M
|
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)">
|
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
€
-55
|
€
41K
|
€
43K
|
€
48K
|
€
21K
|
€
27K
|
€
22K
|
€
8K
|
€
12K
|
€
6K
|
€
20K
|
€
20K
|
€
6K
|
€
-5K
|
€
14K
|
€
17K
|
€
2K
|
€
-27K
|
€
11K
|
|
|
€
-14K
|
€
17K
|
€
18K
|
€
17K
|
€
12K
|
€
19K
|
€
17K
|
€
5K
|
€
9K
|
€
4K
|
€
13K
|
€
15K
|
€
5K
|
€
-6K
|
€
10K
|
€
12K
|
€
-3K
|
€
-33K
|
€
3K
|
|
|
€
124K
|
€
137K
|
€
121K
|
€
103K
|
€
86K
|
€
74K
|
€
55K
|
€
38K
|
€
33K
|
€
24K
|
€
20K
|
€
7K
|
€
-8K
|
€
-13K
|
€
-6K
|
€
-16K
|
€
-28K
|
€
-26K
|
€
7K
|
|
|
€
6K
|
€
45K
|
€
47K
|
€
39K
|
€
17K
|
€
30K
|
€
21K
|
€
7K
|
€
11K
|
€
5K
|
€
15K
|
€
16K
|
€
4K
|
-
|
€
9K
|
€
12K
|
€
2K
|
-
|
€
9K
|
|
|
€
15K
|
€
15K
|
€
16K
|
€
8K
|
€
9K
|
€
11K
|
€
6K
|
€
6K
|
€
4K
|
€
2K
|
€
10K
|
€
6K
|
€
4K
|
€
3K
|
€
2K
|
|
|
|
|
|
|
Rémunérations et charges sociales
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Dividendes
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Taux de distribution
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
€
-244
|
€
39K
|
€
41K
|
€
44K
|
€
19K
|
€
26K
|
€
21K
|
€
7K
|
€
12K
|
€
5K
|
€
18K
|
€
20K
|
€
6K
|
€
-5K
|
€
13K
|
€
16K
|
€
2K
|
€
-27K
|
€
11K
|
|
|
€
-13K
|
€
24K
|
€
26K
|
€
28K
|
€
16K
|
€
25K
|
€
21K
|
€
7K
|
€
12K
|
€
5K
|
€
18K
|
€
20K
|
€
6K
|
€
-6K
|
€
13K
|
€
12K
|
€
-3K
|
€
-32K
|
€
5K
|
|
|
€
-14K
|
€
17K
|
€
18K
|
€
17K
|
€
12K
|
€
19K
|
€
17K
|
€
5K
|
€
9K
|
€
4K
|
€
13K
|
€
15K
|
€
5K
|
€
-6K
|
€
10K
|
€
12K
|
€
-3K
|
€
-33K
|
€
3K
|
|
|
-
|
€
10K
|
-
|
-
|
€
64K
|
|
|
|
|
|
|
€
1
|
€
-553
|
-
|
€
839
|
-
|
€
3K
|
€
1
|
-
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
€
2K
|
€
7K
|
€
35K
|
€
9K
|
|
|
|
|
|
€
8K
|
€
1K
|
€
1
|
€
815
|
€
22
|
|
|
|
|
|
|
|
€
-781
|
€
32K
|
€
34K
|
€
34K
|
€
16K
|
€
21K
|
€
17K
|
€
5K
|
€
9K
|
€
4K
|
€
13K
|
€
15K
|
€
5K
|
€
-5K
|
€
11K
|
€
16K
|
€
2K
|
€
-28K
|
€
8K
|
|
|
€
106K
|
€
107K
|
€
85K
|
€
52K
|
€
18K
|
€
66K
|
€
50K
|
€
34K
|
€
28K
|
€
20K
|
€
16K
|
€
2K
|
€
-13K
|
€
-18K
|
€
-13K
|
€
-23K
|
€
-34K
|
€
-33K
|
€
3K
|
|
|
1,95
|
1,93
|
1,66
|
1,15
|
1,07
|
1,66
|
1,40
|
1,31
|
1,23
|
1,17
|
1,04
|
1,01
|
0,94
|
0,88
|
0,93
|
0,90
|
0,87
|
0,85
|
1,01
|
|
|
1,21
|
1,49
|
1,27
|
0,95
|
0,80
|
1,32
|
1,08
|
0,61
|
0,71
|
0,45
|
0,86
|
0,64
|
0,37
|
0,11
|
0,26
|
0,17
|
0,22
|
0,19
|
0,74
|
|
|
1,95
|
1,93
|
1,66
|
1,15
|
1,07
|
1,66
|
1,40
|
1,31
|
1,23
|
1,17
|
1,04
|
1,01
|
0,94
|
0,88
|
0,93
|
0,90
|
0,87
|
0,85
|
1,01
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
€
237K
|
€
252K
|
€
251K
|
€
438K
|
€
328K
|
€
175K
|
€
181K
|
€
148K
|
€
157K
|
€
140K
|
€
457K
|
€
275K
|
€
195K
|
€
139K
|
€
182K
|
€
200K
|
€
228K
|
€
195K
|
€
417K
|
|
|
€
113K
|
€
115K
|
€
130K
|
€
335K
|
€
242K
|
€
101K
|
€
126K
|
€
110K
|
€
124K
|
€
116K
|
€
437K
|
€
268K
|
€
203K
|
€
152K
|
€
188K
|
€
217K
|
€
256K
|
€
220K
|
€
410K
|
|
|
€
113K
|
€
115K
|
€
130K
|
€
335K
|
€
242K
|
€
101K
|
€
126K
|
€
110K
|
€
124K
|
€
116K
|
€
437K
|
€
268K
|
€
203K
|
€
152K
|
€
188K
|
€
217K
|
€
252K
|
€
216K
|
€
402K
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
€
5K
|
€
5K
|
€
8K
|
|
|
52,41%
|
54,51%
|
48,21%
|
23,50%
|
26,21%
|
42,24%
|
30,33%
|
25,76%
|
21,00%
|
17,21%
|
4,42%
|
2,51%
|
-3,95%
|
-9,06%
|
-3,56%
|
-8,17%
|
-12,39%
|
-13,14%
|
1,71%
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
-0,16
|
-0,18
|
1,14
|
|
|
|
2,91
|
3,15
|
7,53
|
12,49
|
3,89
|
5,88
|
15,90
|
10,56
|
22,87
|
24,26
|
13,51
|
33,84
|
|
14,08
|
13,26
|
115,73
|
|
37,94
|
|
|
Interest Coverage Ratio
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
-0,63%
|
23,29%
|
27,72%
|
32,92%
|
18,30%
|
27,77%
|
30,50%
|
13,70%
|
27,01%
|
16,04%
|
66,64%
|
214,06%
|
-65,96%
|
43,00%
|
-163,94%
|
-96,12%
|
-7,84%
|
110,85%
|
116,20%
|
|
|
-10,90%
|
12,00%
|
15,01%
|
16,50%
|
13,82%
|
25,74%
|
30,50%
|
13,70%
|
27,01%
|
16,04%
|
65,80%
|
211,63%
|
-63,78%
|
48,70%
|
-152,82%
|
-72,58%
|
9,46%
|
127,80%
|
39,73%
|
|
|
-5,71
|
6,54
|
7,23
|
3,88
|
3,62
|
10,87
|
9,25
|
3,53
|
5,67
|
2,76
|
2,91
|
5,31
|
2,52
|
-4,41
|
5,45
|
5,93
|
-1,17
|
-16,79
|
0,68
|
|
|
-10,90
|
12,00
|
15,01
|
16,50
|
13,82
|
25,74
|
30,50
|
13,70
|
27,01
|
16,04
|
65,80
|
211,63
|
-63,78
|
48,70
|
-152,82
|
-72,58
|
9,46
|
127,80
|
39,73
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
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
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Employés
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Coût salarial par employé
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|