F
|
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)">
|
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
€
2K
|
€
4K
|
€
3K
|
€
4K
|
€
7K
|
€
2K
|
€
2K
|
€
-2K
|
€
293K
|
€
89K
|
€
20K
|
€
12K
|
€
14K
|
€
21K
|
€
-8K
|
€
792
|
€
45K
|
€
51K
|
€
54K
|
€
61K
|
|
|
€
-12K
|
€
-12K
|
€
-3K
|
€
-10K
|
€
-8K
|
€
-14K
|
€
-12K
|
€
-17K
|
€
171K
|
€
64K
|
€
1K
|
€
-8K
|
€
-7K
|
€
-5K
|
€
-45K
|
€
-26K
|
€
7K
|
€
15K
|
€
12K
|
€
15K
|
|
|
€
56K
|
€
68K
|
€
81K
|
€
62K
|
€
72K
|
€
81K
|
€
95K
|
€
107K
|
€
124K
|
€
-47K
|
€
-111K
|
€
-112K
|
€
-104K
|
€
-98K
|
€
-93K
|
€
-48K
|
€
-22K
|
€
-29K
|
€
-44K
|
€
-57K
|
|
|
€
3K
|
€
4K
|
€
4K
|
€
5K
|
€
6K
|
€
3K
|
€
5K
|
€
4K
|
€
237K
|
€
62K
|
€
13K
|
€
7K
|
€
9K
|
€
13K
|
-
|
-
|
€
28K
|
€
34K
|
€
36K
|
€
41K
|
|
|
|
|
|
|
|
|
|
|
|
€
2K
|
|
|
|
|
€
6K
|
€
6K
|
€
1K
|
€
1K
|
€
4K
|
€
4K
|
|
|
Rémunérations et charges sociales
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Dividendes
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Taux de distribution
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
€
2K
|
€
2K
|
€
2K
|
€
3K
|
€
5K
|
€
-438
|
€
2K
|
€
-2K
|
€
292K
|
€
88K
|
€
18K
|
€
10K
|
€
12K
|
€
18K
|
€
-10K
|
€
-3K
|
€
40K
|
€
49K
|
€
52K
|
€
59K
|
|
|
€
-14K
|
€
-14K
|
€
-14K
|
€
-13K
|
€
-11K
|
€
-17K
|
€
-14K
|
€
-19K
|
€
275K
|
€
77K
|
€
7K
|
€
-810
|
€
2K
|
€
5K
|
€
-29K
|
€
-25K
|
€
17K
|
€
24K
|
€
26K
|
€
26K
|
|
|
€
-6K
|
€
-6K
|
€
2K
|
€
-4K
|
€
-2K
|
€
-8K
|
€
-6K
|
€
-11K
|
€
-18K
|
€
64K
|
€
1K
|
€
-8K
|
€
-7K
|
€
-5K
|
€
-45K
|
€
-26K
|
€
7K
|
€
15K
|
€
12K
|
€
15K
|
|
|
€
0
|
€
0
|
€
0
|
€
0
|
€
0
|
€
0
|
€
0
|
€
17K
|
€
357K
|
€
4K
|
€
0
|
€
0
|
€
847
|
€
0
|
€
107K
|
€
6K
|
-
|
-
|
€
710
|
€
20K
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
€
639
|
€
50
|
|
|
€
1K
|
€
1K
|
€
1K
|
€
399
|
€
794
|
€
2K
|
€
55
|
€
852
|
€
179
|
|
€
2K
|
€
3K
|
€
2K
|
€
7K
|
€
2K
|
€
7K
|
|
|
€
4K
|
€
4K
|
€
13K
|
€
6K
|
€
8K
|
€
2K
|
€
4K
|
€
-1K
|
€
188K
|
€
75K
|
€
12K
|
€
3K
|
€
4K
|
€
8K
|
€
-26K
|
€
-4K
|
€
31K
|
€
40K
|
€
38K
|
€
48K
|
|
|
€
-383K
|
€
-385K
|
|
|
€
-387K
|
€
-393K
|
€
-389K
|
€
-387K
|
€
-377K
|
€
-306K
|
€
-313K
|
€
-309K
|
€
-291K
|
€
-274K
|
€
-262K
|
€
-143K
|
€
-132K
|
€
-155K
|
€
-184K
|
€
-212K
|
|
|
0
|
0
|
|
|
0
|
0
|
0
|
0
|
0
|
0,07
|
0
|
0,01
|
0
|
0
|
0,02
|
0,03
|
0,04
|
0,23
|
0,26
|
0,15
|
|
|
0
|
0
|
|
|
0
|
0
|
0
|
0
|
0
|
0,07
|
0
|
0,01
|
0
|
0
|
0,02
|
0,03
|
0,03
|
0,22
|
0,25
|
0,04
|
|
|
0
|
0
|
|
|
0
|
0
|
0
|
0
|
0
|
0,07
|
0
|
0,01
|
0
|
0
|
0,02
|
0,03
|
0,04
|
0,23
|
0,26
|
0,15
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
€
487K
|
€
503K
|
€
519K
|
€
535K
|
€
552K
|
€
569K
|
€
585K
|
€
601K
|
€
600K
|
€
284K
|
€
267K
|
€
278K
|
€
288K
|
€
298K
|
€
314K
|
€
226K
|
€
246K
|
€
311K
|
€
352K
|
€
348K
|
|
|
€
384K
|
€
385K
|
€
387K
|
€
388K
|
€
393K
|
€
398K
|
€
397K
|
€
399K
|
€
378K
|
€
331K
|
€
378K
|
€
390K
|
€
392K
|
€
395K
|
€
407K
|
€
274K
|
€
268K
|
€
340K
|
€
397K
|
€
405K
|
|
|
€
384K
|
€
385K
|
€
387K
|
€
388K
|
€
388K
|
€
394K
|
€
390K
|
€
388K
|
€
378K
|
€
331K
|
€
315K
|
€
311K
|
€
292K
|
€
275K
|
€
268K
|
€
148K
|
€
138K
|
€
200K
|
€
249K
|
€
249K
|
|
|
|
|
|
|
€
4K
|
€
4K
|
€
7K
|
€
11K
|
|
|
€
63K
|
€
79K
|
€
100K
|
€
120K
|
€
139K
|
€
127K
|
€
130K
|
€
139K
|
€
148K
|
€
156K
|
|
|
11,50%
|
13,61%
|
15,53%
|
11,56%
|
13,08%
|
14,17%
|
16,24%
|
17,78%
|
20,70%
|
-16,58%
|
-41,57%
|
-40,36%
|
-36,22%
|
-32,80%
|
-29,53%
|
-21,10%
|
-8,80%
|
-9,33%
|
-12,54%
|
-16,25%
|
|
|
|
|
|
|
0,06
|
0,05
|
0,08
|
0,10
|
|
|
-0,57
|
-0,71
|
-0,96
|
-1,23
|
-1,50
|
-2,65
|
-6,01
|
-4,81
|
-3,34
|
-2,75
|
|
|
221,50
|
188,33
|
212,94
|
114,66
|
72,70
|
|
166,76
|
|
1,30
|
3,78
|
21,15
|
39,95
|
31,57
|
22,02
|
|
|
6,68
|
6,97
|
7,67
|
6,91
|
|
|
Interest Coverage Ratio
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
6,72%
|
5,88%
|
16,12%
|
9,25%
|
11,07%
|
2,41%
|
4,69%
|
-0,95%
|
151,17%
|
-159,03%
|
-10,76%
|
-2,37%
|
-3,92%
|
-7,82%
|
27,90%
|
7,82%
|
-141,54%
|
-137,02%
|
-86,92%
|
-84,13%
|
|
|
-22,14%
|
-17,74%
|
-3,94%
|
-16,90%
|
-11,52%
|
-17,85%
|
-12,50%
|
-16,30%
|
137,86%
|
-135,71%
|
-1,24%
|
7,06%
|
6,42%
|
4,95%
|
48,50%
|
54,59%
|
-33,53%
|
-52,54%
|
-28,02%
|
-26,95%
|
|
|
-2,55
|
-2,42
|
-0,61
|
-1,95
|
-1,51
|
-2,53
|
-2,03
|
-2,90
|
28,53
|
22,50
|
0,51
|
-2,85
|
-2,32
|
-1,63
|
-14,32
|
-11,52
|
2,95
|
4,90
|
3,51
|
4,38
|
|
|
-22,14
|
-17,74
|
-3,94
|
-16,90
|
-11,52
|
-17,85
|
-12,50
|
-16,30
|
137,86
|
-135,71
|
-1,24
|
7,06
|
6,42
|
4,95
|
48,50
|
54,59
|
-33,53
|
-52,54
|
-28,02
|
-26,95
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Crédit client
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Crédit fournisseur
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Days Sales Outstanding (DSO)
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Days Sales of Inventory (DSI)
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
0
|
0
|
0
|
0
|
0
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Employés
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Coût salarial par employé
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|