M4
|
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)">
|
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
€
-1K
|
€
21K
|
€
33K
|
€
33K
|
€
32K
|
€
36K
|
€
48K
|
€
38K
|
€
35K
|
€
41K
|
€
60K
|
€
52K
|
€
64K
|
|
|
€
-30K
|
€
-8K
|
€
3K
|
€
1K
|
€
-1K
|
€
-5K
|
€
8K
|
€
1K
|
€
-132
|
€
494
|
€
13K
|
€
3K
|
€
307
|
|
|
€
-23K
|
€
7K
|
€
15K
|
€
13K
|
€
11K
|
€
12K
|
€
18K
|
€
10K
|
€
9K
|
€
9K
|
€
22K
|
€
9K
|
€
7K
|
|
|
-
|
€
8K
|
€
25K
|
€
22K
|
€
21K
|
€
24K
|
€
36K
|
€
25K
|
€
22K
|
€
28K
|
€
50K
|
€
44K
|
€
50K
|
|
|
-
|
€
1K
|
€
3K
|
€
1K
|
-
|
€
3K
|
€
4K
|
€
31
|
|
€
64
|
€
6K
|
€
1K
|
€
18
|
|
|
Rémunérations et charges sociales
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Dividendes
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Taux de distribution
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
€
-4K
|
€
10K
|
€
30K
|
€
30K
|
€
29K
|
€
34K
|
€
44K
|
€
34K
|
€
31K
|
€
37K
|
€
57K
|
€
48K
|
€
60K
|
|
|
€
-30K
|
€
-8K
|
€
5K
|
€
5K
|
€
4K
|
€
518
|
€
19K
|
€
9K
|
€
10K
|
€
11K
|
€
31K
|
€
17K
|
€
20K
|
|
|
€
-30K
|
€
-8K
|
€
3K
|
€
1K
|
€
-1K
|
€
-5K
|
€
8K
|
€
1K
|
€
-132
|
€
494
|
€
13K
|
€
3K
|
€
307
|
|
|
-
|
€
0
|
€
0
|
€
0
|
€
0
|
|
-
|
€
0
|
€
0
|
€
0
|
€
622
|
€
0
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
€
3K
|
€
8K
|
€
23K
|
€
37K
|
€
29K
|
€
37K
|
€
19K
|
€
23K
|
€
58K
|
€
16K
|
€
45K
|
€
33K
|
€
5K
|
|
|
€
-5K
|
€
10K
|
€
28K
|
€
27K
|
€
24K
|
€
28K
|
€
34K
|
€
27K
|
€
21K
|
€
26K
|
€
39K
|
€
34K
|
€
41K
|
|
|
€
-67K
|
€
-62K
|
€
-80K
|
€
-77K
|
€
-58K
|
€
-39K
|
€
-16K
|
€
-9K
|
€
4K
|
€
17K
|
€
42K
|
€
40K
|
€
47K
|
|
|
0,16
|
0,27
|
0,32
|
0,39
|
0,50
|
0,65
|
0,81
|
0,88
|
1,05
|
1,34
|
1,58
|
1,76
|
1,96
|
|
|
-4,69
|
-4,19
|
1,15
|
1,03
|
1,26
|
1,48
|
1,49
|
1,53
|
1,53
|
1,98
|
1,78
|
1,76
|
1,96
|
|
|
0,32
|
0,57
|
0,50
|
0,56
|
0,72
|
0,90
|
1,05
|
1,12
|
1,24
|
1,60
|
1,68
|
1,76
|
1,96
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
€
56K
|
€
92K
|
€
132K
|
€
169K
|
€
205K
|
€
244K
|
€
269K
|
€
289K
|
€
334K
|
€
341K
|
€
414K
|
€
419K
|
€
447K
|
|
|
€
79K
|
€
85K
|
€
117K
|
€
156K
|
€
193K
|
€
232K
|
€
251K
|
€
279K
|
€
326K
|
€
333K
|
€
392K
|
€
410K
|
€
441K
|
|
|
€
38K
|
€
40K
|
€
74K
|
€
86K
|
€
82K
|
€
80K
|
€
68K
|
€
59K
|
€
69K
|
€
42K
|
€
68K
|
€
53K
|
€
49K
|
|
|
|
|
-
|
€
31K
|
€
76K
|
€
120K
|
€
163K
|
€
204K
|
€
244K
|
€
283K
|
€
320K
|
€
357K
|
€
392K
|
|
|
-41,90%
|
7,53%
|
11,50%
|
7,44%
|
5,47%
|
5,04%
|
6,62%
|
3,36%
|
2,59%
|
2,57%
|
5,31%
|
2,19%
|
1,45%
|
|
|
|
|
0
|
2,48
|
6,83
|
9,78
|
9,15
|
21,06
|
28,21
|
32,19
|
14,56
|
38,80
|
60,23
|
|
|
|
8,19
|
3,84
|
5,12
|
6,61
|
6,86
|
5,65
|
8,11
|
10,46
|
8,94
|
6,92
|
8,49
|
7,30
|
|
|
Interest Coverage Ratio
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
20,22%
|
140,70%
|
186,34%
|
215,11%
|
218,98%
|
225,74%
|
190,24%
|
277,06%
|
237,77%
|
299,38%
|
175,49%
|
368,83%
|
627,58%
|
|
|
129,49%
|
-119,13%
|
17,23%
|
10,79%
|
-10,05%
|
-44,58%
|
45,53%
|
10,69%
|
-1,53%
|
5,62%
|
58,23%
|
29,20%
|
4,72%
|
|
|
-54,25
|
-8,97
|
1,98
|
0,80
|
-0,55
|
-2,25
|
3,01
|
0,36
|
-0,04
|
0,14
|
3,09
|
0,64
|
0,07
|
|
|
129,49
|
-119,13
|
17,23
|
10,79
|
-10,05
|
-44,58
|
45,53
|
10,69
|
-1,53
|
5,62
|
58,23
|
29,20
|
4,72
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Crédit client
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Crédit fournisseur
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Days Sales Outstanding (DSO)
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Days Sales of Inventory (DSI)
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Inventory Turnover Ratio
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Employés
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Coût salarial par employé
|
|
|
|
|
|
|
|
|
|
|
|
|
|