IG
|
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)">
|
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
€
13K
|
€
15K
|
€
5K
|
€
7K
|
€
17K
|
€
10K
|
€
6K
|
€
-232
|
€
22K
|
€
20K
|
€
21K
|
€
23K
|
€
23K
|
€
20K
|
€
21K
|
€
20K
|
€
21K
|
€
19K
|
|
|
€
-6K
|
€
-3K
|
€
-13K
|
€
-8K
|
€
3K
|
€
-4K
|
€
-8K
|
€
-16K
|
€
2K
|
€
-555
|
€
5K
|
€
5K
|
€
3K
|
€
964
|
€
2K
|
€
2K
|
€
3K
|
€
8K
|
|
|
€
44K
|
€
49K
|
€
52K
|
€
65K
|
€
73K
|
€
70K
|
€
74K
|
€
82K
|
€
98K
|
€
96K
|
€
97K
|
€
92K
|
€
87K
|
€
84K
|
€
83K
|
€
81K
|
€
80K
|
€
77K
|
|
|
€
9K
|
€
13K
|
€
3K
|
€
5K
|
€
13K
|
€
8K
|
€
5K
|
€
3K
|
€
21K
|
€
19K
|
€
20K
|
€
22K
|
€
21K
|
€
18K
|
€
19K
|
€
17K
|
€
18K
|
€
17K
|
|
|
|
|
|
€
260
|
€
260
|
|
|
€
970
|
€
1K
|
€
477
|
€
6K
|
€
4K
|
€
2K
|
€
549
|
€
871
|
€
776
|
€
2K
|
€
452
|
|
|
Rémunérations et charges sociales
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Dividendes
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Taux de distribution
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
€
11K
|
€
15K
|
€
2K
|
€
4K
|
€
14K
|
€
7K
|
€
3K
|
€
-2K
|
€
20K
|
€
18K
|
€
19K
|
€
21K
|
€
21K
|
€
18K
|
€
19K
|
€
18K
|
€
19K
|
€
17K
|
|
|
€
-4K
|
€
-2K
|
€
-11K
|
€
-7K
|
€
4K
|
€
-3K
|
€
-6K
|
€
-15K
|
€
6K
|
€
2K
|
€
10K
|
€
12K
|
€
9K
|
€
6K
|
€
6K
|
€
7K
|
€
8K
|
€
12K
|
|
|
€
-6K
|
€
-3K
|
€
-13K
|
€
-8K
|
€
3K
|
€
-4K
|
€
-8K
|
€
-16K
|
€
2K
|
€
-555
|
€
5K
|
€
5K
|
€
3K
|
€
964
|
€
2K
|
€
2K
|
€
3K
|
€
8K
|
|
|
€
6K
|
€
12K
|
€
2K
|
€
40K
|
€
8K
|
€
23K
|
€
3K
|
€
0
|
€
0
|
€
74K
|
-
|
-
|
€
1
|
€
3K
|
€
20K
|
€
2K
|
€
45K
|
-
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
€
2K
|
€
2K
|
€
9K
|
€
9K
|
€
11K
|
€
6K
|
€
4K
|
€
3K
|
€
6K
|
€
630
|
€
5K
|
|
€
3K
|
|
€
2K
|
€
10K
|
€
7K
|
€
14K
|
|
|
€
9K
|
€
14K
|
€
470
|
€
4K
|
€
13K
|
€
6K
|
€
2K
|
€
-4K
|
€
15K
|
€
16K
|
€
13K
|
€
14K
|
€
15K
|
€
13K
|
€
14K
|
€
12K
|
€
13K
|
€
13K
|
|
|
€
-159K
|
€
-124K
|
€
-120K
|
€
-115K
|
€
-106K
|
€
-62K
|
€
-48K
|
€
-36K
|
€
-15K
|
€
-20K
|
€
-41K
|
€
-47K
|
€
-40K
|
€
-34K
|
€
-40K
|
€
-18K
|
€
-22K
|
€
-4K
|
|
|
0,04
|
0,04
|
0,09
|
0,09
|
0,11
|
0,12
|
0,12
|
0,12
|
0,38
|
0,13
|
0,18
|
0,07
|
0,10
|
0,04
|
0,10
|
0,40
|
0,31
|
0,78
|
|
|
0,04
|
0,04
|
0,09
|
0,09
|
0,11
|
0,12
|
0,12
|
0,12
|
0,38
|
0,13
|
0,18
|
0,07
|
0,10
|
0,04
|
0,10
|
0,40
|
0,31
|
0,78
|
|
|
0,04
|
0,04
|
0,09
|
0,09
|
0,11
|
0,12
|
0,12
|
0,12
|
0,47
|
0,13
|
0,19
|
0,08
|
0,10
|
0,04
|
0,11
|
0,42
|
0,32
|
0,80
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
€
209K
|
€
218K
|
€
226K
|
€
237K
|
€
210K
|
€
207K
|
€
193K
|
€
198K
|
€
214K
|
€
222K
|
€
169K
|
€
173K
|
€
182K
|
€
191K
|
€
203K
|
€
203K
|
€
210K
|
€
180K
|
|
|
€
165K
|
€
169K
|
€
174K
|
€
172K
|
€
138K
|
€
137K
|
€
119K
|
€
116K
|
€
116K
|
€
125K
|
€
73K
|
€
81K
|
€
95K
|
€
107K
|
€
120K
|
€
122K
|
€
130K
|
€
103K
|
|
|
€
165K
|
€
129K
|
€
132K
|
€
127K
|
€
120K
|
€
70K
|
€
55K
|
€
41K
|
€
19K
|
€
23K
|
€
48K
|
€
48K
|
€
42K
|
€
34K
|
€
42K
|
€
29K
|
€
30K
|
€
19K
|
|
|
|
€
39K
|
€
42K
|
€
45K
|
€
18K
|
€
67K
|
€
63K
|
€
75K
|
€
92K
|
€
103K
|
€
23K
|
€
30K
|
€
51K
|
€
71K
|
€
76K
|
€
92K
|
€
99K
|
€
85K
|
|
|
20,86%
|
22,57%
|
23,02%
|
27,34%
|
34,57%
|
33,84%
|
38,37%
|
41,34%
|
45,91%
|
43,47%
|
57,20%
|
53,41%
|
47,68%
|
43,93%
|
40,89%
|
40,01%
|
38,07%
|
42,72%
|
|
|
|
0,80
|
0,81
|
0,70
|
0,25
|
0,95
|
0,86
|
0,92
|
0,94
|
1,07
|
0,24
|
0,32
|
0,59
|
0,85
|
0,91
|
1,13
|
1,24
|
1,10
|
|
|
15,72
|
10,92
|
84,97
|
39,43
|
9,66
|
18,42
|
37,97
|
|
5,93
|
6,90
|
3,80
|
3,91
|
4,59
|
5,89
|
6,30
|
6,93
|
6,92
|
6,17
|
|
|
Interest Coverage Ratio
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
21,14%
|
28,50%
|
0,90%
|
5,51%
|
18,03%
|
9,11%
|
2,44%
|
-4,90%
|
15,56%
|
16,13%
|
13,75%
|
15,34%
|
17,06%
|
15,52%
|
17,23%
|
15,09%
|
16,61%
|
16,27%
|
|
|
-12,79%
|
-6,02%
|
-24,57%
|
-12,06%
|
3,58%
|
-5,56%
|
-10,57%
|
-20,08%
|
1,88%
|
-0,58%
|
4,81%
|
5,95%
|
3,14%
|
1,15%
|
2,03%
|
1,85%
|
3,54%
|
10,62%
|
|
|
-2,67
|
-1,36
|
-5,66
|
-3,30
|
1,24
|
-1,88
|
-4,05
|
-8,30
|
0,86
|
-0,25
|
2,75
|
3,18
|
1,50
|
0,50
|
0,83
|
0,74
|
1,35
|
4,54
|
|
|
-12,79
|
-6,02
|
-24,57
|
-12,06
|
3,58
|
-5,56
|
-10,57
|
-20,08
|
1,88
|
-0,58
|
4,81
|
5,95
|
3,14
|
1,15
|
2,03
|
1,85
|
3,54
|
10,62
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Crédit client
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Crédit fournisseur
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Days Sales Outstanding (DSO)
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Days Sales of Inventory (DSI)
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Inventory Turnover Ratio
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Employés
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Coût salarial par employé
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|