MC
|
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)">
|
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
€
36K
|
€
68K
|
€
24K
|
€
1K
|
€
797
|
€
-1K
|
€
10K
|
€
5K
|
€
8K
|
€
7K
|
€
7K
|
€
8K
|
€
7K
|
€
6K
|
€
5K
|
€
6K
|
€
17K
|
€
46K
|
€
15K
|
€
15K
|
|
|
€
17K
|
€
50K
|
€
18K
|
€
322
|
€
321
|
€
-2K
|
€
175
|
€
-5K
|
€
-2K
|
€
418
|
€
104
|
€
937
|
€
215
|
€
136
|
€
-2K
|
€
19
|
€
65
|
€
212
|
€
50
|
€
18
|
|
|
€
8K
|
€
89K
|
€
38K
|
€
20K
|
€
20K
|
€
20K
|
€
22K
|
€
22K
|
€
27K
|
€
29K
|
€
28K
|
€
28K
|
€
27K
|
€
27K
|
€
27K
|
€
29K
|
€
29K
|
€
29K
|
€
29K
|
€
29K
|
|
|
€
28K
|
€
77K
|
€
27K
|
€
1K
|
€
2K
|
€
962
|
€
10K
|
€
5K
|
€
8K
|
€
7K
|
€
7K
|
€
8K
|
€
7K
|
€
6K
|
€
4K
|
€
6K
|
€
17K
|
€
11K
|
€
11K
|
€
11K
|
|
|
€
19K
|
€
37K
|
€
12K
|
€
285
|
|
€
507
|
€
459
|
|
|
|
|
|
€
403
|
€
984
|
€
117
|
€
486
|
€
2K
|
€
936
|
€
3K
|
€
4K
|
|
|
Rémunérations et charges sociales
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
€
34K
|
|
|
|
Dividendes
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Taux de distribution
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
€
35K
|
€
68K
|
€
23K
|
€
506
|
€
287
|
€
-2K
|
€
9K
|
€
4K
|
€
7K
|
€
6K
|
€
6K
|
€
7K
|
€
5K
|
€
5K
|
€
3K
|
€
4K
|
€
16K
|
€
10K
|
€
13K
|
€
12K
|
|
|
€
27K
|
€
68K
|
€
23K
|
€
506
|
€
287
|
€
-2K
|
€
252
|
€
-5K
|
€
-2K
|
€
543
|
€
390
|
€
1K
|
€
620
|
€
228
|
€
-2K
|
€
-95
|
€
7K
|
€
893
|
€
1K
|
€
890
|
|
|
€
17K
|
€
50K
|
€
18K
|
€
322
|
€
321
|
€
-2K
|
€
175
|
€
-5K
|
€
-2K
|
€
418
|
€
104
|
€
937
|
€
215
|
€
136
|
€
-2K
|
€
19
|
€
65
|
€
212
|
€
50
|
€
18
|
|
|
|
|
|
|
|
|
€
3K
|
-
|
€
32K
|
€
2K
|
€
640
|
€
3K
|
€
13K
|
€
4K
|
€
3K
|
€
3K
|
€
7K
|
€
-2K
|
€
14K
|
€
2K
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
€
14K
|
€
45K
|
€
23K
|
€
4K
|
€
2K
|
€
497
|
€
11K
|
€
6K
|
€
3K
|
€
16K
|
€
18K
|
€
15K
|
€
16K
|
€
16K
|
€
18K
|
€
20K
|
€
20K
|
€
23K
|
€
285
|
€
7K
|
|
|
€
24K
|
€
50K
|
€
18K
|
€
322
|
€
321
|
€
-2K
|
€
9K
|
€
3K
|
€
7K
|
€
6K
|
€
5K
|
€
6K
|
€
5K
|
€
5K
|
€
3K
|
€
4K
|
€
9K
|
€
9K
|
€
12K
|
€
11K
|
|
|
€
-350
|
€
89K
|
€
38K
|
€
20K
|
€
20K
|
€
20K
|
€
19K
|
€
14K
|
€
14K
|
€
24K
|
€
20K
|
€
17K
|
€
17K
|
€
20K
|
€
19K
|
€
22K
|
€
24K
|
€
18K
|
€
9K
|
€
4K
|
|
|
1
|
2,63
|
4,27
|
72,52
|
116,47
|
16,35
|
6,93
|
51,34
|
10,83
|
23,10
|
9,88
|
4,15
|
2,21
|
2,40
|
1,96
|
1,96
|
2,08
|
1,91
|
1,24
|
1,10
|
|
|
1
|
2,63
|
4,27
|
72,52
|
116,47
|
16,35
|
6,93
|
51,34
|
10,83
|
23,10
|
9,88
|
4,15
|
2,21
|
2,40
|
1,96
|
1,96
|
2,08
|
1,91
|
1,17
|
0,92
|
|
|
1
|
2,63
|
4,27
|
72,52
|
116,47
|
16,35
|
6,93
|
51,34
|
10,83
|
23,10
|
9,88
|
4,15
|
2,21
|
2,40
|
1,96
|
1,96
|
2,08
|
1,91
|
1,24
|
1,10
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
€
97K
|
€
143K
|
€
50K
|
€
21K
|
€
20K
|
€
21K
|
€
36K
|
€
35K
|
€
43K
|
€
30K
|
€
31K
|
€
35K
|
€
46K
|
€
42K
|
€
47K
|
€
55K
|
€
58K
|
€
51K
|
€
71K
|
€
67K
|
|
|
€
89K
|
€
54K
|
€
12K
|
€
285
|
€
173
|
€
1K
|
€
14K
|
€
13K
|
€
16K
|
€
1K
|
€
2K
|
€
7K
|
€
18K
|
€
14K
|
€
20K
|
€
26K
|
€
29K
|
€
22K
|
€
43K
|
€
38K
|
|
|
€
78K
|
€
54K
|
€
12K
|
€
285
|
€
173
|
€
1K
|
€
3K
|
€
285
|
€
1K
|
€
1K
|
€
2K
|
€
5K
|
€
14K
|
€
14K
|
€
20K
|
€
23K
|
€
23K
|
€
20K
|
€
35K
|
€
38K
|
|
|
€
12K
|
|
|
|
|
|
€
11K
|
€
12K
|
€
15K
|
|
|
€
2K
|
€
5K
|
|
|
€
3K
|
€
6K
|
€
2K
|
€
7K
|
€
454
|
|
|
7,83%
|
62,02%
|
76,58%
|
98,62%
|
99,14%
|
93,93%
|
60,87%
|
63,40%
|
62,07%
|
96,29%
|
92,50%
|
79,68%
|
59,67%
|
65,21%
|
57,10%
|
52,61%
|
50,12%
|
56,61%
|
40,28%
|
43,00%
|
|
|
1,54
|
|
|
|
|
|
0,50
|
0,56
|
0,56
|
|
|
0,06
|
0,17
|
|
|
0,10
|
0,22
|
0,06
|
0,25
|
0,02
|
|
|
2,55
|
0,80
|
0,51
|
0,56
|
0,60
|
|
1,57
|
3,58
|
2,42
|
0,19
|
0,40
|
1,07
|
3,41
|
2,76
|
6,33
|
6,12
|
1,81
|
2,18
|
3,38
|
3,08
|
|
|
Interest Coverage Ratio
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
321,95%
|
56,72%
|
46,95%
|
1,58%
|
1,60%
|
-11,86%
|
40,64%
|
15,68%
|
24,36%
|
19,91%
|
19,27%
|
22,45%
|
18,35%
|
18,99%
|
9,67%
|
15,12%
|
30,06%
|
32,78%
|
40,25%
|
39,97%
|
|
|
222,48%
|
56,72%
|
46,95%
|
1,58%
|
1,60%
|
-11,86%
|
0,79%
|
-22,42%
|
-7,23%
|
1,45%
|
0,37%
|
3,32%
|
0,79%
|
0,50%
|
-7,80%
|
0,07%
|
0,23%
|
0,73%
|
0,17%
|
0,06%
|
|
|
17,42
|
35,18
|
35,96
|
1,56
|
1,59
|
-11,14
|
0,48
|
-14,22
|
-4,49
|
1,40
|
0,34
|
2,65
|
0,47
|
0,33
|
-4,45
|
0,04
|
0,11
|
0,42
|
0,07
|
0,03
|
|
|
222,48
|
56,72
|
46,95
|
1,58
|
1,60
|
-11,86
|
0,79
|
-22,42
|
-7,23
|
1,45
|
0,37
|
3,32
|
0,79
|
0,50
|
-7,80
|
0,07
|
0,23
|
0,73
|
0,17
|
0,06
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Crédit client
|
|
|
|
|
815,43
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Crédit fournisseur
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Days Sales Outstanding (DSO)
|
|
|
|
|
815,43
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Days Sales of Inventory (DSI)
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
0
|
0
|
0
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Employés
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Coût salarial par employé
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|