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)">
|
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)">
|
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
€
7K
|
€
8K
|
€
5K
|
€
7K
|
€
15K
|
€
-5K
|
€
7K
|
€
7K
|
€
14K
|
€
7K
|
€
16K
|
€
14K
|
€
24K
|
€
14K
|
€
13K
|
€
14K
|
€
13K
|
€
15K
|
€
15K
|
€
14K
|
|
|
€
-2K
|
€
-1K
|
€
-4K
|
€
-2K
|
€
6K
|
€
-14K
|
€
-2K
|
€
-2K
|
€
4K
|
€
-3K
|
€
5K
|
€
3K
|
€
15K
|
€
5K
|
€
4K
|
€
4K
|
€
5K
|
€
6K
|
€
-9K
|
€
5K
|
|
|
€
-37K
|
€
-35K
|
€
-34K
|
€
-30K
|
€
-28K
|
€
-34K
|
€
-21K
|
€
-19K
|
€
-17K
|
€
41K
|
€
44K
|
€
39K
|
€
36K
|
€
21K
|
€
16K
|
€
12K
|
€
8K
|
€
3K
|
€
-3K
|
€
6K
|
|
|
€
4K
|
€
4K
|
€
2K
|
€
4K
|
€
10K
|
-
|
€
4K
|
€
4K
|
€
9K
|
€
6K
|
€
14K
|
€
11K
|
€
20K
|
€
11K
|
€
10K
|
€
10K
|
€
10K
|
€
11K
|
€
11K
|
€
11K
|
|
|
|
|
|
|
|
|
|
|
€
866
|
|
€
3K
|
€
2K
|
|
€
12
|
€
64
|
|
|
|
€
2K
|
|
|
|
Rémunérations et charges sociales
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Dividendes
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Taux de distribution
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
€
6K
|
€
6K
|
€
3K
|
€
6K
|
€
14K
|
€
-6K
|
€
6K
|
€
5K
|
€
13K
|
€
5K
|
€
15K
|
€
13K
|
€
23K
|
€
13K
|
€
12K
|
€
13K
|
€
12K
|
€
14K
|
€
14K
|
€
13K
|
|
|
€
-2K
|
€
-1K
|
€
-4K
|
€
-2K
|
€
6K
|
€
-14K
|
€
-2K
|
€
-2K
|
€
5K
|
€
-3K
|
€
7K
|
€
5K
|
€
15K
|
€
5K
|
€
4K
|
€
4K
|
€
5K
|
€
7K
|
€
7K
|
€
6K
|
|
|
€
-2K
|
€
-1K
|
€
-4K
|
€
-2K
|
€
6K
|
€
-14K
|
€
-2K
|
€
-2K
|
€
4K
|
€
-3K
|
€
5K
|
€
3K
|
€
15K
|
€
5K
|
€
4K
|
€
4K
|
€
5K
|
€
6K
|
€
-9K
|
€
5K
|
|
|
€
0
|
€
0
|
€
0
|
€
0
|
€
0
|
€
0
|
€
0
|
€
0
|
€
0
|
€
0
|
€
1K
|
€
0
|
€
0
|
€
0
|
€
0
|
€
3K
|
€
0
|
€
0
|
€
0
|
-
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
€
64
|
€
281
|
€
353
|
€
45
|
€
36
|
€
40
|
|
€
43
|
€
375
|
€
92
|
€
1K
|
€
2K
|
€
47
|
€
72
|
€
72
|
€
74
|
€
88
|
€
1
|
|
€
453
|
|
|
€
5K
|
€
6K
|
€
3K
|
€
6K
|
€
14K
|
€
-6K
|
€
6K
|
€
5K
|
€
12K
|
€
5K
|
€
12K
|
€
11K
|
€
23K
|
€
13K
|
€
12K
|
€
13K
|
€
12K
|
€
14K
|
€
-2K
|
€
12K
|
|
|
€
-64K
|
€
-7K
|
€
-14K
|
€
-17K
|
€
-22K
|
€
-36K
|
|
€
-36K
|
€
-41K
|
€
-53K
|
€
-58K
|
€
-69K
|
€
-81K
|
€
-104K
|
€
-116K
|
€
-128K
|
€
-138K
|
€
-150K
|
€
-164K
|
€
-162K
|
|
|
0
|
0,04
|
0,03
|
0
|
0
|
0
|
|
0
|
0,01
|
0,02
|
0,05
|
0,02
|
0,01
|
0
|
0
|
0,01
|
0,01
|
0,01
|
0,02
|
0,02
|
|
|
0
|
0,04
|
0,03
|
0
|
0
|
0
|
|
0
|
0,01
|
0,02
|
0,05
|
0,02
|
0,01
|
0
|
0
|
0,01
|
0,01
|
0,01
|
0,02
|
0,02
|
|
|
0
|
0,04
|
0,03
|
0
|
0
|
0
|
|
0
|
0,01
|
0,02
|
0,05
|
0,02
|
0,01
|
0
|
0
|
0,01
|
0,01
|
0,01
|
0,02
|
0,02
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
€
27K
|
€
34K
|
€
42K
|
€
49K
|
€
56K
|
€
64K
|
€
71K
|
€
79K
|
€
87K
|
€
95K
|
€
105K
|
€
110K
|
€
117K
|
€
124K
|
€
132K
|
€
141K
|
€
147K
|
€
155K
|
€
163K
|
€
172K
|
|
|
€
64K
|
€
70K
|
€
76K
|
€
79K
|
€
84K
|
€
98K
|
€
92K
|
€
98K
|
€
104K
|
€
55K
|
€
61K
|
€
71K
|
€
81K
|
€
104K
|
€
116K
|
€
130K
|
€
140K
|
€
152K
|
€
166K
|
€
166K
|
|
|
€
64K
|
€
8K
|
€
14K
|
€
17K
|
€
23K
|
€
36K
|
€
30K
|
€
36K
|
€
42K
|
€
55K
|
€
61K
|
€
71K
|
€
81K
|
€
104K
|
€
116K
|
€
130K
|
€
140K
|
€
152K
|
€
166K
|
€
166K
|
|
|
|
€
62K
|
€
62K
|
€
62K
|
€
62K
|
€
62K
|
€
62K
|
€
62K
|
€
62K
|
|
|
|
|
|
|
|
|
|
|
|
|
|
-138,79%
|
-102,41%
|
-81,44%
|
-60,85%
|
-49,77%
|
-53,66%
|
-29,13%
|
-24,18%
|
-19,26%
|
42,86%
|
41,67%
|
35,40%
|
30,46%
|
16,66%
|
12,06%
|
8,46%
|
5,10%
|
1,87%
|
-2,12%
|
3,41%
|
|
|
|
-1,76
|
-1,82
|
-2,08
|
-2,21
|
-1,81
|
-2,99
|
-3,25
|
-3,71
|
|
|
|
|
|
|
|
|
|
|
|
|
|
11,55
|
10,96
|
24,12
|
13,81
|
6,20
|
|
15,20
|
18,56
|
8,05
|
10,80
|
4,11
|
5,44
|
3,54
|
8,10
|
9,65
|
10,34
|
11,60
|
10,91
|
11,55
|
12,76
|
|
|
Interest Coverage Ratio
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
-14,70%
|
-17,82%
|
-9,08%
|
-18,99%
|
-48,36%
|
17,81%
|
-28,74%
|
-27,66%
|
-71,77%
|
12,04%
|
28,22%
|
29,27%
|
64,37%
|
61,74%
|
75,47%
|
104,55%
|
160,11%
|
475,00%
|
54,87%
|
206,79%
|
|
|
5,22%
|
3,19%
|
12,63%
|
5,85%
|
-21,98%
|
39,44%
|
8,04%
|
12,34%
|
-26,13%
|
-6,62%
|
10,71%
|
8,58%
|
41,75%
|
22,90%
|
25,09%
|
37,30%
|
61,38%
|
219,39%
|
268,99%
|
80,08%
|
|
|
-7,24
|
-3,27
|
-10,28
|
-3,56
|
10,94
|
-21,16
|
-2,34
|
-2,98
|
5,03
|
-2,84
|
4,46
|
3,04
|
12,72
|
3,81
|
3,03
|
3,16
|
3,13
|
4,11
|
-5,71
|
2,73
|
|
|
5,22
|
3,19
|
12,63
|
5,85
|
-21,98
|
39,44
|
8,04
|
12,34
|
-26,13
|
-6,62
|
10,71
|
8,58
|
41,75
|
22,90
|
25,09
|
37,30
|
61,38
|
219,39
|
268,99
|
80,08
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Crédit client
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Crédit fournisseur
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Days Sales Outstanding (DSO)
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Days Sales of Inventory (DSI)
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Inventory Turnover Ratio
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Employés
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Coût salarial par employé
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|