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)">
|
2006
max) max = w;
}
}
const wClamped = Math.max(120, Math.min(800, max));
colWidths[''] = wClamped;
save && save();
})(event)">
|
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
€
38K
|
€
31K
|
€
45K
|
€
20K
|
€
33K
|
€
32K
|
€
85K
|
€
77K
|
€
107K
|
€
71K
|
€
111K
|
€
41K
|
€
61K
|
€
30K
|
€
7K
|
€
58K
|
€
21K
|
€
42K
|
€
23K
|
€
176K
|
|
|
€
36K
|
€
2K
|
€
8K
|
€
-10K
|
€
2K
|
€
2K
|
€
43K
|
€
37K
|
€
28K
|
€
31K
|
€
46K
|
€
30K
|
€
8K
|
€
16K
|
€
1K
|
€
14K
|
€
271
|
€
12K
|
€
5K
|
€
250
|
|
|
€
318K
|
€
282K
|
€
280K
|
€
271K
|
€
282K
|
€
280K
|
€
278K
|
€
235K
|
€
198K
|
€
170K
|
€
140K
|
€
93K
|
€
63K
|
€
55K
|
€
39K
|
€
37K
|
€
24K
|
€
24K
|
€
12K
|
€
6K
|
|
|
€
39K
|
€
33K
|
€
41K
|
€
20K
|
€
26K
|
€
33K
|
€
88K
|
€
79K
|
€
85K
|
€
72K
|
€
94K
|
€
29K
|
€
49K
|
€
29K
|
€
5K
|
€
20K
|
€
16K
|
€
37K
|
€
19K
|
€
12K
|
|
|
€
26K
|
€
25K
|
€
29K
|
€
16K
|
€
31K
|
€
68K
|
€
83K
|
€
101K
|
€
89K
|
€
55K
|
€
57K
|
€
61K
|
€
35K
|
€
19K
|
€
24K
|
€
18K
|
€
47K
|
€
50K
|
€
43K
|
€
45K
|
|
|
Rémunérations et charges sociales
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Dividendes
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Taux de distribution
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
€
34K
|
€
29K
|
€
40K
|
€
13K
|
€
21K
|
€
25K
|
€
79K
|
€
71K
|
€
101K
|
€
65K
|
€
108K
|
€
23K
|
€
56K
|
€
29K
|
€
5K
|
€
20K
|
€
20K
|
€
40K
|
€
20K
|
€
14K
|
|
|
€
27K
|
€
18K
|
€
28K
|
€
1K
|
€
17K
|
€
16K
|
€
71K
|
€
61K
|
€
69K
|
€
52K
|
€
82K
|
€
23K
|
€
47K
|
€
12K
|
€
-5K
|
€
8K
|
€
8K
|
€
27K
|
€
11K
|
€
5K
|
|
|
€
36K
|
€
2K
|
€
8K
|
€
-10K
|
€
2K
|
€
2K
|
€
43K
|
€
37K
|
€
28K
|
€
31K
|
€
46K
|
€
30K
|
€
8K
|
€
16K
|
€
1K
|
€
14K
|
€
271
|
€
12K
|
€
5K
|
€
250
|
|
|
€
0
|
€
0
|
€
0
|
€
5K
|
€
785
|
€
32K
|
€
7K
|
€
0
|
€
133K
|
€
19K
|
€
98K
|
€
-45K
|
€
41K
|
€
0
|
€
2K
|
€
1K
|
€
32K
|
€
17K
|
€
150
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
€
773
|
€
693
|
€
9K
|
€
6K
|
€
9K
|
€
36K
|
€
38K
|
€
3K
|
€
39K
|
€
10K
|
€
48K
|
€
18K
|
€
15
|
€
1K
|
€
18
|
€
117
|
€
5K
|
€
4K
|
€
35K
|
€
5K
|
|
|
€
43K
|
€
13K
|
€
20K
|
€
1K
|
€
5K
|
€
11K
|
€
51K
|
€
47K
|
€
59K
|
€
44K
|
€
72K
|
€
-126K
|
€
18K
|
€
32K
|
€
10K
|
€
26K
|
€
12K
|
€
25K
|
€
15K
|
€
167K
|
|
|
€
-214K
|
€
-346K
|
€
-332K
|
€
-261K
|
€
-210K
|
€
96K
|
€
243K
|
€
252K
|
€
174K
|
€
91K
|
€
66K
|
€
127K
|
€
195K
|
€
185K
|
€
166K
|
€
163K
|
€
152K
|
€
149K
|
€
134K
|
€
134K
|
|
|
0,48
|
0,19
|
0,22
|
0,30
|
0,47
|
1,39
|
1,78
|
2,32
|
1,38
|
1,45
|
1,21
|
2,47
|
4,24
|
5,37
|
2,93
|
2,42
|
1,59
|
1,73
|
1,68
|
2,80
|
|
|
0,48
|
0,19
|
0,22
|
0,30
|
0,32
|
1,17
|
1,69
|
2,05
|
0,92
|
1,37
|
0,88
|
1,86
|
4,24
|
5,37
|
2,93
|
2,42
|
1,59
|
1,73
|
1,68
|
2,80
|
|
|
1,22
|
1,12
|
1,11
|
1,11
|
1,23
|
1,94
|
2,30
|
2,32
|
1,38
|
1,45
|
1,21
|
2,54
|
4,42
|
5,71
|
3,02
|
2,48
|
1,59
|
1,73
|
1,73
|
2,80
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
€
793K
|
€
786K
|
€
794K
|
€
747K
|
€
824K
|
€
687K
|
€
724K
|
€
613K
|
€
812K
|
€
374K
|
€
454K
|
€
215K
|
€
321K
|
€
262K
|
€
296K
|
€
328K
|
€
470K
|
€
397K
|
€
369K
|
€
250K
|
|
|
€
475K
|
€
504K
|
€
514K
|
€
476K
|
€
543K
|
€
407K
|
€
447K
|
€
378K
|
€
613K
|
€
204K
|
€
315K
|
€
122K
|
€
101K
|
€
50K
|
€
100K
|
€
134K
|
€
289K
|
€
216K
|
€
201K
|
€
86K
|
|
|
€
406K
|
€
424K
|
€
424K
|
€
373K
|
€
395K
|
€
177K
|
€
242K
|
€
191K
|
€
458K
|
€
204K
|
€
315K
|
€
84K
|
€
58K
|
€
40K
|
€
84K
|
€
112K
|
€
257K
|
€
206K
|
€
192K
|
€
74K
|
|
|
€
65K
|
€
77K
|
€
89K
|
€
101K
|
€
148K
|
€
159K
|
€
134K
|
€
187K
|
€
156K
|
|
|
€
36K
|
€
40K
|
€
8K
|
€
14K
|
€
19K
|
€
33K
|
€
10K
|
€
4K
|
€
12K
|
|
|
40,12%
|
35,85%
|
35,22%
|
36,32%
|
34,17%
|
40,77%
|
38,36%
|
38,33%
|
24,41%
|
45,48%
|
30,74%
|
43,26%
|
19,67%
|
20,99%
|
13,09%
|
11,40%
|
5,07%
|
5,94%
|
3,15%
|
2,58%
|
|
|
0,21
|
0,27
|
0,32
|
0,37
|
0,53
|
0,57
|
0,48
|
0,80
|
0,79
|
|
|
0,38
|
0,64
|
0,14
|
0,35
|
0,51
|
1,37
|
0,43
|
0,32
|
1,87
|
|
|
14,08
|
17,68
|
12,90
|
37,62
|
26,45
|
16,08
|
5,68
|
5,35
|
6,10
|
3,12
|
2,92
|
5,22
|
1,78
|
1,75
|
21,87
|
6,74
|
14,69
|
5,39
|
9,85
|
6,09
|
|
|
Interest Coverage Ratio
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
13,43%
|
4,50%
|
7,17%
|
0,44%
|
1,82%
|
3,95%
|
18,37%
|
19,88%
|
30,04%
|
26,09%
|
51,57%
|
-135,64%
|
28,56%
|
58,92%
|
27,01%
|
68,54%
|
50,46%
|
105,92%
|
127,04%
|
2 587,85%
|
|
|
11,36%
|
0,80%
|
2,94%
|
-3,82%
|
0,60%
|
0,75%
|
15,45%
|
15,71%
|
14,07%
|
17,96%
|
33,30%
|
32,24%
|
12,90%
|
29,59%
|
3,40%
|
36,20%
|
1,14%
|
50,69%
|
44,53%
|
3,88%
|
|
|
4,56
|
0,29
|
1,04
|
-1,39
|
0,21
|
0,30
|
5,92
|
6,02
|
3,43
|
8,17
|
10,24
|
13,95
|
2,54
|
6,21
|
0,45
|
4,13
|
0,06
|
3,01
|
1,40
|
0,10
|
|
|
11,36
|
0,80
|
2,94
|
-3,82
|
0,60
|
0,75
|
15,45
|
15,71
|
14,07
|
17,96
|
33,30
|
32,24
|
12,90
|
29,59
|
3,40
|
36,20
|
1,14
|
50,69
|
44,53
|
3,88
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Crédit client
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Crédit fournisseur
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Days Sales Outstanding (DSO)
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Days Sales of Inventory (DSI)
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Employés
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Coût salarial par employé
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|