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)">
|
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
€
12K
|
€
12K
|
€
10K
|
€
4K
|
€
-5K
|
€
127K
|
€
6K
|
€
9K
|
€
8K
|
€
10K
|
€
10K
|
€
9K
|
€
15K
|
€
5K
|
€
7K
|
€
9K
|
€
7K
|
€
10K
|
€
4K
|
€
10K
|
|
|
€
665
|
€
1K
|
€
540
|
€
-5K
|
€
-24K
|
€
85K
|
€
-7K
|
€
-4K
|
€
-5K
|
€
-3K
|
€
-3K
|
€
-4K
|
€
2K
|
€
-7K
|
€
-2K
|
€
-185
|
€
-2K
|
€
118
|
€
-3K
|
€
-391
|
|
|
€
124K
|
€
123K
|
€
122K
|
€
121K
|
€
127K
|
€
151K
|
€
66K
|
€
72K
|
€
76K
|
€
81K
|
€
83K
|
€
86K
|
€
90K
|
€
88K
|
€
95K
|
€
96K
|
€
97K
|
€
99K
|
€
99K
|
€
101K
|
|
|
€
13K
|
€
14K
|
€
12K
|
€
7K
|
€
5K
|
€
124K
|
€
6K
|
€
9K
|
€
8K
|
€
10K
|
€
10K
|
€
10K
|
€
15K
|
€
7K
|
€
9K
|
€
14K
|
€
9K
|
€
11K
|
€
7K
|
€
16K
|
|
|
Impôts
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Rémunérations et charges sociales
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Dividendes
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Taux de distribution
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
€
9K
|
€
10K
|
€
8K
|
€
2K
|
€
-13K
|
€
124K
|
€
4K
|
€
7K
|
€
6K
|
€
8K
|
€
8K
|
€
7K
|
€
13K
|
€
4K
|
€
6K
|
€
7K
|
€
6K
|
€
8K
|
€
3K
|
€
9K
|
|
|
€
379
|
€
1K
|
€
411
|
€
-6K
|
€
-24K
|
€
117K
|
€
-7K
|
€
-4K
|
€
-4K
|
€
-2K
|
€
-3K
|
€
-3K
|
€
3K
|
€
-6K
|
€
-905
|
€
1K
|
€
55
|
€
3K
|
€
-3K
|
€
3K
|
|
|
€
4K
|
€
4K
|
€
3K
|
€
-2K
|
€
-21K
|
€
-10K
|
€
-7K
|
€
-4K
|
€
-5K
|
€
-3K
|
€
-3K
|
€
-4K
|
€
2K
|
€
-7K
|
€
-2K
|
€
-185
|
€
-2K
|
€
118
|
€
-3K
|
€
-391
|
|
|
€
0
|
€
0
|
€
0
|
€
0
|
€
20K
|
€
149K
|
€
0
|
€
0
|
€
0
|
€
0
|
€
0
|
€
0
|
€
4K
|
€
32K
|
€
6K
|
€
4K
|
€
0
|
€
1K
|
€
0
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
€
483
|
€
497
|
€
710
|
€
353
|
€
16
|
€
12
|
€
26K
|
€
22K
|
€
15K
|
€
15K
|
€
12K
|
€
10K
|
€
8K
|
€
5K
|
€
8K
|
€
9K
|
€
6K
|
€
3K
|
€
1K
|
|
|
|
€
9K
|
€
10K
|
€
8K
|
€
3K
|
€
-13K
|
€
92K
|
€
4K
|
€
7K
|
€
6K
|
€
8K
|
€
7K
|
€
7K
|
€
12K
|
€
3K
|
€
5K
|
€
6K
|
€
4K
|
€
6K
|
€
3K
|
€
5K
|
|
|
€
-48K
|
€
-52K
|
€
-58K
|
€
-61K
|
€
-60K
|
€
-54K
|
€
-29K
|
€
-32K
|
€
-39K
|
€
-44K
|
€
-48K
|
€
-50K
|
€
-51K
|
€
-53K
|
€
-45K
|
€
-39K
|
€
-29K
|
€
-23K
|
€
-18K
|
|
|
|
0,01
|
0,01
|
0,01
|
0,01
|
0
|
0
|
0,48
|
0,41
|
0,29
|
0,25
|
0,20
|
0,17
|
0,13
|
0,08
|
0,15
|
0,19
|
0,16
|
0,21
|
0,20
|
|
|
|
0,01
|
0,01
|
0,01
|
0,01
|
0
|
0
|
0,48
|
0,41
|
0,29
|
0,25
|
0,20
|
0,17
|
0,13
|
0,08
|
0,15
|
0,19
|
0,16
|
0,21
|
0,20
|
|
|
|
0,01
|
0,01
|
0,01
|
0,01
|
0
|
0
|
0,48
|
0,41
|
0,29
|
0,25
|
0,20
|
0,17
|
0,13
|
0,08
|
0,15
|
0,19
|
0,16
|
0,21
|
0,20
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
€
214K
|
€
222K
|
€
231K
|
€
238K
|
€
245K
|
€
236K
|
€
121K
|
€
127K
|
€
131K
|
€
140K
|
€
147K
|
€
156K
|
€
164K
|
€
167K
|
€
148K
|
€
149K
|
€
147K
|
€
153K
|
€
156K
|
€
157K
|
|
|
€
63K
|
€
71K
|
€
80K
|
€
87K
|
€
88K
|
€
54K
|
€
55K
|
€
55K
|
€
55K
|
€
59K
|
€
64K
|
€
69K
|
€
74K
|
€
79K
|
€
53K
|
€
52K
|
€
50K
|
€
54K
|
€
57K
|
€
56K
|
|
|
€
48K
|
€
53K
|
€
58K
|
€
62K
|
€
60K
|
€
54K
|
€
55K
|
€
55K
|
€
55K
|
€
59K
|
€
60K
|
€
60K
|
€
59K
|
€
58K
|
€
53K
|
€
47K
|
€
35K
|
€
29K
|
€
22K
|
€
11K
|
|
|
€
15K
|
€
18K
|
€
22K
|
€
25K
|
€
28K
|
|
|
|
|
|
€
4K
|
€
10K
|
€
15K
|
€
20K
|
|
€
5K
|
€
16K
|
€
26K
|
€
35K
|
€
44K
|
|
|
57,94%
|
55,46%
|
52,83%
|
51,03%
|
51,63%
|
63,87%
|
54,51%
|
56,87%
|
57,98%
|
57,53%
|
56,46%
|
55,40%
|
54,92%
|
52,83%
|
64,20%
|
64,95%
|
65,71%
|
64,45%
|
63,18%
|
64,56%
|
|
|
0,12
|
0,15
|
0,18
|
0,21
|
0,22
|
|
|
|
|
|
0,05
|
0,11
|
0,17
|
0,23
|
|
0,05
|
0,16
|
0,26
|
0,36
|
0,44
|
|
|
7,20
|
7,25
|
10,16
|
39,01
|
|
0,43
|
14,74
|
8,31
|
9,52
|
7,35
|
8,41
|
9,42
|
5,73
|
20,99
|
9,26
|
7,26
|
9
|
6,56
|
21,24
|
6,36
|
|
|
Interest Coverage Ratio
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
7,28%
|
7,84%
|
6,56%
|
2,09%
|
-10,33%
|
61,07%
|
5,63%
|
9,10%
|
7,44%
|
9,60%
|
8,51%
|
7,66%
|
13,29%
|
3,53%
|
5,29%
|
6,00%
|
3,72%
|
5,75%
|
2,73%
|
4,98%
|
|
|
0,54%
|
1,06%
|
0,44%
|
-4,37%
|
-19,07%
|
56,43%
|
-9,94%
|
-5,06%
|
-6,04%
|
-3,11%
|
-3,82%
|
-4,22%
|
1,90%
|
-7,64%
|
-1,69%
|
-0,19%
|
-2,02%
|
0,12%
|
-2,78%
|
-0,39%
|
|
|
0,31
|
0,59
|
0,23
|
-2,23
|
-9,85
|
36,04
|
-5,42
|
-2,88
|
-3,50
|
-1,79
|
-2,16
|
-2,34
|
1,04
|
-4,04
|
-1,08
|
-0,12
|
-1,33
|
0,08
|
-1,76
|
-0,25
|
|
|
0,54
|
1,06
|
0,44
|
-4,37
|
-19,07
|
56,43
|
-9,94
|
-5,06
|
-6,04
|
-3,11
|
-3,82
|
-4,22
|
1,90
|
-7,64
|
-1,69
|
-0,19
|
-2,02
|
0,12
|
-2,78
|
-0,39
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Crédit client
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Crédit fournisseur
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Days Sales Outstanding (DSO)
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Days Sales of Inventory (DSI)
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Inventory Turnover Ratio
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Employés
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Coût salarial par employé
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|