K
|
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)">
|
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
€
8K
|
€
-64
|
€
-64
|
€
-2K
|
€
-304
|
€
-55
|
€
-54
|
€
-874
|
€
-145
|
€
-276
|
|
€
-154
|
€
-333
|
€
-149
|
€
-287
|
€
-487
|
€
-141
|
€
-134
|
€
-300
|
|
|
€
7K
|
€
-441
|
€
-448
|
€
-3K
|
€
-651
|
€
-402
|
€
-402
|
€
-1K
|
€
-511
|
€
-642
|
€
-662
|
€
-517
|
€
-881
|
€
-1K
|
€
-732
|
€
-487
|
€
-515
|
€
-628
|
€
-648
|
|
|
€
1,13M
|
€
45K
|
€
45K
|
€
46K
|
€
48K
|
€
49K
|
€
49K
|
€
50K
|
€
51K
|
€
51K
|
€
52K
|
€
53K
|
€
53K
|
€
54K
|
€
55K
|
€
56K
|
€
56K
|
€
57K
|
€
58K
|
|
|
€
55K
|
€
2K
|
€
2K
|
€
2K
|
€
2K
|
€
2K
|
€
2K
|
€
2K
|
€
2K
|
€
2K
|
€
2K
|
€
2K
|
€
2K
|
€
2K
|
€
2K
|
€
2K
|
€
2K
|
€
2K
|
€
2K
|
|
|
Impôts
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Rémunérations et charges sociales
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Dividendes
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Taux de distribution
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
€
7K
|
€
-441
|
€
-448
|
€
-3K
|
€
-651
|
€
-402
|
€
-402
|
€
-1K
|
€
-511
|
€
-642
|
€
-662
|
€
-517
|
€
-881
|
€
-1K
|
€
-732
|
€
-487
|
€
-515
|
€
-628
|
€
-648
|
|
|
€
7K
|
€
-441
|
€
-448
|
€
-3K
|
€
-651
|
€
-402
|
€
-402
|
€
-1K
|
€
-511
|
€
-642
|
€
-662
|
€
-517
|
€
-881
|
€
-1K
|
€
-732
|
€
-487
|
€
-515
|
€
-628
|
€
-648
|
|
|
€
7K
|
€
-441
|
€
-448
|
€
-3K
|
€
-651
|
€
-402
|
€
-402
|
€
-1K
|
€
-511
|
€
-642
|
€
-662
|
€
-517
|
€
-881
|
€
-1K
|
€
-732
|
€
-487
|
€
-515
|
€
-628
|
€
-648
|
|
|
€
1,44M
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
€
2K
|
€
35
|
€
35
|
€
35
|
€
35
|
€
35
|
€
35
|
€
35
|
€
35
|
€
35
|
€
35
|
€
35
|
€
35
|
€
35
|
€
35
|
€
35
|
€
35
|
€
35
|
€
35
|
|
|
€
7K
|
€
-441
|
€
-448
|
€
-3K
|
€
-651
|
€
-402
|
€
-402
|
€
-1K
|
€
-511
|
€
-642
|
€
-662
|
€
-517
|
€
-881
|
€
-1K
|
€
-732
|
€
-487
|
€
-515
|
€
-628
|
€
-648
|
|
|
€
-109K
|
€
-116K
|
€
-115K
|
€
-115K
|
€
-112K
|
€
-112K
|
€
-111K
|
€
-111K
|
€
-110K
|
€
-109K
|
€
-108K
|
€
-108K
|
€
-107K
|
€
-106K
|
€
-105K
|
€
-105K
|
€
-104K
|
€
-104K
|
€
-103K
|
|
|
0,02
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
|
0,02
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
|
0,02
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
€
1,60M
|
€
161K
|
€
161K
|
€
161K
|
€
161K
|
€
161K
|
€
161K
|
€
161K
|
€
161K
|
€
161K
|
€
161K
|
€
161K
|
€
161K
|
€
161K
|
€
161K
|
€
161K
|
€
161K
|
€
161K
|
€
161K
|
|
|
€
110K
|
€
116K
|
€
115K
|
€
115K
|
€
112K
|
€
112K
|
€
111K
|
€
111K
|
€
110K
|
€
109K
|
€
108K
|
€
108K
|
€
107K
|
€
106K
|
€
105K
|
€
105K
|
€
104K
|
€
104K
|
€
103K
|
|
|
€
110K
|
€
116K
|
€
115K
|
€
115K
|
€
112K
|
€
112K
|
€
111K
|
€
111K
|
€
110K
|
€
109K
|
€
108K
|
€
108K
|
€
107K
|
€
106K
|
€
105K
|
€
105K
|
€
104K
|
€
104K
|
€
103K
|
|
|
Dettes à long terme
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
70,65%
|
27,87%
|
28,15%
|
28,43%
|
30,07%
|
30,47%
|
30,72%
|
30,97%
|
31,73%
|
32,05%
|
32,45%
|
32,86%
|
33,18%
|
33,73%
|
34,39%
|
34,85%
|
35,15%
|
35,47%
|
35,87%
|
|
|
Ratio de la dette à long terme
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Dettes / EBITDA
|
15,27
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Interest Coverage Ratio
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
0,64%
|
-0,99%
|
-0,99%
|
-5,76%
|
-1,35%
|
-0,82%
|
-0,81%
|
-2,46%
|
-1,00%
|
-1,25%
|
-1,27%
|
-0,98%
|
-1,65%
|
-1,96%
|
-1,33%
|
-0,87%
|
-0,91%
|
-1,10%
|
-1,12%
|
|
|
0,64%
|
-0,99%
|
-0,99%
|
-5,76%
|
-1,35%
|
-0,82%
|
-0,81%
|
-2,46%
|
-1,00%
|
-1,25%
|
-1,27%
|
-0,98%
|
-1,65%
|
-1,96%
|
-1,33%
|
-0,87%
|
-0,91%
|
-1,10%
|
-1,12%
|
|
|
0,45
|
-0,27
|
-0,28
|
-1,64
|
-0,41
|
-0,25
|
-0,25
|
-0,76
|
-0,32
|
-0,40
|
-0,41
|
-0,32
|
-0,55
|
-0,66
|
-0,46
|
-0,30
|
-0,32
|
-0,39
|
-0,40
|
|
|
0,64
|
-0,99
|
-0,99
|
-5,76
|
-1,35
|
-0,82
|
-0,81
|
-2,46
|
-1,00
|
-1,25
|
-1,27
|
-0,98
|
-1,65
|
-1,96
|
-1,33
|
-0,87
|
-0,91
|
-1,10
|
-1,12
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Crédit client
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Crédit fournisseur
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Days Sales Outstanding (DSO)
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Days Sales of Inventory (DSI)
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Inventory Turnover Ratio
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Employés
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Coût salarial par employé
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|