EP
|
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)">
|
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)">
|
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
€
96K
|
€
73K
|
€
82K
|
€
76K
|
€
59K
|
€
71K
|
€
65K
|
€
77K
|
€
79K
|
€
15K
|
€
93K
|
€
70K
|
€
52K
|
€
28K
|
€
16K
|
€
-3K
|
€
-5K
|
€
-6K
|
€
-21K
|
|
|
€
27K
|
€
-10K
|
€
16K
|
€
20K
|
€
-1K
|
€
15K
|
€
-12K
|
€
21K
|
€
29K
|
€
-37K
|
€
36K
|
€
19K
|
€
4K
|
€
-17K
|
€
-24K
|
€
-24K
|
€
-75K
|
€
-85K
|
€
-92K
|
|
|
€
298K
|
€
270K
|
€
280K
|
€
269K
|
€
249K
|
€
251K
|
€
235K
|
€
247K
|
€
226K
|
€
197K
|
€
233K
|
€
197K
|
€
178K
|
€
174K
|
€
190K
|
€
215K
|
€
239K
|
€
-5K
|
€
80K
|
|
|
€
84K
|
€
52K
|
€
77K
|
€
65K
|
€
46K
|
€
68K
|
€
52K
|
€
60K
|
€
63K
|
€
14K
|
€
75K
|
€
54K
|
€
41K
|
€
24K
|
€
16K
|
€
8K
|
€
8K
|
-
|
€
3K
|
|
|
€
17K
|
€
1K
|
€
1K
|
€
602
|
€
1K
|
€
1K
|
€
2K
|
€
6K
|
€
3K
|
€
634
|
€
1K
|
€
8K
|
€
3K
|
€
1K
|
|
€
39K
|
|
|
|
|
|
Rémunérations et charges sociales
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Dividendes
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Taux de distribution
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
€
91K
|
€
54K
|
€
79K
|
€
72K
|
€
49K
|
€
70K
|
€
61K
|
€
70K
|
€
77K
|
€
10K
|
€
84K
|
€
66K
|
€
50K
|
€
26K
|
€
13K
|
€
-46K
|
€
-6K
|
€
-18K
|
€
-22K
|
|
|
€
53K
|
€
6K
|
€
30K
|
€
31K
|
€
10K
|
€
31K
|
€
23K
|
€
36K
|
€
43K
|
€
-21K
|
€
52K
|
€
35K
|
€
22K
|
€
-1K
|
€
-5K
|
€
-68K
|
€
-52K
|
€
-63K
|
€
-79K
|
|
|
€
27K
|
€
-10K
|
€
16K
|
€
20K
|
€
-1K
|
€
15K
|
€
-12K
|
€
21K
|
€
29K
|
€
-37K
|
€
36K
|
€
19K
|
€
4K
|
€
-17K
|
€
-24K
|
€
-24K
|
€
-75K
|
€
-85K
|
€
-92K
|
|
|
€
7K
|
€
5K
|
€
14K
|
€
17K
|
€
24K
|
€
16K
|
€
30K
|
€
5K
|
€
4K
|
€
2K
|
€
3K
|
€
15K
|
€
2K
|
€
9K
|
€
573
|
€
-222K
|
€
589K
|
€
115K
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
€
41K
|
€
49K
|
€
16K
|
€
32K
|
€
77K
|
€
70K
|
€
91K
|
€
80K
|
€
15K
|
€
41K
|
€
336
|
€
37K
|
€
4K
|
€
8K
|
€
4K
|
€
14K
|
€
7K
|
€
10K
|
€
37K
|
|
|
€
66K
|
€
38K
|
€
65K
|
€
60K
|
€
38K
|
€
55K
|
€
26K
|
€
55K
|
€
63K
|
€
-5K
|
€
69K
|
€
50K
|
€
32K
|
€
10K
|
€
-6K
|
€
-2K
|
€
-30K
|
€
-40K
|
€
-35K
|
|
|
€
120K
|
€
107K
|
€
85K
|
€
39K
|
€
25K
|
€
45K
|
€
-18K
|
€
-45K
|
€
-124K
|
€
-113K
|
€
-267K
|
€
-301K
|
€
-308K
|
€
-309K
|
€
-284K
|
€
-397K
|
€
-448K
|
€
-123K
|
€
-34K
|
|
|
1,42
|
1,43
|
1,56
|
1,29
|
1,22
|
1,60
|
0,89
|
0,75
|
0,28
|
0,32
|
0,02
|
0,11
|
0,03
|
0,02
|
0,02
|
0,06
|
0,03
|
0,14
|
0,53
|
|
|
2,03
|
3,64
|
1,56
|
1,29
|
1,22
|
1,60
|
0,89
|
0,75
|
0,28
|
0,32
|
0,02
|
0,11
|
0,03
|
0,02
|
0,02
|
0,06
|
0,03
|
0,14
|
0,53
|
|
|
1,67
|
2,05
|
1,56
|
1,29
|
1,22
|
1,60
|
0,89
|
0,75
|
0,28
|
0,32
|
0,02
|
0,11
|
0,03
|
0,02
|
0,02
|
0,06
|
0,03
|
0,14
|
0,53
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
€
898K
|
€
875K
|
€
798K
|
€
791K
|
€
778K
|
€
773K
|
€
819K
|
€
821K
|
€
764K
|
€
796K
|
€
782K
|
€
841K
|
€
828K
|
€
849K
|
€
865K
|
€
902K
|
€
1,14M
|
€
600K
|
€
546K
|
|
|
€
601K
|
€
605K
|
€
519K
|
€
522K
|
€
529K
|
€
523K
|
€
584K
|
€
575K
|
€
538K
|
€
600K
|
€
549K
|
€
644K
|
€
650K
|
€
676K
|
€
674K
|
€
688K
|
€
897K
|
€
605K
|
€
466K
|
|
|
€
243K
|
€
174K
|
€
153K
|
€
132K
|
€
111K
|
€
75K
|
€
160K
|
€
178K
|
€
172K
|
€
166K
|
€
273K
|
€
340K
|
€
318K
|
€
316K
|
€
290K
|
€
422K
|
€
462K
|
€
143K
|
€
71K
|
|
|
€
314K
|
€
355K
|
€
366K
|
€
389K
|
€
419K
|
€
447K
|
€
424K
|
€
397K
|
€
367K
|
€
434K
|
€
275K
|
€
305K
|
€
333K
|
€
359K
|
€
385K
|
€
266K
|
€
435K
|
€
461K
|
€
394K
|
|
|
33,13%
|
30,87%
|
35,04%
|
34,02%
|
32,03%
|
32,40%
|
28,72%
|
30,06%
|
29,56%
|
24,70%
|
29,84%
|
23,41%
|
21,47%
|
20,44%
|
22,02%
|
23,79%
|
21,01%
|
-0,77%
|
14,72%
|
|
|
1,06
|
1,32
|
1,31
|
1,45
|
1,68
|
1,78
|
1,80
|
1,61
|
1,62
|
2,21
|
1,18
|
1,55
|
1,87
|
2,07
|
2,02
|
1,24
|
1,82
|
-100,23
|
4,91
|
|
|
6,58
|
11,25
|
6,57
|
7,28
|
10,78
|
7,43
|
9,61
|
8,17
|
7,03
|
61,05
|
6,49
|
9,70
|
13,03
|
26,43
|
51,27
|
|
|
|
|
|
|
Interest Coverage Ratio
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
22,12%
|
14,08%
|
23,30%
|
22,49%
|
15,09%
|
21,78%
|
11,10%
|
22,31%
|
27,72%
|
-2,78%
|
29,50%
|
25,44%
|
18,09%
|
5,65%
|
-3,36%
|
-0,85%
|
-12,47%
|
864,89%
|
-43,81%
|
|
|
9,21%
|
-3,52%
|
5,85%
|
7,30%
|
-0,48%
|
6,12%
|
-4,98%
|
8,51%
|
12,93%
|
-18,58%
|
15,58%
|
9,73%
|
2,39%
|
-9,71%
|
-12,76%
|
-11,16%
|
-31,55%
|
1 847,45%
|
-113,91%
|
|
|
3,05
|
-1,09
|
2,05
|
2,48
|
-0,16
|
1,98
|
-1,43
|
2,56
|
3,82
|
-4,59
|
4,65
|
2,28
|
0,51
|
-1,98
|
-2,81
|
-2,65
|
-6,63
|
-14,17
|
-16,77
|
|
|
9,21
|
-3,52
|
5,85
|
7,30
|
-0,48
|
6,12
|
-4,98
|
8,51
|
12,93
|
-18,58
|
15,58
|
9,73
|
2,39
|
-9,71
|
-12,76
|
-11,16
|
-31,55
|
1 847,45
|
-113,91
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Crédit client
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Crédit fournisseur
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Days Sales Outstanding (DSO)
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Days Sales of Inventory (DSI)
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Inventory Turnover Ratio
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Employés
|
|
|
|
|
0,20
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Coût salarial par employé
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|