M
|
max) max = w;
}
}
const wClamped = Math.max(120, Math.min(800, max));
colWidths[''] = wClamped;
save && save();
})(event)">
|
2026
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)">
|
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
€
45K
|
€
32K
|
€
29K
|
€
124K
|
€
31K
|
€
33K
|
€
35K
|
€
55K
|
€
38K
|
€
22K
|
€
27K
|
€
14K
|
€
539
|
€
17K
|
€
81K
|
€
53K
|
€
-1K
|
€
-6K
|
|
|
€
25K
|
€
6K
|
€
-17K
|
€
101K
|
€
11K
|
€
11K
|
€
16K
|
€
22K
|
€
20K
|
€
5K
|
€
9K
|
€
-5K
|
€
-13K
|
€
-3K
|
€
77K
|
€
44K
|
€
-15K
|
€
-30K
|
|
|
€
260K
|
€
235K
|
€
229K
|
€
246K
|
€
145K
|
€
135K
|
€
123K
|
€
108K
|
€
86K
|
€
66K
|
€
61K
|
€
52K
|
€
57K
|
€
70K
|
€
73K
|
€
22K
|
€
-22K
|
€
-7K
|
|
|
€
44K
|
€
28K
|
€
35K
|
€
128K
|
€
27K
|
€
27K
|
€
29K
|
€
47K
|
€
33K
|
€
18K
|
€
22K
|
€
11K
|
€
2K
|
€
16K
|
€
73K
|
€
43K
|
-
|
-
|
|
|
€
4K
|
|
|
€
2K
|
|
|
|
€
11K
|
€
2K
|
|
€
379
|
€
2K
|
|
€
18K
|
|
|
|
|
|
|
Rémunérations et charges sociales
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Dividendes
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
€
25K
|
|
|
|
|
Taux de distribution
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
32,65%
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
€
44K
|
€
27K
|
€
29K
|
€
123K
|
€
31K
|
€
32K
|
€
35K
|
€
54K
|
€
37K
|
€
22K
|
€
26K
|
€
13K
|
€
-486
|
€
16K
|
€
80K
|
€
53K
|
€
-2K
|
€
-6K
|
|
|
€
32K
|
€
14K
|
€
16K
|
€
111K
|
€
18K
|
€
19K
|
€
22K
|
€
42K
|
€
24K
|
€
9K
|
€
14K
|
€
239
|
€
-1K
|
€
15K
|
€
80K
|
€
53K
|
€
-2K
|
€
-7K
|
|
|
€
25K
|
€
6K
|
€
-17K
|
€
101K
|
€
11K
|
€
11K
|
€
16K
|
€
22K
|
€
20K
|
€
5K
|
€
9K
|
€
-5K
|
€
-13K
|
€
-3K
|
€
77K
|
€
44K
|
€
-15K
|
€
-30K
|
|
|
€
0
|
€
0
|
€
0
|
€
0
|
€
0
|
€
0
|
€
0
|
€
0
|
€
0
|
€
0
|
€
3K
|
€
77K
|
€
202K
|
€
86K
|
|
|
|
€
1
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
€
15K
|
€
71
|
|
€
31K
|
|
€
388
|
|
€
5K
|
€
18K
|
|
€
3K
|
€
5K
|
€
16K
|
€
26K
|
€
59K
|
€
57K
|
|
€
17K
|
|
|
€
38K
|
€
19K
|
€
-4K
|
€
114K
|
€
23K
|
€
24K
|
€
28K
|
€
35K
|
€
33K
|
€
17K
|
€
22K
|
€
8K
|
€
-12K
|
€
-3K
|
€
77K
|
€
44K
|
€
-15K
|
€
-29K
|
|
|
€
-26K
|
€
-42K
|
€
-40K
|
€
-17K
|
€
-110K
|
€
-113K
|
€
-137K
|
€
-89K
|
€
-160K
|
€
-173K
|
€
-171K
|
€
-171K
|
€
-84K
|
€
153K
|
€
-58K
|
€
22K
|
€
-22K
|
€
-7K
|
|
|
0,94
|
0,90
|
0,69
|
0,84
|
0,53
|
0,53
|
0,75
|
0,56
|
0,10
|
0,01
|
0,02
|
0,03
|
0,17
|
2,40
|
0,51
|
1,05
|
0,96
|
0,99
|
|
|
0,18
|
0,14
|
0,46
|
0,84
|
0
|
0,01
|
0,09
|
0,03
|
0,10
|
0,01
|
0,02
|
0,03
|
0,17
|
2,40
|
0,51
|
0,26
|
0,08
|
0,09
|
|
|
0,94
|
0,90
|
0,69
|
0,84
|
0,53
|
0,53
|
0,75
|
0,56
|
0,10
|
0,01
|
0,02
|
0,03
|
0,17
|
2,40
|
0,51
|
1,05
|
0,96
|
0,99
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
€
722K
|
€
719K
|
€
458K
|
€
471K
|
€
521K
|
€
535K
|
€
828K
|
€
546K
|
€
464K
|
€
460K
|
€
476K
|
€
487K
|
€
435K
|
€
480K
|
€
191K
|
€
456K
|
€
504K
|
€
504K
|
|
|
€
461K
|
€
484K
|
€
229K
|
€
225K
|
€
376K
|
€
400K
|
€
705K
|
€
438K
|
€
378K
|
€
395K
|
€
415K
|
€
435K
|
€
378K
|
€
410K
|
€
118K
|
€
434K
|
€
526K
|
€
511K
|
|
|
€
403K
|
€
403K
|
€
127K
|
€
105K
|
€
236K
|
€
240K
|
€
544K
|
€
200K
|
€
176K
|
€
174K
|
€
175K
|
€
177K
|
€
102K
|
€
110K
|
€
118K
|
€
434K
|
€
526K
|
€
511K
|
|
|
€
58K
|
€
80K
|
€
101K
|
€
120K
|
€
140K
|
€
161K
|
€
161K
|
€
237K
|
€
201K
|
€
221K
|
€
240K
|
€
258K
|
€
276K
|
€
300K
|
|
|
|
|
|
|
36,07%
|
32,73%
|
50,05%
|
52,26%
|
27,86%
|
25,15%
|
14,89%
|
19,74%
|
18,55%
|
14,29%
|
12,85%
|
10,72%
|
13,14%
|
14,62%
|
38,39%
|
4,79%
|
-4,40%
|
-1,40%
|
|
|
0,22
|
0,34
|
0,44
|
0,49
|
0,97
|
1,20
|
1,30
|
2,20
|
2,33
|
3,36
|
3,91
|
4,95
|
4,83
|
4,28
|
|
|
|
|
|
|
10,40
|
18,10
|
7,88
|
1,82
|
12,33
|
12,58
|
20,28
|
8,07
|
10,21
|
18,32
|
15,73
|
32,20
|
|
25,63
|
1,47
|
8,22
|
|
|
|
|
Interest Coverage Ratio
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
14,54%
|
8,10%
|
-1,94%
|
46,21%
|
16,17%
|
17,84%
|
22,96%
|
32,02%
|
38,45%
|
26,41%
|
35,69%
|
15,79%
|
-21,71%
|
-3,76%
|
105,12%
|
201,74%
|
66,60%
|
413,46%
|
|
|
9,63%
|
2,66%
|
-7,52%
|
41,02%
|
7,36%
|
8,33%
|
12,59%
|
20,15%
|
23,58%
|
6,96%
|
14,78%
|
-9,63%
|
-22,70%
|
-4,56%
|
104,35%
|
201,74%
|
68,23%
|
418,58%
|
|
|
3,47
|
0,87
|
-3,76
|
21,43
|
2,05
|
2,10
|
1,87
|
3,98
|
4,37
|
0,99
|
1,90
|
-1,03
|
-2,98
|
-0,67
|
40,06
|
9,66
|
-3,00
|
-5,85
|
|
|
9,63
|
2,66
|
-7,52
|
41,02
|
7,36
|
8,33
|
12,59
|
20,15
|
23,58
|
6,96
|
14,78
|
-9,63
|
-22,70
|
-4,56
|
104,35
|
201,74
|
68,23
|
418,58
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Crédit client
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Crédit fournisseur
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Days Sales Outstanding (DSO)
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Days Sales of Inventory (DSI)
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
|
|
|
|
|
0
|
0
|
0
|
0
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Employés
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Coût salarial par employé
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|