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)">
|
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
€
88K
|
€
83K
|
€
64K
|
€
59K
|
€
72K
|
€
42K
|
€
41K
|
€
40K
|
€
35K
|
€
45K
|
€
33K
|
€
35K
|
€
25K
|
€
38K
|
€
25K
|
€
21K
|
€
36K
|
€
39K
|
€
32K
|
€
30K
|
|
|
€
43K
|
€
43K
|
€
27K
|
€
23K
|
€
37K
|
€
21K
|
€
16K
|
€
25K
|
€
17K
|
€
7K
|
€
6K
|
€
5K
|
€
6K
|
€
24K
|
€
3K
|
€
12K
|
€
10K
|
€
18K
|
€
-2K
|
€
8K
|
|
|
€
510K
|
€
467K
|
€
423K
|
€
396K
|
€
373K
|
€
336K
|
€
315K
|
€
299K
|
€
274K
|
€
257K
|
€
250K
|
€
244K
|
€
239K
|
€
244K
|
€
220K
|
€
217K
|
€
205K
|
€
195K
|
€
178K
|
€
179K
|
|
|
€
94K
|
€
87K
|
€
68K
|
€
62K
|
€
75K
|
€
46K
|
€
45K
|
€
45K
|
€
38K
|
€
45K
|
€
41K
|
€
36K
|
€
27K
|
€
41K
|
€
27K
|
€
25K
|
€
38K
|
€
40K
|
€
31K
|
€
32K
|
|
|
€
42K
|
€
25K
|
€
25K
|
€
25K
|
€
21K
|
€
17K
|
€
11K
|
€
5K
|
€
3K
|
€
5K
|
€
3K
|
€
4K
|
€
3K
|
€
4K
|
€
4K
|
€
705
|
€
2K
|
€
2K
|
€
751
|
€
4K
|
|
|
Rémunérations et charges sociales
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Dividendes
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Taux de distribution
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
€
84K
|
€
79K
|
€
59K
|
€
53K
|
€
69K
|
€
37K
|
€
37K
|
€
38K
|
€
30K
|
€
39K
|
€
36K
|
€
30K
|
€
20K
|
€
36K
|
€
20K
|
€
18K
|
€
35K
|
€
37K
|
€
27K
|
€
28K
|
|
|
€
84K
|
€
66K
|
€
46K
|
€
40K
|
€
58K
|
€
36K
|
€
36K
|
€
37K
|
€
30K
|
€
20K
|
€
14K
|
€
7K
|
€
181
|
€
18K
|
€
3K
|
€
3K
|
€
22K
|
€
25K
|
€
15K
|
€
16K
|
|
|
€
43K
|
€
43K
|
€
27K
|
€
23K
|
€
37K
|
€
21K
|
€
16K
|
€
25K
|
€
17K
|
€
7K
|
€
6K
|
€
5K
|
€
6K
|
€
24K
|
€
3K
|
€
12K
|
€
10K
|
€
18K
|
€
-2K
|
€
8K
|
|
|
€
2K
|
€
0
|
€
11K
|
€
5K
|
€
63K
|
€
31K
|
€
5K
|
€
0
|
€
1K
|
€
2K
|
€
54K
|
€
133K
|
€
53K
|
€
17K
|
€
12K
|
€
30K
|
€
-31
|
€
3K
|
€
0
|
€
2K
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
€
5K
|
|
|
|
|
|
|
|
€
95
|
|
|
|
|
€
43K
|
€
56K
|
€
40K
|
€
36K
|
€
48K
|
€
23K
|
€
18K
|
€
25K
|
€
19K
|
€
28K
|
€
22K
|
€
30K
|
€
20K
|
€
42K
|
€
23K
|
€
27K
|
€
22K
|
€
30K
|
€
13K
|
€
20K
|
|
|
€
-6K
|
€
-27K
|
€
-57K
|
€
-61K
|
€
-68K
|
€
-68K
|
€
-46K
|
€
-44K
|
€
-56K
|
€
-61K
|
€
-74K
|
|
€
-105K
|
€
-88K
|
€
-105K
|
€
-97K
|
€
-101K
|
€
-109K
|
|
€
-121K
|
|
|
0,93
|
0,70
|
0,50
|
0,42
|
0,38
|
0,36
|
0,47
|
0,41
|
0,26
|
0,09
|
0,12
|
|
0,03
|
0,06
|
0,03
|
0,03
|
0,02
|
0
|
|
0,07
|
|
|
0,93
|
0,70
|
0,50
|
0,42
|
0,38
|
0,36
|
0,47
|
0,41
|
0,26
|
0,09
|
0,12
|
|
0,03
|
0,06
|
0,03
|
0,03
|
0,02
|
0
|
|
0,07
|
|
|
0,93
|
0,70
|
0,50
|
0,42
|
0,38
|
0,36
|
0,47
|
0,41
|
0,26
|
0,09
|
0,12
|
|
0,03
|
0,06
|
0,03
|
0,03
|
0,02
|
0
|
|
0,07
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
€
650K
|
€
634K
|
€
640K
|
€
629K
|
€
633K
|
€
578K
|
€
550K
|
€
536K
|
€
526K
|
€
511K
|
€
533K
|
€
490K
|
€
383K
|
€
352K
|
€
351K
|
€
357K
|
€
341K
|
€
351K
|
€
360K
|
€
382K
|
|
|
€
135K
|
€
162K
|
€
212K
|
€
230K
|
€
258K
|
€
238K
|
€
232K
|
€
235K
|
€
248K
|
€
253K
|
€
283K
|
€
241K
|
€
141K
|
€
103K
|
€
126K
|
€
137K
|
€
134K
|
€
153K
|
€
180K
|
€
203K
|
|
|
€
84K
|
€
92K
|
€
114K
|
€
106K
|
€
109K
|
€
105K
|
€
85K
|
€
75K
|
€
75K
|
€
66K
|
€
84K
|
€
88K
|
€
108K
|
€
93K
|
€
108K
|
€
100K
|
€
103K
|
€
109K
|
€
122K
|
€
130K
|
|
|
€
51K
|
€
71K
|
€
98K
|
€
124K
|
€
149K
|
€
132K
|
€
146K
|
€
160K
|
€
173K
|
€
186K
|
€
199K
|
€
153K
|
€
33K
|
€
9K
|
€
18K
|
€
37K
|
€
30K
|
€
44K
|
€
59K
|
€
72K
|
|
|
78,51%
|
73,65%
|
66,18%
|
62,95%
|
58,92%
|
58,03%
|
57,32%
|
55,81%
|
52,14%
|
50,29%
|
46,93%
|
49,84%
|
62,45%
|
69,31%
|
62,70%
|
60,82%
|
60,11%
|
55,64%
|
49,31%
|
46,96%
|
|
|
0,10
|
0,15
|
0,23
|
0,31
|
0,40
|
0,39
|
0,46
|
0,53
|
0,63
|
0,72
|
0,79
|
0,62
|
0,14
|
0,04
|
0,08
|
0,17
|
0,15
|
0,23
|
0,33
|
0,40
|
|
|
1,60
|
2,07
|
3,62
|
4,32
|
3,75
|
6,45
|
6,34
|
6,16
|
8,17
|
6,40
|
7,85
|
8,05
|
7,25
|
2,84
|
6,25
|
7,58
|
3,85
|
4,10
|
6,59
|
7,16
|
|
|
Interest Coverage Ratio
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
8,50%
|
12,04%
|
9,52%
|
9,06%
|
12,99%
|
6,80%
|
5,76%
|
8,21%
|
6,98%
|
10,86%
|
8,92%
|
12,38%
|
8,37%
|
17,27%
|
10,34%
|
12,33%
|
10,64%
|
15,51%
|
7,34%
|
11,03%
|
|
|
8,50%
|
9,29%
|
6,49%
|
5,82%
|
10,00%
|
6,13%
|
5,01%
|
8,43%
|
6,12%
|
2,80%
|
2,26%
|
2,07%
|
2,39%
|
9,83%
|
1,40%
|
5,49%
|
4,69%
|
9,04%
|
-0,98%
|
4,18%
|
|
|
6,67
|
6,84
|
4,30
|
3,66
|
5,89
|
3,56
|
2,87
|
4,70
|
3,19
|
1,41
|
1,06
|
1,03
|
1,49
|
6,82
|
0,88
|
3,34
|
2,82
|
5,03
|
-0,48
|
1,96
|
|
|
8,50
|
9,29
|
6,49
|
5,82
|
10,00
|
6,13
|
5,01
|
8,43
|
6,12
|
2,80
|
2,26
|
2,07
|
2,39
|
9,83
|
1,40
|
5,49
|
4,69
|
9,04
|
-0,98
|
4,18
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Crédit client
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Crédit fournisseur
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Days Sales Outstanding (DSO)
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Days Sales of Inventory (DSI)
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Inventory Turnover Ratio
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Employés
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Coût salarial par employé
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|