H
|
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
|
€
16K
|
€
25K
|
€
13K
|
€
5K
|
€
7K
|
€
18K
|
€
15K
|
€
5K
|
€
3K
|
€
-13K
|
€
-5K
|
€
10K
|
€
12K
|
€
6K
|
€
21K
|
€
21K
|
€
33K
|
€
69K
|
€
62K
|
|
|
€
-5K
|
€
3K
|
€
11K
|
€
11K
|
€
-5K
|
€
-2K
|
€
8K
|
€
5K
|
€
-11K
|
€
447
|
€
-25K
|
€
-16K
|
€
-3K
|
€
-1K
|
€
-7K
|
€
13K
|
€
13K
|
€
14K
|
€
6K
|
€
-1K
|
|
|
€
-25K
|
€
-20K
|
€
-22K
|
€
-34K
|
€
-45K
|
€
-40K
|
€
-37K
|
€
-45K
|
€
-50K
|
€
-40K
|
€
-40K
|
€
-15K
|
€
835
|
€
4K
|
€
5K
|
€
13K
|
€
20
|
€
-13K
|
€
-25K
|
€
-32K
|
|
|
€
5K
|
€
11K
|
€
17K
|
€
9K
|
€
3K
|
€
5K
|
€
12K
|
€
10K
|
-
|
€
1K
|
-
|
-
|
€
6K
|
€
8K
|
€
3K
|
€
22K
|
€
15K
|
€
22K
|
€
12K
|
€
12K
|
|
|
€
2K
|
€
5K
|
€
3K
|
€
1K
|
€
310
|
€
308
|
€
406
|
€
306
|
€
177
|
€
140
|
€
149
|
|
€
891
|
€
34
|
|
€
37
|
€
2K
|
€
6K
|
|
|
|
|
Rémunérations et charges sociales
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Dividendes
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
€
1K
|
|
|
|
Taux de distribution
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
7,31%
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
€
6K
|
€
15K
|
€
24K
|
€
13K
|
€
4K
|
€
7K
|
€
17K
|
€
14K
|
€
-648
|
€
2K
|
€
-14K
|
€
-6K
|
€
9K
|
€
11K
|
€
3K
|
€
20K
|
€
19K
|
€
31K
|
€
17K
|
€
10K
|
|
|
€
-4K
|
€
4K
|
€
15K
|
€
13K
|
€
-5K
|
€
-2K
|
€
8K
|
€
6K
|
€
-10K
|
€
706
|
€
-24K
|
€
-16K
|
€
-1K
|
€
891
|
€
-6K
|
€
19K
|
€
19K
|
€
20K
|
€
7K
|
€
496
|
|
|
€
-5K
|
€
3K
|
€
11K
|
€
11K
|
€
-5K
|
€
-2K
|
€
8K
|
€
5K
|
€
-11K
|
€
447
|
€
-25K
|
€
-16K
|
€
-3K
|
€
-1K
|
€
-7K
|
€
13K
|
€
13K
|
€
14K
|
€
6K
|
€
-1K
|
|
|
€
0
|
€
0
|
€
53K
|
|
|
€
0
|
€
0
|
€
0
|
€
42K
|
€
513
|
€
2K
|
€
799
|
€
660
|
€
1K
|
€
47K
|
€
950
|
-
|
€
922
|
€
826
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
€
3K
|
€
2K
|
€
1K
|
€
2K
|
€
865
|
€
2K
|
€
380
|
€
1K
|
€
3K
|
€
7K
|
€
577
|
€
47
|
€
380
|
€
561
|
€
135
|
€
1K
|
€
8K
|
€
508
|
€
3K
|
€
82
|
|
|
€
6K
|
€
14K
|
€
21K
|
€
11K
|
€
3K
|
€
6K
|
€
16K
|
€
14K
|
€
-2K
|
€
2K
|
€
-14K
|
€
-6K
|
€
7K
|
€
9K
|
€
3K
|
€
13K
|
€
14K
|
€
24K
|
€
16K
|
€
8K
|
|
|
€
-48K
|
€
-54K
|
€
-68K
|
€
-36K
|
€
-45K
|
€
-48K
|
€
-54K
|
€
-67K
|
€
-68K
|
€
-40K
|
€
-41K
|
€
-25K
|
€
-18K
|
€
-20K
|
€
-17K
|
€
12K
|
€
-459
|
€
-14K
|
€
-36K
|
€
-40K
|
|
|
0,08
|
0,06
|
0,03
|
0,10
|
0,08
|
0,09
|
0,06
|
0,05
|
0,11
|
0,24
|
0,21
|
0,28
|
0,39
|
0,29
|
0,31
|
4,69
|
0,97
|
0,28
|
0,19
|
0,21
|
|
|
0,08
|
0,06
|
0,03
|
0,10
|
0,08
|
0,09
|
0,06
|
0,05
|
0,11
|
0,24
|
0,21
|
0,28
|
0,39
|
0,29
|
0,31
|
4,69
|
0,97
|
0,28
|
0,19
|
0,21
|
|
|
0,08
|
0,06
|
0,03
|
0,10
|
0,08
|
0,09
|
0,06
|
0,05
|
0,11
|
0,24
|
0,21
|
0,31
|
0,39
|
0,29
|
0,31
|
4,69
|
0,97
|
0,28
|
0,19
|
0,21
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
€
28K
|
€
38K
|
€
47K
|
€
6K
|
€
4K
|
€
13K
|
€
20K
|
€
29K
|
€
42K
|
€
13K
|
€
13K
|
€
20K
|
€
31K
|
€
36K
|
€
45K
|
€
16K
|
€
18K
|
€
7K
|
€
19K
|
€
30K
|
|
|
€
52K
|
€
57K
|
€
70K
|
€
39K
|
€
49K
|
€
53K
|
€
57K
|
€
74K
|
€
92K
|
€
53K
|
€
53K
|
€
35K
|
€
30K
|
€
32K
|
€
40K
|
€
3K
|
€
18K
|
€
19K
|
€
44K
|
€
62K
|
|
|
€
52K
|
€
57K
|
€
70K
|
€
39K
|
€
49K
|
€
53K
|
€
57K
|
€
71K
|
€
76K
|
€
53K
|
€
53K
|
€
32K
|
€
30K
|
€
28K
|
€
25K
|
€
3K
|
€
18K
|
€
19K
|
€
44K
|
€
51K
|
|
|
|
|
|
|
|
|
|
€
3K
|
€
16K
|
|
|
|
|
€
4K
|
€
15K
|
|
|
|
|
€
11K
|
|
|
-87,69%
|
-52,40%
|
-47,61%
|
-614,02%
|
-1 105,65%
|
-297,60%
|
-185,93%
|
-154,84%
|
-118,18%
|
-293,44%
|
-317,65%
|
-76,81%
|
2,72%
|
11,61%
|
12,14%
|
79,53%
|
0,11%
|
-190,21%
|
-135,53%
|
-103,84%
|
|
|
|
|
|
|
|
|
|
-0,07
|
-0,32
|
|
|
|
|
1,03
|
2,65
|
|
|
|
|
-0,35
|
|
|
8,15
|
3,74
|
2,87
|
3,11
|
12,70
|
7,96
|
3,40
|
5,14
|
|
27,06
|
|
|
3,42
|
2,90
|
11,49
|
0,16
|
0,93
|
0,63
|
2,55
|
6,16
|
|
|
Interest Coverage Ratio
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
-25,06%
|
-69,06%
|
-91,83%
|
-31,50%
|
-7,65%
|
-15,78%
|
-43,25%
|
-30,27%
|
3,21%
|
-4,30%
|
35,99%
|
39,63%
|
807,17%
|
212,02%
|
46,68%
|
106,10%
|
66 238,60%
|
-187,36%
|
-63,38%
|
-26,33%
|
|
|
19,47%
|
-13,76%
|
-51,21%
|
-31,31%
|
11,24%
|
5,50%
|
-20,39%
|
-11,27%
|
21,13%
|
-1,13%
|
62,03%
|
105,50%
|
-407,39%
|
-29,64%
|
-131,58%
|
99,84%
|
62 536,00%
|
-107,47%
|
-24,57%
|
3,96%
|
|
|
-17,07
|
7,21
|
24,38
|
192,26
|
-124,27
|
-16,38
|
37,91
|
17,46
|
-24,98
|
3,32
|
-197,03
|
-81,04
|
-11,10
|
-3,44
|
-15,98
|
79,40
|
70,77
|
204,42
|
33,30
|
-4,11
|
|
|
19,47
|
-13,76
|
-51,21
|
-31,31
|
11,24
|
5,50
|
-20,39
|
-11,27
|
21,13
|
-1,13
|
62,03
|
105,50
|
-407,39
|
-29,64
|
-131,58
|
99,84
|
62 536,00
|
-107,47
|
-24,57
|
3,96
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Crédit client
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
59,21
|
|
Crédit fournisseur
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Days Sales Outstanding (DSO)
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
59,21
|
|
Days Sales of Inventory (DSI)
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Inventory Turnover Ratio
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Employés
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Coût salarial par employé
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|