L
|
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)">
|
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
€
-20K
|
€
-20K
|
€
25K
|
€
35K
|
€
32K
|
€
26K
|
€
41K
|
€
41K
|
€
41K
|
€
34K
|
€
65K
|
€
89K
|
€
107K
|
€
70K
|
€
42K
|
|
|
€
-37K
|
€
-41K
|
€
7K
|
€
13K
|
€
9K
|
€
2K
|
€
10K
|
€
8K
|
€
8K
|
€
-5K
|
€
219K
|
€
44K
|
€
58K
|
€
33K
|
€
15K
|
|
|
€
328K
|
€
365K
|
€
405K
|
€
398K
|
€
385K
|
€
376K
|
€
373K
|
€
364K
|
€
355K
|
€
347K
|
€
352K
|
€
133K
|
€
89K
|
€
31K
|
€
28K
|
|
|
€
16K
|
€
18K
|
€
43K
|
€
52K
|
€
49K
|
€
42K
|
€
57K
|
€
56K
|
€
54K
|
€
48K
|
€
88K
|
€
87K
|
€
91K
|
€
56K
|
€
29K
|
|
|
|
€
780
|
€
3K
|
€
4K
|
€
282
|
€
598
|
€
2K
|
€
4K
|
|
€
4K
|
€
23K
|
€
12K
|
€
4K
|
€
11K
|
€
340
|
|
|
Rémunérations et charges sociales
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Dividendes
|
|
|
|
|
|
|
|
|
|
|
|
|
|
€
30K
|
|
|
Taux de distribution
|
|
|
|
|
|
|
|
|
|
|
|
|
|
91,07%
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
€
-21K
|
€
-22K
|
€
23K
|
€
33K
|
€
31K
|
€
25K
|
€
40K
|
€
39K
|
€
38K
|
€
32K
|
€
65K
|
€
88K
|
€
107K
|
€
69K
|
€
35K
|
|
|
€
-38K
|
€
-38K
|
€
11K
|
€
21K
|
€
15K
|
€
6K
|
€
16K
|
€
16K
|
€
15K
|
€
10K
|
€
49K
|
€
73K
|
€
91K
|
€
55K
|
€
24K
|
|
|
€
-37K
|
€
-41K
|
€
7K
|
€
13K
|
€
9K
|
€
2K
|
€
10K
|
€
8K
|
€
8K
|
€
-5K
|
€
219K
|
€
44K
|
€
58K
|
€
33K
|
€
15K
|
|
|
€
0
|
€
26K
|
€
3K
|
€
3K
|
€
8K
|
€
5K
|
€
2K
|
€
0
|
€
6K
|
€
229K
|
€
24K
|
€
8K
|
€
8K
|
€
30K
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
€
213K
|
€
234K
|
€
288K
|
€
262K
|
€
242K
|
€
220K
|
€
200K
|
€
170K
|
€
130K
|
€
99K
|
€
337K
|
€
47K
|
€
16K
|
€
27K
|
€
8K
|
|
|
€
-21K
|
€
-24K
|
€
19K
|
€
25K
|
€
25K
|
€
21K
|
€
34K
|
€
32K
|
€
31K
|
€
17K
|
€
235K
|
€
60K
|
€
73K
|
€
47K
|
€
27K
|
|
|
€
163K
|
€
183K
|
€
233K
|
€
217K
|
€
195K
|
€
178K
|
€
162K
|
€
130K
|
€
98K
|
€
72K
|
€
284K
|
€
-43K
|
€
-64K
|
€
-97K
|
€
-52K
|
|
|
4,17
|
4,52
|
5,24
|
4,75
|
4,67
|
4,48
|
4,24
|
3,40
|
2,85
|
2,47
|
4,81
|
0,52
|
0,20
|
0,22
|
0,13
|
|
|
4,17
|
4,52
|
5,24
|
4,75
|
4,67
|
4,48
|
4,24
|
3,40
|
2,85
|
2,47
|
4,81
|
0,52
|
0,23
|
0,23
|
0,13
|
|
|
4,17
|
4,52
|
5,24
|
4,75
|
4,67
|
4,48
|
4,24
|
3,40
|
2,85
|
2,47
|
4,81
|
0,52
|
0,21
|
0,22
|
0,13
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
€
379K
|
€
417K
|
€
460K
|
€
456K
|
€
438K
|
€
427K
|
€
423K
|
€
418K
|
€
408K
|
€
396K
|
€
427K
|
€
307K
|
€
284K
|
€
302K
|
€
267K
|
|
|
€
51K
|
€
52K
|
€
55K
|
€
58K
|
€
53K
|
€
51K
|
€
50K
|
€
54K
|
€
53K
|
€
49K
|
€
75K
|
€
174K
|
€
195K
|
€
271K
|
€
240K
|
|
|
€
51K
|
€
52K
|
€
55K
|
€
58K
|
€
53K
|
€
51K
|
€
50K
|
€
54K
|
€
53K
|
€
49K
|
€
75K
|
€
90K
|
€
76K
|
€
119K
|
€
60K
|
|
|
|
|
|
|
|
|
|
|
|
|
|
€
83K
|
€
114K
|
€
148K
|
€
180K
|
|
|
86,49%
|
87,51%
|
88,05%
|
87,31%
|
87,90%
|
88,05%
|
88,21%
|
87,02%
|
86,99%
|
87,54%
|
82,53%
|
43,42%
|
31,42%
|
10,23%
|
10,44%
|
|
|
|
|
|
|
|
|
|
|
|
|
|
0,62
|
1,28
|
4,78
|
6,44
|
|
|
|
|
2,35
|
1,75
|
1,73
|
2,06
|
1,25
|
1,38
|
1,40
|
1,53
|
1,15
|
1,97
|
1,83
|
3,92
|
6,77
|
|
|
Interest Coverage Ratio
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
-6,28%
|
-6,66%
|
4,71%
|
6,40%
|
6,41%
|
5,51%
|
9,00%
|
8,73%
|
8,86%
|
5,02%
|
66,67%
|
44,94%
|
82,33%
|
152,92%
|
95,26%
|
|
|
-11,21%
|
-11,18%
|
1,77%
|
3,29%
|
2,42%
|
0,63%
|
2,65%
|
2,32%
|
2,27%
|
-1,48%
|
62,16%
|
33,03%
|
65,41%
|
106,68%
|
55,26%
|
|
|
-9,69
|
-9,78
|
1,56
|
2,87
|
2,13
|
0,55
|
2,34
|
2,02
|
1,97
|
-1,30
|
51,30
|
14,34
|
20,55
|
10,91
|
5,77
|
|
|
-11,21
|
-11,18
|
1,77
|
3,29
|
2,42
|
0,63
|
2,65
|
2,32
|
2,27
|
-1,48
|
62,16
|
33,03
|
65,41
|
106,68
|
55,26
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Crédit client
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Crédit fournisseur
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Days Sales Outstanding (DSO)
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Days Sales of Inventory (DSI)
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Inventory Turnover Ratio
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Employés
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Coût salarial par employé
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|