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)">
|
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
€
-12K
|
€
5K
|
€
-3K
|
€
6K
|
€
-4K
|
€
-916
|
€
19K
|
€
9K
|
€
18K
|
€
13K
|
€
13K
|
€
9K
|
€
-4K
|
€
-841
|
€
6K
|
€
10K
|
€
-2K
|
€
323
|
€
5K
|
|
|
€
-13K
|
€
3K
|
€
-2K
|
€
1K
|
€
-5K
|
€
-4K
|
€
8K
|
€
774
|
€
6K
|
€
2K
|
€
11K
|
€
7K
|
€
-8K
|
€
-5K
|
€
2K
|
€
2K
|
€
-3K
|
€
-3K
|
€
80
|
|
|
€
6K
|
€
19K
|
€
16K
|
€
18K
|
€
17K
|
€
22K
|
€
26K
|
€
18K
|
€
17K
|
€
11K
|
€
9K
|
€
-1K
|
€
-9K
|
€
-927
|
€
4K
|
€
3K
|
€
329
|
€
3K
|
€
6K
|
|
|
€
251
|
€
5K
|
€
786
|
€
5K
|
€
810
|
€
1K
|
€
20K
|
€
7K
|
€
14K
|
€
10K
|
€
10K
|
€
6K
|
-
|
-
|
€
4K
|
€
5K
|
€
12
|
€
128
|
€
3K
|
|
|
€
101
|
€
1K
|
€
161
|
€
1K
|
€
218
|
€
5K
|
€
3K
|
€
5K
|
€
5K
|
€
9K
|
€
2K
|
€
386
|
€
260
|
€
198
|
€
3K
|
€
3K
|
€
233
|
€
3K
|
€
3K
|
|
|
€
7K
|
€
7K
|
€
7K
|
€
7K
|
€
12K
|
€
10K
|
€
28K
|
€
10K
|
|
|
€
19K
|
€
19K
|
€
19K
|
€
13K
|
€
17K
|
€
15K
|
€
7K
|
€
3K
|
€
2K
|
|
|
Dividendes
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Taux de distribution
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
€
-12K
|
€
4K
|
€
-4K
|
€
4K
|
€
-5K
|
€
-2K
|
€
18K
|
€
9K
|
€
16K
|
€
12K
|
€
12K
|
€
8K
|
€
-4K
|
€
-1K
|
€
5K
|
€
6K
|
€
-3K
|
€
-222
|
€
4K
|
|
|
€
-13K
|
€
3K
|
€
-4K
|
€
4K
|
€
-5K
|
€
-2K
|
€
11K
|
€
2K
|
€
9K
|
€
11K
|
€
11K
|
€
8K
|
€
-7K
|
€
-5K
|
€
2K
|
€
3K
|
€
-3K
|
€
-3K
|
€
351
|
|
|
€
-13K
|
€
3K
|
€
-2K
|
€
1K
|
€
-5K
|
€
-4K
|
€
8K
|
€
774
|
€
6K
|
€
2K
|
€
11K
|
€
7K
|
€
-8K
|
€
-5K
|
€
2K
|
€
2K
|
€
-3K
|
€
-3K
|
€
80
|
|
|
-
|
-
|
€
3K
|
-
|
|
|
|
€
0
|
€
18K
|
-
|
|
|
|
-
|
-
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
€
5K
|
€
5K
|
€
7K
|
€
2K
|
€
8K
|
€
5K
|
€
30K
|
€
22K
|
€
7K
|
€
36K
|
€
24K
|
€
23K
|
€
13K
|
€
3K
|
€
8K
|
€
8K
|
€
3K
|
€
6K
|
€
1K
|
|
|
€
-13K
|
€
3K
|
€
-2K
|
€
1K
|
€
-5K
|
€
-4K
|
€
15K
|
€
7K
|
€
13K
|
€
3K
|
€
12K
|
€
7K
|
€
-5K
|
€
-2K
|
€
5K
|
€
5K
|
€
-3K
|
€
-603
|
€
4K
|
|
|
€
4K
|
€
17K
|
€
14K
|
€
18K
|
€
17K
|
€
22K
|
€
26K
|
€
11K
|
€
4K
|
€
15K
|
€
10K
|
€
2K
|
€
-5K
|
€
-527
|
€
1K
|
€
-4K
|
€
6K
|
€
9K
|
€
9K
|
|
|
1,36
|
2,71
|
2,43
|
2,68
|
1,97
|
2,31
|
1,79
|
1,27
|
1,12
|
1,31
|
1,25
|
1,07
|
0,85
|
0,98
|
1,03
|
0,88
|
1,41
|
1,55
|
1,47
|
|
|
1,24
|
2,57
|
2,28
|
2,36
|
1,62
|
2,15
|
1,71
|
1,26
|
1,16
|
1,25
|
1,18
|
0,97
|
0,77
|
0,80
|
0,87
|
0,57
|
1,16
|
1,17
|
1,29
|
|
|
1,36
|
2,71
|
2,43
|
2,68
|
1,97
|
2,31
|
1,79
|
1,31
|
1,19
|
1,32
|
1,26
|
1,08
|
0,86
|
1,08
|
1,05
|
0,88
|
1,41
|
1,55
|
1,47
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
€
18K
|
€
29K
|
€
26K
|
€
29K
|
€
34K
|
€
39K
|
€
58K
|
€
59K
|
€
47K
|
€
68K
|
€
52K
|
€
38K
|
€
31K
|
€
33K
|
€
44K
|
€
37K
|
€
21K
|
€
25K
|
€
30K
|
|
|
€
12K
|
€
10K
|
€
9K
|
€
11K
|
€
17K
|
€
17K
|
€
32K
|
€
41K
|
€
30K
|
€
57K
|
€
43K
|
€
39K
|
€
40K
|
€
34K
|
€
40K
|
€
35K
|
€
21K
|
€
21K
|
€
24K
|
|
|
€
12K
|
€
10K
|
€
9K
|
€
11K
|
€
17K
|
€
17K
|
€
32K
|
€
40K
|
€
28K
|
€
50K
|
€
39K
|
€
35K
|
€
36K
|
€
28K
|
€
36K
|
€
32K
|
€
15K
|
€
16K
|
€
19K
|
|
|
|
|
|
|
|
|
|
|
|
€
7K
|
€
4K
|
€
4K
|
€
4K
|
€
4K
|
€
3K
|
€
3K
|
€
6K
|
€
5K
|
€
5K
|
|
|
34,48%
|
66,01%
|
63,07%
|
62,65%
|
49,28%
|
56,72%
|
44,25%
|
30,07%
|
36,52%
|
16,40%
|
17,95%
|
-3,63%
|
-28,57%
|
-2,79%
|
9,50%
|
6,97%
|
1,55%
|
13,42%
|
20,75%
|
|
|
|
|
|
|
|
|
|
|
|
0,60
|
0,44
|
-2,81
|
-0,40
|
-3,83
|
0,80
|
1,21
|
17,60
|
1,64
|
0,81
|
|
|
|
2,67
|
|
2,38
|
|
|
1,82
|
4,72
|
1,85
|
4,92
|
3,47
|
4,93
|
|
|
7,47
|
5,78
|
|
|
5,62
|
|
|
Interest Coverage Ratio
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
-197,62%
|
17,90%
|
-9,64%
|
6,98%
|
-32,67%
|
-16,75%
|
56,79%
|
41,97%
|
73,85%
|
23,65%
|
123,68%
|
-545,44%
|
54,01%
|
210,90%
|
113,24%
|
208,65%
|
-904,75%
|
-18,24%
|
63,70%
|
|
|
-202,32%
|
16,34%
|
-10,72%
|
6,98%
|
-32,67%
|
-16,75%
|
30,73%
|
4,34%
|
34,51%
|
16,06%
|
114,65%
|
-545,44%
|
89,54%
|
550,75%
|
37,85%
|
87,34%
|
-904,75%
|
-90,14%
|
1,27%
|
|
|
-69,76
|
10,79
|
-6,76
|
4,37
|
-16,10
|
-9,50
|
13,60
|
1,31
|
12,60
|
2,63
|
20,58
|
19,79
|
-25,58
|
-15,39
|
3,59
|
6,09
|
-14,05
|
-12,10
|
0,26
|
|
|
-202,32
|
16,34
|
-10,72
|
6,98
|
-32,67
|
-16,75
|
30,73
|
4,34
|
34,51
|
16,06
|
114,65
|
-545,44
|
89,54
|
550,75
|
37,85
|
87,34
|
-904,75
|
-90,14
|
1,27
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
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
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Employés
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Coût salarial par employé
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|