I
|
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)">
|
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
€
35K
|
€
39K
|
€
50K
|
€
20K
|
€
50K
|
€
40K
|
€
39K
|
€
43K
|
€
33K
|
€
45K
|
€
59K
|
€
61K
|
€
23K
|
€
38K
|
€
68K
|
€
53K
|
€
31K
|
€
12K
|
€
-19K
|
|
|
€
2K
|
€
1K
|
€
8K
|
€
-65K
|
€
10K
|
€
-132
|
€
-4K
|
€
4K
|
€
-12K
|
€
-10K
|
€
3K
|
€
7K
|
€
-26K
|
€
-8K
|
€
16K
|
€
5K
|
€
-19K
|
€
-65K
|
€
-89K
|
|
|
€
59K
|
€
57K
|
€
56K
|
€
48K
|
€
113K
|
€
102K
|
€
102K
|
€
107K
|
€
103K
|
€
115K
|
€
124K
|
€
121K
|
€
115K
|
€
140K
|
€
149K
|
€
133K
|
€
128K
|
€
147K
|
€
211K
|
|
|
€
23K
|
€
25K
|
€
36K
|
€
2K
|
€
36K
|
€
29K
|
€
26K
|
€
32K
|
€
24K
|
€
33K
|
€
42K
|
€
45K
|
€
18K
|
€
30K
|
€
51K
|
€
40K
|
€
25K
|
€
9K
|
€
7K
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
€
120
|
€
120
|
|
€
24
|
|
|
|
|
|
Rémunérations et charges sociales
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Dividendes
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Taux de distribution
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
€
30K
|
€
33K
|
€
46K
|
€
-29K
|
€
45K
|
€
35K
|
€
31K
|
€
40K
|
€
30K
|
€
41K
|
€
53K
|
€
58K
|
€
19K
|
€
35K
|
€
65K
|
€
50K
|
€
29K
|
€
5K
|
€
-22K
|
|
|
€
4K
|
€
7K
|
€
14K
|
€
-63K
|
€
12K
|
€
2K
|
€
-2K
|
€
7K
|
€
-9K
|
€
-6K
|
€
6K
|
€
11K
|
€
-22K
|
€
-3K
|
€
27K
|
€
12K
|
€
-9K
|
€
-33K
|
€
-66K
|
|
|
€
2K
|
€
1K
|
€
8K
|
€
-65K
|
€
10K
|
€
-132
|
€
-4K
|
€
4K
|
€
-12K
|
€
-10K
|
€
3K
|
€
7K
|
€
-26K
|
€
-8K
|
€
16K
|
€
5K
|
€
-19K
|
€
-65K
|
€
-89K
|
|
|
€
0
|
€
8K
|
€
6K
|
€
0
|
€
11K
|
|
€
0
|
€
0
|
€
0
|
€
0
|
€
0
|
€
5K
|
€
85K
|
€
0
|
€
5K
|
€
1
|
€
0
|
€
51K
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
€
542
|
€
493
|
-
|
€
303
|
€
945
|
€
720
|
€
4K
|
€
4K
|
€
322
|
€
442
|
€
5K
|
€
2K
|
€
730
|
€
8K
|
€
921
|
€
6K
|
€
2K
|
€
9K
|
€
985
|
|
|
€
28K
|
€
28K
|
€
40K
|
€
-31K
|
€
43K
|
€
33K
|
€
29K
|
€
37K
|
€
26K
|
€
38K
|
€
50K
|
€
54K
|
€
15K
|
€
30K
|
€
54K
|
€
42K
|
€
19K
|
€
-27K
|
€
-45K
|
|
|
€
-277K
|
€
-270K
|
€
-255K
|
€
-254K
|
€
-188K
|
€
-176K
|
€
-174K
|
€
-161K
|
€
-174K
|
€
-173K
|
€
-176K
|
€
-191K
|
€
-204K
|
€
-100K
|
€
-95K
|
€
-109K
|
€
-116K
|
€
-100K
|
€
13K
|
|
|
0,03
|
0,01
|
0,02
|
0,03
|
0,21
|
0,19
|
0,19
|
0,30
|
0,14
|
0,04
|
0,06
|
0,06
|
0,06
|
0,16
|
0,22
|
0,06
|
0,05
|
0,17
|
1,19
|
|
|
0,03
|
0,01
|
0,02
|
0,03
|
0,22
|
0,20
|
0,20
|
0,31
|
0,14
|
0,04
|
0,07
|
0,06
|
0,08
|
0,16
|
0,23
|
0,06
|
0,05
|
0,17
|
1,22
|
|
|
0,03
|
0,01
|
0,02
|
0,03
|
0,22
|
0,19
|
0,19
|
0,31
|
0,14
|
0,04
|
0,06
|
0,06
|
0,07
|
0,16
|
0,23
|
0,06
|
0,05
|
0,17
|
1,20
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
€
360K
|
€
380K
|
€
401K
|
€
427K
|
€
506K
|
€
517K
|
€
551K
|
€
613K
|
€
605K
|
€
622K
|
€
674K
|
€
721K
|
€
765K
|
€
725K
|
€
772K
|
€
786K
|
€
822K
|
€
873K
|
€
921K
|
|
|
€
301K
|
€
323K
|
€
345K
|
€
380K
|
€
393K
|
€
415K
|
€
448K
|
€
506K
|
€
503K
|
€
507K
|
€
549K
|
€
599K
|
€
650K
|
€
585K
|
€
624K
|
€
653K
|
€
695K
|
€
727K
|
€
710K
|
|
|
€
278K
|
€
269K
|
€
252K
|
€
252K
|
€
236K
|
€
210K
|
€
211K
|
€
227K
|
€
203K
|
€
180K
|
€
183K
|
€
196K
|
€
196K
|
€
118K
|
€
120K
|
€
116K
|
€
123K
|
€
120K
|
€
67K
|
|
|
€
15K
|
€
50K
|
€
85K
|
€
120K
|
€
155K
|
€
198K
|
€
233K
|
€
275K
|
€
300K
|
€
327K
|
€
362K
|
€
397K
|
€
432K
|
€
467K
|
€
502K
|
€
537K
|
€
572K
|
€
607K
|
€
642K
|
|
|
16,38%
|
15,05%
|
13,93%
|
11,20%
|
22,30%
|
19,78%
|
18,60%
|
17,43%
|
16,95%
|
18,44%
|
18,43%
|
16,85%
|
15,00%
|
19,37%
|
19,24%
|
16,87%
|
15,54%
|
16,79%
|
22,94%
|
|
|
0,25
|
0,87
|
1,51
|
2,50
|
1,37
|
1,93
|
2,27
|
2,57
|
2,92
|
2,85
|
2,91
|
3,27
|
3,76
|
3,32
|
3,38
|
4,05
|
4,47
|
4,14
|
3,04
|
|
|
10
|
9,74
|
7,54
|
|
8,68
|
11,71
|
14,23
|
12,53
|
17,02
|
12,31
|
10,33
|
10,37
|
33,69
|
16,58
|
9,65
|
13,18
|
24,18
|
144,58
|
|
|
|
Interest Coverage Ratio
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
46,97%
|
48,24%
|
71,29%
|
-64,64%
|
38,38%
|
32,43%
|
28,29%
|
35,08%
|
25,73%
|
32,77%
|
40,15%
|
44,09%
|
13,13%
|
21,35%
|
36,40%
|
31,97%
|
14,72%
|
-18,41%
|
-21,26%
|
|
|
3,02%
|
2,35%
|
14,24%
|
-135,57%
|
9,29%
|
-0,13%
|
-4,23%
|
3,89%
|
-11,69%
|
-8,33%
|
2,21%
|
5,53%
|
-22,46%
|
-5,81%
|
10,75%
|
3,59%
|
-14,72%
|
-44,07%
|
-42,01%
|
|
|
0,50
|
0,35
|
1,98
|
-15,18
|
2,07
|
-0,03
|
-0,79
|
0,68
|
-1,98
|
-1,54
|
0,41
|
0,93
|
-3,37
|
-1,12
|
2,07
|
0,61
|
-2,29
|
-7,40
|
-9,64
|
|
|
3,02
|
2,35
|
14,24
|
-135,57
|
9,29
|
-0,13
|
-4,23
|
3,89
|
-11,69
|
-8,33
|
2,21
|
5,53
|
-22,46
|
-5,81
|
10,75
|
3,59
|
-14,72
|
-44,07
|
-42,01
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Crédit client
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Crédit fournisseur
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Days Sales Outstanding (DSO)
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Days Sales of Inventory (DSI)
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Inventory Turnover Ratio
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Employés
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Coût salarial par employé
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|