M
|
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)">
|
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
€
-3K
|
€
-968
|
€
-6K
|
€
-8K
|
€
-20K
|
|
€
-54
|
|
|
€
-129
|
€
-453
|
€
-12K
|
€
3K
|
€
3K
|
€
26K
|
€
-248
|
€
4K
|
|
|
€
-28K
|
€
-20K
|
€
-26K
|
€
-25K
|
€
-31K
|
€
-51
|
€
-443
|
€
-7K
|
€
-7K
|
€
-7K
|
€
-8K
|
€
-16K
|
€
-10K
|
€
-13K
|
€
11K
|
€
-13K
|
€
-15K
|
|
|
€
-199K
|
€
-170K
|
€
-150K
|
€
-124K
|
€
-99K
|
€
-69K
|
€
-69K
|
€
-68K
|
€
-61K
|
€
-54K
|
€
-47K
|
€
-39K
|
€
-23K
|
€
-25K
|
€
-12K
|
€
-22K
|
€
-9K
|
|
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
€
2K
|
€
1K
|
€
18K
|
-
|
-
|
|
|
|
-
|
€
440
|
|
|
|
|
|
|
|
€
310
|
€
376
|
€
763
|
€
420
|
€
3K
|
€
377
|
€
225
|
|
|
Rémunérations et charges sociales
|
|
|
|
|
|
|
|
|
|
|
|
|
|
€
763
|
|
|
|
|
Dividendes
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Taux de distribution
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
€
-3K
|
€
-1K
|
€
-7K
|
€
-8K
|
€
-20K
|
|
€
-402
|
€
-348
|
-
|
€
-494
|
€
-801
|
€
-13K
|
€
2K
|
€
2K
|
€
25K
|
€
-1K
|
€
-182
|
|
|
€
-28K
|
€
-20K
|
€
-25K
|
€
-24K
|
€
-31K
|
|
€
-402
|
€
-7K
|
€
-7K
|
€
-7K
|
€
-8K
|
€
-21K
|
€
-8K
|
€
-9K
|
€
18K
|
€
-8K
|
€
-7K
|
|
|
€
-28K
|
€
-20K
|
€
-26K
|
€
-25K
|
€
-31K
|
€
-51
|
€
-443
|
€
-7K
|
€
-7K
|
€
-7K
|
€
-8K
|
€
-16K
|
€
-10K
|
€
-13K
|
€
11K
|
€
-13K
|
€
-15K
|
|
|
€
19K
|
€
19K
|
€
46K
|
|
|
|
|
|
|
|
€
7K
|
€
7K
|
€
7K
|
€
15K
|
€
7K
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
€
59
|
€
55
|
€
968
|
€
25K
|
€
691
|
|
€
47
|
€
22
|
€
85
|
€
138
|
€
612
|
€
430
|
€
13K
|
€
7K
|
€
33K
|
€
15K
|
€
7K
|
|
|
€
-4K
|
€
-2K
|
€
-7K
|
€
-10K
|
€
-20K
|
€
-51
|
€
-443
|
€
-460
|
€
-52
|
€
-515
|
€
-854
|
€
-9K
|
€
625
|
€
-2K
|
€
18K
|
€
-6K
|
€
-9K
|
|
|
€
-173K
|
€
-169K
|
€
-167K
|
€
-129K
|
€
-65K
|
|
€
-69K
|
€
-68K
|
€
-740
|
€
-688
|
€
-173
|
€
181
|
€
10K
|
€
-3K
|
€
7K
|
€
-10K
|
€
-2K
|
|
|
0,24
|
0
|
0,01
|
0,18
|
0,04
|
|
0
|
0
|
0,11
|
0,17
|
0,85
|
1,32
|
3,11
|
0,82
|
1,26
|
0,60
|
0,94
|
|
|
0,24
|
0
|
0,01
|
0,18
|
0,04
|
|
0
|
0
|
0,11
|
0,17
|
0,85
|
1,32
|
3,11
|
0,82
|
1,26
|
0,60
|
0,94
|
|
|
0,24
|
0
|
0,01
|
0,18
|
0,04
|
|
0
|
0
|
0,11
|
0,17
|
0,85
|
1,32
|
3,11
|
0,82
|
1,26
|
0,60
|
0,94
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
€
155K
|
€
124K
|
€
143K
|
€
158K
|
€
93K
|
|
€
51
|
€
26
|
€
7K
|
€
14K
|
€
21K
|
€
29K
|
€
49K
|
€
62K
|
€
81K
|
€
71K
|
€
101K
|
|
|
€
354K
|
€
294K
|
€
293K
|
€
283K
|
€
193K
|
€
69K
|
€
69K
|
€
68K
|
€
68K
|
€
68K
|
€
68K
|
€
68K
|
€
72K
|
€
87K
|
€
93K
|
€
93K
|
€
110K
|
|
|
€
229K
|
€
168K
|
€
168K
|
€
158K
|
€
68K
|
€
69K
|
€
69K
|
€
68K
|
€
828
|
€
828
|
€
1K
|
€
571
|
€
5K
|
€
20K
|
€
26K
|
€
26K
|
€
43K
|
|
|
€
125K
|
€
125K
|
€
125K
|
€
125K
|
€
125K
|
|
|
|
€
67K
|
€
67K
|
€
67K
|
€
67K
|
€
67K
|
€
67K
|
€
67K
|
€
67K
|
€
67K
|
|
|
-128,10%
|
-137,95%
|
-104,96%
|
-78,71%
|
-106,60%
|
|
-133 676,59%
|
-261 304,14%
|
-899,22%
|
-400,95%
|
-219,76%
|
-135,93%
|
-46,32%
|
-40,42%
|
-14,53%
|
-31,66%
|
-9,01%
|
|
|
-0,63
|
-0,73
|
-0,83
|
-1
|
-1,26
|
|
|
|
-1,10
|
-1,23
|
-1,43
|
-1,72
|
-2,96
|
-2,68
|
-5,66
|
-2,99
|
-7,35
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
31,63
|
51,43
|
3,70
|
|
|
|
|
Interest Coverage Ratio
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
2,03%
|
0,95%
|
4,82%
|
7,78%
|
20,59%
|
0,07%
|
0,64%
|
0,68%
|
0,08%
|
0,95%
|
1,82%
|
22,83%
|
-2,76%
|
9,71%
|
-149,87%
|
27,89%
|
94,52%
|
|
|
14,22%
|
11,89%
|
17,14%
|
20,14%
|
30,86%
|
0,07%
|
0,64%
|
10,50%
|
11,06%
|
13,74%
|
16,87%
|
41,83%
|
44,50%
|
52,57%
|
-89,45%
|
59,34%
|
167,98%
|
|
|
-18,22
|
-16,40
|
-17,99
|
-15,86
|
-32,90
|
|
-861,83
|
-27 434,41
|
-99,47
|
-55,09
|
-37,06
|
-56,86
|
-20,61
|
-21,25
|
13,00
|
-18,79
|
-15,13
|
|
|
14,22
|
11,89
|
17,14
|
20,14
|
30,86
|
0,07
|
0,64
|
10,50
|
11,06
|
13,74
|
16,87
|
41,83
|
44,50
|
52,57
|
-89,45
|
59,34
|
167,98
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Crédit client
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Crédit fournisseur
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Days Sales Outstanding (DSO)
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Days Sales of Inventory (DSI)
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Inventory Turnover Ratio
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Employés
|
|
|
|
|
|
|
|
|
|
|
|
|
|
0,20
|
|
|
|
|
Coût salarial par employé
|
|
|
|
|
|
|
|
|
|
|
|
|
|
€
4K
|
|
|
|