EJ
|
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)">
|
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
€
311K
|
€
262K
|
€
250K
|
€
219K
|
€
192K
|
€
197K
|
€
408K
|
€
232K
|
€
75K
|
€
75K
|
€
101K
|
€
77K
|
€
118K
|
€
65K
|
€
143K
|
€
185K
|
€
92K
|
€
70K
|
|
|
€
192K
|
€
186K
|
€
177K
|
€
129K
|
€
110K
|
€
111K
|
€
249K
|
€
130K
|
€
18K
|
€
12K
|
€
42K
|
€
32K
|
€
58K
|
€
25K
|
€
76K
|
€
100K
|
€
59K
|
€
47K
|
|
|
€
1,64M
|
€
1,44M
|
€
1,26M
|
€
1,21M
|
€
1,08M
|
€
972K
|
€
861K
|
€
612K
|
€
482K
|
€
464K
|
€
452K
|
€
410K
|
€
378K
|
€
320K
|
€
295K
|
€
219K
|
€
118K
|
€
60K
|
|
|
€
374K
|
€
321K
|
€
308K
|
€
268K
|
€
235K
|
€
234K
|
€
474K
|
€
245K
|
€
82K
|
€
81K
|
€
103K
|
€
81K
|
€
120K
|
€
64K
|
€
139K
|
€
156K
|
€
103K
|
€
77K
|
|
|
€
29K
|
€
34K
|
€
32K
|
€
11K
|
€
10K
|
€
15K
|
€
16K
|
€
15K
|
€
8K
|
€
3K
|
€
2K
|
|
€
6K
|
€
2K
|
|
€
2K
|
€
4K
|
€
2K
|
|
|
Rémunérations et charges sociales
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Dividendes
|
|
|
€
130K
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Taux de distribution
|
|
|
73,52%
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
€
302K
|
€
256K
|
€
244K
|
€
214K
|
€
187K
|
€
191K
|
€
402K
|
€
229K
|
€
72K
|
€
72K
|
€
98K
|
€
74K
|
€
114K
|
€
64K
|
€
143K
|
€
184K
|
€
91K
|
€
70K
|
|
|
€
274K
|
€
228K
|
€
218K
|
€
188K
|
€
160K
|
€
164K
|
€
376K
|
€
200K
|
€
37K
|
€
25K
|
€
68K
|
€
44K
|
€
88K
|
€
40K
|
€
119K
|
€
153K
|
€
87K
|
€
69K
|
|
|
€
192K
|
€
186K
|
€
177K
|
€
129K
|
€
110K
|
€
111K
|
€
249K
|
€
130K
|
€
18K
|
€
12K
|
€
42K
|
€
32K
|
€
58K
|
€
25K
|
€
76K
|
€
100K
|
€
59K
|
€
47K
|
|
|
€
789K
|
€
6K
|
€
0
|
€
0
|
€
0
|
€
21K
|
€
4K
|
€
28K
|
€
69K
|
€
227K
|
€
3K
|
€
0
|
€
48K
|
€
2K
|
€
0
|
€
718K
|
€
18K
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
€
914K
|
€
855K
|
€
860K
|
€
551K
|
€
439K
|
€
71K
|
€
257K
|
€
34K
|
€
38K
|
€
51K
|
€
53K
|
€
24K
|
€
62K
|
€
55K
|
€
9K
|
€
8K
|
€
100K
|
€
63K
|
|
|
€
220K
|
€
214K
|
€
203K
|
€
155K
|
€
137K
|
€
138K
|
€
275K
|
€
158K
|
€
52K
|
€
59K
|
€
72K
|
€
62K
|
€
85K
|
€
49K
|
€
100K
|
€
132K
|
€
63K
|
€
48K
|
|
|
€
833K
|
€
843K
|
€
653K
|
€
593K
|
€
456K
|
€
337K
|
€
238K
|
€
-16K
|
€
-125K
|
€
-92K
|
€
-40K
|
€
-32K
|
€
-61K
|
€
-41K
|
€
-63K
|
€
-53K
|
€
65K
|
€
58K
|
|
|
1,88
|
10,17
|
3,98
|
10,85
|
9,51
|
6,32
|
2,80
|
0,80
|
0,43
|
0,49
|
0,74
|
0,77
|
0,60
|
0,71
|
0,32
|
0,26
|
2,52
|
4,37
|
|
|
1,88
|
10,17
|
3,98
|
10,85
|
9,51
|
6,32
|
2,80
|
0,80
|
0,43
|
0,49
|
0,74
|
0,77
|
0,60
|
0,71
|
0,32
|
0,26
|
2,52
|
4,37
|
|
|
1,88
|
10,17
|
3,98
|
10,85
|
9,51
|
6,32
|
2,81
|
0,80
|
0,43
|
0,49
|
0,74
|
0,77
|
0,60
|
0,71
|
0,32
|
0,26
|
2,52
|
4,37
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
€
3,28M
|
€
1,67M
|
€
1,63M
|
€
1,45M
|
€
1,33M
|
€
1,25M
|
€
1,22M
|
€
935K
|
€
968K
|
€
928K
|
€
773K
|
€
790K
|
€
807K
|
€
794K
|
€
746K
|
€
759K
|
€
161K
|
€
77K
|
|
|
€
1,64M
|
€
230K
|
€
375K
|
€
235K
|
€
246K
|
€
274K
|
€
360K
|
€
323K
|
€
486K
|
€
464K
|
€
321K
|
€
380K
|
€
428K
|
€
474K
|
€
451K
|
€
540K
|
€
43K
|
€
17K
|
|
|
€
944K
|
€
92K
|
€
219K
|
€
60K
|
€
54K
|
€
63K
|
€
132K
|
€
76K
|
€
219K
|
€
181K
|
€
155K
|
€
137K
|
€
152K
|
€
140K
|
€
92K
|
€
71K
|
€
43K
|
€
17K
|
|
|
€
696K
|
€
138K
|
€
156K
|
€
175K
|
€
193K
|
€
211K
|
€
228K
|
€
246K
|
€
267K
|
€
283K
|
€
166K
|
€
244K
|
€
276K
|
€
334K
|
€
359K
|
€
469K
|
|
|
|
|
49,93%
|
86,27%
|
77,00%
|
83,74%
|
81,44%
|
78,00%
|
70,50%
|
65,46%
|
49,78%
|
50,00%
|
58,47%
|
51,87%
|
46,90%
|
40,33%
|
39,54%
|
28,82%
|
73,33%
|
77,58%
|
|
|
0,43
|
0,10
|
0,12
|
0,14
|
0,18
|
0,22
|
0,27
|
0,40
|
0,55
|
0,61
|
0,37
|
0,59
|
0,73
|
1,04
|
1,22
|
2,14
|
|
|
|
|
5,43
|
0,90
|
1,54
|
1,10
|
1,32
|
1,43
|
0,90
|
1,41
|
6,78
|
6,44
|
3,29
|
5,16
|
3,74
|
7,38
|
3,16
|
2,93
|
0,47
|
0,25
|
|
|
Interest Coverage Ratio
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
13,45%
|
14,82%
|
16,16%
|
12,82%
|
12,64%
|
14,19%
|
31,91%
|
25,88%
|
10,81%
|
12,75%
|
16,00%
|
15,03%
|
22,45%
|
15,35%
|
33,87%
|
60,25%
|
52,99%
|
80,00%
|
|
|
11,73%
|
12,90%
|
14,07%
|
10,65%
|
10,13%
|
11,41%
|
28,94%
|
21,26%
|
3,72%
|
2,52%
|
9,35%
|
7,70%
|
15,40%
|
7,84%
|
25,87%
|
45,86%
|
49,62%
|
79,21%
|
|
|
5,86
|
11,13
|
10,83
|
8,92
|
8,25
|
8,90
|
20,40
|
13,91
|
1,85
|
1,26
|
5,47
|
3,99
|
7,22
|
3,16
|
10,23
|
13,22
|
36,38
|
61,45
|
|
|
11,73
|
12,90
|
14,07
|
10,65
|
10,13
|
11,41
|
28,94
|
21,26
|
3,72
|
2,52
|
9,35
|
7,70
|
15,40
|
7,84
|
25,87
|
45,86
|
49,62
|
79,21
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Crédit client
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Crédit fournisseur
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Days Sales Outstanding (DSO)
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Days Sales of Inventory (DSI)
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Inventory Turnover Ratio
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Employés
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Coût salarial par employé
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|