G
|
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)">
|
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)">
|
2010
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)">
|
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)">
|
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)">
|
2007
max) max = w;
}
}
const wClamped = Math.max(120, Math.min(800, max));
colWidths[''] = wClamped;
save && save();
})(event)">
|
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
€
-282
|
€
6K
|
€
18K
|
€
-9K
|
€
13K
|
€
7K
|
€
-1K
|
€
12K
|
€
16K
|
€
15K
|
€
-602
|
€
1K
|
€
6K
|
€
6K
|
€
-7K
|
€
-1K
|
€
-4K
|
€
-1K
|
|||||||||||||
|
€
-5K
|
€
3K
|
€
9K
|
€
-11K
|
€
10K
|
€
934
|
€
-7K
|
€
-2K
|
€
2K
|
€
3K
|
€
-55K
|
€
-514
|
€
1K
|
€
1K
|
€
-11K
|
€
-7K
|
€
-7K
|
€
-2K
|
|||||||||||||
|
€
36K
|
€
41K
|
€
39K
|
€
37K
|
€
48K
|
€
38K
|
€
37K
|
€
44K
|
€
46K
|
€
44K
|
€
41K
|
€
96K
|
€
97K
|
€
95K
|
€
94K
|
€
105K
|
€
112K
|
€
119K
|
|||||||||||||
|
€
2K
|
€
7K
|
€
20K
|
€
2K
|
€
26K
|
€
15K
|
€
2K
|
€
13K
|
€
17K
|
€
17K
|
€
2K
|
€
5K
|
€
11K
|
€
10K
|
€
5K
|
€
5K
|
€
5K
|
€
6K
|
|||||||||||||
|
€
3K
|
€
4K
|
€
14K
|
€
9K
|
€
7K
|
€
4K
|
€
5K
|
€
12K
|
€
5K
|
€
3K
|
€
5K
|
€
9K
|
€
11K
|
€
1K
|
€
994
|
€
2K
|
€
3K
|
€
1K
|
|||||||||||||
|
|
|
|
|
|
|
|
|
|
|
|
€
15
|
|
€
5
|
€
125
|
€
496
|
€
445
|
€
437
|
|||||||||||||
|
Dividendes
|
|
|
€
8K
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||||||||
|
Taux de distribution
|
|
|
79,08%
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||||||||
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
€
-1K
|
€
5K
|
€
17K
|
€
-10K
|
€
13K
|
€
7K
|
€
-2K
|
€
12K
|
€
16K
|
€
15K
|
€
-45K
|
€
679
|
€
6K
|
€
5K
|
€
-7K
|
€
-2K
|
€
-5K
|
€
-2K
|
|||||||||||||
|
€
-4K
|
€
4K
|
€
16K
|
€
-11K
|
€
12K
|
€
2K
|
€
-7K
|
€
-949
|
€
3K
|
€
2K
|
€
-54K
|
€
-426
|
€
1K
|
€
1K
|
€
-11K
|
€
-7K
|
€
-9K
|
€
-3K
|
|||||||||||||
|
€
-5K
|
€
3K
|
€
9K
|
€
-11K
|
€
10K
|
€
934
|
€
-7K
|
€
-2K
|
€
2K
|
€
3K
|
€
-55K
|
€
-514
|
€
1K
|
€
1K
|
€
-11K
|
€
-7K
|
€
-7K
|
€
-2K
|
|||||||||||||
|
€
21K
|
€
556
|
€
2K
|
€
831
|
€
1K
|
€
536
|
€
1K
|
€
1K
|
€
1K
|
€
20K
|
€
31K
|
€
1K
|
€
3K
|
-
|
-
|
-
|
€
20K
|
€
653
|
|||||||||||||
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
€
5K
|
€
34K
|
€
38K
|
€
23K
|
€
17K
|
€
15K
|
€
11K
|
€
18K
|
€
24K
|
€
16K
|
€
10K
|
€
16K
|
€
10K
|
€
3K
|
€
4K
|
€
4K
|
€
2K
|
€
22K
|
|||||||||||||
|
€
-1K
|
€
4K
|
€
10K
|
€
-10K
|
€
11K
|
€
6K
|
€
-2K
|
€
11K
|
€
14K
|
€
15K
|
€
-46K
|
€
591
|
€
6K
|
€
5K
|
€
-7K
|
€
-2K
|
€
-3K
|
€
-1K
|
|||||||||||||
|
€
15K
|
€
37K
|
€
34K
|
€
33K
|
€
44K
|
€
35K
|
€
29K
|
€
37K
|
€
34K
|
€
27K
|
€
38K
|
€
82K
|
€
83K
|
€
79K
|
€
75K
|
€
86K
|
€
92K
|
€
106K
|
|||||||||||||
|
2,74
|
2,08
|
2,41
|
3,44
|
6,08
|
4,94
|
3,61
|
2,36
|
2,66
|
2,35
|
4,17
|
6,93
|
5,36
|
30,10
|
11,48
|
11
|
10,07
|
8,34
|
|||||||||||||
|
2,72
|
2,08
|
2,40
|
3,39
|
5,95
|
4,67
|
3,32
|
2,22
|
2,43
|
2,20
|
3,97
|
6,75
|
5,22
|
28,92
|
11
|
10,59
|
9,59
|
7,94
|
|||||||||||||
|
2,74
|
2,09
|
2,41
|
3,44
|
6,08
|
6,34
|
4,21
|
2,36
|
2,83
|
2,35
|
4,18
|
6,93
|
5,36
|
30,10
|
11,48
|
11
|
10,07
|
8,34
|
|||||||||||||
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
€
45K
|
€
76K
|
€
63K
|
€
50K
|
€
56K
|
€
47K
|
€
48K
|
€
75K
|
€
77K
|
€
81K
|
€
77K
|
€
110K
|
€
116K
|
€
98K
|
€
102K
|
€
119K
|
€
131K
|
€
133K
|
|||||||||||||
|
€
9K
|
€
35K
|
€
24K
|
€
14K
|
€
9K
|
€
9K
|
€
11K
|
€
31K
|
€
31K
|
€
37K
|
€
35K
|
€
14K
|
€
19K
|
€
3K
|
€
8K
|
€
13K
|
€
19K
|
€
14K
|
|||||||||||||
|
€
9K
|
€
34K
|
€
24K
|
€
14K
|
€
9K
|
€
7K
|
€
10K
|
€
27K
|
€
19K
|
€
20K
|
€
12K
|
€
14K
|
€
19K
|
€
3K
|
€
7K
|
€
9K
|
€
10K
|
€
14K
|
|||||||||||||
|
|
|
|
|
|
|
|
€
4K
|
€
11K
|
€
17K
|
€
23K
|
|
|
|
€
701
|
€
5K
|
€
9K
|
|
|||||||||||||
|
80,70%
|
54,43%
|
61,43%
|
72,93%
|
84,59%
|
81,14%
|
76,60%
|
58,66%
|
59,69%
|
54,21%
|
54,04%
|
87,39%
|
83,60%
|
97,22%
|
92,31%
|
88,74%
|
85,65%
|
89,15%
|
|||||||||||||
|
|
|
|
|
|
|
|
0,09
|
0,23
|
0,38
|
0,56
|
|
|
|
0,01
|
0,05
|
0,08
|
|
|||||||||||||
|
|
7,18
|
1,43
|
|
0,68
|
1,27
|
|
2,69
|
1,98
|
2,53
|
|
20,42
|
3,14
|
0,51
|
|
|
|
|
|||||||||||||
|
Interest Coverage Ratio
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||||||||
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
-3,85%
|
8,88%
|
26,88%
|
-27,40%
|
22,41%
|
15,18%
|
-6,38%
|
24,44%
|
30,97%
|
34,76%
|
-111,49%
|
0,62%
|
6,32%
|
5,67%
|
-7,67%
|
-2,28%
|
-2,59%
|
-1,23%
|
|||||||||||||
|
-13,02%
|
6,17%
|
24,51%
|
-29,74%
|
20,05%
|
2,47%
|
-19,13%
|
-3,91%
|
3,58%
|
6,20%
|
-132,28%
|
-0,53%
|
1,33%
|
1,38%
|
-12,03%
|
-6,25%
|
-6,33%
|
-1,52%
|
|||||||||||||
|
-10,51
|
3,36
|
15,06
|
-21,69
|
16,96
|
2,00
|
-14,65
|
-2,29
|
2,14
|
3,36
|
-71,48
|
-0,47
|
1,12
|
1,34
|
-11,10
|
-5,55
|
-5,42
|
-1,36
|
|||||||||||||
|
-13,02
|
6,17
|
24,51
|
-29,74
|
20,05
|
2,47
|
-19,13
|
-3,91
|
3,58
|
6,20
|
-132,28
|
-0,53
|
1,33
|
1,38
|
-12,03
|
-6,25
|
-6,33
|
-1,52
|
|||||||||||||
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
118,71
|
62,76
|
|
|
|
|
|
|
|
|
|
|
|
|
|||||||||||||
|
Crédit fournisseur
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||||||||
|
|
|
|
|
118,71
|
62,76
|
|
|
|
|
|
|
|
|
|
|
|
|
|||||||||||||
|
Days Sales of Inventory (DSI)
|
|
|
|
|
4,43
|
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||||||||
|
0
|
0
|
0
|
0
|
52,35
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|||||||||||||
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Employés
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||||||||
|
Coût salarial par employé
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|