L
|
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)">
|
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
€
161K
|
€
139K
|
€
138K
|
€
101K
|
€
757K
|
€
175K
|
€
148K
|
€
148K
|
€
153K
|
€
128K
|
€
54K
|
€
135K
|
€
132K
|
€
140K
|
€
160K
|
€
182K
|
€
90K
|
€
125K
|
€
38K
|
|
|
€
85K
|
€
66K
|
€
68K
|
€
54K
|
€
683K
|
€
73K
|
€
37K
|
€
15K
|
€
20K
|
€
8K
|
€
64
|
€
861
|
€
877
|
€
1K
|
€
135
|
€
3K
|
€
495
|
€
2K
|
€
1K
|
|
|
€
333K
|
€
248K
|
€
182K
|
€
914K
|
€
860K
|
€
468K
|
€
396K
|
€
322K
|
€
235K
|
€
180K
|
€
157K
|
€
73K
|
€
31K
|
€
30K
|
€
28K
|
€
28K
|
€
25K
|
€
25K
|
€
23K
|
|
|
€
136K
|
€
115K
|
€
115K
|
€
125K
|
€
754K
|
€
181K
|
€
140K
|
€
140K
|
€
130K
|
€
91K
|
€
39K
|
€
96K
|
€
88K
|
€
87K
|
€
113K
|
€
123K
|
€
63K
|
€
80K
|
€
18K
|
|
|
€
36K
|
€
28K
|
€
32K
|
€
55K
|
€
52K
|
€
26K
|
€
19K
|
€
11K
|
€
11K
|
€
5K
|
€
677
|
€
458
|
€
229
|
€
508
|
€
2K
|
€
2K
|
€
7K
|
€
437
|
|
|
|
Rémunérations et charges sociales
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
€
10K
|
|
Dividendes
|
|
|
|
|
€
167K
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Taux de distribution
|
|
|
|
|
24,48%
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
€
155K
|
€
133K
|
€
135K
|
€
100K
|
€
755K
|
€
175K
|
€
144K
|
€
148K
|
€
152K
|
€
120K
|
€
45K
|
€
132K
|
€
123K
|
€
122K
|
€
159K
|
€
174K
|
€
88K
|
€
113K
|
€
24K
|
|
|
€
137K
|
€
115K
|
€
118K
|
€
83K
|
€
704K
|
€
101K
|
€
60K
|
€
31K
|
€
38K
|
€
13K
|
€
-24K
|
€
22K
|
€
8K
|
€
9K
|
€
37K
|
€
17K
|
€
10K
|
€
38K
|
€
6K
|
|
|
€
85K
|
€
66K
|
€
68K
|
€
54K
|
€
683K
|
€
73K
|
€
37K
|
€
15K
|
€
20K
|
€
8K
|
€
64
|
€
861
|
€
877
|
€
1K
|
€
135
|
€
3K
|
€
495
|
€
2K
|
€
1K
|
|
|
€
0
|
€
0
|
€
0
|
€
-40K
|
€
349K
|
€
83K
|
€
536
|
€
62K
|
€
140K
|
€
196K
|
€
22K
|
€
31K
|
€
60K
|
€
83K
|
€
35K
|
€
404K
|
€
52K
|
€
208K
|
€
128K
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
€
32K
|
€
16K
|
€
14K
|
€
54K
|
€
37K
|
€
65K
|
€
72K
|
€
49K
|
€
33K
|
€
37K
|
€
9K
|
€
18K
|
€
16K
|
€
39K
|
€
33K
|
€
31K
|
€
19K
|
€
28K
|
€
4K
|
|
|
€
102K
|
€
83K
|
€
85K
|
€
72K
|
€
733K
|
€
146K
|
€
121K
|
€
132K
|
€
133K
|
€
114K
|
€
69K
|
€
111K
|
€
116K
|
€
114K
|
€
122K
|
€
160K
|
€
78K
|
€
77K
|
€
19K
|
|
|
€
-152K
|
€
-143K
|
€
-117K
|
€
-29K
|
€
-107K
|
€
-41K
|
€
-83K
|
€
-82K
|
€
-131K
|
€
-389K
|
€
-283K
|
€
-136K
|
€
-199K
|
€
-195K
|
€
-160K
|
€
-143K
|
€
-75K
|
€
-57K
|
€
-32K
|
|
|
0,40
|
0,30
|
0,28
|
0,71
|
0,50
|
0,66
|
0,49
|
0,49
|
0,26
|
0,16
|
0,10
|
0,31
|
0,17
|
0,28
|
0,36
|
0,42
|
0,20
|
0,37
|
0,43
|
|
|
0,40
|
0,30
|
0,28
|
0,71
|
0,27
|
0,66
|
0,49
|
0,49
|
0,26
|
0,16
|
0,10
|
0,30
|
0,17
|
0,28
|
0,36
|
0,42
|
0,20
|
0,37
|
0,43
|
|
|
0,41
|
0,32
|
0,30
|
0,77
|
0,52
|
0,66
|
0,49
|
0,49
|
0,26
|
0,38
|
0,42
|
0,31
|
0,17
|
0,28
|
0,36
|
0,42
|
0,20
|
0,37
|
0,43
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
€
1,25M
|
€
1,23M
|
€
1,23M
|
€
1,27M
|
€
1,37M
|
€
598K
|
€
589K
|
€
632K
|
€
584K
|
€
650K
|
€
502K
|
€
329K
|
€
346K
|
€
435K
|
€
481K
|
€
572K
|
€
239K
|
€
280K
|
€
138K
|
|
|
€
919K
|
€
981K
|
€
1,05M
|
€
359K
|
€
506K
|
€
130K
|
€
193K
|
€
310K
|
€
348K
|
€
470K
|
€
346K
|
€
256K
|
€
315K
|
€
405K
|
€
452K
|
€
543K
|
€
214K
|
€
256K
|
€
115K
|
|
|
€
248K
|
€
194K
|
€
150K
|
€
94K
|
€
209K
|
€
123K
|
€
163K
|
€
159K
|
€
176K
|
€
461K
|
€
311K
|
€
198K
|
€
239K
|
€
270K
|
€
250K
|
€
247K
|
€
94K
|
€
91K
|
€
56K
|
|
|
€
664K
|
€
775K
|
€
885K
|
€
258K
|
€
292K
|
€
7K
|
€
30K
|
€
151K
|
€
173K
|
€
7K
|
€
31K
|
€
59K
|
€
76K
|
€
135K
|
€
203K
|
€
297K
|
€
120K
|
€
165K
|
€
59K
|
|
|
26,58%
|
20,18%
|
14,83%
|
71,82%
|
62,93%
|
78,31%
|
67,20%
|
50,92%
|
40,29%
|
27,65%
|
31,21%
|
22,17%
|
8,86%
|
6,84%
|
5,90%
|
4,94%
|
10,44%
|
8,75%
|
16,40%
|
|
|
2
|
3,13
|
4,86
|
0,28
|
0,34
|
0,01
|
0,08
|
0,47
|
0,73
|
0,04
|
0,20
|
0,80
|
2,48
|
4,55
|
7,15
|
10,51
|
4,82
|
6,73
|
2,61
|
|
|
5,94
|
7,39
|
7,73
|
3,59
|
0,67
|
0,74
|
1,34
|
2,10
|
2,30
|
3,93
|
7,66
|
1,94
|
2,56
|
3,33
|
2,85
|
3,13
|
2,44
|
2,27
|
4,87
|
|
|
Interest Coverage Ratio
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
30,67%
|
33,56%
|
46,88%
|
7,84%
|
85,29%
|
31,19%
|
30,58%
|
41,05%
|
56,62%
|
63,54%
|
44,18%
|
151,96%
|
377,61%
|
384,79%
|
430,06%
|
566,92%
|
313,58%
|
314,32%
|
83,00%
|
|
|
25,46%
|
26,56%
|
37,35%
|
5,95%
|
79,42%
|
15,55%
|
9,38%
|
4,66%
|
8,35%
|
4,30%
|
0,04%
|
1,18%
|
2,86%
|
4,66%
|
0,47%
|
11,43%
|
1,98%
|
7,63%
|
5,68%
|
|
|
6,77
|
5,36
|
5,54
|
4,27
|
49,98
|
12,17
|
6,30
|
2,37
|
3,37
|
1,19
|
0,01
|
0,26
|
0,25
|
0,32
|
0,03
|
0,56
|
0,21
|
0,67
|
0,93
|
|
|
25,46
|
26,56
|
37,35
|
5,95
|
79,42
|
15,55
|
9,38
|
4,66
|
8,35
|
4,30
|
0,04
|
1,18
|
2,86
|
4,66
|
0,47
|
11,43
|
1,98
|
7,63
|
5,68
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Crédit client
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Crédit fournisseur
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Days Sales Outstanding (DSO)
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Days Sales of Inventory (DSI)
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
0
|
0
|
|
|
|
|
|
0
|
0
|
|
|
|
|
|
|
0
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Employés
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Coût salarial par employé
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|