E
|
max) max = w;
}
}
const wClamped = Math.max(120, Math.min(800, max));
colWidths[''] = wClamped;
save && save();
})(event)">
|
2026
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)">
|
2007
max) max = w;
}
}
const wClamped = Math.max(120, Math.min(800, max));
colWidths[''] = wClamped;
save && save();
})(event)">
|
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
€
-199
|
|
€
-895
|
€
-20
|
€
-15
|
€
-50
|
€
-2K
|
€
-58
|
|
€
-81
|
|
|
€
-24
|
|
|
€
350
|
|
|
€
-12
|
|
|
|
€
39K
|
€
88K
|
€
-1K
|
€
-1K
|
€
-1K
|
€
-488
|
€
7K
|
€
12K
|
€
32K
|
€
9K
|
€
-2K
|
€
8K
|
€
-573
|
€
8K
|
€
144
|
€
6K
|
€
3K
|
€
2K
|
€
7K
|
€
4K
|
|
|
€
6.61M
|
€
6.57M
|
€
6.48M
|
€
6.48M
|
€
5.11M
|
€
3.26M
|
€
3.26M
|
€
3.25M
|
€
585K
|
€
553K
|
€
544K
|
€
546K
|
€
538K
|
€
538K
|
€
387K
|
€
387K
|
€
381K
|
€
378K
|
€
212K
|
€
206K
|
|
|
€
283K
|
€
281K
|
€
277K
|
€
277K
|
€
219K
|
€
139K
|
€
159K
|
€
159K
|
€
29K
|
€
27K
|
€
27K
|
€
27K
|
€
26K
|
€
25K
|
€
19K
|
€
19K
|
€
19K
|
€
18K
|
€
10K
|
€
10K
|
|
|
|
|
|
|
|
|
|
€
2K
|
|
|
|
|
|
|
|
|
€
112
|
|
|
|
|
|
Rémunérations et charges sociales
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Dividendes
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Taux de distribution
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
€
-2K
|
€
-2K
|
€
-2K
|
€
-2K
|
€
-2K
|
€
-524
|
€
-4K
|
€
-1K
|
€
-1K
|
€
-1K
|
€
-1K
|
€
-668
|
€
-3K
|
€
-627
|
€
-703
|
€
-670
|
€
-702
|
€
-653
|
€
-587
|
€
-643
|
|
|
€
-2K
|
€
-2K
|
€
-2K
|
€
-2K
|
€
-2K
|
€
-524
|
€
-4K
|
€
-1K
|
€
-1K
|
€
-1K
|
€
-1K
|
€
-668
|
€
-3K
|
€
-627
|
€
-703
|
€
-670
|
€
-702
|
€
-653
|
€
-2K
|
€
-643
|
|
|
€
39K
|
€
88K
|
€
-1K
|
€
-1K
|
€
-1K
|
€
-488
|
€
7K
|
€
12K
|
€
32K
|
€
9K
|
€
-2K
|
€
8K
|
€
-573
|
€
8K
|
€
144
|
€
6K
|
€
3K
|
€
2K
|
€
7K
|
€
4K
|
|
|
Capex
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
€
281K
|
€
281K
|
€
287K
|
€
100
|
€
100
|
€
26
|
€
500
|
€
32K
|
€
104K
|
€
11K
|
€
79K
|
€
67K
|
€
65K
|
€
182K
|
€
66K
|
€
60K
|
€
58K
|
€
44K
|
€
72K
|
€
56K
|
|
|
€
39K
|
€
88K
|
€
-1K
|
€
-1K
|
€
-1K
|
€
-488
|
€
7K
|
€
12K
|
€
32K
|
€
9K
|
€
-2K
|
€
8K
|
€
-573
|
€
8K
|
€
144
|
€
6K
|
€
3K
|
€
2K
|
€
8K
|
€
4K
|
|
|
|
|
|
|
|
|
€
30K
|
€
2.79M
|
€
121K
|
€
89K
|
€
80K
|
€
81K
|
€
73K
|
€
74K
|
€
65K
|
€
65K
|
€
59K
|
€
56K
|
€
72K
|
€
66K
|
|
|
|
|
|
|
|
|
475.03
|
1,364.15
|
281.95
|
207.71
|
229.00
|
17.57
|
28.13
|
1.52
|
134.22
|
133.93
|
27.28
|
143.59
|
208.53
|
174.53
|
|
|
|
|
|
|
|
|
475.03
|
1,364.15
|
281.95
|
207.71
|
229.00
|
-22.08
|
-44.73
|
1.52
|
134.22
|
133.93
|
27.28
|
143.59
|
208.53
|
174.53
|
|
|
|
|
|
|
|
|
475.03
|
1,364.15
|
281.95
|
575.66
|
682.06
|
486.66
|
466.04
|
2.74
|
134.22
|
133.93
|
27.28
|
143.59
|
208.53
|
174.53
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
€
6.61M
|
€
6.57M
|
€
6.48M
|
€
6.48M
|
€
5.11M
|
€
3.26M
|
€
3.26M
|
€
3.26M
|
€
585K
|
€
711K
|
€
702K
|
€
708K
|
€
698K
|
€
854K
|
€
388K
|
€
388K
|
€
383K
|
€
379K
|
€
213K
|
€
206K
|
|
|
|
|
|
|
|
|
€
64
|
€
2K
|
€
429
|
€
158K
|
€
158K
|
€
163K
|
€
161K
|
€
315K
|
€
488
|
€
488
|
€
2K
|
€
393
|
€
348
|
€
378
|
|
|
|
|
|
|
|
|
€
64
|
€
2K
|
€
429
|
€
429
|
€
349
|
€
502
|
€
503
|
€
142K
|
€
488
|
€
488
|
€
2K
|
€
393
|
€
348
|
€
378
|
|
|
|
|
|
|
|
|
|
|
|
€
158K
|
€
158K
|
€
158K
|
€
158K
|
€
173K
|
|
|
|
|
|
|
|
|
100%
|
100%
|
100%
|
100%
|
100%
|
100%
|
100%
|
99.94%
|
99.93%
|
77.73%
|
77.44%
|
77%
|
76.99%
|
63.06%
|
99.87%
|
99.87%
|
99.42%
|
99.9%
|
99.84%
|
99.82%
|
|
|
|
|
|
|
|
|
|
|
|
0.29
|
0.29
|
0.29
|
0.29
|
0.32
|
|
|
|
|
|
|
|
|
Dettes / EBITDA
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Interest Coverage Ratio
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
0.59%
|
1.33%
|
-0.02%
|
-0.02%
|
-0.02%
|
-0.01%
|
0.21%
|
0.38%
|
5.45%
|
1.67%
|
-0.35%
|
1.46%
|
-0.11%
|
1.4%
|
0.04%
|
1.55%
|
0.76%
|
0.5%
|
3.59%
|
2.02%
|
|
|
0.59%
|
1.33%
|
-0.02%
|
-0.02%
|
-0.02%
|
-0.01%
|
0.21%
|
0.38%
|
5.45%
|
1.67%
|
-0.35%
|
1.46%
|
-0.11%
|
1.4%
|
0.04%
|
1.55%
|
0.76%
|
0.5%
|
3.09%
|
2.02%
|
|
|
0.59
|
1.33
|
-0.02
|
-0.02
|
-0.02
|
-0.01
|
0.21
|
0.38
|
5.45
|
1.30
|
-0.27
|
1.12
|
-0.08
|
0.88
|
0.04
|
1.54
|
0.76
|
0.50
|
3.08
|
2.02
|
|
|
0.59
|
1.33
|
-0.02
|
-0.02
|
-0.02
|
-0.01
|
0.21
|
0.38
|
5.45
|
1.67
|
-0.35
|
1.46
|
-0.11
|
1.40
|
0.04
|
1.55
|
0.76
|
0.50
|
3.09
|
2.02
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Crédit client
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Crédit fournisseur
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Days Sales Outstanding (DSO)
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Days Sales of Inventory (DSI)
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Inventory Turnover Ratio
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Employés
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Coût salarial par employé
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|