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)">
|
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)">
|
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
€
4K
|
€
3K
|
€
7K
|
€
3K
|
€
4K
|
€
-7K
|
€
3K
|
€
3K
|
€
297
|
€
-4K
|
€
-4K
|
€
-3K
|
€
-2K
|
€
-1K
|
€
-3K
|
€
-908
|
€
848
|
€
5K
|
€
2K
|
€
-483
|
|
|
€
-2K
|
€
594
|
€
5K
|
€
-588
|
€
20K
|
€
-2K
|
€
237
|
€
1K
|
€
-2K
|
€
-5K
|
€
-6K
|
€
-5K
|
€
-4K
|
€
-3K
|
€
-4K
|
€
-2K
|
€
-314
|
€
4K
|
€
959
|
€
-3K
|
|
|
€
-11K
|
€
-10K
|
€
-10K
|
€
-15K
|
€
-14K
|
€
-34K
|
€
-32K
|
€
-32K
|
€
-34K
|
€
-32K
|
€
-27K
|
€
-20K
|
€
-16K
|
€
-12K
|
€
-9K
|
€
-11K
|
€
-8K
|
€
-8K
|
€
-12K
|
€
-13K
|
|
|
-
|
€
1K
|
€
4K
|
€
239
|
€
2K
|
-
|
€
842
|
€
2K
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
€
246
|
€
3K
|
€
1K
|
-
|
|
|
|
|
|
|
|
|
€
432
|
€
1K
|
€
933
|
€
904
|
€
332
|
€
783
|
€
976
|
€
655
|
€
566
|
€
398
|
€
460
|
€
429
|
€
1K
|
€
385
|
|
|
Rémunérations et charges sociales
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Dividendes
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Taux de distribution
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
€
-235
|
€
1K
|
€
5K
|
€
290
|
€
2K
|
€
-8K
|
€
1K
|
€
2K
|
€
-263
|
€
-4K
|
€
-5K
|
€
-3K
|
€
-3K
|
€
-2K
|
€
-4K
|
€
-1K
|
€
349
|
€
5K
|
€
2K
|
€
-793
|
|
|
€
-636
|
€
1K
|
€
5K
|
€
290
|
€
2K
|
€
-9K
|
€
803
|
€
2K
|
€
-907
|
€
-5K
|
€
-6K
|
€
-5K
|
€
-4K
|
€
-3K
|
€
-4K
|
€
-2K
|
€
-375
|
€
4K
|
€
1K
|
€
-3K
|
|
|
€
-2K
|
€
594
|
€
5K
|
€
-588
|
€
20K
|
€
-2K
|
€
237
|
€
1K
|
€
-2K
|
€
-5K
|
€
-6K
|
€
-5K
|
€
-4K
|
€
-3K
|
€
-4K
|
€
-2K
|
€
-314
|
€
4K
|
€
959
|
€
-3K
|
|
|
|
|
|
|
|
-
|
€
0
|
-
|
€
1K
|
€
0
|
-
|
€
1K
|
€
370
|
€
2K
|
-
|
€
660
|
€
960
|
-
|
-
|
-
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
€
27K
|
€
29K
|
€
36K
|
€
29K
|
€
24K
|
€
4K
|
€
5K
|
€
1K
|
€
6K
|
€
4K
|
€
4K
|
€
4K
|
€
7K
|
€
4K
|
€
898
|
€
2K
|
€
924
|
€
2K
|
€
2K
|
€
784
|
|
|
€
-1K
|
€
594
|
€
5K
|
€
-588
|
€
20K
|
€
-2K
|
€
455
|
€
2K
|
€
-1K
|
€
-4K
|
€
-6K
|
€
-3K
|
€
-3K
|
€
-2K
|
€
-4K
|
€
-2K
|
€
410
|
€
5K
|
€
2K
|
€
-880
|
|
|
€
31K
|
€
30K
|
€
29K
|
€
24K
|
€
25K
|
€
5K
|
€
7K
|
€
-33K
|
€
-35K
|
€
-33K
|
€
-29K
|
€
-23K
|
€
-19K
|
€
-15K
|
€
-12K
|
€
-14K
|
€
-12K
|
€
-11K
|
€
-16K
|
€
-18K
|
|
|
9,13
|
4,53
|
3,68
|
3,45
|
4,82
|
2,25
|
2,20
|
0,10
|
0,19
|
0,17
|
0,19
|
0,25
|
0,36
|
0,32
|
0,33
|
0,35
|
0,39
|
0,43
|
0,30
|
0,24
|
|
|
-14,26
|
5,20
|
3,43
|
3,14
|
4,35
|
1,41
|
1,66
|
0,03
|
0,15
|
0,12
|
0,12
|
0,16
|
0,24
|
0,17
|
0,09
|
0,12
|
0,07
|
0,16
|
0,09
|
0,03
|
|
|
42,08
|
5,06
|
3,70
|
3,45
|
4,82
|
2,25
|
2,25
|
0,10
|
0,19
|
0,18
|
0,19
|
0,25
|
0,36
|
0,32
|
0,33
|
0,35
|
0,39
|
0,43
|
0,30
|
0,24
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
€
39K
|
€
39K
|
€
41K
|
€
35K
|
€
32K
|
€
10K
|
€
14K
|
€
5K
|
€
10K
|
€
8K
|
€
9K
|
€
11K
|
€
13K
|
€
11K
|
€
8K
|
€
11K
|
€
11K
|
€
12K
|
€
11K
|
€
10K
|
|
|
€
50K
|
€
48K
|
€
51K
|
€
50K
|
€
47K
|
€
44K
|
€
46K
|
€
37K
|
€
44K
|
€
40K
|
€
36K
|
€
31K
|
€
29K
|
€
23K
|
€
17K
|
€
22K
|
€
20K
|
€
20K
|
€
23K
|
€
23K
|
|
|
€
821
|
€
8K
|
€
11K
|
€
10K
|
€
7K
|
€
4K
|
€
6K
|
€
37K
|
€
44K
|
€
39K
|
€
35K
|
€
31K
|
€
29K
|
€
23K
|
€
17K
|
€
22K
|
€
20K
|
€
20K
|
€
23K
|
€
23K
|
|
|
€
46K
|
€
40K
|
€
40K
|
€
40K
|
€
40K
|
€
40K
|
€
40K
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
-28,79%
|
-24,53%
|
-24,87%
|
-42,63%
|
-44,56%
|
-335,79%
|
-229,33%
|
-637,91%
|
-326,01%
|
-380,25%
|
-300,51%
|
-187,93%
|
-118,93%
|
-110,52%
|
-105,13%
|
-95,53%
|
-73,60%
|
-66,82%
|
-112,34%
|
-127,09%
|
|
|
-4,14
|
-4,19
|
-3,94
|
-2,68
|
-2,79
|
-1,18
|
-1,25
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
32,32
|
9,68
|
172,29
|
21,11
|
|
44,95
|
15,37
|
|
|
|
|
|
|
|
|
55,89
|
4,13
|
12,74
|
|
|
|
Interest Coverage Ratio
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
11,33%
|
-6,22%
|
-47,31%
|
3,94%
|
-138,56%
|
5,45%
|
-1,42%
|
-5,86%
|
3,10%
|
13,73%
|
20,86%
|
16,73%
|
17,57%
|
16,78%
|
40,87%
|
15,03%
|
-4,96%
|
-59,14%
|
-13,83%
|
6,77%
|
|
|
14,90%
|
-6,22%
|
-47,31%
|
3,94%
|
-137,04%
|
6,09%
|
-0,74%
|
-4,09%
|
5,02%
|
16,21%
|
23,83%
|
23,05%
|
24,13%
|
24,81%
|
49,43%
|
22,22%
|
3,80%
|
-51,24%
|
-7,97%
|
20,11%
|
|
|
-4,29
|
1,53
|
11,77
|
-1,68
|
61,07
|
-20,45
|
1,70
|
26,10
|
-16,37
|
-61,66
|
-71,61
|
-43,31
|
-28,70
|
-27,42
|
-51,97
|
-21,22
|
-2,79
|
34,24
|
8,95
|
-25,56
|
|
|
14,90
|
-6,22
|
-47,31
|
3,94
|
-137,04
|
6,09
|
-0,74
|
-4,09
|
5,02
|
16,21
|
23,83
|
23,05
|
24,13
|
24,81
|
49,43
|
22,22
|
3,80
|
-51,24
|
-7,97
|
20,11
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Crédit client
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Crédit fournisseur
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Days Sales Outstanding (DSO)
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Days Sales of Inventory (DSI)
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Employés
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Coût salarial par employé
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|