G
|
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)">
|
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
€
70K
|
€
77K
|
€
68K
|
€
61K
|
€
69K
|
€
20K
|
€
35K
|
€
26K
|
€
23K
|
€
16K
|
€
24K
|
€
24K
|
€
36K
|
€
16K
|
€
23K
|
€
26K
|
€
11K
|
€
8K
|
€
-27K
|
€
-25K
|
|
|
€
-9K
|
€
2K
|
€
1K
|
€
18K
|
€
2K
|
€
-52K
|
€
-9K
|
€
17K
|
€
15K
|
€
8K
|
€
15K
|
€
14K
|
€
25K
|
€
8K
|
€
13K
|
€
17K
|
€
-3K
|
€
-6K
|
€
-42K
|
€
-52K
|
|
|
€
62K
|
€
71K
|
€
69K
|
€
68K
|
€
50K
|
€
48K
|
€
-50K
|
€
-41K
|
€
-58K
|
€
-73K
|
€
-82K
|
€
-96K
|
€
-110K
|
€
-135K
|
€
-143K
|
€
-156K
|
€
-173K
|
€
-171K
|
€
-165K
|
€
-124K
|
|
|
€
42K
|
€
56K
|
€
49K
|
€
50K
|
€
48K
|
€
2K
|
€
17K
|
€
13K
|
€
14K
|
€
9K
|
€
16K
|
€
16K
|
€
22K
|
€
11K
|
€
16K
|
€
18K
|
€
8K
|
€
5K
|
-
|
-
|
|
|
€
12K
|
€
2K
|
€
6K
|
€
4K
|
€
4K
|
€
863
|
€
376
|
€
336
|
€
208
|
€
139
|
€
69
|
€
959
|
€
118
|
|
|
|
|
€
0
|
|
€
2K
|
|
|
Rémunérations et charges sociales
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Dividendes
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Taux de distribution
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
€
57K
|
€
76K
|
€
66K
|
€
59K
|
€
66K
|
€
967
|
€
22K
|
€
19K
|
€
20K
|
€
13K
|
€
22K
|
€
23K
|
€
31K
|
€
16K
|
€
23K
|
€
26K
|
€
11K
|
€
7K
|
€
-27K
|
€
-25K
|
|
|
€
-7K
|
€
15K
|
€
8K
|
€
25K
|
€
9K
|
€
-45K
|
€
-4K
|
€
17K
|
€
15K
|
€
8K
|
€
17K
|
€
17K
|
€
28K
|
€
14K
|
€
22K
|
€
27K
|
€
7K
|
€
6K
|
€
-28K
|
€
-26K
|
|
|
€
-9K
|
€
2K
|
€
1K
|
€
18K
|
€
2K
|
€
-52K
|
€
-9K
|
€
17K
|
€
15K
|
€
8K
|
€
15K
|
€
14K
|
€
25K
|
€
8K
|
€
13K
|
€
17K
|
€
-3K
|
€
-6K
|
€
-42K
|
€
-52K
|
|
|
€
5K
|
€
26K
|
€
7K
|
€
4K
|
€
990
|
€
49K
|
€
767K
|
€
2K
|
€
7K
|
-
|
-
|
€
12K
|
€
8K
|
€
5K
|
-
|
€
4K
|
€
0
|
€
550
|
€
1K
|
-
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
€
209K
|
€
44K
|
€
36K
|
€
34K
|
€
80K
|
€
64K
|
€
47K
|
€
94K
|
€
81K
|
€
56K
|
€
46K
|
€
32K
|
€
60K
|
€
25K
|
€
12K
|
€
13K
|
€
18K
|
€
15K
|
€
26K
|
€
7K
|
|
|
€
55K
|
€
63K
|
€
60K
|
€
52K
|
€
59K
|
€
-6K
|
€
17K
|
€
19K
|
€
20K
|
€
13K
|
€
20K
|
€
20K
|
€
29K
|
€
10K
|
€
14K
|
€
15K
|
€
972
|
€
-5K
|
€
-41K
|
€
-52K
|
|
|
€
-51K
|
€
-216K
|
€
-7K
|
€
-256K
|
€
-237K
|
€
-254K
|
€
-330K
|
€
-50K
|
€
-67K
|
€
-79K
|
€
-92K
|
€
-112K
|
€
-120K
|
€
-141K
|
€
-146K
|
€
-160K
|
€
-174K
|
€
-172K
|
€
-167K
|
€
-125K
|
|
|
0,86
|
0,41
|
0,90
|
0,25
|
0,35
|
0,30
|
0,29
|
0,72
|
0,64
|
0,57
|
0,51
|
0,47
|
0,44
|
0,34
|
0,38
|
0,39
|
0,30
|
0,26
|
0,30
|
0,51
|
|
|
0,60
|
0,20
|
0,83
|
0,15
|
0,32
|
0,26
|
0,22
|
0,70
|
0,72
|
0,63
|
0,56
|
0,43
|
0,47
|
0,27
|
0,36
|
0,23
|
0,26
|
0,24
|
0,28
|
0,19
|
|
|
0,86
|
0,41
|
0,90
|
0,25
|
0,35
|
0,30
|
0,29
|
0,72
|
0,70
|
0,63
|
0,56
|
0,47
|
0,48
|
0,37
|
0,41
|
0,41
|
0,32
|
0,27
|
0,31
|
0,52
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
€
822K
|
€
722K
|
€
670K
|
€
744K
|
€
815K
|
€
857K
|
€
888K
|
€
137K
|
€
128K
|
€
112K
|
€
108K
|
€
116K
|
€
105K
|
€
79K
|
€
94K
|
€
105K
|
€
77K
|
€
63K
|
€
73K
|
€
130K
|
|
|
€
760K
|
€
651K
|
€
601K
|
€
675K
|
€
765K
|
€
809K
|
€
938K
|
€
178K
|
€
185K
|
€
185K
|
€
190K
|
€
212K
|
€
215K
|
€
214K
|
€
237K
|
€
261K
|
€
250K
|
€
234K
|
€
238K
|
€
254K
|
|
|
€
358K
|
€
365K
|
€
69K
|
€
339K
|
€
362K
|
€
364K
|
€
468K
|
€
178K
|
€
169K
|
€
169K
|
€
174K
|
€
212K
|
€
197K
|
€
198K
|
€
222K
|
€
248K
|
€
239K
|
€
224K
|
€
231K
|
€
248K
|
|
|
€
401K
|
€
286K
|
€
532K
|
€
336K
|
€
403K
|
€
445K
|
€
470K
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
7,56%
|
9,86%
|
10,36%
|
9,18%
|
6,16%
|
5,62%
|
-5,65%
|
-29,85%
|
-45,31%
|
-65,54%
|
-75,46%
|
-83,17%
|
-104,70%
|
-171,44%
|
-152,52%
|
-149,04%
|
-225,65%
|
-271,97%
|
-227,18%
|
-94,97%
|
|
|
6,46
|
4,01
|
7,67
|
4,92
|
8,03
|
9,23
|
-9,38
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
13,34
|
8,57
|
9,07
|
11,39
|
11,67
|
836,50
|
43,02
|
9,49
|
9,46
|
13,82
|
8,47
|
9,22
|
6,88
|
13,34
|
10,42
|
10,23
|
23,05
|
31,53
|
|
|
|
|
Interest Coverage Ratio
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
88,80%
|
88,59%
|
85,81%
|
76,48%
|
117,40%
|
-11,64%
|
-33,65%
|
-45,43%
|
-33,82%
|
-18,21%
|
-24,77%
|
-20,98%
|
-26,31%
|
-7,46%
|
-10,00%
|
-9,63%
|
-0,56%
|
2,67%
|
24,67%
|
41,82%
|
|
|
-14,54%
|
2,52%
|
1,62%
|
26,48%
|
4,02%
|
-107,25%
|
18,38%
|
-41,23%
|
-26,67%
|
-11,37%
|
-17,86%
|
-14,43%
|
-23,00%
|
-5,99%
|
-9,12%
|
-10,86%
|
1,51%
|
3,26%
|
25,21%
|
42,32%
|
|
|
-1,10
|
0,25
|
0,17
|
2,43
|
0,25
|
-6,03
|
-1,04
|
12,31
|
12,09
|
7,45
|
13,47
|
12,00
|
24,09
|
10,26
|
13,91
|
16,19
|
-3,41
|
-8,86
|
-57,27
|
-40,19
|
|
|
-14,54
|
2,52
|
1,62
|
26,48
|
4,02
|
-107,25
|
18,38
|
-41,23
|
-26,67
|
-11,37
|
-17,86
|
-14,43
|
-23,00
|
-5,99
|
-9,12
|
-10,86
|
1,51
|
3,26
|
25,21
|
42,32
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
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
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|