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)">
|
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
€
28K
|
€
20K
|
€
29K
|
€
26K
|
€
16K
|
€
22K
|
€
20K
|
€
12K
|
€
2K
|
€
6K
|
€
-603
|
€
7K
|
€
6K
|
€
-4K
|
€
-5K
|
|
|
€
-14K
|
€
-21K
|
€
-14K
|
€
-17K
|
€
-30K
|
€
-15K
|
€
-27K
|
€
-45K
|
€
-51K
|
€
-22K
|
€
-63K
|
€
-15K
|
€
-16K
|
€
-41K
|
€
-90K
|
|
|
€
-129K
|
€
-115K
|
€
-95K
|
€
-81K
|
€
-64K
|
€
-34K
|
€
-19K
|
€
8K
|
€
53K
|
€
103K
|
€
125K
|
€
188K
|
€
204K
|
€
219K
|
€
260K
|
|
|
€
17K
|
€
14K
|
€
18K
|
€
18K
|
€
10K
|
€
15K
|
€
14K
|
€
7K
|
€
2K
|
€
6K
|
€
4K
|
€
12K
|
€
12K
|
€
9K
|
€
11K
|
|
|
-
|
€
0
|
|
|
|
|
|
-
|
|
|
|
|
|
|
€
966
|
|
|
Rémunérations et charges sociales
|
|
|
|
|
|
|
|
-
|
|
|
|
|
|
|
|
|
Dividendes
|
|
|
|
|
|
|
|
-
|
|
|
|
|
|
|
|
|
Taux de distribution
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
€
24K
|
€
17K
|
€
24K
|
€
22K
|
€
13K
|
€
19K
|
€
17K
|
€
10K
|
€
-742
|
€
4K
|
€
-2K
|
€
6K
|
€
6K
|
€
-4K
|
€
-6K
|
|
|
€
-13K
|
€
-20K
|
€
-12K
|
€
-16K
|
€
-29K
|
€
-12K
|
€
-24K
|
€
-41K
|
€
-47K
|
€
-20K
|
€
-59K
|
€
-11K
|
€
-11K
|
€
-37K
|
€
-83K
|
|
|
€
-14K
|
€
-21K
|
€
-14K
|
€
-17K
|
€
-30K
|
€
-15K
|
€
-27K
|
€
-45K
|
€
-51K
|
€
-22K
|
€
-63K
|
€
-15K
|
€
-16K
|
€
-41K
|
€
-90K
|
|
|
€
0
|
€
0
|
€
0
|
€
0
|
€
12K
|
|
|
€
206K
|
€
279K
|
€
11K
|
€
373K
|
€
599
|
€
0
|
€
121K
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
€
9K
|
€
8K
|
€
10K
|
€
6K
|
€
4K
|
€
6K
|
€
2K
|
€
11K
|
€
71K
|
€
9K
|
€
10K
|
€
20K
|
€
26K
|
€
30K
|
€
98K
|
|
|
€
23K
|
€
16K
|
€
23K
|
€
21K
|
€
11K
|
€
16K
|
€
13K
|
€
6K
|
€
-4K
|
€
1K
|
€
-6K
|
€
2K
|
€
1K
|
€
-8K
|
€
-14K
|
|
|
€
-1,07M
|
€
-1,07M
|
€
-1,07M
|
€
-1,07M
|
€
-1,07M
|
€
-1,05M
|
€
-1,05M
|
€
-1,04M
|
€
-823K
|
€
-636K
|
€
-619K
|
€
-231K
|
€
-226K
|
€
-220K
|
€
-85K
|
|
|
0,01
|
0,01
|
0,01
|
0,01
|
0
|
0,01
|
0
|
0,01
|
0,08
|
0,01
|
0,02
|
0,08
|
0,10
|
0,12
|
0,54
|
|
|
0,01
|
0,01
|
0,01
|
0,01
|
0
|
0,01
|
0
|
0,01
|
0,08
|
0,01
|
0,02
|
0,08
|
0,10
|
0,12
|
0,54
|
|
|
0,01
|
0,01
|
0,01
|
0,01
|
0
|
0,01
|
0
|
0,01
|
0,08
|
0,01
|
0,02
|
0,08
|
0,10
|
0,12
|
0,54
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
€
974K
|
€
1,01M
|
€
1,05M
|
€
1,08M
|
€
1,12M
|
€
1,15M
|
€
1,17M
|
€
1,22M
|
€
1,12M
|
€
829K
|
€
843K
|
€
536K
|
€
559K
|
€
580K
|
€
560K
|
|
|
€
1,10M
|
€
1,13M
|
€
1,14M
|
€
1,16M
|
€
1,18M
|
€
1,18M
|
€
1,19M
|
€
1,21M
|
€
1,07M
|
€
726K
|
€
718K
|
€
348K
|
€
356K
|
€
361K
|
€
300K
|
|
|
€
1,08M
|
€
1,08M
|
€
1,08M
|
€
1,08M
|
€
1,08M
|
€
1,06M
|
€
1,05M
|
€
1,05M
|
€
894K
|
€
646K
|
€
629K
|
€
251K
|
€
251K
|
€
250K
|
€
184K
|
|
|
€
25K
|
€
44K
|
€
64K
|
€
84K
|
€
103K
|
€
123K
|
€
141K
|
€
159K
|
€
177K
|
€
80K
|
€
89K
|
€
97K
|
€
104K
|
€
110K
|
€
117K
|
|
|
-13,30%
|
-11,43%
|
-9,06%
|
-7,53%
|
-5,73%
|
-2,93%
|
-1,63%
|
0,66%
|
4,70%
|
12,46%
|
14,86%
|
35,13%
|
36,41%
|
37,78%
|
46,38%
|
|
|
-0,20
|
-0,38
|
-0,67
|
-1,03
|
-1,61
|
-3,65
|
-7,39
|
19,92
|
3,36
|
0,78
|
0,71
|
0,51
|
0,51
|
0,50
|
0,45
|
|
|
46,12
|
65,37
|
46,76
|
52,50
|
93,39
|
62,86
|
70,28
|
125,58
|
|
203,16
|
|
58,29
|
63,86
|
|
|
|
|
Interest Coverage Ratio
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
-17,54%
|
-14,07%
|
-24,49%
|
-25,47%
|
-17,53%
|
-47,12%
|
-70,58%
|
72,54%
|
-7,80%
|
1,41%
|
-5,03%
|
0,94%
|
0,64%
|
-3,66%
|
-5,20%
|
|
|
10,86%
|
17,78%
|
14,25%
|
21,38%
|
47,34%
|
43,27%
|
141,86%
|
-559,74%
|
-95,69%
|
-21,32%
|
-50,34%
|
-8,08%
|
-7,62%
|
-18,58%
|
-34,69%
|
|
|
-1,44
|
-2,03
|
-1,29
|
-1,61
|
-2,71
|
-1,27
|
-2,31
|
-3,67
|
-4,49
|
-2,66
|
-7,48
|
-2,84
|
-2,77
|
-7,02
|
-16,09
|
|
|
10,86
|
17,78
|
14,25
|
21,38
|
47,34
|
43,27
|
141,86
|
-559,74
|
-95,69
|
-21,32
|
-50,34
|
-8,08
|
-7,62
|
-18,58
|
-34,69
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Crédit client
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Crédit fournisseur
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Days Sales Outstanding (DSO)
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Days Sales of Inventory (DSI)
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Inventory Turnover Ratio
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Employés
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Coût salarial par employé
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|