J
|
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)">
|
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
€
90K
|
€
-4K
|
€
-4K
|
€
-1K
|
€
19K
|
€
16K
|
€
17K
|
€
85K
|
€
-2K
|
€
2K
|
€
-18K
|
€
-16K
|
€
-22K
|
€
159K
|
€
203K
|
€
132K
|
€
62K
|
|
|
€
89K
|
€
-14K
|
€
-13K
|
€
-11K
|
€
10K
|
€
6K
|
€
7K
|
€
58K
|
€
-16K
|
€
-16K
|
€
-58K
|
€
-27K
|
€
-33K
|
€
79K
|
€
70K
|
€
29K
|
€
-14K
|
|
|
€
206K
|
€
117K
|
€
131K
|
€
144K
|
€
156K
|
€
146K
|
€
140K
|
€
133K
|
€
75K
|
€
91K
|
€
107K
|
€
165K
|
€
159K
|
€
192K
|
€
113K
|
€
43K
|
€
14K
|
|
|
€
105K
|
€
5K
|
€
5K
|
€
6K
|
€
22K
|
€
19K
|
€
18K
|
€
78K
|
€
3K
|
€
3K
|
€
4K
|
€
8K
|
€
8K
|
€
139K
|
€
119K
|
€
33K
|
€
524
|
|
|
€
36K
|
|
|
|
|
€
3K
|
|
|
|
|
|
|
|
|
€
7K
|
€
17K
|
€
13K
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
€
-282
|
€
36K
|
€
89K
|
€
91K
|
€
60K
|
|
|
Dividendes
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Taux de distribution
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
€
89K
|
€
-6K
|
€
-5K
|
€
-3K
|
€
18K
|
€
15K
|
€
16K
|
€
82K
|
€
-6K
|
€
-2K
|
€
-21K
|
€
-19K
|
€
-25K
|
€
121K
|
€
112K
|
€
39K
|
€
46
|
|
|
€
87K
|
€
-16K
|
€
-15K
|
€
-13K
|
€
8K
|
€
4K
|
€
5K
|
€
72K
|
€
-19K
|
€
-19K
|
€
-60K
|
€
-28K
|
€
-34K
|
€
114K
|
€
107K
|
€
30K
|
€
-10K
|
|
|
€
205K
|
€
-9K
|
€
-8K
|
€
-6K
|
€
15K
|
€
11K
|
€
12K
|
€
63K
|
€
-8K
|
€
-8K
|
€
-50K
|
€
-24K
|
€
-30K
|
€
-21K
|
€
-12K
|
€
29K
|
€
-14K
|
|
|
€
-192K
|
€
0
|
€
0
|
€
0
|
€
0
|
€
5K
|
€
3K
|
€
-60K
|
€
1
|
-
|
€
261K
|
€
1K
|
€
56K
|
€
122K
|
-
|
€
1K
|
-
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
€
308K
|
€
22K
|
€
371
|
€
371
|
€
787
|
€
5K
|
€
2K
|
€
4K
|
€
7K
|
€
9K
|
€
9K
|
€
41K
|
€
62K
|
€
131K
|
|
€
56K
|
€
55K
|
|
|
€
91K
|
€
-4K
|
€
-4K
|
€
-1K
|
€
20K
|
€
16K
|
€
17K
|
€
68K
|
€
-4K
|
€
373
|
€
-19K
|
€
-18K
|
€
-24K
|
€
86K
|
€
75K
|
€
39K
|
€
-4K
|
|
|
€
176K
|
€
-68K
|
€
-62K
|
€
-57K
|
€
-54K
|
€
-72K
|
€
-82K
|
€
-94K
|
€
-221K
|
€
-214K
|
€
-209K
|
€
77K
|
€
68K
|
€
153K
|
€
140K
|
€
38K
|
€
5K
|
|
|
2,08
|
0,44
|
0,46
|
0,48
|
0,50
|
0,37
|
0,48
|
0,41
|
0,24
|
0,28
|
0,25
|
3,28
|
1,82
|
2,79
|
1,99
|
1,22
|
1,03
|
|
|
2,08
|
0,44
|
0,46
|
0,48
|
0,50
|
0,37
|
0,48
|
0,41
|
0,24
|
0,28
|
0,25
|
3,28
|
1,82
|
2,79
|
1,95
|
0,79
|
0,65
|
|
|
2,08
|
0,44
|
0,46
|
0,48
|
0,50
|
0,37
|
0,48
|
0,41
|
0,24
|
0,28
|
0,25
|
3,28
|
1,82
|
2,79
|
2,11
|
1,30
|
1,08
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
€
369K
|
€
278K
|
€
287K
|
€
296K
|
€
307K
|
€
306K
|
€
345K
|
€
343K
|
€
416K
|
€
440K
|
€
445K
|
€
264K
|
€
312K
|
€
352K
|
€
282K
|
€
212K
|
€
205K
|
|
|
€
163K
|
€
123K
|
€
116K
|
€
110K
|
€
108K
|
€
115K
|
€
158K
|
€
161K
|
€
291K
|
€
296K
|
€
282K
|
€
40K
|
€
94K
|
€
100K
|
€
142K
|
€
168K
|
€
191K
|
|
|
€
163K
|
€
123K
|
€
116K
|
€
110K
|
€
108K
|
€
115K
|
€
158K
|
€
161K
|
€
291K
|
€
296K
|
€
280K
|
€
34K
|
€
83K
|
€
85K
|
€
133K
|
€
158K
|
€
177K
|
|
|
|
|
|
|
|
|
|
|
|
|
€
3K
|
€
7K
|
€
11K
|
€
15K
|
|
|
€
5K
|
|
|
55,86%
|
42,02%
|
45,56%
|
48,71%
|
50,73%
|
47,64%
|
40,52%
|
38,76%
|
17,96%
|
20,61%
|
23,97%
|
62,46%
|
50,89%
|
54,49%
|
40,09%
|
20,49%
|
6,80%
|
|
|
|
|
|
|
|
|
|
|
|
|
0,02
|
0,04
|
0,07
|
0,08
|
|
|
0,38
|
|
|
1,84
|
|
|
|
5,86
|
7,84
|
10,17
|
1,96
|
|
|
|
|
|
0,82
|
1,26
|
4,31
|
4 157,41
|
|
|
Interest Coverage Ratio
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
44,07%
|
-3,78%
|
-2,87%
|
-0,81%
|
12,86%
|
11,17%
|
12,33%
|
51,26%
|
-4,85%
|
0,41%
|
-17,41%
|
-10,83%
|
-15,23%
|
45,02%
|
66,47%
|
88,96%
|
-27,69%
|
|
|
43,35%
|
-11,97%
|
-10,26%
|
-7,92%
|
6,28%
|
4,15%
|
5,10%
|
43,71%
|
-21,39%
|
-17,58%
|
-54,27%
|
-16,42%
|
-20,96%
|
41,17%
|
61,61%
|
67,82%
|
-98,93%
|
|
|
24,21
|
-5,03
|
-4,68
|
-3,86
|
3,19
|
1,97
|
2,07
|
16,94
|
-3,84
|
-3,62
|
-13,01
|
-10,26
|
-10,67
|
22,43
|
24,70
|
13,90
|
-6,73
|
|
|
43,35
|
-11,97
|
-10,26
|
-7,92
|
6,28
|
4,15
|
5,10
|
43,71
|
-21,39
|
-17,58
|
-54,27
|
-16,42
|
-20,96
|
41,17
|
61,61
|
67,82
|
-98,93
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Crédit client
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Crédit fournisseur
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Days Sales Outstanding (DSO)
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Days Sales of Inventory (DSI)
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
0
|
0
|
0
|
0
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
1,30
|
3
|
3,60
|
3,20
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
€
28K
|
€
30K
|
€
25K
|
€
19K
|