E
|
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)">
|
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)">
|
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
€
42K
|
€
41K
|
€
-24K
|
€
16K
|
€
36K
|
€
32K
|
€
26K
|
€
38K
|
€
39K
|
€
31K
|
€
31K
|
€
31K
|
€
-33K
|
€
19K
|
€
27K
|
€
33K
|
€
13K
|
€
-6K
|
|
|
€
15K
|
€
30K
|
€
-34K
|
€
376
|
€
15K
|
€
16K
|
€
23K
|
€
32K
|
€
-8K
|
€
28K
|
€
124K
|
€
12K
|
€
-39K
|
€
233
|
€
-11K
|
€
22K
|
€
-28K
|
€
10K
|
|
|
€
607K
|
€
607K
|
€
577K
|
€
611K
|
€
610K
|
€
596K
|
€
580K
|
€
557K
|
€
516K
|
€
524K
|
€
1,15M
|
€
1,02M
|
€
1,01M
|
€
1,05M
|
€
1,05M
|
€
1,06M
|
€
1,04M
|
€
1,07M
|
|
|
€
68K
|
€
68K
|
€
28K
|
€
43K
|
€
63K
|
€
58K
|
€
52K
|
€
62K
|
€
62K
|
€
49K
|
€
72K
|
€
76K
|
€
49K
|
€
57K
|
€
64K
|
€
70K
|
€
51K
|
€
46K
|
|
|
€
1K
|
|
-
|
€
552
|
€
7K
|
€
1K
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Rémunérations et charges sociales
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Dividendes
|
€
15K
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Taux de distribution
|
97,90%
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
€
40K
|
€
39K
|
€
-26K
|
€
14K
|
€
34K
|
€
30K
|
€
24K
|
€
36K
|
€
37K
|
€
29K
|
€
27K
|
€
27K
|
€
-39K
|
€
15K
|
€
22K
|
€
29K
|
€
8K
|
€
-10K
|
|
|
€
956
|
€
2K
|
€
-55K
|
€
-2K
|
€
17K
|
€
13K
|
€
8K
|
€
20K
|
€
-10K
|
€
20K
|
€
10K
|
€
4K
|
€
-61K
|
€
-24K
|
€
-16K
|
€
-9K
|
€
-30K
|
€
-50K
|
|
|
€
15K
|
€
30K
|
€
-34K
|
€
376
|
€
15K
|
€
16K
|
€
23K
|
€
32K
|
€
-8K
|
€
28K
|
€
124K
|
€
12K
|
€
-39K
|
€
233
|
€
-11K
|
€
22K
|
€
-28K
|
€
10K
|
|
|
€
18K
|
€
12K
|
€
180K
|
€
7K
|
|
|
€
0
|
€
0
|
€
0
|
€
0
|
€
-171K
|
€
4K
|
€
-451K
|
€
0
|
€
2K
|
€
10K
|
€
121K
|
€
-357K
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
€
92K
|
€
135K
|
€
79K
|
€
166K
|
€
106K
|
€
72K
|
€
40K
|
€
22K
|
€
215K
|
€
290K
|
€
610K
|
€
420K
|
€
417K
|
€
3K
|
€
7K
|
€
4K
|
€
6K
|
€
5K
|
|
|
€
54K
|
€
67K
|
€
-5K
|
€
17K
|
€
31K
|
€
32K
|
€
39K
|
€
47K
|
€
39K
|
€
36K
|
€
142K
|
€
35K
|
€
-17K
|
€
39K
|
€
28K
|
€
61K
|
€
10K
|
€
50K
|
|
|
€
77K
|
€
133K
|
€
77K
|
€
155K
|
€
106K
|
€
73K
|
€
239K
|
€
201K
|
€
128K
|
€
89K
|
|
€
418K
|
€
413K
|
€
-5K
|
€
-14K
|
€
-41K
|
€
-91K
|
€
-81K
|
|
|
5,53
|
7,79
|
2,50
|
13,08
|
16,09
|
32,88
|
1 691,07
|
287,09
|
1,99
|
1,37
|
|
143,03
|
99,94
|
0,34
|
0,74
|
0,22
|
0,07
|
0,06
|
|
|
5,55
|
7,79
|
2,50
|
13,08
|
16,09
|
33,88
|
1 691,07
|
-292,13
|
2,03
|
1,38
|
|
-434,90
|
153,83
|
-0,42
|
0,87
|
-2,88
|
0,13
|
0,12
|
|
|
16,31
|
13,23
|
4,57
|
25,24
|
44,12
|
119,88
|
1 691,07
|
33 267,15
|
2,01
|
1,37
|
|
426,23
|
121,17
|
3,95
|
0,80
|
0,47
|
0,09
|
0,08
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
€
627K
|
€
629K
|
€
630K
|
€
626K
|
€
620K
|
€
599K
|
€
581K
|
€
559K
|
€
646K
|
€
768K
|
€
1,15M
|
€
1,05M
|
€
1,07M
|
€
1,13M
|
€
1,20M
|
€
1,21M
|
€
1,24M
|
€
1,15M
|
|
|
€
19K
|
€
22K
|
€
54K
|
€
15K
|
€
9K
|
€
3K
|
€
1K
|
€
2K
|
€
130K
|
€
244K
|
€
3K
|
€
32K
|
€
59K
|
€
78K
|
€
155K
|
€
152K
|
€
198K
|
€
86K
|
|
|
€
17K
|
€
20K
|
€
51K
|
€
13K
|
€
7K
|
€
2K
|
€
142
|
€
6
|
€
128K
|
€
242K
|
|
€
988
|
€
3K
|
€
649
|
€
50K
|
€
24K
|
€
74K
|
€
66K
|
|
|
€
2K
|
€
2K
|
€
2K
|
€
2K
|
€
2K
|
€
900
|
€
900
|
€
900
|
€
900
|
€
900
|
€
900
|
€
29K
|
€
54K
|
€
71K
|
€
101K
|
€
100K
|
€
100K
|
|
|
|
96,92%
|
96,54%
|
91,51%
|
97,59%
|
98,50%
|
99,47%
|
99,82%
|
99,71%
|
79,83%
|
68,20%
|
99,74%
|
96,93%
|
94,52%
|
93,05%
|
87,13%
|
87,44%
|
83,98%
|
92,51%
|
|
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0,03
|
0,05
|
0,07
|
0,10
|
0,09
|
0,10
|
|
|
|
0,49
|
0,56
|
|
1,08
|
0,28
|
0,11
|
0,04
|
0,04
|
3,48
|
8,46
|
0,11
|
1,21
|
|
5,39
|
6,91
|
5,20
|
24,85
|
|
|
|
Interest Coverage Ratio
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
8,88%
|
11,10%
|
-0,91%
|
2,74%
|
5,06%
|
5,37%
|
6,67%
|
8,51%
|
7,53%
|
6,92%
|
12,37%
|
3,41%
|
-1,66%
|
3,71%
|
2,64%
|
5,74%
|
1,00%
|
4,66%
|
|
|
2,49%
|
5,01%
|
-5,92%
|
0,06%
|
2,38%
|
2,63%
|
3,97%
|
5,69%
|
-1,60%
|
5,25%
|
10,84%
|
1,19%
|
-3,86%
|
0,02%
|
-1,05%
|
2,09%
|
-2,70%
|
0,96%
|
|
|
2,41
|
4,84
|
-5,42
|
0,06
|
2,35
|
2,62
|
3,96
|
5,68
|
-1,28
|
3,58
|
10,81
|
1,16
|
-3,64
|
0,02
|
-0,91
|
1,82
|
-2,27
|
0,89
|
|
|
2,49
|
5,01
|
-5,92
|
0,06
|
2,38
|
2,63
|
3,97
|
5,69
|
-1,60
|
5,25
|
10,84
|
1,19
|
-3,86
|
0,02
|
-1,05
|
2,09
|
-2,70
|
0,96
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Crédit client
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Crédit fournisseur
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Days Sales Outstanding (DSO)
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Days Sales of Inventory (DSI)
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Inventory Turnover Ratio
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Employés
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Coût salarial par employé
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|