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)">
|
2006
max) max = w;
}
}
const wClamped = Math.max(120, Math.min(800, max));
colWidths[''] = wClamped;
save && save();
})(event)">
|
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
€
-3K
|
€
976
|
€
1K
|
€
1K
|
€
-43
|
€
582
|
€
426
|
€
395
|
€
-2K
|
€
6K
|
€
6K
|
€
4K
|
€
4K
|
€
5K
|
€
2K
|
€
851
|
€
5K
|
€
4K
|
€
5K
|
€
5K
|
|
|
€
-3K
|
€
361
|
€
1K
|
€
959
|
€
-273
|
€
-191
|
€
408
|
€
-2K
|
€
-2K
|
€
3K
|
€
3K
|
€
571
|
€
498
|
€
1K
|
€
-2K
|
€
-3K
|
€
869
|
€
-524
|
€
554
|
€
-30
|
|
|
€
-5K
|
€
-1K
|
€
-2K
|
€
-3K
|
€
-4K
|
€
-3K
|
€
-3K
|
€
-4K
|
€
-2K
|
€
-97
|
€
-3K
|
€
-7K
|
€
-7K
|
€
-8K
|
€
-9K
|
€
-7K
|
€
-4K
|
€
-5K
|
€
-5K
|
€
-5K
|
|
|
-
|
€
282
|
€
760
|
€
794
|
-
|
€
65
|
-
|
-
|
€
64
|
€
6K
|
€
6K
|
€
3K
|
€
3K
|
€
5K
|
€
2K
|
€
1K
|
€
5K
|
€
4K
|
€
5K
|
€
5K
|
|
|
Impôts
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Rémunérations et charges sociales
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Dividendes
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Taux de distribution
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
€
-3K
|
€
400
|
€
1K
|
€
1K
|
€
-43
|
€
92
|
€
-56
|
€
-78
|
€
-2K
|
€
6K
|
€
6K
|
€
4K
|
€
4K
|
€
5K
|
€
2K
|
€
851
|
€
5K
|
€
4K
|
€
5K
|
€
5K
|
|
|
€
-3K
|
€
400
|
€
1K
|
€
1K
|
€
-43
|
€
92
|
€
-56
|
€
-78
|
€
-2K
|
€
4K
|
€
4K
|
€
1K
|
€
1K
|
€
2K
|
€
-326
|
€
-2K
|
€
2K
|
€
1K
|
€
2K
|
€
2K
|
|
|
€
-3K
|
€
361
|
€
1K
|
€
959
|
€
-273
|
€
-191
|
€
408
|
€
-2K
|
€
-2K
|
€
3K
|
€
3K
|
€
571
|
€
498
|
€
1K
|
€
-2K
|
€
-3K
|
€
869
|
€
-524
|
€
554
|
€
-30
|
|
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
€
1
|
-
|
-
|
-
|
-
|
€
1
|
-
|
€
-1K
|
-
|
-
|
-
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
€
48
|
€
42
|
€
7
|
€
100
|
€
29
|
€
62
|
€
15
|
€
6
|
€
182
|
|
|
|
|
|
|
€
26
|
|
€
9
|
€
13
|
€
7
|
|
|
€
-3K
|
€
361
|
€
1K
|
€
959
|
€
-273
|
€
-191
|
€
408
|
€
-2K
|
€
-2K
|
€
6K
|
€
6K
|
€
3K
|
€
3K
|
€
4K
|
€
761
|
€
-643
|
€
3K
|
€
2K
|
€
3K
|
€
2K
|
|
|
€
-15K
|
€
-12K
|
€
-12K
|
€
-13K
|
€
-14K
|
€
-14K
|
€
-14K
|
€
-15K
|
€
-12K
|
|
€
-16K
|
|
|
|
€
-15K
|
€
-12K
|
|
€
-8K
|
€
-6K
|
€
-6K
|
|
|
0,02
|
0,02
|
0,02
|
0,02
|
0,02
|
0,02
|
0,02
|
0
|
0,01
|
|
0,02
|
|
|
|
0,03
|
0
|
|
0
|
0
|
0
|
|
|
0,02
|
0,02
|
0,02
|
0,02
|
0,02
|
0,02
|
0,02
|
0
|
0,01
|
|
0,02
|
|
|
|
0,03
|
0
|
|
0
|
0
|
0
|
|
|
0,02
|
0,02
|
0,02
|
0,02
|
0,02
|
0,02
|
0,02
|
0
|
0,01
|
|
0,02
|
|
|
|
0,03
|
0
|
|
0
|
0
|
0
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
€
11K
|
€
11K
|
€
11K
|
€
11K
|
€
11K
|
€
11K
|
€
11K
|
€
10K
|
€
11K
|
€
10K
|
€
13K
|
€
15K
|
€
18K
|
€
20K
|
€
23K
|
€
25K
|
€
27K
|
€
31K
|
€
33K
|
€
36K
|
|
|
€
15K
|
€
12K
|
€
12K
|
€
13K
|
€
14K
|
€
14K
|
€
14K
|
€
15K
|
€
13K
|
€
11K
|
€
16K
|
€
22K
|
€
25K
|
€
28K
|
€
32K
|
€
32K
|
€
32K
|
€
36K
|
€
38K
|
€
41K
|
|
|
€
15K
|
€
12K
|
€
12K
|
€
13K
|
€
14K
|
€
14K
|
€
14K
|
€
15K
|
€
13K
|
€
11K
|
€
16K
|
€
18K
|
€
16K
|
€
15K
|
€
14K
|
€
10K
|
€
7K
|
€
8K
|
€
6K
|
€
6K
|
|
|
|
|
|
|
|
|
|
|
€
375
|
|
|
€
4K
|
€
9K
|
€
13K
|
€
17K
|
€
21K
|
€
24K
|
€
28K
|
€
32K
|
€
35K
|
|
|
-43,26%
|
-11,73%
|
-15,16%
|
-24,72%
|
-33,88%
|
-31,22%
|
-29,56%
|
-40,19%
|
-23,17%
|
-0,93%
|
-25,46%
|
-43,38%
|
-40,70%
|
-38,29%
|
-39,68%
|
-29,80%
|
-16,01%
|
-16,93%
|
-14,13%
|
-14,73%
|
|
|
|
|
|
|
|
|
|
|
-0,15
|
|
|
-0,59
|
-1,19
|
-1,68
|
-1,87
|
-2,80
|
-5,58
|
-5,44
|
-6,70
|
-6,56
|
|
|
|
29,82
|
11,36
|
11,87
|
|
151,74
|
|
|
|
1,77
|
2,68
|
6,14
|
6,97
|
5,99
|
15,32
|
37,95
|
6,54
|
9,83
|
7,75
|
8,42
|
|
|
Interest Coverage Ratio
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
72,91%
|
-28,89%
|
-64,43%
|
-36,18%
|
7,57%
|
5,74%
|
-12,96%
|
41,38%
|
96,05%
|
-5 812,37%
|
-170,93%
|
-45,08%
|
-40,49%
|
-49,46%
|
-8,40%
|
8,67%
|
-75,07%
|
-36,00%
|
-62,89%
|
-45,16%
|
|
|
72,91%
|
-28,89%
|
-64,43%
|
-36,18%
|
7,57%
|
5,74%
|
-12,96%
|
41,38%
|
96,05%
|
-3 329,90%
|
-98,56%
|
-8,64%
|
-6,94%
|
-18,08%
|
18,17%
|
41,14%
|
-19,91%
|
10,01%
|
-11,76%
|
0,57%
|
|
|
-31,54
|
3,39
|
9,77
|
8,94
|
-2,56
|
-1,79
|
3,83
|
-16,63
|
-22,26
|
31,02
|
25,09
|
3,75
|
2,82
|
6,93
|
-7,21
|
-12,26
|
3,19
|
-1,69
|
1,66
|
-0,08
|
|
|
72,91
|
-28,89
|
-64,43
|
-36,18
|
7,57
|
5,74
|
-12,96
|
41,38
|
96,05
|
-3 329,90
|
-98,56
|
-8,64
|
-6,94
|
-18,08
|
18,17
|
41,14
|
-19,91
|
10,01
|
-11,76
|
0,57
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Crédit client
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Crédit fournisseur
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Days Sales Outstanding (DSO)
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Days Sales of Inventory (DSI)
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Inventory Turnover Ratio
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Employés
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Coût salarial par employé
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|