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)">
|
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
€
13K
|
€
43K
|
€
125K
|
€
105K
|
€
60K
|
€
63K
|
€
52K
|
€
110K
|
€
81K
|
€
30K
|
€
76K
|
€
53K
|
€
15K
|
€
56K
|
€
74K
|
€
86K
|
€
24K
|
€
41K
|
€
15K
|
€
90K
|
|
|
€
-47K
|
€
-28K
|
€
23K
|
€
32K
|
€
5K
|
€
9K
|
€
2K
|
€
43K
|
€
8K
|
€
-68K
|
€
6K
|
€
-6K
|
€
-46K
|
€
-2K
|
€
3K
|
€
1K
|
€
-6K
|
€
4K
|
€
-3K
|
€
64K
|
|
|
€
33K
|
€
80K
|
€
108K
|
€
85K
|
€
53K
|
€
48K
|
€
39K
|
€
37K
|
€
-7K
|
€
-15K
|
€
53K
|
€
53K
|
€
59K
|
€
105K
|
€
107K
|
€
105K
|
€
103K
|
€
109K
|
€
105K
|
€
108K
|
|
|
0,50
|
0,90
|
1
|
0,80
|
0,80
|
0,80
|
0,60
|
0,80
|
0,90
|
1,90
|
1,20
|
1,10
|
1,20
|
1,30
|
1,90
|
1,90
|
0,90
|
0,90
|
0,50
|
|
|
|
€
1K
|
€
3K
|
€
56K
|
€
60K
|
€
15K
|
€
21K
|
€
14K
|
€
49K
|
€
22K
|
-
|
€
17K
|
€
6K
|
€
2K
|
€
7K
|
€
7K
|
€
30K
|
€
5K
|
€
24K
|
€
10K
|
€
101K
|
|
|
€
14K
|
€
21K
|
€
17K
|
€
7K
|
€
4K
|
€
7K
|
€
13K
|
€
11K
|
€
6K
|
€
447
|
€
2K
|
€
3K
|
€
6K
|
€
2K
|
€
8K
|
€
1K
|
€
1
|
€
456
|
€
25K
|
€
22K
|
|
|
€
53K
|
€
54K
|
€
71K
|
€
48K
|
€
46K
|
€
44K
|
€
31K
|
€
40K
|
€
48K
|
€
81K
|
€
54K
|
€
47K
|
€
48K
|
€
52K
|
€
69K
|
€
59K
|
€
26K
|
€
20K
|
€
9K
|
|
|
|
Dividendes
|
|
|
|
|
|
|
|
|
|
|
€
6K
|
|
|
|
|
|
|
|
|
|
|
Taux de distribution
|
|
|
|
|
|
|
|
|
|
|
98,53%
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
€
-42K
|
€
-12K
|
€
48K
|
€
54K
|
€
13K
|
€
19K
|
€
15K
|
€
58K
|
€
31K
|
€
-52K
|
€
21K
|
€
4K
|
€
-33K
|
€
3K
|
€
3K
|
€
26K
|
€
-3K
|
€
19K
|
€
5K
|
€
89K
|
|
|
€
-43K
|
€
-14K
|
€
46K
|
€
51K
|
€
12K
|
€
16K
|
€
11K
|
€
47K
|
€
17K
|
€
-62K
|
€
11K
|
€
-3K
|
€
-37K
|
€
-715
|
€
-3K
|
€
-523
|
€
-8K
|
€
15K
|
€
-2K
|
€
83K
|
|
|
€
-47K
|
€
-28K
|
€
23K
|
€
32K
|
€
5K
|
€
9K
|
€
2K
|
€
43K
|
€
8K
|
€
-68K
|
€
6K
|
€
-6K
|
€
-46K
|
€
-2K
|
€
3K
|
€
1K
|
€
-6K
|
€
4K
|
€
9K
|
€
45K
|
|
|
-
|
-
|
€
-8K
|
€
6K
|
€
6K
|
€
0
|
€
-22K
|
€
13K
|
€
22K
|
€
5K
|
€
21K
|
€
16K
|
€
9K
|
€
1K
|
€
9K
|
€
2K
|
€
6K
|
€
-6K
|
€
8K
|
€
1K
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
€
30K
|
€
88K
|
€
58K
|
€
40K
|
€
18K
|
€
4K
|
€
36K
|
€
13K
|
€
5K
|
€
2K
|
€
583
|
€
120
|
€
123
|
€
3K
|
€
29K
|
€
12K
|
€
2K
|
€
27K
|
€
6K
|
€
67K
|
|
|
€
-46K
|
€
-26K
|
€
25K
|
€
35K
|
€
6K
|
€
11K
|
€
6K
|
€
55K
|
€
22K
|
€
-58K
|
€
17K
|
€
2K
|
€
-43K
|
€
2K
|
€
9K
|
€
28K
|
€
-507
|
€
8K
|
€
5K
|
€
70K
|
|
|
€
20K
|
€
60K
|
€
90K
|
€
57K
|
€
39K
|
€
65K
|
€
73K
|
€
33K
|
€
-13K
|
€
-34K
|
€
39K
|
€
16K
|
€
14K
|
€
44K
|
€
-32K
|
€
98K
|
€
94K
|
€
101K
|
€
86K
|
€
92K
|
|
|
1,12
|
1,37
|
2,05
|
1,63
|
1,76
|
2,28
|
2,06
|
1,31
|
0,90
|
0,80
|
1,27
|
1,20
|
1,15
|
1,33
|
0,82
|
2,98
|
6,20
|
7,37
|
3,94
|
4,14
|
|
|
0,73
|
1,04
|
1,69
|
1,28
|
1,40
|
1,24
|
1,72
|
1
|
0,69
|
0,47
|
0,96
|
0,53
|
1,09
|
1,08
|
0,72
|
2,54
|
6,20
|
7,23
|
3,94
|
4,14
|
|
|
1,12
|
1,40
|
2,14
|
1,66
|
1,77
|
2,94
|
2,07
|
1,31
|
0,91
|
0,82
|
1,27
|
1,42
|
1,51
|
1,36
|
0,84
|
3,18
|
9,09
|
7,37
|
3,94
|
4,14
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
€
198K
|
€
241K
|
€
194K
|
€
175K
|
€
105K
|
€
121K
|
€
150K
|
€
176K
|
€
158K
|
€
160K
|
€
212K
|
€
136K
|
€
154K
|
€
240K
|
€
287K
|
€
154K
|
€
122K
|
€
125K
|
€
134K
|
€
138K
|
|
|
€
165K
|
€
161K
|
€
86K
|
€
90K
|
€
52K
|
€
73K
|
€
111K
|
€
139K
|
€
164K
|
€
175K
|
€
159K
|
€
83K
|
€
95K
|
€
134K
|
€
180K
|
€
50K
|
€
18K
|
€
16K
|
€
29K
|
€
30K
|
|
|
€
165K
|
€
157K
|
€
82K
|
€
89K
|
€
51K
|
€
39K
|
€
69K
|
€
108K
|
€
137K
|
€
164K
|
€
142K
|
€
81K
|
€
95K
|
€
131K
|
€
174K
|
€
46K
|
€
12K
|
€
16K
|
€
29K
|
€
29K
|
|
|
|
|
|
|
|
€
22K
|
€
42K
|
€
31K
|
€
27K
|
€
6K
|
€
16K
|
|
|
|
|
|
|
|
|
€
1K
|
|
|
16,64%
|
33,11%
|
55,65%
|
48,44%
|
50,68%
|
39,60%
|
26,09%
|
20,82%
|
-4,14%
|
-9,22%
|
25,17%
|
39,20%
|
38,36%
|
43,90%
|
37,41%
|
67,81%
|
85,07%
|
87,38%
|
78,22%
|
78,10%
|
|
|
|
|
|
|
|
0,47
|
1,07
|
0,84
|
-4,07
|
-0,42
|
0,31
|
|
|
|
|
|
|
|
|
0,01
|
|
|
|
|
1,80
|
1,66
|
4,09
|
3,89
|
7,17
|
2,40
|
5,35
|
|
7,46
|
19,12
|
|
44,28
|
55,19
|
1,92
|
|
0,82
|
5,33
|
0,34
|
|
|
Interest Coverage Ratio
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
-139,32%
|
-32,55%
|
22,85%
|
41,40%
|
11,53%
|
23,34%
|
16,62%
|
149,60%
|
-341,82%
|
391,65%
|
31,17%
|
2,81%
|
-71,93%
|
1,55%
|
8,32%
|
26,39%
|
-0,49%
|
7,47%
|
4,50%
|
64,56%
|
|
|
-143,07%
|
-34,71%
|
21,24%
|
37,43%
|
9,93%
|
18,33%
|
6,06%
|
117,81%
|
-126,11%
|
462,07%
|
11,20%
|
-10,73%
|
-77,98%
|
-2,01%
|
2,61%
|
1,12%
|
-5,79%
|
3,89%
|
-2,89%
|
59,23%
|
|
|
-23,81
|
-11,49
|
11,82
|
18,13
|
5,03
|
7,26
|
1,58
|
24,53
|
5,22
|
-42,62
|
2,82
|
-4,21
|
-29,92
|
-0,88
|
0,98
|
0,76
|
-4,93
|
3,40
|
-2,26
|
46,26
|
|
|
-143,07
|
-34,71
|
21,24
|
37,43
|
9,93
|
18,33
|
6,06
|
117,81
|
-126,11
|
462,07
|
11,20
|
-10,73
|
-77,98
|
-2,01
|
2,61
|
1,12
|
-5,79
|
3,89
|
-2,89
|
59,23
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
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
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
0,50
|
0,90
|
1
|
0,80
|
0,80
|
0,80
|
0,60
|
0,80
|
0,90
|
1,90
|
1,20
|
1,10
|
1,20
|
1,30
|
1,90
|
1,90
|
0,90
|
0,90
|
0,50
|
|
|
|
€
105K
|
€
60K
|
€
71K
|
€
60K
|
€
57K
|
€
55K
|
€
51K
|
€
50K
|
€
53K
|
€
43K
|
€
45K
|
€
43K
|
€
40K
|
€
40K
|
€
36K
|
€
31K
|
€
29K
|
€
22K
|
€
18K
|
|