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)">
|
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
€
18K
|
€
17K
|
€
18K
|
€
18K
|
€
14K
|
€
4K
|
€
19K
|
€
12K
|
€
14K
|
€
11K
|
€
12K
|
€
14K
|
€
11K
|
€
15K
|
€
13K
|
€
12K
|
€
9K
|
€
4K
|
€
-1K
|
|
|
€
4K
|
€
-5K
|
€
-5K
|
€
-4K
|
€
-8K
|
€
-11K
|
€
9K
|
€
-5K
|
€
1K
|
€
-2K
|
€
-2K
|
€
-396
|
€
-4K
|
€
841
|
€
-2K
|
€
-3K
|
€
-5K
|
€
-5K
|
€
-2K
|
|
|
€
45K
|
€
41K
|
€
46K
|
€
51K
|
€
55K
|
€
63K
|
€
74K
|
€
-10K
|
€
-6K
|
€
-7K
|
€
-5K
|
€
-2K
|
€
-2K
|
€
2K
|
€
780
|
€
3K
|
€
6K
|
€
11K
|
€
16K
|
|
|
€
11K
|
€
11K
|
€
12K
|
€
13K
|
€
10K
|
€
3K
|
€
13K
|
€
6K
|
€
9K
|
€
8K
|
€
9K
|
€
10K
|
€
11K
|
€
15K
|
€
11K
|
€
11K
|
€
9K
|
€
3K
|
€
791
|
|
|
Impôts
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Rémunérations et charges sociales
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Dividendes
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Taux de distribution
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
€
13K
|
€
13K
|
€
14K
|
€
15K
|
€
12K
|
€
1K
|
€
15K
|
€
7K
|
€
13K
|
€
10K
|
€
11K
|
€
13K
|
€
10K
|
€
14K
|
€
12K
|
€
11K
|
€
9K
|
€
2K
|
€
-2K
|
|
|
€
7K
|
€
-2K
|
€
-2K
|
€
-811
|
€
-4K
|
€
-7K
|
€
15K
|
€
688
|
€
7K
|
€
4K
|
€
4K
|
€
6K
|
€
3K
|
€
7K
|
€
5K
|
€
5K
|
€
3K
|
€
-1K
|
€
-2K
|
|
|
€
4K
|
€
-5K
|
€
-5K
|
€
-4K
|
€
-8K
|
€
-11K
|
€
9K
|
€
-5K
|
€
1K
|
€
-2K
|
€
-2K
|
€
-396
|
€
-4K
|
€
841
|
€
-2K
|
€
-3K
|
€
-5K
|
€
-5K
|
€
-2K
|
|
|
€
-210K
|
€
0
|
€
0
|
€
0
|
€
14K
|
€
82K
|
€
143K
|
€
40K
|
€
6K
|
-
|
-
|
-
|
-
|
-
|
€
2K
|
-
|
€
5K
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
€
8K
|
€
13K
|
€
1K
|
€
3K
|
€
2K
|
€
4K
|
€
47K
|
€
2K
|
€
2K
|
€
1K
|
€
2K
|
€
2K
|
€
1K
|
€
2K
|
€
109
|
€
3K
|
€
3K
|
€
11K
|
€
29K
|
|
|
€
10K
|
€
11K
|
€
11K
|
€
12K
|
€
8K
|
€
-3K
|
€
10K
|
€
2K
|
€
8K
|
€
4K
|
€
5K
|
€
6K
|
€
3K
|
€
7K
|
€
4K
|
€
4K
|
€
801
|
€
-2K
|
€
-2K
|
|
|
€
-91K
|
€
-282K
|
€
-283K
|
€
-284K
|
€
-287K
|
€
-272K
|
€
-180K
|
€
-112K
|
€
-68K
|
€
-61K
|
€
-58K
|
€
-57K
|
€
-57K
|
€
-54K
|
€
-56K
|
€
-53K
|
€
-52K
|
€
-43K
|
€
16K
|
|
|
0,08
|
0,05
|
0,01
|
0,02
|
0,01
|
0,02
|
0,21
|
0,04
|
0,03
|
0,03
|
0,03
|
0,03
|
0,02
|
0,04
|
0
|
0,05
|
0,05
|
0,20
|
2,16
|
|
|
0,08
|
0,05
|
0,01
|
0,02
|
0,01
|
0,02
|
0,21
|
0,04
|
0,03
|
0,03
|
0,03
|
0,03
|
0,02
|
0,04
|
0
|
0,05
|
0,05
|
0,20
|
2,16
|
|
|
0,08
|
0,05
|
0,01
|
0,02
|
0,01
|
0,02
|
0,21
|
0,04
|
0,03
|
0,03
|
0,03
|
0,03
|
0,02
|
0,04
|
0
|
0,05
|
0,05
|
0,20
|
2,16
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
€
144K
|
€
367K
|
€
372K
|
€
391K
|
€
405K
|
€
408K
|
€
377K
|
€
190K
|
€
154K
|
€
155K
|
€
161K
|
€
168K
|
€
174K
|
€
182K
|
€
186K
|
€
193K
|
€
200K
|
€
208K
|
€
30K
|
|
|
€
99K
|
€
326K
|
€
326K
|
€
340K
|
€
350K
|
€
345K
|
€
303K
|
€
200K
|
€
160K
|
€
161K
|
€
166K
|
€
170K
|
€
176K
|
€
180K
|
€
185K
|
€
190K
|
€
194K
|
€
197K
|
€
14K
|
|
|
€
99K
|
€
286K
|
€
286K
|
€
290K
|
€
291K
|
€
277K
|
€
229K
|
€
116K
|
€
70K
|
€
63K
|
€
60K
|
€
58K
|
€
58K
|
€
56K
|
€
56K
|
€
56K
|
€
54K
|
€
53K
|
€
14K
|
|
|
-
|
€
30K
|
€
40K
|
€
50K
|
€
59K
|
€
68K
|
€
74K
|
€
84K
|
€
90K
|
€
99K
|
€
105K
|
€
112K
|
€
118K
|
€
124K
|
€
129K
|
€
134K
|
€
139K
|
€
144K
|
|
|
|
30,99%
|
11,20%
|
12,33%
|
12,97%
|
13,60%
|
15,39%
|
19,65%
|
-5,42%
|
-3,71%
|
-4,38%
|
-2,81%
|
-1,42%
|
-1,14%
|
0,89%
|
0,42%
|
1,62%
|
3,01%
|
5,40%
|
54,31%
|
|
|
0
|
0,72
|
0,87
|
0,98
|
1,07
|
1,08
|
1
|
-8,18
|
-15,68
|
-14,58
|
-23,31
|
-47,11
|
-59,60
|
76,31
|
165,51
|
42,89
|
23,16
|
12,78
|
|
|
|
7,58
|
24,32
|
22,73
|
22,30
|
29,35
|
297,59
|
20,32
|
27,63
|
12
|
15,50
|
15,31
|
13,20
|
17,47
|
13,07
|
15,84
|
16,78
|
22,21
|
96,44
|
|
|
|
Interest Coverage Ratio
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
22,78%
|
26,25%
|
24,55%
|
23,03%
|
14,31%
|
-5,27%
|
12,90%
|
-19,39%
|
-135,11%
|
-65,59%
|
-100,31%
|
-265,09%
|
-156,24%
|
456,20%
|
538,85%
|
114,50%
|
13,33%
|
-15,56%
|
-14,63%
|
|
|
7,97%
|
-11,67%
|
-10,43%
|
-8,65%
|
-13,98%
|
-18,00%
|
12,59%
|
44,28%
|
-18,28%
|
33,19%
|
47,53%
|
16,67%
|
181,91%
|
51,88%
|
-301,41%
|
-91,95%
|
-87,20%
|
-44,22%
|
-14,63%
|
|
|
2,47
|
-1,31
|
-1,29
|
-1,12
|
-1,90
|
-2,77
|
2,47
|
-2,40
|
0,68
|
-1,45
|
-1,34
|
-0,24
|
-2,07
|
0,46
|
-1,26
|
-1,49
|
-2,63
|
-2,39
|
-7,95
|
|
|
7,97
|
-11,67
|
-10,43
|
-8,65
|
-13,98
|
-18,00
|
12,59
|
44,28
|
-18,28
|
33,19
|
47,53
|
16,67
|
181,91
|
51,88
|
-301,41
|
-91,95
|
-87,20
|
-44,22
|
-14,63
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Crédit client
|
|
|
|
|
|
|
|
|
|
|
|
|
0,94
|
|
|
|
|
|
|
|
Crédit fournisseur
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Days Sales Outstanding (DSO)
|
|
|
|
|
|
|
|
|
|
|
|
|
0,94
|
|
|
|
|
|
|
|
Days Sales of Inventory (DSI)
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Inventory Turnover Ratio
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Employés
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Coût salarial par employé
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|