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)">
|
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
€
356K
|
€
243K
|
€
221K
|
€
189K
|
€
231K
|
€
194K
|
€
265K
|
€
245K
|
€
303K
|
€
341K
|
€
322K
|
€
325K
|
€
295K
|
€
285K
|
€
250K
|
€
208K
|
€
181K
|
€
179K
|
€
196K
|
|
|
€
37K
|
€
-17K
|
€
-12K
|
€
-22K
|
€
34K
|
€
-35K
|
€
10K
|
€
4K
|
€
12K
|
€
39K
|
€
-8K
|
€
54K
|
€
-823
|
€
33K
|
€
6K
|
€
6K
|
€
-22K
|
€
-24K
|
€
-27K
|
|
|
€
90K
|
€
53K
|
€
70K
|
€
82K
|
€
103K
|
€
70K
|
€
104K
|
€
94K
|
€
90K
|
€
78K
|
€
54K
|
€
62K
|
€
8K
|
€
9K
|
€
-24K
|
€
-30K
|
€
-36K
|
€
-13K
|
€
11K
|
|
|
6,50
|
5
|
6
|
6
|
6
|
7
|
5,70
|
6,60
|
7,90
|
8,50
|
8,70
|
6,60
|
8,50
|
6
|
5,80
|
5
|
5,40
|
5,40
|
5,40
|
|
|
€
56K
|
€
2K
|
€
2K
|
€
3K
|
€
25K
|
€
2K
|
€
41K
|
€
38K
|
€
49K
|
€
70K
|
€
49K
|
€
114K
|
€
39K
|
€
83K
|
€
63K
|
€
37K
|
€
27K
|
€
19K
|
€
21K
|
|
|
€
14K
|
€
10K
|
€
8K
|
€
7K
|
€
15K
|
€
7K
|
€
8K
|
€
7K
|
€
12K
|
€
7K
|
€
21K
|
€
23K
|
€
14K
|
€
10K
|
€
12K
|
€
5K
|
€
6K
|
€
3K
|
€
1K
|
|
|
€
283K
|
€
237K
|
€
226K
|
€
201K
|
€
199K
|
€
200K
|
€
197K
|
€
191K
|
€
233K
|
€
253K
|
€
246K
|
€
182K
|
€
232K
|
€
172K
|
€
154K
|
€
148K
|
€
141K
|
€
146K
|
€
154K
|
|
|
Dividendes
|
|
|
|
|
|
|
|
|
|
€
15K
|
|
|
|
|
|
|
|
|
|
|
Taux de distribution
|
|
|
|
|
|
|
|
|
|
38,46%
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
€
66K
|
€
-3K
|
€
-10K
|
€
-16K
|
€
26K
|
€
-12K
|
€
53K
|
€
49K
|
€
64K
|
€
84K
|
€
67K
|
€
140K
|
€
55K
|
€
104K
|
€
89K
|
€
53K
|
€
34K
|
€
24K
|
€
29K
|
|
|
€
55K
|
€
-12K
|
€
-12K
|
€
-17K
|
€
12K
|
€
-29K
|
€
28K
|
€
18K
|
€
27K
|
€
54K
|
€
10K
|
€
87K
|
€
8K
|
€
61K
|
€
53K
|
€
17K
|
€
-2K
|
€
-13K
|
€
-9K
|
|
|
€
37K
|
€
-17K
|
€
-12K
|
€
-22K
|
€
34K
|
€
-35K
|
€
10K
|
€
4K
|
€
12K
|
€
39K
|
€
-8K
|
€
54K
|
€
-823
|
€
33K
|
€
6K
|
€
6K
|
€
-22K
|
€
-24K
|
€
-27K
|
|
|
€
5K
|
€
79K
|
€
19K
|
€
153
|
€
266
|
€
8K
|
€
13K
|
€
22K
|
€
44K
|
€
10K
|
€
75K
|
€
69K
|
€
45K
|
€
72K
|
€
32K
|
€
31K
|
€
24K
|
€
27K
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
€
12K
|
€
12K
|
€
20K
|
€
33K
|
€
67K
|
€
49K
|
€
25K
|
€
6K
|
€
73K
|
€
51K
|
€
49K
|
€
114K
|
€
49K
|
€
79K
|
€
34K
|
€
35K
|
€
27K
|
€
17K
|
€
31K
|
|
|
€
48K
|
€
-8K
|
€
-10K
|
€
-20K
|
€
48K
|
€
-18K
|
€
35K
|
€
36K
|
€
49K
|
€
69K
|
€
49K
|
€
107K
|
€
46K
|
€
76K
|
€
42K
|
€
42K
|
€
13K
|
€
13K
|
€
11K
|
|
|
€
41K
|
€
17K
|
€
-71K
|
€
-42K
|
€
-22K
|
€
-69K
|
€
-37K
|
€
-617
|
€
-12K
|
€
34K
|
€
-8K
|
€
-47K
|
€
-136K
|
€
-127K
|
€
-146K
|
€
-151K
|
€
-153K
|
€
-131K
|
€
-103K
|
|
|
1,12
|
1,05
|
0,72
|
0,83
|
0,92
|
0,79
|
0,85
|
1
|
0,95
|
1,16
|
0,97
|
0,79
|
0,46
|
0,45
|
0,35
|
0,32
|
0,28
|
0,25
|
0,32
|
|
|
0,72
|
0,67
|
0,46
|
0,59
|
0,71
|
0,61
|
0,63
|
0,81
|
0,69
|
0,92
|
0,79
|
0,68
|
0,40
|
0,37
|
0,28
|
0,28
|
0,21
|
0,17
|
0,23
|
|
|
1,18
|
1,08
|
1,22
|
1,35
|
1,41
|
1,21
|
1,37
|
1,27
|
1,28
|
1,22
|
1,03
|
0,88
|
0,56
|
0,45
|
0,35
|
0,33
|
0,29
|
0,25
|
0,33
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
€
455K
|
€
457K
|
€
323K
|
€
326K
|
€
361K
|
€
398K
|
€
364K
|
€
379K
|
€
356K
|
€
329K
|
€
326K
|
€
306K
|
€
270K
|
€
256K
|
€
220K
|
€
234K
|
€
242K
|
€
251K
|
€
281K
|
|
|
€
365K
|
€
404K
|
€
253K
|
€
244K
|
€
257K
|
€
328K
|
€
259K
|
€
286K
|
€
267K
|
€
251K
|
€
272K
|
€
244K
|
€
262K
|
€
247K
|
€
244K
|
€
264K
|
€
277K
|
€
264K
|
€
270K
|
|
|
€
313K
|
€
338K
|
€
248K
|
€
238K
|
€
253K
|
€
311K
|
€
241K
|
€
259K
|
€
225K
|
€
213K
|
€
222K
|
€
219K
|
€
249K
|
€
230K
|
€
225K
|
€
223K
|
€
203K
|
€
173K
|
€
147K
|
|
|
€
36K
|
€
55K
|
|
|
|
€
2K
|
€
13K
|
€
26K
|
€
37K
|
€
32K
|
€
47K
|
€
22K
|
€
9K
|
€
17K
|
€
19K
|
€
41K
|
€
66K
|
€
91K
|
€
118K
|
|
|
19,71%
|
11,60%
|
21,62%
|
25,09%
|
28,69%
|
17,55%
|
28,68%
|
24,73%
|
25,21%
|
23,76%
|
16,60%
|
20,24%
|
3,04%
|
3,53%
|
-10,81%
|
-12,60%
|
-14,71%
|
-5,23%
|
3,89%
|
|
|
0,41
|
1,04
|
|
|
|
0,03
|
0,12
|
0,28
|
0,41
|
0,40
|
0,87
|
0,35
|
1,09
|
1,88
|
-0,80
|
-1,38
|
-1,85
|
-6,89
|
10,83
|
|
|
5,57
|
|
|
|
9,75
|
|
4,89
|
5,79
|
4,14
|
3
|
4,04
|
1,74
|
4,75
|
2,38
|
2,73
|
5,01
|
8,24
|
11,15
|
9,34
|
|
|
Interest Coverage Ratio
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
53,07%
|
-15,42%
|
-14,39%
|
-25,06%
|
46,27%
|
-25,18%
|
34,00%
|
38,11%
|
54,45%
|
88,30%
|
91,08%
|
172,69%
|
566,23%
|
840,08%
|
-176,06%
|
-142,13%
|
-36,60%
|
-98,90%
|
104,14%
|
|
|
40,87%
|
-31,73%
|
-17,00%
|
-26,54%
|
32,51%
|
-49,43%
|
10,06%
|
4,20%
|
13,01%
|
49,88%
|
-14,48%
|
86,76%
|
-10,03%
|
363,53%
|
-24,08%
|
-20,33%
|
63,00%
|
183,06%
|
-243,34%
|
|
|
8,05
|
-3,68
|
-3,68
|
-6,66
|
9,33
|
-8,68
|
2,89
|
1,04
|
3,28
|
11,85
|
-2,40
|
17,56
|
-0,30
|
12,82
|
2,60
|
2,56
|
-9,27
|
-9,58
|
-9,46
|
|
|
40,87
|
-31,73
|
-17,00
|
-26,54
|
32,51
|
-49,43
|
10,06
|
4,20
|
13,01
|
49,88
|
-14,48
|
86,76
|
-10,03
|
363,53
|
-24,08
|
-20,33
|
63,00
|
183,06
|
-243,34
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
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
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
6,50
|
5
|
6
|
6
|
6
|
7
|
5,70
|
6,60
|
7,90
|
8,50
|
8,70
|
6,60
|
8,50
|
6
|
5,80
|
5
|
5,40
|
5,40
|
5,40
|
|
|
€
43K
|
€
47K
|
€
38K
|
€
33K
|
€
33K
|
€
29K
|
€
35K
|
€
29K
|
€
30K
|
€
30K
|
€
28K
|
€
28K
|
€
27K
|
€
29K
|
€
26K
|
€
30K
|
€
26K
|
€
27K
|
€
29K
|