N
|
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)">
|
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
€
86K
|
€
118K
|
€
132K
|
€
452K
|
€
125K
|
€
49K
|
€
81K
|
€
90K
|
€
91K
|
€
71K
|
€
74K
|
€
65K
|
€
47K
|
€
51K
|
€
38K
|
€
48K
|
€
60K
|
€
32K
|
€
24K
|
|
|
€
-47K
|
€
15K
|
€
-36K
|
€
136K
|
€
-20K
|
€
-93K
|
€
6K
|
€
-3K
|
€
-4K
|
€
-321
|
€
-4K
|
€
-145
|
€
7K
|
€
737
|
€
-2K
|
€
10K
|
€
20K
|
€
3K
|
€
15K
|
|
|
€
13K
|
€
60K
|
€
45K
|
€
81K
|
€
-55K
|
€
-36K
|
€
57K
|
€
51K
|
€
54K
|
€
58K
|
€
58K
|
€
62K
|
€
62K
|
€
55K
|
€
55K
|
€
56K
|
€
46K
|
€
26K
|
€
23K
|
|
|
€
49K
|
€
81K
|
€
85K
|
€
349K
|
€
88K
|
€
39K
|
€
58K
|
€
85K
|
€
63K
|
€
48K
|
€
52K
|
€
45K
|
€
33K
|
€
33K
|
€
28K
|
€
40K
|
€
48K
|
€
21K
|
€
19K
|
|
|
Impôts
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Rémunérations et charges sociales
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Dividendes
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Taux de distribution
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
€
69K
|
€
99K
|
€
118K
|
€
435K
|
€
110K
|
€
49K
|
€
80K
|
€
86K
|
€
87K
|
€
66K
|
€
71K
|
€
61K
|
€
43K
|
€
45K
|
€
37K
|
€
47K
|
€
58K
|
€
28K
|
€
23K
|
|
|
€
-22K
|
€
-27K
|
€
-8K
|
€
309K
|
€
-19K
|
€
-80K
|
€
27K
|
€
22K
|
€
22K
|
€
26K
|
€
32K
|
€
22K
|
€
27K
|
€
28K
|
€
22K
|
€
32K
|
€
43K
|
€
13K
|
€
19K
|
|
|
€
-47K
|
€
230K
|
€
-33K
|
€
-82K
|
€
-20K
|
€
-93K
|
€
6K
|
€
-3K
|
€
-4K
|
€
-321
|
€
-4K
|
€
-145
|
€
7K
|
€
737
|
€
-2K
|
€
10K
|
€
20K
|
€
3K
|
€
15K
|
|
|
€
0
|
€
0
|
€
31K
|
€
43K
|
€
330K
|
€
1,25M
|
€
207K
|
-
|
€
105K
|
€
5K
|
-
|
€
574K
|
-
|
€
8K
|
-
|
-
|
€
1
|
€
507K
|
-
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
€
89K
|
€
132K
|
€
165K
|
€
242K
|
€
10K
|
€
15K
|
€
27K
|
€
15K
|
€
1K
|
€
1K
|
|
|
|
€
2K
|
|
€
8K
|
€
10K
|
|
€
30K
|
|
|
€
44K
|
€
141K
|
€
90K
|
€
262K
|
€
110K
|
€
36K
|
€
59K
|
€
62K
|
€
60K
|
€
39K
|
€
35K
|
€
39K
|
€
24K
|
€
17K
|
€
14K
|
€
25K
|
€
36K
|
€
19K
|
€
19K
|
|
|
€
-851K
|
€
-808K
|
€
-792K
|
€
-766K
|
€
-2,12M
|
€
-1,94M
|
€
-576K
|
€
-375K
|
€
-386K
|
€
-378K
|
|
|
|
€
-222K
|
|
€
-190K
|
€
-164K
|
€
-179K
|
€
-32K
|
|
|
0,12
|
0,17
|
0,20
|
0,24
|
0,05
|
0,08
|
0,11
|
0,04
|
0
|
0
|
|
|
|
0,01
|
|
0,05
|
0,06
|
0
|
0,48
|
|
|
0,12
|
0,17
|
0,20
|
0,24
|
0,05
|
0,08
|
0,11
|
0,04
|
0
|
0
|
|
|
|
0,01
|
|
0,05
|
0,06
|
0
|
0,48
|
|
|
0,12
|
0,17
|
0,20
|
0,24
|
0,05
|
0,08
|
0,11
|
0,04
|
0
|
0
|
|
|
|
0,01
|
|
0,05
|
0,06
|
0
|
0,50
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
€
2,17M
|
€
2,30M
|
€
2,46M
|
€
2,61M
|
€
2,67M
|
€
2,56M
|
€
1,19M
|
€
985K
|
€
1,04M
|
€
997K
|
€
1,03M
|
€
1,07M
|
€
533K
|
€
552K
|
€
558K
|
€
584K
|
€
600K
|
€
606K
|
€
144K
|
|
|
€
2,16M
|
€
2,24M
|
€
2,34M
|
€
2,45M
|
€
2,73M
|
€
2,59M
|
€
1,14M
|
€
934K
|
€
983K
|
€
939K
|
€
971K
|
€
1,01M
|
€
471K
|
€
496K
|
€
504K
|
€
528K
|
€
554K
|
€
580K
|
€
121K
|
|
|
€
973K
|
€
972K
|
€
984K
|
€
1,01M
|
€
2,24M
|
€
2,10M
|
€
645K
|
€
390K
|
€
387K
|
€
379K
|
€
371K
|
€
366K
|
€
228K
|
€
224K
|
€
202K
|
€
199K
|
€
173K
|
€
177K
|
€
60K
|
|
|
€
1,19M
|
€
1,27M
|
€
1,36M
|
€
1,44M
|
€
492K
|
€
491K
|
€
491K
|
€
544K
|
€
595K
|
€
559K
|
€
600K
|
€
640K
|
€
242K
|
€
272K
|
€
301K
|
€
328K
|
€
379K
|
€
401K
|
€
60K
|
|
|
0,58%
|
2,60%
|
1,83%
|
3,11%
|
-2,07%
|
-1,39%
|
4,80%
|
5,16%
|
5,17%
|
5,82%
|
5,67%
|
5,83%
|
11,71%
|
10,03%
|
9,78%
|
9,61%
|
7,73%
|
4,30%
|
15,92%
|
|
|
94,40
|
21,24
|
30,16
|
17,79
|
-8,87
|
-13,81
|
8,57
|
10,71
|
11,10
|
9,64
|
10,29
|
10,26
|
3,88
|
4,92
|
5,51
|
5,85
|
8,17
|
15,37
|
2,61
|
|
|
31,25
|
22,71
|
19,82
|
5,64
|
24,76
|
53,42
|
14,19
|
10,81
|
11,33
|
14,26
|
13,62
|
16,45
|
10,90
|
11,13
|
13,45
|
11,15
|
9,47
|
20,53
|
5,24
|
|
|
Interest Coverage Ratio
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
349,90%
|
234,82%
|
200,83%
|
324,12%
|
-197,76%
|
-101,08%
|
103,10%
|
121,98%
|
112,67%
|
67,27%
|
59,73%
|
62,08%
|
37,85%
|
31,16%
|
25,99%
|
45,32%
|
77,69%
|
72,12%
|
82,09%
|
|
|
-377,03%
|
24,87%
|
-79,98%
|
168,52%
|
35,90%
|
261,08%
|
11,24%
|
-5,47%
|
-8,17%
|
-0,55%
|
-6,85%
|
-0,23%
|
11,43%
|
1,33%
|
-2,77%
|
17,33%
|
43,83%
|
11,84%
|
64,73%
|
|
|
-2,18
|
0,65
|
-1,46
|
5,24
|
-0,74
|
-3,63
|
0,54
|
-0,28
|
-0,42
|
-0,03
|
-0,39
|
-0,01
|
1,34
|
0,13
|
-0,27
|
1,67
|
3,39
|
0,51
|
10,30
|
|
|
-377,03
|
24,87
|
-79,98
|
168,52
|
35,90
|
261,08
|
11,24
|
-5,47
|
-8,17
|
-0,55
|
-6,85
|
-0,23
|
11,43
|
1,33
|
-2,77
|
17,33
|
43,83
|
11,84
|
64,73
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Crédit client
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Crédit fournisseur
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Days Sales Outstanding (DSO)
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Days Sales of Inventory (DSI)
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Inventory Turnover Ratio
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Employés
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Coût salarial par employé
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|