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)">
|
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)">
|
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
€
477
|
€
8K
|
€
13K
|
€
39K
|
€
20K
|
€
20K
|
€
38K
|
€
30K
|
€
34K
|
€
28K
|
€
30K
|
€
33K
|
€
29K
|
€
38K
|
€
37K
|
€
23K
|
€
32K
|
€
39K
|
€
42K
|
€
35K
|
|
|
€
-19K
|
€
-11K
|
€
-10K
|
€
4K
|
€
-2K
|
€
2K
|
€
7K
|
€
-198
|
€
2K
|
€
-1K
|
€
3K
|
€
795
|
€
-736
|
€
4K
|
€
3K
|
€
-21
|
€
14
|
€
12K
|
€
23K
|
€
36K
|
|
|
€
86K
|
€
105K
|
€
116K
|
€
126K
|
€
122K
|
€
124K
|
€
122K
|
€
115K
|
€
115K
|
€
113K
|
€
114K
|
€
111K
|
€
110K
|
€
111K
|
€
107K
|
€
104K
|
€
104K
|
€
104K
|
€
93K
|
€
69K
|
|
|
€
4K
|
€
9K
|
€
13K
|
€
30K
|
€
20K
|
€
19K
|
€
32K
|
€
26K
|
€
29K
|
€
24K
|
€
24K
|
€
27K
|
€
23K
|
€
30K
|
€
28K
|
€
19K
|
€
26K
|
€
29K
|
€
36K
|
€
30K
|
|
|
€
569
|
€
4K
|
€
10K
|
€
8K
|
€
7K
|
€
7K
|
€
16K
|
€
17K
|
€
14K
|
€
16K
|
€
17K
|
€
15K
|
€
9K
|
€
15K
|
€
11K
|
€
10K
|
€
9K
|
€
46K
|
€
2K
|
€
4K
|
|
|
Rémunérations et charges sociales
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Dividendes
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Taux de distribution
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
€
-4K
|
€
5K
|
€
10K
|
€
30K
|
€
18K
|
€
18K
|
€
35K
|
€
28K
|
€
32K
|
€
26K
|
€
27K
|
€
31K
|
€
27K
|
€
36K
|
€
34K
|
€
22K
|
€
31K
|
€
36K
|
€
41K
|
€
34K
|
|
|
€
-16K
|
€
-10K
|
€
-5K
|
€
10K
|
€
-3K
|
€
-4K
|
€
14K
|
€
6K
|
€
10K
|
€
6K
|
€
6K
|
€
9K
|
€
8K
|
€
17K
|
€
15K
|
€
9K
|
€
19K
|
€
24K
|
€
30K
|
€
34K
|
|
|
€
-17K
|
€
-9K
|
€
-7K
|
€
6K
|
€
285
|
€
4K
|
€
9K
|
€
2K
|
€
4K
|
€
609
|
€
5K
|
€
3K
|
€
1K
|
€
6K
|
€
5K
|
€
2K
|
€
2K
|
€
14K
|
€
25K
|
€
36K
|
|
|
€
-7K
|
€
0
|
€
2K
|
€
8K
|
€
0
|
€
0
|
€
34K
|
€
0
|
€
14K
|
€
867
|
€
36K
|
€
0
|
€
0
|
€
0
|
€
35K
|
€
661
|
-
|
€
45K
|
€
3K
|
€
4K
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
€
0
|
€
496
|
|
€
382
|
€
47
|
€
6
|
€
24
|
€
16
|
€
10
|
€
128
|
€
0
|
€
16
|
€
23
|
€
18
|
€
1
|
€
21
|
€
341
|
€
133
|
€
19
|
€
643
|
|
|
€
-7K
|
€
4K
|
€
5K
|
€
24K
|
€
19K
|
€
23K
|
€
28K
|
€
22K
|
€
24K
|
€
19K
|
€
23K
|
€
23K
|
€
17K
|
€
23K
|
€
22K
|
€
12K
|
€
13K
|
€
24K
|
€
34K
|
€
37K
|
|
|
€
-94K
|
€
-90K
|
€
-87K
|
€
-89K
|
€
-108K
|
€
-117K
|
€
-129K
|
€
-139K
|
€
-144K
|
€
-151K
|
€
-154K
|
€
-150K
|
€
-159K
|
€
-158K
|
€
-160K
|
€
-147K
|
€
-145K
|
€
-182K
|
€
-155K
|
€
-181K
|
|
|
0,01
|
0,06
|
0,32
|
0,23
|
0,15
|
0,14
|
0,13
|
0,10
|
0,07
|
0,04
|
0,08
|
0,06
|
0,09
|
0,11
|
0,11
|
0,09
|
0,07
|
0,10
|
0,13
|
0,10
|
|
|
0,01
|
0,06
|
0,32
|
0,23
|
0,15
|
0,12
|
0,11
|
0,07
|
0,04
|
0,01
|
0,05
|
0,04
|
0,04
|
0,06
|
0,06
|
0,04
|
0,02
|
0,05
|
0,09
|
0,06
|
|
|
0,01
|
0,06
|
0,32
|
0,23
|
0,15
|
0,14
|
0,14
|
0,10
|
0,07
|
0,04
|
0,08
|
0,06
|
0,09
|
0,11
|
0,11
|
0,09
|
0,07
|
0,10
|
0,13
|
0,10
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
€
203K
|
€
228K
|
€
279K
|
€
275K
|
€
280K
|
€
302K
|
€
323K
|
€
306K
|
€
323K
|
€
327K
|
€
353K
|
€
334K
|
€
357K
|
€
380K
|
€
399K
|
€
378K
|
€
385K
|
€
407K
|
€
378K
|
€
382K
|
|
|
€
110K
|
€
115K
|
€
154K
|
€
140K
|
€
148K
|
€
167K
|
€
190K
|
€
179K
|
€
195K
|
€
200K
|
€
225K
|
€
208K
|
€
232K
|
€
253K
|
€
275K
|
€
256K
|
€
263K
|
€
284K
|
€
265K
|
€
293K
|
|
|
€
95K
|
€
96K
|
€
129K
|
€
116K
|
€
128K
|
€
137K
|
€
149K
|
€
154K
|
€
153K
|
€
156K
|
€
166K
|
€
159K
|
€
174K
|
€
177K
|
€
179K
|
€
161K
|
€
155K
|
€
201K
|
€
178K
|
€
201K
|
|
|
€
15K
|
€
19K
|
€
25K
|
€
24K
|
€
21K
|
€
31K
|
€
40K
|
€
24K
|
€
41K
|
€
44K
|
€
58K
|
€
48K
|
€
57K
|
€
75K
|
€
95K
|
€
94K
|
€
107K
|
€
83K
|
€
87K
|
€
92K
|
|
|
42,38%
|
46,17%
|
41,77%
|
45,74%
|
43,49%
|
41,01%
|
37,78%
|
37,62%
|
35,71%
|
34,57%
|
32,38%
|
33,33%
|
30,88%
|
29,27%
|
26,82%
|
27,63%
|
27,09%
|
25,63%
|
24,56%
|
18,18%
|
|
|
0,17
|
0,18
|
0,21
|
0,19
|
0,17
|
0,25
|
0,33
|
0,21
|
0,35
|
0,39
|
0,50
|
0,43
|
0,52
|
0,67
|
0,89
|
0,90
|
1,03
|
0,79
|
0,94
|
1,32
|
|
|
|
22,53
|
15,72
|
4,71
|
8,31
|
9,54
|
5,40
|
6,37
|
6,12
|
7,62
|
8,46
|
6,65
|
8,67
|
6,99
|
8,12
|
11,86
|
8,44
|
7,88
|
6,49
|
8,51
|
|
|
Interest Coverage Ratio
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
-7,86%
|
3,55%
|
4,40%
|
18,94%
|
15,90%
|
18,40%
|
23,22%
|
18,81%
|
21,20%
|
16,78%
|
20,33%
|
20,63%
|
15,85%
|
20,90%
|
20,54%
|
11,96%
|
12,04%
|
23,19%
|
36,46%
|
53,55%
|
|
|
-21,97%
|
-10,64%
|
-8,17%
|
3,08%
|
-1,42%
|
1,32%
|
5,67%
|
-0,17%
|
2,06%
|
-1,24%
|
2,78%
|
0,71%
|
-0,67%
|
3,73%
|
2,43%
|
-0,02%
|
0,01%
|
11,17%
|
25,11%
|
52,51%
|
|
|
-9,31
|
-4,91
|
-3,41
|
1,41
|
-0,62
|
0,54
|
2,14
|
-0,06
|
0,74
|
-0,43
|
0,90
|
0,24
|
-0,21
|
1,09
|
0,65
|
-0,01
|
0,00
|
2,86
|
6,17
|
9,54
|
|
|
-21,97
|
-10,64
|
-8,17
|
3,08
|
-1,42
|
1,32
|
5,67
|
-0,17
|
2,06
|
-1,24
|
2,78
|
0,71
|
-0,67
|
3,73
|
2,43
|
-0,02
|
0,01
|
11,17
|
25,11
|
52,51
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
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
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Employés
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Coût salarial par employé
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|