HL
|
max) max = w;
}
}
const wClamped = Math.max(120, Math.min(800, max));
colWidths[''] = wClamped;
save && save();
})(event)">
|
2026
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)">
|
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)">
|
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)">
|
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)">
|
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)">
|
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)">
|
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)">
|
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)">
|
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)">
|
2009
max) max = w;
}
}
const wClamped = Math.max(120, Math.min(800, max));
colWidths[''] = wClamped;
save && save();
})(event)">
|
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
€
629K
|
€
502K
|
€
453K
|
€
425K
|
€
287K
|
€
212K
|
€
180K
|
€
243K
|
€
89K
|
€
362K
|
€
286K
|
€
281K
|
€
234K
|
€
168K
|
€
156K
|
€
172K
|
€
162K
|
€
215K
|
||||||||||
|
€
10K
|
€
7K
|
€
18K
|
€
5K
|
€
4K
|
€
-176
|
€
-2K
|
€
-137
|
€
-4K
|
€
-5K
|
€
250
|
€
1K
|
€
646
|
€
1K
|
€
2K
|
€
1K
|
€
2K
|
€
345
|
||||||||||
|
€
48K
|
€
38K
|
€
32K
|
€
13K
|
€
9K
|
€
4K
|
€
4K
|
€
6K
|
€
6K
|
€
10K
|
€
15K
|
€
15K
|
€
14K
|
€
13K
|
€
12K
|
€
10K
|
€
8K
|
€
7K
|
||||||||||
|
12.70
|
9.00
|
4.00
|
5.00
|
4.00
|
6.00
|
2.00
|
5.60
|
5.60
|
9.40
|
7.70
|
7.50
|
6.30
|
4.60
|
4.70
|
5.30
|
4.90
|
7.50
|
||||||||||
|
€
13K
|
€
36K
|
€
47K
|
€
28K
|
€
20K
|
€
17K
|
€
9K
|
€
11K
|
€
3K
|
€
3K
|
€
7K
|
€
5K
|
€
4K
|
€
5K
|
€
4K
|
€
4K
|
€
4K
|
€
1K
|
||||||||||
|
€
3K
|
€
8K
|
€
11K
|
|
€
6K
|
€
13K
|
€
9K
|
€
8K
|
€
73K
|
€
53K
|
€
37K
|
€
40K
|
€
33K
|
€
32K
|
€
8K
|
€
22K
|
€
25K
|
€
18K
|
||||||||||
|
€
127K
|
€
120K
|
€
88K
|
€
108K
|
€
75K
|
€
45K
|
€
28K
|
€
24K
|
€
17K
|
€
27K
|
€
7K
|
€
26K
|
€
13K
|
€
10K
|
|
€
9K
|
|
€
7K
|
||||||||||
|
Dividendes
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|||||||||
|
Taux de distribution
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|||||||||
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
€
14K
|
€
13K
|
€
29K
|
€
11K
|
€
8K
|
€
11K
|
€
4K
|
€
4K
|
€
-4K
|
€
4K
|
€
9K
|
€
6K
|
€
4K
|
€
6K
|
€
4K
|
€
5K
|
€
5K
|
€
1K
|
||||||||||
|
€
14K
|
€
13K
|
€
29K
|
€
11K
|
€
8K
|
€
11K
|
€
4K
|
€
4K
|
€
-4K
|
€
3K
|
€
8K
|
€
6K
|
€
4K
|
€
6K
|
€
4K
|
€
5K
|
€
5K
|
€
1K
|
||||||||||
|
€
10K
|
€
7K
|
€
18K
|
€
5K
|
€
4K
|
€
-176
|
€
-2K
|
€
-137
|
€
-4K
|
€
-5K
|
€
250
|
€
1K
|
€
646
|
€
1K
|
€
2K
|
€
1K
|
€
2K
|
€
345
|
||||||||||
|
Capex
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|||||||||
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
€
768
|
€
547
|
€
13K
|
€
2K
|
€
2K
|
€
635
|
€
878
|
€
443
|
€
58
|
€
410
|
€
2K
|
€
541
|
€
1K
|
€
4K
|
€
3K
|
€
9K
|
€
150
|
€
13K
|
||||||||||
|
€
10K
|
€
7K
|
€
18K
|
€
5K
|
€
4K
|
€
-176
|
€
-2K
|
€
-137
|
€
-4K
|
€
-5K
|
€
650
|
€
1K
|
€
846
|
€
1K
|
€
2K
|
€
1K
|
€
2K
|
€
445
|
||||||||||
|
€
48K
|
€
38K
|
€
31K
|
€
13K
|
€
8K
|
€
4K
|
€
4K
|
€
6K
|
€
6K
|
€
10K
|
€
15K
|
€
14K
|
€
13K
|
€
12K
|
€
10K
|
€
8K
|
€
7K
|
€
5K
|
||||||||||
|
1.22
|
1.07
|
1.05
|
1.02
|
1.03
|
1.03
|
1.07
|
1.12
|
1.03
|
1.06
|
1.11
|
1.10
|
1.15
|
1.18
|
1.12
|
1.14
|
1.10
|
1.09
|
||||||||||
|
1.22
|
1.07
|
1.05
|
1.02
|
1.03
|
1.03
|
1.07
|
1.12
|
1.61
|
1.12
|
1.12
|
1.16
|
1.15
|
1.18
|
1.12
|
1.14
|
1.36
|
1.09
|
||||||||||
|
1.22
|
1.07
|
1.05
|
1.02
|
1.03
|
1.03
|
1.07
|
1.12
|
1.26
|
1.09
|
1.12
|
1.13
|
1.15
|
1.18
|
1.13
|
1.14
|
1.22
|
1.09
|
||||||||||
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
€
262K
|
€
554K
|
€
606K
|
€
545K
|
€
309K
|
€
125K
|
€
59K
|
€
54K
|
€
192K
|
€
178K
|
€
155K
|
€
152K
|
€
100K
|
€
82K
|
€
92K
|
€
70K
|
€
81K
|
€
67K
|
||||||||||
|
€
214K
|
€
515K
|
€
575K
|
€
532K
|
€
301K
|
€
120K
|
€
55K
|
€
48K
|
€
185K
|
€
168K
|
€
139K
|
€
137K
|
€
86K
|
€
69K
|
€
80K
|
€
61K
|
€
73K
|
€
61K
|
||||||||||
|
€
214K
|
€
515K
|
€
575K
|
€
532K
|
€
301K
|
€
120K
|
€
55K
|
€
48K
|
€
152K
|
€
163K
|
€
138K
|
€
134K
|
€
86K
|
€
69K
|
€
80K
|
€
61K
|
€
66K
|
€
61K
|
||||||||||
|
Dettes à long terme
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|||||||||
|
18.25%
|
6.91%
|
5.23%
|
2.45%
|
2.76%
|
3.36%
|
7.36%
|
11.16%
|
3.24%
|
5.63%
|
9.96%
|
9.99%
|
13.92%
|
16.11%
|
12.81%
|
13.65%
|
10.45%
|
9.74%
|
||||||||||
|
Ratio de la dette à long terme
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|||||||||
|
15.16
|
39.77
|
19.80
|
48.27
|
35.73
|
10.79
|
13.78
|
13.16
|
|
46.08
|
15.93
|
23.43
|
19.77
|
10.79
|
18.31
|
12.34
|
15.16
|
45.85
|
||||||||||
|
Interest Coverage Ratio
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|||||||||
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
20.04%
|
17.23%
|
57.82%
|
36.05%
|
51.07%
|
-4.21%
|
-39.33%
|
-2.26%
|
-61.28%
|
-51.97%
|
4.22%
|
8.55%
|
6.1%
|
11.17%
|
18.19%
|
12.83%
|
22.8%
|
6.81%
|
||||||||||
|
20.04%
|
17.23%
|
57.82%
|
36.05%
|
51.07%
|
-4.21%
|
-39.33%
|
-2.26%
|
-61.28%
|
-53.97%
|
1.62%
|
8.55%
|
4.66%
|
11.17%
|
18.19%
|
11.79%
|
22.8%
|
5.28%
|
||||||||||
|
3.66
|
1.19
|
3.02
|
0.88
|
1.41
|
-0.14
|
-2.89
|
-0.25
|
-1.99
|
-3.04
|
0.16
|
0.85
|
0.65
|
1.80
|
2.33
|
1.61
|
2.38
|
0.51
|
||||||||||
|
20.04
|
17.23
|
57.82
|
36.05
|
51.07
|
-4.21
|
-39.33
|
-2.26
|
-61.28
|
-53.97
|
1.62
|
8.55
|
4.66
|
11.17
|
18.19
|
11.79
|
22.80
|
5.28
|
||||||||||
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
306.92
|
411.32
|
385.65
|
335.82
|
177.43
|
54.92
|
23.60
|
62.96
|
|
|
|
|
|
|
|
|
|
||||||||||
|
Crédit fournisseur
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|||||||||
|
|
306.92
|
411.32
|
385.65
|
335.82
|
177.43
|
54.92
|
23.60
|
62.96
|
|
|
|
|
|
|
|
|
|
||||||||||
|
Days Sales of Inventory (DSI)
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|||||||||
|
|
|
|
|
|
|
|
|
|
|
|
|
|
0.00
|
0.00
|
|
|
|
||||||||||
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
12.70
|
9.00
|
4.00
|
5.00
|
4.00
|
6.00
|
2.00
|
5.60
|
5.60
|
9.40
|
7.70
|
7.50
|
6.30
|
4.60
|
4.70
|
5.30
|
4.90
|
7.50
|
||||||||||
|
€
10K
|
€
13K
|
€
22K
|
€
22K
|
€
19K
|
€
7K
|
€
14K
|
€
4K
|
€
3K
|
€
3K
|
€
926
|
€
3K
|
€
2K
|
€
2K
|
|
€
2K
|
|
€
954
|