E
|
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)">
|
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)">
|
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)">
|
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)">
|
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)">
|
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)">
|
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)">
|
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)">
|
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)">
|
2011
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)">
|
2008
max) max = w;
}
}
const wClamped = Math.max(120, Math.min(800, max));
colWidths[''] = wClamped;
save && save();
})(event)">
|
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
€
432
|
€
-126
|
€
-126
|
€
-144
|
€
-51
|
€
7K
|
€
-6K
|
€
-154
|
€
-153
|
€
-149
|
€
2K
|
€
-1K
|
|||||||||||
|
€
-182
|
€
-1K
|
€
-703
|
€
-3K
|
€
2K
|
€
6K
|
€
-87K
|
€
-526
|
€
-610
|
€
-622
|
€
496
|
€
-45K
|
|||||||||||
|
€
32K
|
€
32K
|
€
33K
|
€
34K
|
€
37K
|
€
35K
|
€
28K
|
€
116K
|
€
116K
|
€
117K
|
€
118K
|
€
150K
|
|||||||||||
|
€
2K
|
€
1K
|
€
2K
|
€
2K
|
€
2K
|
€
8K
|
€
1K
|
€
6K
|
€
5K
|
€
5K
|
€
7K
|
€
7K
|
|||||||||||
|
Impôts
|
|
|
|
|
|
|
|
|
|
|
|
€
19K
|
||||||||||
|
Rémunérations et charges sociales
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||||||
|
Dividendes
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||||||
|
Taux de distribution
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||||||
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
€
-137
|
€
-612
|
€
-571
|
€
-587
|
€
-506
|
€
6K
|
€
-7K
|
€
-501
|
€
-561
|
€
-552
|
€
1K
|
€
-1K
|
|||||||||||
|
€
-137
|
€
-612
|
€
-571
|
€
-587
|
€
-506
|
€
6K
|
€
-7K
|
€
-501
|
€
-561
|
€
-552
|
€
549
|
€
-2K
|
|||||||||||
|
€
-182
|
€
-1K
|
€
-703
|
€
-3K
|
€
2K
|
€
6K
|
€
-87K
|
€
-526
|
€
-610
|
€
-622
|
€
496
|
€
-45K
|
|||||||||||
|
Capex
|
|
|
|
|
|
|
|
|
|
|
|
-
|
||||||||||
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
€
126
|
€
16
|
€
670
|
€
1K
|
€
1K
|
€
2K
|
€
489
|
€
57
|
€
1K
|
€
576
|
€
5K
|
€
7K
|
|||||||||||
|
€
-182
|
€
-1K
|
€
-703
|
€
-3K
|
€
2K
|
€
6K
|
€
-87K
|
€
-526
|
€
-610
|
€
-622
|
€
1K
|
€
-45K
|
|||||||||||
|
€
32K
|
|
€
33K
|
€
34K
|
€
37K
|
€
35K
|
€
28K
|
€
3K
|
€
31
|
€
640
|
€
4K
|
€
30K
|
|||||||||||
|
54,09
|
|
31,10
|
31,74
|
34,39
|
32,23
|
12,36
|
2,64
|
1,02
|
1,46
|
3,16
|
2,03
|
|||||||||||
|
54,09
|
|
31,10
|
31,74
|
34,39
|
32,23
|
12,36
|
2,64
|
1,02
|
1,51
|
3,18
|
6,82
|
|||||||||||
|
54,09
|
|
31,10
|
31,74
|
34,39
|
32,23
|
12,36
|
2,64
|
1,02
|
1,48
|
3,17
|
6,48
|
|||||||||||
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
€
32K
|
€
32K
|
€
35K
|
€
35K
|
€
38K
|
€
36K
|
€
31K
|
€
117K
|
€
118K
|
€
118K
|
€
120K
|
€
179K
|
|||||||||||
|
€
598
|
|
€
1K
|
€
1K
|
€
1K
|
€
1K
|
€
3K
|
€
2K
|
€
1K
|
€
1K
|
€
2K
|
€
29K
|
|||||||||||
|
€
598
|
|
€
1K
|
€
1K
|
€
1K
|
€
1K
|
€
3K
|
€
2K
|
€
1K
|
€
1K
|
€
2K
|
€
19K
|
|||||||||||
|
Dettes à long terme
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||||||
|
98,15%
|
100,00%
|
96,78%
|
96,85%
|
97,09%
|
96,90%
|
91,91%
|
98,70%
|
98,83%
|
98,82%
|
98,35%
|
83,88%
|
|||||||||||
|
Ratio de la dette à long terme
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||||||
|
|
|
|
|
|
0,18
|
|
|
|
|
1,79
|
|
|||||||||||
|
Interest Coverage Ratio
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||||||
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
-0,57%
|
-4,68%
|
-2,11%
|
-8,64%
|
6,48%
|
17,82%
|
-306,69%
|
-0,45%
|
-0,52%
|
-0,53%
|
0,89%
|
-29,60%
|
|||||||||||
|
-0,57%
|
-4,68%
|
-2,11%
|
-8,64%
|
6,48%
|
17,82%
|
-306,69%
|
-0,45%
|
-0,52%
|
-0,53%
|
0,42%
|
-30,01%
|
|||||||||||
|
-0,56
|
-4,68
|
-2,04
|
-8,37
|
6,29
|
17,26
|
-281,87
|
-0,45
|
-0,52
|
-0,53
|
0,41
|
-25,17
|
|||||||||||
|
-0,57
|
-4,68
|
-2,11
|
-8,64
|
6,48
|
17,82
|
-306,69
|
-0,45
|
-0,52
|
-0,53
|
0,42
|
-30,01
|
|||||||||||
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Crédit client
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||||||
|
Crédit fournisseur
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||||||
|
Days Sales Outstanding (DSO)
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||||||
|
Days Sales of Inventory (DSI)
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||||||
|
Inventory Turnover Ratio
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||||||
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Employés
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||||||
|
Coût salarial par employé
|
|
|
|
|
|
|
|
|
|
|
|
|