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)">
|
2006
max) max = w;
}
}
const wClamped = Math.max(120, Math.min(800, max));
colWidths[''] = wClamped;
save && save();
})(event)">
|
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
€
-11K
|
€
-8K
|
€
20K
|
€
28K
|
€
20K
|
€
16K
|
€
19K
|
€
17K
|
€
21K
|
€
25K
|
€
21K
|
€
23K
|
€
24K
|
€
28K
|
€
28K
|
€
28K
|
€
29K
|
€
13K
|
€
31K
|
€
32K
|
|
|
€
-24K
|
€
-21K
|
€
-3K
|
€
7K
|
€
3K
|
€
-1K
|
€
234
|
€
4K
|
€
9K
|
€
-18K
|
€
29K
|
€
1K
|
€
2K
|
€
6K
|
€
5K
|
€
4K
|
€
3K
|
€
-3K
|
€
-23
|
€
1K
|
|
|
€
2K
|
€
26K
|
€
47K
|
€
50K
|
€
43K
|
€
83K
|
€
84K
|
€
84K
|
€
80K
|
€
71K
|
€
89K
|
€
122K
|
€
121K
|
€
119K
|
€
113K
|
€
109K
|
€
105K
|
€
101K
|
€
104K
|
€
104K
|
|
|
€
62
|
€
909
|
€
14K
|
€
22K
|
€
14K
|
€
16K
|
€
18K
|
€
16K
|
€
19K
|
€
21K
|
€
19K
|
€
22K
|
€
22K
|
€
25K
|
€
25K
|
€
24K
|
€
24K
|
€
12K
|
€
24K
|
€
25K
|
|
|
€
1K
|
€
4K
|
€
8K
|
€
3K
|
€
2K
|
€
2K
|
€
2K
|
€
2K
|
€
885
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Rémunérations et charges sociales
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Dividendes
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Taux de distribution
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
€
-14K
|
€
-11K
|
€
17K
|
€
26K
|
€
18K
|
€
14K
|
€
17K
|
€
15K
|
€
19K
|
€
23K
|
€
18K
|
€
21K
|
€
22K
|
€
26K
|
€
26K
|
€
26K
|
€
27K
|
€
10K
|
€
28K
|
€
30K
|
|
|
€
-24K
|
€
-21K
|
€
2K
|
€
11K
|
€
6K
|
€
2K
|
€
4K
|
€
5K
|
€
9K
|
€
14K
|
€
9K
|
€
8K
|
€
9K
|
€
14K
|
€
14K
|
€
13K
|
€
14K
|
€
-714
|
€
15K
|
€
17K
|
|
|
€
-24K
|
€
-21K
|
€
-3K
|
€
7K
|
€
3K
|
€
-1K
|
€
234
|
€
4K
|
€
9K
|
€
-18K
|
€
29K
|
€
1K
|
€
2K
|
€
6K
|
€
5K
|
€
4K
|
€
3K
|
€
-3K
|
€
-23
|
€
1K
|
|
|
€
23K
|
€
-5K
|
€
10K
|
€
16K
|
€
0
|
€
0
|
€
10K
|
€
0
|
€
0
|
€
0
|
€
-68K
|
€
2K
|
€
4K
|
€
0
|
€
699
|
€
655
|
€
85K
|
€
-55K
|
€
9K
|
-
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
€
3K
|
€
14K
|
€
13K
|
€
15K
|
€
21K
|
€
10K
|
€
9K
|
€
16K
|
€
6K
|
€
12K
|
€
82K
|
€
7K
|
€
4K
|
€
4K
|
€
4K
|
€
5K
|
€
5K
|
€
103K
|
€
839
|
€
5K
|
|
|
€
-14K
|
€
-11K
|
€
12K
|
€
22K
|
€
16K
|
€
11K
|
€
13K
|
€
13K
|
€
18K
|
€
-8K
|
€
38K
|
€
13K
|
€
14K
|
€
17K
|
€
17K
|
€
17K
|
€
17K
|
€
8K
|
€
14K
|
€
14K
|
|
|
€
-129K
|
€
-92K
|
€
-86K
|
€
-87K
|
€
-93K
|
€
-66K
|
€
-78K
|
€
-80K
|
€
-94K
|
€
-111K
|
€
6K
|
€
-27K
|
€
-25K
|
€
-23K
|
€
-29K
|
€
-35K
|
€
-39K
|
€
42K
|
€
-314
|
€
8K
|
|
|
0,03
|
0,16
|
0,17
|
0,15
|
0,18
|
0,13
|
0,10
|
0,16
|
0,06
|
0,09
|
1,07
|
0,21
|
0,15
|
0,15
|
0,11
|
0,12
|
0,12
|
1,66
|
0,99
|
1,28
|
|
|
0,03
|
0,16
|
0,17
|
0,15
|
0,18
|
0,13
|
0,10
|
0,16
|
0,06
|
0,09
|
1,07
|
0,21
|
0,15
|
0,15
|
0,11
|
0,12
|
0,12
|
1,66
|
0,99
|
1,28
|
|
|
0,03
|
0,16
|
0,17
|
0,15
|
0,18
|
0,13
|
0,10
|
0,16
|
0,06
|
0,09
|
1,07
|
0,30
|
0,16
|
0,16
|
0,11
|
0,12
|
0,12
|
1,66
|
0,99
|
1,28
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
€
135K
|
€
135K
|
€
150K
|
€
154K
|
€
157K
|
€
159K
|
€
170K
|
€
180K
|
€
179K
|
€
194K
|
€
274K
|
€
277K
|
€
285K
|
€
292K
|
€
303K
|
€
316K
|
€
329K
|
€
358K
|
€
359K
|
€
362K
|
|
|
€
133K
|
€
109K
|
€
103K
|
€
103K
|
€
114K
|
€
76K
|
€
86K
|
€
96K
|
€
99K
|
€
123K
|
€
185K
|
€
155K
|
€
164K
|
€
173K
|
€
190K
|
€
208K
|
€
224K
|
€
256K
|
€
255K
|
€
258K
|
|
|
€
133K
|
€
109K
|
€
103K
|
€
103K
|
€
114K
|
€
76K
|
€
86K
|
€
96K
|
€
99K
|
€
123K
|
€
76K
|
€
23K
|
€
28K
|
€
24K
|
€
32K
|
€
39K
|
€
44K
|
€
63K
|
€
40K
|
€
30K
|
|
|
|
|
|
|
|
|
|
|
|
|
€
108K
|
€
122K
|
€
134K
|
€
146K
|
€
158K
|
€
168K
|
€
181K
|
€
193K
|
€
215K
|
€
228K
|
|
|
1,30%
|
19,11%
|
31,30%
|
32,82%
|
27,38%
|
52,01%
|
49,23%
|
46,54%
|
44,53%
|
36,71%
|
32,57%
|
43,93%
|
42,41%
|
40,77%
|
37,37%
|
34,33%
|
31,84%
|
28,34%
|
29,02%
|
28,79%
|
|
|
|
|
|
|
|
|
|
|
|
|
1,22
|
1
|
1,11
|
1,23
|
1,39
|
1,55
|
1,72
|
1,91
|
2,06
|
2,18
|
|
|
|
|
6
|
4,03
|
6,32
|
5,35
|
5,14
|
6,52
|
5,30
|
5,24
|
10,01
|
7,56
|
7,62
|
6,73
|
7,27
|
8
|
8,20
|
25,04
|
8,98
|
8,71
|
|
|
Interest Coverage Ratio
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
-798,77%
|
-44,51%
|
24,59%
|
43,63%
|
36,89%
|
13,76%
|
15,30%
|
15,66%
|
22,30%
|
-11,79%
|
43,15%
|
10,95%
|
11,38%
|
14,59%
|
15,25%
|
15,73%
|
16,39%
|
7,94%
|
13,00%
|
13,43%
|
|
|
-1 376,01%
|
-82,55%
|
-7,13%
|
14,63%
|
7,81%
|
-1,48%
|
0,28%
|
4,54%
|
10,65%
|
-25,15%
|
32,47%
|
0,87%
|
1,40%
|
4,82%
|
4,19%
|
3,41%
|
3,33%
|
-2,86%
|
-0,02%
|
1,28%
|
|
|
-17,87
|
-15,77
|
-2,23
|
4,80
|
2,14
|
-0,77
|
0,14
|
2,11
|
4,74
|
-9,23
|
10,57
|
0,38
|
0,59
|
1,97
|
1,56
|
1,17
|
1,06
|
-0,81
|
-0,01
|
0,37
|
|
|
-1 376,01
|
-82,55
|
-7,13
|
14,63
|
7,81
|
-1,48
|
0,28
|
4,54
|
10,65
|
-25,15
|
32,47
|
0,87
|
1,40
|
4,82
|
4,19
|
3,41
|
3,33
|
-2,86
|
-0,02
|
1,28
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Crédit client
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Crédit fournisseur
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Days Sales Outstanding (DSO)
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Days Sales of Inventory (DSI)
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Inventory Turnover Ratio
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Employés
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Coût salarial par employé
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|