ME
|
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)">
|
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
€
-9K
|
€
3K
|
€
6K
|
€
-3K
|
€
17K
|
€
16K
|
€
11K
|
€
18K
|
€
9K
|
€
7K
|
€
14K
|
€
25K
|
€
25K
|
€
17K
|
€
16K
|
€
24K
|
€
21K
|
€
13K
|
€
-15K
|
€
-19K
|
|
|
€
-19K
|
€
-6K
|
€
-4K
|
€
-26K
|
€
-4K
|
€
-5K
|
€
-11K
|
€
-3K
|
€
-14K
|
€
-16K
|
€
-12K
|
€
2K
|
€
1K
|
€
-9K
|
€
-9K
|
€
250
|
€
-293
|
€
-6K
|
€
-32K
|
€
63K
|
|
|
€
-264K
|
€
-246K
|
€
-240K
|
€
-235K
|
€
-210K
|
€
-206K
|
€
-201K
|
€
-190K
|
€
-187K
|
€
-173K
|
€
-157K
|
€
-145K
|
€
-147K
|
€
-148K
|
€
-140K
|
€
-131K
|
€
-131K
|
€
-131K
|
€
-124K
|
€
-92K
|
|
|
-
|
€
1K
|
€
3K
|
-
|
€
14K
|
€
13K
|
€
9K
|
€
24K
|
€
5K
|
€
4K
|
€
7K
|
€
18K
|
€
18K
|
€
11K
|
€
10K
|
€
18K
|
€
16K
|
€
12K
|
-
|
-
|
|
|
€
2K
|
€
1K
|
€
8K
|
€
7K
|
€
10K
|
€
3K
|
€
3K
|
€
4K
|
€
2K
|
€
2K
|
€
2K
|
€
7K
|
€
5K
|
€
9K
|
€
8K
|
€
10K
|
€
6K
|
€
11K
|
€
8K
|
€
4K
|
|
|
Rémunérations et charges sociales
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
€
889
|
|
Dividendes
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Taux de distribution
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
€
-12K
|
€
1K
|
€
3K
|
€
-3K
|
€
17K
|
€
15K
|
€
10K
|
€
18K
|
€
6K
|
€
4K
|
€
9K
|
€
21K
|
€
22K
|
€
14K
|
€
12K
|
€
21K
|
€
19K
|
€
10K
|
€
-17K
|
€
-25K
|
|
|
€
-14K
|
€
-1K
|
€
760
|
€
-20K
|
€
2K
|
€
-153
|
€
-5K
|
€
2K
|
€
-9K
|
€
-11K
|
€
-7K
|
€
6K
|
€
7K
|
€
-2K
|
€
-3K
|
€
6K
|
€
4K
|
€
-5K
|
€
-33K
|
€
-40K
|
|
|
€
-19K
|
€
-6K
|
€
-4K
|
€
-26K
|
€
-4K
|
€
-5K
|
€
-11K
|
€
-3K
|
€
-14K
|
€
-16K
|
€
-12K
|
€
2K
|
€
1K
|
€
-9K
|
€
-9K
|
€
250
|
€
-293
|
€
-6K
|
€
-32K
|
€
63K
|
|
|
€
0
|
€
0
|
€
0
|
€
16K
|
€
0
|
€
0
|
€
0
|
€
0
|
€
0
|
€
0
|
€
11K
|
€
0
|
€
0
|
€
0
|
€
4K
|
€
0
|
€
0
|
€
3K
|
€
0
|
€
-19K
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
€
448
|
€
220
|
€
183
|
€
217
|
€
493
|
€
553
|
€
2K
|
€
367
|
€
355
|
€
606
|
€
792
|
€
2K
|
€
1K
|
€
1K
|
€
2K
|
€
3K
|
€
1K
|
€
6K
|
€
3K
|
€
26K
|
|
|
€
-16K
|
€
-3K
|
€
-2K
|
€
-8K
|
€
12K
|
€
11K
|
€
5K
|
€
12K
|
€
1K
|
€
57
|
€
4K
|
€
17K
|
€
16K
|
€
7K
|
€
6K
|
€
15K
|
€
15K
|
€
8K
|
€
-17K
|
€
79K
|
|
|
€
124K
|
€
133K
|
€
130K
|
€
133K
|
€
144K
|
€
142K
|
€
140K
|
€
132K
|
€
130K
|
€
123K
|
€
125K
|
€
118K
|
€
124K
|
€
122K
|
€
131K
|
€
130K
|
€
98K
|
€
107K
|
€
85K
|
€
150K
|
|
|
9,47
|
10,18
|
6,87
|
7,71
|
6,53
|
11
|
7,95
|
6,19
|
7,84
|
6,99
|
7,42
|
4,88
|
6,19
|
5,23
|
4,75
|
4,60
|
2,49
|
2,67
|
2,05
|
5,31
|
|
|
0,03
|
0,11
|
0,14
|
0,07
|
0,23
|
0,13
|
0,15
|
0,06
|
0,09
|
0,08
|
0,14
|
0,25
|
0,30
|
0,23
|
0,22
|
0,26
|
0,10
|
0,21
|
0,13
|
0,99
|
|
|
9,47
|
10,18
|
6,87
|
7,71
|
6,53
|
11
|
7,95
|
6,19
|
7,84
|
6,99
|
7,42
|
4,88
|
6,19
|
5,23
|
4,75
|
4,60
|
2,49
|
2,67
|
2,05
|
5,31
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
€
157K
|
€
168K
|
€
176K
|
€
179K
|
€
197K
|
€
200K
|
€
219K
|
€
232K
|
€
239K
|
€
250K
|
€
266K
|
€
274K
|
€
289K
|
€
308K
|
€
338K
|
€
348K
|
€
360K
|
€
382K
|
€
390K
|
€
424K
|
|
|
€
421K
|
€
413K
|
€
416K
|
€
414K
|
€
407K
|
€
406K
|
€
420K
|
€
422K
|
€
426K
|
€
422K
|
€
423K
|
€
419K
|
€
437K
|
€
456K
|
€
477K
|
€
479K
|
€
491K
|
€
513K
|
€
515K
|
€
516K
|
|
|
€
15K
|
€
14K
|
€
22K
|
€
20K
|
€
26K
|
€
14K
|
€
20K
|
€
25K
|
€
19K
|
€
21K
|
€
19K
|
€
30K
|
€
24K
|
€
29K
|
€
35K
|
€
36K
|
€
66K
|
€
64K
|
€
81K
|
€
35K
|
|
|
€
407K
|
€
399K
|
€
393K
|
€
394K
|
€
381K
|
€
391K
|
€
400K
|
€
397K
|
€
407K
|
€
401K
|
€
403K
|
€
389K
|
€
413K
|
€
427K
|
€
442K
|
€
442K
|
€
425K
|
€
449K
|
€
433K
|
€
481K
|
|
|
-168,47%
|
-146,43%
|
-136,30%
|
-131,74%
|
-106,33%
|
-103,24%
|
-91,82%
|
-81,88%
|
-78,21%
|
-69,13%
|
-59,08%
|
-52,83%
|
-50,83%
|
-48,19%
|
-41,40%
|
-37,62%
|
-36,42%
|
-34,22%
|
-31,85%
|
-21,73%
|
|
|
-1,54
|
-1,62
|
-1,64
|
-1,67
|
-1,82
|
-1,90
|
-1,99
|
-2,09
|
-2,18
|
-2,33
|
-2,57
|
-2,68
|
-2,80
|
-2,88
|
-3,16
|
-3,38
|
-3,24
|
-3,43
|
-3,49
|
-5,22
|
|
|
|
336,17
|
125,83
|
|
23,37
|
26,21
|
40,61
|
24,07
|
67,92
|
97,95
|
46,58
|
19,56
|
20,08
|
33,66
|
40,26
|
22,50
|
25,51
|
50,29
|
|
|
|
|
Interest Coverage Ratio
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
6,14%
|
1,38%
|
0,81%
|
3,56%
|
-5,72%
|
-5,17%
|
-2,24%
|
-6,57%
|
-0,71%
|
-0,03%
|
-2,36%
|
-11,88%
|
-11,00%
|
-4,45%
|
-4,43%
|
-11,56%
|
-11,12%
|
-6,48%
|
13,56%
|
-85,76%
|
|
|
7,07%
|
2,38%
|
1,87%
|
10,87%
|
1,73%
|
2,42%
|
5,53%
|
1,66%
|
7,66%
|
9,03%
|
7,60%
|
-1,47%
|
-0,74%
|
5,73%
|
6,38%
|
-0,19%
|
0,22%
|
4,89%
|
26,02%
|
-68,75%
|
|
|
-11,91
|
-3,48
|
-2,55
|
-14,32
|
-1,84
|
-2,50
|
-5,08
|
-1,36
|
-5,99
|
-6,24
|
-4,49
|
0,78
|
0,38
|
-2,76
|
-2,64
|
0,07
|
-0,08
|
-1,67
|
-8,29
|
14,94
|
|
|
7,07
|
2,38
|
1,87
|
10,87
|
1,73
|
2,42
|
5,53
|
1,66
|
7,66
|
9,03
|
7,60
|
-1,47
|
-0,74
|
5,73
|
6,38
|
-0,19
|
0,22
|
4,89
|
26,02
|
-68,75
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
2,43
|
|
|
|
|
|
|
|
|
|
204,75
|
|
|
|
|
Crédit fournisseur
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
2,43
|
|
|
|
|
|
|
|
|
|
204,75
|
|
|
|
|
Days Sales of Inventory (DSI)
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Employés
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Coût salarial par employé
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|