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)">
|
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
€
21K
|
€
39K
|
€
61K
|
€
64K
|
€
75K
|
€
62K
|
€
19K
|
€
37K
|
€
32K
|
€
33K
|
€
32K
|
€
30K
|
€
37K
|
€
22K
|
€
25K
|
€
7K
|
|
|
€
10K
|
€
18K
|
€
28K
|
€
32K
|
€
39K
|
€
36K
|
€
776
|
€
10K
|
€
10K
|
€
15K
|
€
11K
|
€
11K
|
€
19K
|
€
1K
|
€
-2K
|
€
-12K
|
|
|
€
204K
|
€
239K
|
€
220K
|
€
192K
|
€
160K
|
€
121K
|
€
85K
|
€
84K
|
€
73K
|
€
63K
|
€
48K
|
€
37K
|
€
26K
|
€
6K
|
€
5K
|
€
7K
|
|
|
€
30K
|
€
50K
|
€
70K
|
€
77K
|
€
87K
|
€
68K
|
€
21K
|
€
35K
|
€
30K
|
€
30K
|
€
28K
|
€
25K
|
€
30K
|
€
17K
|
€
13K
|
€
4K
|
|
|
€
1K
|
-
|
€
3K
|
€
4K
|
€
8K
|
€
5K
|
€
179
|
€
2K
|
€
1K
|
€
2K
|
€
1K
|
€
299
|
€
236
|
€
244
|
€
253
|
€
217
|
|
|
Rémunérations et charges sociales
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Dividendes
|
€
45K
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Taux de distribution
|
428,78%
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
€
21K
|
€
39K
|
€
61K
|
€
64K
|
€
74K
|
€
61K
|
€
19K
|
€
36K
|
€
32K
|
€
33K
|
€
32K
|
€
29K
|
€
36K
|
€
22K
|
€
19K
|
€
6K
|
|
|
€
15K
|
€
27K
|
€
49K
|
€
53K
|
€
65K
|
€
51K
|
€
2K
|
€
19K
|
€
15K
|
€
17K
|
€
16K
|
€
15K
|
€
22K
|
€
1K
|
€
-809
|
€
-12K
|
|
|
€
10K
|
€
18K
|
€
28K
|
€
32K
|
€
39K
|
€
36K
|
€
776
|
€
10K
|
€
10K
|
€
15K
|
€
11K
|
€
11K
|
€
19K
|
€
1K
|
€
-2K
|
€
-12K
|
|
|
€
29K
|
€
0
|
€
927
|
€
16K
|
€
0
|
€
32K
|
€
6K
|
€
10K
|
€
11K
|
€
9K
|
€
53K
|
€
6K
|
€
6K
|
€
8K
|
€
15K
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
€
132K
|
€
192K
|
€
335K
|
€
290K
|
€
256K
|
€
212K
|
€
150K
|
€
150K
|
€
118K
|
€
98K
|
€
58K
|
€
56K
|
€
39K
|
€
29K
|
€
22K
|
€
28K
|
|
|
€
17K
|
€
30K
|
€
40K
|
€
43K
|
€
49K
|
€
46K
|
€
18K
|
€
28K
|
€
27K
|
€
31K
|
€
27K
|
€
26K
|
€
34K
|
€
21K
|
€
18K
|
€
6K
|
|
|
€
171K
|
€
228K
|
€
197K
|
€
166K
|
€
147K
|
€
107K
|
€
68K
|
€
52K
|
€
37K
|
€
25K
|
€
5K
|
€
4K
|
€
-17K
|
€
-42K
|
€
-53K
|
€
-53K
|
|
|
4,76
|
28,25
|
2,19
|
2,04
|
1,99
|
1,75
|
1,62
|
1,44
|
1,35
|
1,23
|
1,06
|
1,05
|
0,82
|
0,59
|
0,56
|
0,51
|
|
|
4,43
|
26,86
|
2,13
|
2,01
|
1,86
|
1,70
|
1,55
|
1,40
|
1,30
|
1,18
|
0,99
|
0,98
|
0,68
|
0,50
|
0,44
|
0,49
|
|
|
4,76
|
28,25
|
2,19
|
2,04
|
1,99
|
1,75
|
1,62
|
1,44
|
1,35
|
1,23
|
1,06
|
1,05
|
0,82
|
0,59
|
0,56
|
0,51
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
€
250K
|
€
247K
|
€
386K
|
€
360K
|
€
324K
|
€
288K
|
€
194K
|
€
202K
|
€
186K
|
€
185K
|
€
158K
|
€
122K
|
€
121K
|
€
121K
|
€
141K
|
€
140K
|
|
|
€
45K
|
€
8K
|
€
165K
|
€
168K
|
€
164K
|
€
167K
|
€
110K
|
€
119K
|
€
113K
|
€
122K
|
€
110K
|
€
85K
|
€
95K
|
€
115K
|
€
136K
|
€
133K
|
|
|
€
45K
|
€
8K
|
€
165K
|
€
160K
|
€
149K
|
€
143K
|
€
110K
|
€
119K
|
€
105K
|
€
107K
|
€
86K
|
€
85K
|
€
92K
|
€
104K
|
€
119K
|
€
109K
|
|
|
|
|
|
€
7K
|
€
16K
|
€
24K
|
|
|
€
8K
|
€
16K
|
€
24K
|
|
€
3K
|
€
10K
|
€
17K
|
€
24K
|
|
|
81,80%
|
96,62%
|
57,11%
|
53,46%
|
49,30%
|
41,89%
|
43,45%
|
41,39%
|
39,41%
|
34,06%
|
30,43%
|
30,22%
|
21,14%
|
5,16%
|
3,69%
|
5,04%
|
|
|
|
|
|
0,04
|
0,10
|
0,20
|
|
|
0,11
|
0,25
|
0,49
|
|
0,13
|
1,65
|
3,30
|
3,42
|
|
|
2,17
|
0,21
|
2,73
|
2,63
|
2,23
|
2,75
|
5,79
|
3,26
|
3,53
|
3,73
|
3,42
|
2,89
|
2,62
|
5,34
|
7,31
|
22,54
|
|
|
Interest Coverage Ratio
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
8,23%
|
12,63%
|
18,00%
|
22,33%
|
30,43%
|
38,42%
|
21,47%
|
33,08%
|
36,53%
|
49,72%
|
55,88%
|
69,13%
|
131,35%
|
337,50%
|
337,48%
|
91,34%
|
|
|
5,14%
|
7,71%
|
12,63%
|
16,87%
|
24,64%
|
29,90%
|
0,92%
|
12,53%
|
13,81%
|
24,06%
|
23,05%
|
30,84%
|
75,54%
|
16,56%
|
-35,08%
|
-164,46%
|
|
|
4,21
|
7,45
|
7,21
|
9,02
|
12,15
|
12,53
|
0,40
|
5,18
|
5,44
|
8,19
|
7,01
|
9,32
|
15,97
|
0,85
|
-1,29
|
-8,29
|
|
|
5,14
|
7,71
|
12,63
|
16,87
|
24,64
|
29,90
|
0,92
|
12,53
|
13,81
|
24,06
|
23,05
|
30,84
|
75,54
|
16,56
|
-35,08
|
-164,46
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
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
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Employés
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Coût salarial par employé
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|