JD
|
max) max = w;
}
}
const wClamped = Math.max(120, Math.min(800, max));
colWidths[''] = wClamped;
save && save();
})(event)">
|
2026
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)">
|
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
€
31K
|
€
24K
|
€
25K
|
€
31K
|
€
19K
|
€
22K
|
€
-4K
|
€
-3K
|
€
-2K
|
€
113
|
€
-7K
|
€
-1K
|
€
2K
|
€
5K
|
€
-375
|
€
3K
|
€
2K
|
€
9K
|
€
7K
|
€
8K
|
|
|
€
16K
|
€
11K
|
€
14K
|
€
20K
|
€
14K
|
€
21K
|
€
-6K
|
€
-4K
|
€
-3K
|
€
-877
|
€
-7K
|
€
-2K
|
€
1K
|
€
3K
|
€
-3K
|
€
-3K
|
€
-4K
|
€
745
|
€
-274
|
€
-3K
|
|
|
€
81K
|
€
65K
|
€
54K
|
€
40K
|
€
20K
|
€
6K
|
€
-15K
|
€
-10K
|
€
-6K
|
€
-2K
|
€
-2K
|
€
6K
|
€
8K
|
€
7K
|
€
4K
|
€
6K
|
€
9K
|
€
13K
|
€
12K
|
€
13K
|
|
|
€
31K
|
€
23K
|
€
29K
|
€
34K
|
€
19K
|
€
17K
|
-
|
-
|
-
|
-
|
-
|
€
209
|
€
2K
|
€
4K
|
€
128
|
€
3K
|
€
2K
|
€
8K
|
€
6K
|
€
7K
|
|
|
€
13K
|
€
5K
|
€
1K
|
|
€
6K
|
€
73
|
|
€
457
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
€
5K
|
€
3K
|
€
4K
|
€
4K
|
€
2K
|
€
2K
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Dividendes
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Taux de distribution
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
€
30K
|
€
21K
|
€
24K
|
€
30K
|
€
17K
|
€
21K
|
€
-6K
|
€
-3K
|
€
-2K
|
€
-12
|
€
-7K
|
€
-1K
|
€
2K
|
€
5K
|
€
-489
|
€
3K
|
€
2K
|
€
9K
|
€
7K
|
€
8K
|
|
|
€
28K
|
€
18K
|
€
22K
|
€
29K
|
€
16K
|
€
21K
|
€
-6K
|
€
-4K
|
€
-3K
|
€
-939
|
€
-7K
|
€
-2K
|
€
980
|
€
3K
|
€
-2K
|
€
-3K
|
€
-4K
|
€
929
|
€
143
|
€
-2K
|
|
|
€
16K
|
€
11K
|
€
14K
|
€
20K
|
€
14K
|
€
21K
|
€
-6K
|
€
-4K
|
€
-3K
|
€
-877
|
€
-7K
|
€
-2K
|
€
1K
|
€
3K
|
€
-3K
|
€
-3K
|
€
-4K
|
€
745
|
€
-274
|
€
-3K
|
|
|
€
162K
|
€
75K
|
€
5K
|
€
0
|
€
1K
|
|
|
€
0
|
€
0
|
€
3K
|
-
|
€
2K
|
€
0
|
-
|
€
3K
|
-
|
€
0
|
€
3K
|
€
0
|
€
4K
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
€
47K
|
€
58K
|
€
48K
|
€
43K
|
€
23K
|
€
11K
|
€
191
|
€
564
|
€
3K
|
€
7K
|
€
11K
|
€
16K
|
€
19K
|
€
11K
|
€
9K
|
€
13K
|
€
9K
|
€
10K
|
€
7K
|
€
13K
|
|
|
€
17K
|
€
14K
|
€
16K
|
€
21K
|
€
15K
|
€
21K
|
€
-6K
|
€
-3K
|
€
-2K
|
€
50
|
€
-7K
|
€
-1K
|
€
2K
|
€
4K
|
€
-614
|
€
3K
|
€
2K
|
€
8K
|
€
7K
|
€
8K
|
|
|
€
82K
|
€
61K
|
€
49K
|
€
38K
|
€
17K
|
€
3K
|
€
-15K
|
€
-11K
|
€
-8K
|
€
-6K
|
€
-3K
|
€
4K
|
€
7K
|
€
5K
|
€
782
|
€
4K
|
€
711
|
€
-2K
|
€
-7K
|
€
-11K
|
|
|
3,08
|
2,05
|
4,41
|
2,82
|
1,78
|
1,09
|
0,01
|
0,11
|
0,40
|
0,61
|
0,81
|
1,34
|
1,54
|
1,44
|
1,09
|
1,33
|
1,06
|
0,89
|
0,55
|
0,57
|
|
|
3,01
|
2,34
|
4,22
|
2,82
|
1,52
|
0,78
|
0,02
|
0,05
|
0,32
|
0,52
|
0,81
|
1,30
|
1,49
|
1,53
|
1,01
|
1,27
|
0,96
|
0,82
|
0,49
|
0,52
|
|
|
3,08
|
2,21
|
4,41
|
2,82
|
1,78
|
1,10
|
0,01
|
0,11
|
0,40
|
0,61
|
0,81
|
1,34
|
1,54
|
1,51
|
1,09
|
1,33
|
1,06
|
0,91
|
0,55
|
0,57
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
€
360K
|
€
196K
|
€
68K
|
€
60K
|
€
41K
|
€
34K
|
€
191
|
€
3K
|
€
7K
|
€
12K
|
€
13K
|
€
18K
|
€
21K
|
€
19K
|
€
13K
|
€
18K
|
€
20K
|
€
27K
|
€
28K
|
€
41K
|
|
|
€
278K
|
€
131K
|
€
14K
|
€
21K
|
€
21K
|
€
29K
|
€
15K
|
€
12K
|
€
13K
|
€
14K
|
€
14K
|
€
12K
|
€
13K
|
€
12K
|
€
9K
|
€
12K
|
€
11K
|
€
14K
|
€
15K
|
€
28K
|
|
|
€
40K
|
€
53K
|
€
14K
|
€
21K
|
€
21K
|
€
28K
|
€
13K
|
€
12K
|
€
13K
|
€
14K
|
€
14K
|
€
12K
|
€
13K
|
€
11K
|
€
9K
|
€
12K
|
€
11K
|
€
13K
|
€
15K
|
€
25K
|
|
|
€
239K
|
€
73K
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
€
3K
|
|
|
22,56%
|
33,31%
|
78,97%
|
65,74%
|
48,05%
|
16,49%
|
-8 002,68%
|
-373,32%
|
-79,58%
|
-21,44%
|
-12,83%
|
30,81%
|
37,07%
|
36,22%
|
28,52%
|
34,35%
|
43,58%
|
48,76%
|
44,23%
|
30,98%
|
|
|
2,94
|
1,12
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
0,24
|
|
|
9,42
|
6,31
|
0,60
|
0,69
|
1,28
|
1,36
|
|
|
|
|
|
|
7,61
|
2,61
|
|
3,88
|
5,01
|
1,59
|
2,14
|
3,34
|
|
|
Interest Coverage Ratio
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
21,32%
|
20,83%
|
30,58%
|
52,81%
|
75,74%
|
371,62%
|
37,34%
|
28,78%
|
42,22%
|
-2,01%
|
423,96%
|
-21,50%
|
23,17%
|
66,58%
|
-16,97%
|
51,43%
|
25,55%
|
64,85%
|
55,48%
|
62,69%
|
|
|
19,62%
|
17,39%
|
26,35%
|
50,23%
|
71,47%
|
371,62%
|
37,34%
|
38,45%
|
57,93%
|
35,34%
|
444,96%
|
-40,46%
|
13,48%
|
46,22%
|
-72,48%
|
-40,65%
|
-48,46%
|
5,72%
|
-2,23%
|
-23,73%
|
|
|
4,43
|
5,79
|
20,81
|
33,02
|
34,34
|
61,28
|
-2 988,15
|
-143,55
|
-46,10
|
-7,58
|
-57,08
|
-12,47
|
5,00
|
16,74
|
-20,67
|
-13,96
|
-21,12
|
2,79
|
-0,99
|
-7,35
|
|
|
19,62
|
17,39
|
26,35
|
50,23
|
71,47
|
371,62
|
37,34
|
38,45
|
57,93
|
35,34
|
444,96
|
-40,46
|
13,48
|
46,22
|
-72,48
|
-40,65
|
-48,46
|
5,72
|
-2,23
|
-23,73
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Crédit client
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Crédit fournisseur
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Days Sales Outstanding (DSO)
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Days Sales of Inventory (DSI)
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Employés
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Coût salarial par employé
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|