DA
|
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)">
|
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
€
101K
|
€
57K
|
€
50K
|
€
54K
|
€
32K
|
€
85K
|
€
18K
|
€
28K
|
€
10K
|
€
18K
|
€
14K
|
€
14K
|
€
-3K
|
€
21K
|
€
26K
|
€
46K
|
€
14K
|
|
|
€
53K
|
€
13K
|
€
9K
|
€
11K
|
€
2K
|
€
42K
|
€
-10K
|
€
9K
|
€
-9K
|
€
798
|
€
2K
|
€
1K
|
€
-17K
|
€
5K
|
€
8K
|
€
19K
|
€
8K
|
|
|
€
149K
|
€
97K
|
€
85K
|
€
77K
|
€
66K
|
€
65K
|
€
23K
|
€
33K
|
€
24K
|
€
34K
|
€
33K
|
€
30K
|
€
29K
|
€
46K
|
€
41K
|
€
33K
|
€
14K
|
|
|
€
82K
|
€
43K
|
€
36K
|
€
41K
|
€
22K
|
€
68K
|
€
11K
|
€
23K
|
€
5K
|
€
12K
|
€
9K
|
€
9K
|
€
1K
|
€
17K
|
€
23K
|
€
42K
|
€
15K
|
|
|
€
35K
|
€
28K
|
€
14K
|
€
14K
|
€
10K
|
€
9K
|
€
14K
|
€
9K
|
€
9K
|
€
5K
|
€
10K
|
€
6K
|
€
13K
|
€
8K
|
€
13K
|
€
13K
|
€
32
|
|
|
Rémunérations et charges sociales
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Dividendes
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Taux de distribution
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
€
95K
|
€
54K
|
€
47K
|
€
52K
|
€
28K
|
€
83K
|
€
15K
|
€
27K
|
€
6K
|
€
14K
|
€
10K
|
€
11K
|
€
-6K
|
€
18K
|
€
23K
|
€
44K
|
€
13K
|
|
|
€
73K
|
€
36K
|
€
28K
|
€
33K
|
€
14K
|
€
66K
|
€
-6K
|
€
16K
|
€
-5K
|
€
3K
|
€
6K
|
€
4K
|
€
-13K
|
€
10K
|
€
14K
|
€
36K
|
€
12K
|
|
|
€
53K
|
€
13K
|
€
9K
|
€
11K
|
€
2K
|
€
10K
|
€
-10K
|
€
9K
|
€
-9K
|
€
798
|
€
2K
|
€
1K
|
€
-17K
|
€
5K
|
€
8K
|
€
19K
|
€
8K
|
|
|
€
51K
|
€
0
|
€
0
|
€
2K
|
€
324K
|
€
-87K
|
€
374K
|
€
892
|
€
1K
|
€
31K
|
€
441
|
€
1K
|
€
1K
|
€
-334
|
€
3K
|
€
146K
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
€
26K
|
€
5K
|
€
10K
|
€
50
|
€
150
|
€
100
|
€
0
|
€
0
|
€
0
|
€
2K
|
€
4K
|
|
€
3K
|
€
912
|
€
15K
|
€
13K
|
€
12K
|
|
|
€
75K
|
€
32K
|
€
28K
|
€
30K
|
€
16K
|
€
59K
|
€
10K
|
€
20K
|
€
1K
|
€
12K
|
€
7K
|
€
7K
|
€
-10K
|
€
13K
|
€
17K
|
€
27K
|
€
9K
|
|
|
€
-13K
|
€
-26K
|
€
-16K
|
€
-3K
|
€
8K
|
€
-8K
|
€
-8K
|
€
7K
|
€
-7K
|
€
7K
|
€
9K
|
€
10K
|
€
13K
|
€
32K
|
€
26K
|
€
38K
|
€
11K
|
|
|
0,89
|
0,73
|
0,81
|
0,95
|
1,14
|
0,77
|
0,79
|
1,30
|
0,74
|
1,36
|
1,51
|
1,37
|
1,54
|
2,90
|
2,22
|
2,54
|
2,61
|
|
|
0,89
|
0,73
|
0,81
|
0,95
|
1,14
|
0,77
|
0,79
|
1,30
|
0,74
|
1,36
|
1,51
|
1,37
|
1,54
|
2,90
|
2,22
|
2,54
|
2,61
|
|
|
0,89
|
0,73
|
0,86
|
1,02
|
1,24
|
0,77
|
0,80
|
1,30
|
0,74
|
1,55
|
1,51
|
1,37
|
1,54
|
2,90
|
2,22
|
2,54
|
2,62
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
€
781K
|
€
724K
|
€
741K
|
€
758K
|
€
775K
|
€
390K
|
€
497K
|
€
145K
|
€
146K
|
€
162K
|
€
142K
|
€
158K
|
€
160K
|
€
178K
|
€
185K
|
€
206K
|
€
21K
|
|
|
€
626K
|
€
620K
|
€
649K
|
€
673K
|
€
701K
|
€
317K
|
€
474K
|
€
111K
|
€
122K
|
€
128K
|
€
109K
|
€
127K
|
€
131K
|
€
132K
|
€
145K
|
€
174K
|
€
7K
|
|
|
€
111K
|
€
96K
|
€
80K
|
€
65K
|
€
53K
|
€
33K
|
€
35K
|
€
23K
|
€
28K
|
€
18K
|
€
18K
|
€
28K
|
€
23K
|
€
17K
|
€
21K
|
€
25K
|
€
7K
|
|
|
€
515K
|
€
524K
|
€
565K
|
€
604K
|
€
643K
|
€
283K
|
€
438K
|
€
89K
|
€
94K
|
€
108K
|
€
91K
|
€
99K
|
€
107K
|
€
116K
|
€
123K
|
€
149K
|
|
|
|
19,05%
|
13,41%
|
11,41%
|
10,13%
|
8,58%
|
16,77%
|
4,67%
|
23,01%
|
16,53%
|
20,74%
|
23,07%
|
19,20%
|
18,27%
|
25,78%
|
21,95%
|
15,82%
|
66,80%
|
|
|
3,46
|
5,39
|
6,68
|
7,87
|
9,67
|
4,33
|
18,85
|
2,66
|
3,88
|
3,22
|
2,78
|
3,27
|
3,67
|
2,51
|
3,03
|
4,56
|
|
|
|
6,56
|
11,50
|
13,75
|
12,99
|
25,27
|
3,84
|
31,71
|
4,18
|
21,27
|
9,06
|
10,58
|
11,93
|
|
7,28
|
6,40
|
3,92
|
0,52
|
|
|
Interest Coverage Ratio
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
50,33%
|
32,81%
|
32,86%
|
39,51%
|
23,42%
|
90,32%
|
44,89%
|
60,05%
|
4,55%
|
34,79%
|
22,25%
|
24,14%
|
-33,75%
|
28,22%
|
41,23%
|
82,12%
|
63,26%
|
|
|
35,34%
|
13,88%
|
10,29%
|
14,61%
|
2,89%
|
64,50%
|
-43,26%
|
27,49%
|
-39,12%
|
2,38%
|
7,63%
|
3,32%
|
-56,87%
|
11,47%
|
19,73%
|
57,32%
|
55,49%
|
|
|
6,73
|
1,86
|
1,17
|
1,48
|
0,25
|
10,81
|
-2,02
|
6,32
|
-6,47
|
0,49
|
1,76
|
0,64
|
-10,39
|
2,96
|
4,33
|
9,07
|
37,07
|
|
|
35,34
|
13,88
|
10,29
|
14,61
|
2,89
|
64,50
|
-43,26
|
27,49
|
-39,12
|
2,38
|
7,63
|
3,32
|
-56,87
|
11,47
|
19,73
|
57,32
|
55,49
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Crédit client
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Crédit fournisseur
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Days Sales Outstanding (DSO)
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Days Sales of Inventory (DSI)
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Inventory Turnover Ratio
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Employés
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Coût salarial par employé
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|