557K
|
€
620K
|
€
696K
|
€
776K
|
€
485K
|
€
83K
|
€
-46K
|
€
15K
|
€
-73K
|
€
77K
|
€
9K
|
€
-622K
|
€
-675K
|
€
-682K
|
€
-129K
|
€
-136K
|
€
-92K
|
€
-226K
|
€
-99K
|
|
|
3.64
|
3.24
|
3.44
|
3.98
|
3.54
|
2.07
|
1.05
|
0.97
|
1.01
|
0.94
|
1.06
|
1.03
|
0.32
|
0.54
|
0.62
|
0.84
|
0.20
|
0.57
|
0.59
|
0.78
|
|
|
3.64
|
3.24
|
3.44
|
3.98
|
3.54
|
2.07
|
1.05
|
0.37
|
0.33
|
0.20
|
0.33
|
0.70
|
0.20
|
0.12
|
0.03
|
0.36
|
0.20
|
0.57
|
0.13
|
0.27
|
|
|
3.64
|
3.24
|
3.44
|
3.98
|
3.54
|
2.07
|
1.05
|
0.97
|
1.01
|
0.94
|
1.06
|
1.03
|
0.32
|
0.54
|
0.63
|
0.84
|
0.20
|
0.57
|
0.59
|
0.78
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
€
941K
|
€
1.06M
|
€
1.14M
|
€
1.14M
|
€
1.29M
|
€
1.15M
|
€
2.04M
|
€
1.77M
|
€
1.65M
|
€
1.45M
|
€
1.57M
|
€
628K
|
€
1.05M
|
€
1.67M
|
€
2.03M
|
€
985K
|
€
217K
|
€
268K
|
€
431K
|
€
394K
|
|
|
€
217K
|
€
274K
|
€
282K
|
€
234K
|
€
306K
|
€
453K
|
€
2.05M
|
€
1.90M
|
€
1.59M
|
€
1.44M
|
€
1.45M
|
€
438K
|
€
926K
|
€
1.48M
|
€
1.82M
|
€
831K
|
€
175K
|
€
221K
|
€
597K
|
€
485K
|
|
|
€
195K
|
€
249K
|
€
254K
|
€
234K
|
€
306K
|
€
453K
|
€
1.74M
|
€
1.59M
|
€
1.40M
|
€
1.29M
|
€
1.31M
|
€
354K
|
€
921K
|
€
1.47M
|
€
1.79M
|
€
826K
|
€
170K
|
€
216K
|
€
553K
|
€
440K
|
|
|
€
22K
|
€
25K
|
€
28K
|
|
|
|
€
310K
|
€
310K
|
€
185K
|
€
145K
|
€
145K
|
€
84K
|
€
5K
|
€
5K
|
€
5K
|
€
5K
|
€
5K
|
€
5K
|
€
43K
|
€
43K
|
|
|
76.96%
|
74.04%
|
75.3%
|
79.54%
|
76.34%
|
60.64%
|
-0.26%
|
-7.1%
|
3.67%
|
1.08%
|
7.55%
|
30.3%
|
11.54%
|
11.84%
|
10.58%
|
15.62%
|
19.34%
|
17.29%
|
-38.52%
|
-23.04%
|
|
|
0.03
|
0.03
|
0.03
|
|
|
|
-58.03
|
-2.47
|
3.06
|
9.28
|
1.22
|
0.44
|
0.04
|
0.03
|
0.02
|
0.03
|
0.12
|
0.11
|
-0.26
|
-0.47
|
|
|
|
|
|
|
|
|
15.01
|
|
|
|
|
|
|
55.47
|
9.06
|
4.08
|
11.96
|
0.65
|
|
3.93
|
|
|
Interest Coverage Ratio
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
-5.15%
|
-7.53%
|
-3.73%
|
-8.02%
|
30.48%
|
102.57%
|
-2482.1%
|
135.97%
|
89.76%
|
-590.22%
|
-80.59%
|
41.68%
|
-58.8%
|
0.46%
|
43.95%
|
94.53%
|
65.98%
|
530.51%
|
30.01%
|
-116.99%
|
|
|
-7.83%
|
-10.18%
|
-5.58%
|
-8.62%
|
29.31%
|
100.77%
|
-2251.65%
|
148.13%
|
74.15%
|
-658.67%
|
-85.87%
|
36.53%
|
-64.03%
|
-8.49%
|
28.51%
|
72.67%
|
-10.15%
|
458.55%
|
45.27%
|
-95.84%
|
|
|
-6.02
|
-7.53
|
-4.20
|
-6.86
|
22.37
|
61.11
|
5.89
|
-10.52
|
2.72
|
-7.10
|
-6.48
|
11.07
|
-7.39
|
-1.00
|
3.02
|
11.35
|
-1.96
|
79.29
|
-17.44
|
22.08
|
|
|
-7.83
|
-10.18
|
-5.58
|
-8.62
|
29.31
|
100.77
|
-2,251.65
|
148.13
|
74.15
|
-658.67
|
-85.87
|
36.53
|
-64.03
|
-8.49
|
28.51
|
72.67
|
-10.15
|
458.55
|
45.27
|
-95.84
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Crédit client
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Crédit fournisseur
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Days Sales Outstanding (DSO)
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Days Sales of Inventory (DSI)
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
0.00
|
0.00
|
0.00
|
0.00
|
0.00
|
0.00
|
0.00
|
0.00
|
0.00
|
0.00
|
|
0.00
|
0.00
|
0.00
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Employés
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Coût salarial par employé
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|