J
|
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)">
|
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
€
88K
|
€
14K
|
€
17K
|
€
24K
|
€
28K
|
€
41K
|
€
36K
|
€
32K
|
€
30K
|
€
40K
|
€
39K
|
€
47K
|
€
17K
|
€
31K
|
€
18K
|
€
18K
|
€
25K
|
€
27K
|
€
44K
|
|
|
€
28K
|
€
-7K
|
€
-6K
|
€
804
|
€
3K
|
€
16K
|
€
127
|
€
453
|
€
-1K
|
€
8K
|
€
3K
|
€
18K
|
€
-9K
|
€
996
|
€
-3K
|
€
-295
|
€
2K
|
€
4K
|
€
7K
|
|
|
€
70K
|
€
42K
|
€
49K
|
€
55K
|
€
55K
|
€
52K
|
€
36K
|
€
36K
|
€
35K
|
€
36K
|
€
29K
|
€
26K
|
€
8K
|
€
16K
|
€
15K
|
€
19K
|
€
19K
|
€
17K
|
€
13K
|
|
|
€
55K
|
€
6K
|
€
7K
|
€
17K
|
€
18K
|
€
35K
|
€
20K
|
€
19K
|
€
17K
|
€
27K
|
€
21K
|
€
36K
|
€
7K
|
€
19K
|
€
14K
|
€
14K
|
€
20K
|
€
25K
|
€
39K
|
|
|
€
12K
|
€
3K
|
€
2K
|
€
2K
|
€
2K
|
€
3K
|
€
2K
|
€
1K
|
€
1K
|
€
4K
|
€
7K
|
€
4K
|
€
1K
|
€
4K
|
€
682
|
€
2K
|
€
2K
|
€
553
|
€
549
|
|
|
Rémunérations et charges sociales
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Dividendes
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Taux de distribution
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
€
55K
|
€
5K
|
€
6K
|
€
17K
|
€
19K
|
€
35K
|
€
26K
|
€
24K
|
€
22K
|
€
33K
|
€
28K
|
€
38K
|
€
8K
|
€
22K
|
€
16K
|
€
17K
|
€
23K
|
€
26K
|
€
42K
|
|
|
€
45K
|
€
-5K
|
€
-4K
|
€
5K
|
€
7K
|
€
23K
|
€
4K
|
€
5K
|
€
3K
|
€
14K
|
€
11K
|
€
27K
|
€
-4K
|
€
10K
|
€
4K
|
€
9K
|
€
12K
|
€
12K
|
€
19K
|
|
|
€
28K
|
€
-7K
|
€
-6K
|
€
804
|
€
4K
|
€
16K
|
€
127
|
€
453
|
€
-1K
|
€
8K
|
€
3K
|
€
18K
|
€
-9K
|
€
996
|
€
-3K
|
€
-295
|
€
2K
|
€
4K
|
€
5K
|
|
|
€
67
|
€
994
|
€
305
|
€
10K
|
€
24K
|
€
5K
|
€
16K
|
€
0
|
€
4K
|
€
12K
|
€
34K
|
€
9K
|
€
0
|
€
0
|
€
22K
|
€
213
|
€
798
|
€
1K
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
€
72K
|
€
12K
|
€
7K
|
€
10K
|
€
5K
|
€
6K
|
€
3K
|
€
3K
|
€
3K
|
€
7K
|
€
9K
|
€
16K
|
€
9K
|
€
7K
|
€
1K
|
€
17K
|
€
19K
|
€
3K
|
€
7K
|
|
|
€
38K
|
€
3K
|
€
3K
|
€
13K
|
€
14K
|
€
28K
|
€
22K
|
€
19K
|
€
18K
|
€
27K
|
€
20K
|
€
29K
|
€
3K
|
€
13K
|
€
9K
|
€
8K
|
€
13K
|
€
18K
|
€
29K
|
|
|
€
10K
|
€
-28K
|
€
-30K
|
€
-31K
|
€
-36K
|
€
-24K
|
€
-32K
|
€
-15K
|
€
-10K
|
€
5K
|
€
-20K
|
€
27K
|
€
17K
|
€
27K
|
€
36K
|
€
52K
|
€
61K
|
€
65K
|
€
64K
|
|
|
1,15
|
0,54
|
0,52
|
0,51
|
0,45
|
0,51
|
0,40
|
0,58
|
0,65
|
1,18
|
0,64
|
1,80
|
1,62
|
2,03
|
2,25
|
3,49
|
4,02
|
4,60
|
3,63
|
|
|
1,15
|
0,37
|
0,33
|
0,29
|
0,27
|
0,27
|
0,21
|
0,27
|
0,55
|
1,09
|
0,60
|
1,80
|
1,62
|
2,03
|
2,25
|
3,49
|
4,02
|
4,60
|
3,63
|
|
|
1,15
|
0,54
|
0,52
|
0,51
|
0,45
|
0,51
|
0,40
|
0,58
|
0,65
|
1,18
|
0,64
|
1,80
|
1,62
|
2,03
|
2,33
|
3,67
|
4,18
|
4,78
|
5,09
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
€
134K
|
€
104K
|
€
111K
|
€
121K
|
€
120K
|
€
103K
|
€
106K
|
€
113K
|
€
129K
|
€
158K
|
€
167K
|
€
174K
|
€
162K
|
€
182K
|
€
205K
|
€
204K
|
€
220K
|
€
232K
|
€
251K
|
|
|
€
64K
|
€
62K
|
€
62K
|
€
65K
|
€
66K
|
€
51K
|
€
70K
|
€
77K
|
€
94K
|
€
121K
|
€
138K
|
€
148K
|
€
155K
|
€
165K
|
€
190K
|
€
185K
|
€
201K
|
€
215K
|
€
238K
|
|
|
€
64K
|
€
62K
|
€
62K
|
€
64K
|
€
66K
|
€
49K
|
€
52K
|
€
37K
|
€
29K
|
€
28K
|
€
55K
|
€
33K
|
€
28K
|
€
26K
|
€
28K
|
€
20K
|
€
19K
|
€
17K
|
€
17K
|
|
|
|
|
|
€
1K
|
|
€
1K
|
€
18K
|
€
40K
|
€
64K
|
€
93K
|
€
83K
|
€
115K
|
€
127K
|
€
139K
|
€
161K
|
€
165K
|
€
181K
|
€
197K
|
€
214K
|
|
|
52,42%
|
40,64%
|
44,11%
|
45,85%
|
45,41%
|
50,65%
|
33,92%
|
31,78%
|
27,34%
|
23,11%
|
17,17%
|
14,82%
|
4,65%
|
9,04%
|
7,52%
|
9,08%
|
8,56%
|
7,14%
|
5,11%
|
|
|
|
|
|
0,03
|
|
0,03
|
0,49
|
1,12
|
1,82
|
2,56
|
2,90
|
4,47
|
16,76
|
8,47
|
10,45
|
8,89
|
9,62
|
11,92
|
16,68
|
|
|
1,17
|
12,69
|
11,17
|
3,74
|
3,46
|
1,46
|
2,74
|
3,23
|
4,32
|
3,73
|
4,97
|
3,92
|
19,22
|
7,62
|
11,55
|
11,17
|
8,82
|
8,28
|
5,67
|
|
|
Interest Coverage Ratio
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
54,25%
|
6,06%
|
6,72%
|
23,44%
|
25,59%
|
54,09%
|
61,66%
|
53,76%
|
49,83%
|
73,12%
|
70,37%
|
113,98%
|
40,88%
|
79,49%
|
59,11%
|
41,81%
|
69,70%
|
108,11%
|
229,98%
|
|
|
40,24%
|
-16,70%
|
-12,57%
|
1,45%
|
4,60%
|
31,04%
|
0,36%
|
1,27%
|
-3,33%
|
21,48%
|
10,10%
|
70,66%
|
-117,61%
|
6,06%
|
-19,88%
|
-1,59%
|
12,02%
|
22,59%
|
51,60%
|
|
|
21,09
|
-6,79
|
-5,55
|
0,67
|
2,09
|
15,72
|
0,12
|
0,40
|
-0,91
|
4,96
|
1,73
|
10,47
|
-5,47
|
0,55
|
-1,49
|
-0,14
|
1,03
|
1,61
|
2,63
|
|
|
40,24
|
-16,70
|
-12,57
|
1,45
|
4,60
|
31,04
|
0,36
|
1,27
|
-3,33
|
21,48
|
10,10
|
70,66
|
-117,61
|
6,06
|
-19,88
|
-1,59
|
12,02
|
22,59
|
51,60
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Crédit client
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Crédit fournisseur
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Days Sales Outstanding (DSO)
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Days Sales of Inventory (DSI)
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Employés
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Coût salarial par employé
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|