IV
|
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)">
|
|---|---|---|---|---|---|---|---|---|---|---|---|---|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
€
-163
|
€
-244
|
€
-177
|
€
-235
|
€
96K
|
€
48K
|
€
48K
|
€
48K
|
€
48K
|
€
46K
|
€
48K
|
€
53K
|
|
|
€
-375
|
€
9K
|
€
13K
|
€
11K
|
€
64K
|
€
40K
|
€
28K
|
€
26K
|
€
25K
|
€
20K
|
€
27K
|
€
-6K
|
|
|
€
263K
|
€
263K
|
€
255K
|
€
242K
|
€
230K
|
€
166K
|
€
126K
|
€
98K
|
€
73K
|
€
48K
|
€
27K
|
€
651
|
|
|
€
13K
|
€
13K
|
€
12K
|
€
12K
|
€
114K
|
€
47K
|
€
43K
|
€
42K
|
€
41K
|
€
38K
|
€
39K
|
€
36K
|
|
|
€
3K
|
€
3K
|
€
13K
|
€
33K
|
€
23K
|
|
€
26K
|
€
13K
|
€
26K
|
€
23K
|
€
9K
|
|
|
|
Rémunérations et charges sociales
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Dividendes
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Taux de distribution
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
€
-345
|
€
-976
|
€
-279
|
€
-683
|
€
96K
|
€
47K
|
€
47K
|
€
48K
|
€
48K
|
€
45K
|
€
48K
|
€
51K
|
|
|
€
-345
|
€
-976
|
€
-279
|
€
-683
|
€
96K
|
€
47K
|
€
47K
|
€
48K
|
€
48K
|
€
45K
|
€
48K
|
€
6K
|
|
|
€
-375
|
€
9K
|
€
13K
|
€
11K
|
€
64K
|
€
40K
|
€
28K
|
€
26K
|
€
25K
|
€
20K
|
€
27K
|
€
-6K
|
|
|
|
|
|
|
|
-
|
-
|
-
|
-
|
-
|
-
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
€
12
|
€
167
|
€
616
|
€
5K
|
€
24K
|
€
10K
|
€
6K
|
€
12K
|
€
4K
|
€
2K
|
€
7K
|
€
3K
|
|
|
€
-375
|
€
9K
|
€
13K
|
€
11K
|
€
64K
|
€
40K
|
€
28K
|
€
26K
|
€
25K
|
€
20K
|
€
27K
|
€
39K
|
|
|
€
248K
|
€
248K
|
€
240K
|
€
227K
|
€
308K
|
€
-76K
|
€
-82K
|
€
-81K
|
€
-77K
|
€
-74K
|
€
-66K
|
€
-65K
|
|
|
80,89
|
81,01
|
19,10
|
7,91
|
8,67
|
0,12
|
0,11
|
0,21
|
0,15
|
0,15
|
0,23
|
0,22
|
|
|
80,89
|
81,01
|
19,10
|
7,91
|
8,67
|
1,08
|
0,35
|
7,61
|
0,35
|
0,30
|
1,42
|
4,79
|
|
|
80,89
|
81,01
|
19,10
|
7,91
|
8,67
|
0,21
|
0,17
|
0,40
|
0,21
|
0,20
|
0,40
|
0,43
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
€
266K
|
€
266K
|
€
268K
|
€
275K
|
€
364K
|
€
472K
|
€
472K
|
€
482K
|
€
475K
|
€
474K
|
€
482K
|
€
480K
|
|
|
€
3K
|
€
3K
|
€
13K
|
€
33K
|
€
133K
|
€
306K
|
€
345K
|
€
384K
|
€
402K
|
€
426K
|
€
454K
|
€
480K
|
|
|
€
3K
|
€
3K
|
€
13K
|
€
33K
|
€
40K
|
€
48K
|
€
61K
|
€
52K
|
€
65K
|
€
64K
|
€
50K
|
€
44K
|
|
|
|
|
|
|
€
93K
|
€
219K
|
€
253K
|
€
282K
|
€
311K
|
€
340K
|
€
368K
|
€
396K
|
|
|
98,83%
|
98,84%
|
95,06%
|
88,04%
|
63,38%
|
35,21%
|
26,76%
|
20,34%
|
15,28%
|
10,10%
|
5,69%
|
0,14%
|
|
|
|
|
|
|
0,40
|
1,32
|
2,01
|
2,88
|
4,29
|
7,10
|
13,43
|
608,28
|
|
|
|
|
|
|
1,39
|
6,46
|
7,30
|
8,04
|
8,46
|
9,45
|
9,56
|
9,41
|
|
|
Interest Coverage Ratio
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
-0,14%
|
3,25%
|
5,03%
|
4,66%
|
27,96%
|
23,99%
|
22,26%
|
26,03%
|
34,05%
|
42,73%
|
97,63%
|
5 932,64%
|
|
|
-0,14%
|
3,25%
|
5,03%
|
4,66%
|
27,96%
|
23,99%
|
22,26%
|
26,03%
|
34,05%
|
42,73%
|
97,63%
|
-929,85%
|
|
|
-0,14
|
3,21
|
4,78
|
4,10
|
17,72
|
8,45
|
5,96
|
5,29
|
5,20
|
4,31
|
5,56
|
-1,26
|
|
|
-0,14
|
3,25
|
5,03
|
4,66
|
27,96
|
23,99
|
22,26
|
26,03
|
34,05
|
42,73
|
97,63
|
-929,85
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Crédit client
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Crédit fournisseur
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Days Sales Outstanding (DSO)
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Days Sales of Inventory (DSI)
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Inventory Turnover Ratio
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Employés
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Coût salarial par employé
|
|
|
|
|
|
|
|
|
|
|
|
|