O
|
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)">
|
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
€
226K
|
€
214K
|
€
175K
|
€
97K
|
€
193K
|
€
201K
|
€
573K
|
€
99K
|
€
146K
|
€
102K
|
€
106K
|
€
53K
|
€
74K
|
€
68K
|
€
-72K
|
€
-11K
|
|
|
€
39K
|
€
63K
|
€
10K
|
€
-83K
|
€
27K
|
€
48K
|
€
276K
|
€
-29K
|
€
40K
|
€
2K
|
€
8K
|
€
-45K
|
€
15K
|
€
9K
|
€
-136K
|
€
-32K
|
|
|
€
531K
|
€
491K
|
€
428K
|
€
418K
|
€
500K
|
€
435K
|
€
386K
|
€
110K
|
€
139K
|
€
61K
|
€
59K
|
€
51K
|
€
96K
|
€
80K
|
€
72K
|
€
8K
|
|
|
€
142K
|
€
158K
|
€
118K
|
€
52K
|
€
129K
|
€
200K
|
€
627K
|
€
101K
|
€
195K
|
€
100K
|
€
106K
|
€
54K
|
€
84K
|
€
67K
|
€
3K
|
€
1K
|
|
|
€
57K
|
€
39K
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Rémunérations et charges sociales
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Dividendes
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Taux de distribution
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
€
175K
|
€
166K
|
€
145K
|
€
54K
|
€
158K
|
€
181K
|
€
556K
|
€
95K
|
€
139K
|
€
99K
|
€
102K
|
€
50K
|
€
72K
|
€
64K
|
€
-74K
|
€
-14K
|
|
|
€
60K
|
€
61K
|
€
38K
|
€
-56K
|
€
52K
|
€
75K
|
€
459K
|
€
-2K
|
€
71K
|
€
31K
|
€
34K
|
€
-18K
|
€
29K
|
€
21K
|
€
-117K
|
€
-27K
|
|
|
€
49K
|
€
73K
|
€
20K
|
€
-73K
|
€
37K
|
€
57K
|
€
-2K
|
€
-29K
|
€
40K
|
€
2K
|
€
8K
|
€
-45K
|
€
15K
|
€
9K
|
€
-136K
|
€
-32K
|
|
|
€
32K
|
€
11K
|
€
0
|
€
578
|
|
€
687K
|
€
133K
|
€
631K
|
€
-19K
|
€
550K
|
€
41K
|
€
486K
|
€
31K
|
€
13K
|
€
684K
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
€
33K
|
€
720K
|
€
24K
|
€
155K
|
€
335K
|
€
312K
|
€
515K
|
€
140K
|
€
306K
|
€
140K
|
€
36K
|
€
2K
|
€
110K
|
€
3K
|
€
18K
|
€
12K
|
|
|
€
155K
|
€
168K
|
€
118K
|
€
27K
|
€
132K
|
€
154K
|
€
373K
|
€
68K
|
€
109K
|
€
70K
|
€
76K
|
€
23K
|
€
58K
|
€
52K
|
€
-92K
|
€
-19K
|
|
|
€
650K
|
€
1,53M
|
€
12K
|
€
14K
|
€
106K
|
€
-520K
|
€
-319K
|
€
-688K
|
€
-302K
|
€
-874K
|
€
-344K
|
€
-331K
|
€
-100K
|
€
-90K
|
€
-124K
|
€
-71K
|
|
|
1,16
|
1,90
|
1,01
|
1,02
|
1,11
|
0,41
|
0,64
|
0,21
|
0,53
|
0,17
|
0,18
|
0,07
|
0,58
|
0,16
|
0,13
|
0,14
|
|
|
0,02
|
0,44
|
0,06
|
0,21
|
0,40
|
0,41
|
0,64
|
0,21
|
0,53
|
0,17
|
0,18
|
0,07
|
0,58
|
0,16
|
0,13
|
0,14
|
|
|
1,16
|
1,90
|
1,01
|
1,02
|
1,11
|
0,41
|
0,64
|
0,21
|
0,53
|
0,17
|
0,18
|
0,07
|
0,58
|
0,16
|
0,13
|
0,14
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
€
6,42M
|
€
4,96M
|
€
2,94M
|
€
2,85M
|
€
3,06M
|
€
3,12M
|
€
2,74M
|
€
2,32M
|
€
1,94M
|
€
1,87M
|
€
1,28M
|
€
1,26M
|
€
952K
|
€
845K
|
€
876K
|
€
228K
|
|
|
€
5,80M
|
€
4,38M
|
€
2,43M
|
€
2,34M
|
€
2,47M
|
€
2,54M
|
€
2,21M
|
€
2,21M
|
€
1,80M
|
€
1,81M
|
€
1,22M
|
€
1,21M
|
€
856K
|
€
764K
|
€
804K
|
€
220K
|
|
|
€
4,12M
|
€
1,70M
|
€
1,11M
|
€
910K
|
€
923K
|
€
887K
|
€
892K
|
€
874K
|
€
645K
|
€
1,06M
|
€
418K
|
€
358K
|
€
237K
|
€
107K
|
€
142K
|
€
83K
|
|
|
€
1,69M
|
€
2,68M
|
€
1,31M
|
€
1,43M
|
€
1,54M
|
€
1,66M
|
€
1,32M
|
€
1,34M
|
€
1,16M
|
€
751K
|
€
801K
|
€
849K
|
€
619K
|
€
657K
|
€
662K
|
€
138K
|
|
|
8,27%
|
9,92%
|
14,54%
|
14,65%
|
16,34%
|
13,94%
|
14,09%
|
4,75%
|
7,14%
|
3,26%
|
4,62%
|
4,06%
|
10,07%
|
9,53%
|
8,18%
|
3,34%
|
|
|
3,18
|
5,45
|
3,07
|
3,42
|
3,08
|
3,81
|
3,42
|
12,13
|
8,35
|
12,32
|
13,55
|
16,61
|
6,45
|
8,16
|
9,25
|
18,06
|
|
|
33,08
|
26,30
|
16,68
|
43,71
|
15,64
|
14,08
|
3,98
|
23,37
|
12,93
|
18,35
|
11,90
|
24,16
|
11,86
|
11,89
|
|
|
|
|
Interest Coverage Ratio
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
29,19%
|
34,28%
|
27,53%
|
6,38%
|
26,40%
|
35,46%
|
96,56%
|
61,62%
|
78,62%
|
114,07%
|
128,93%
|
45,72%
|
60,92%
|
64,33%
|
-128,91%
|
-249,36%
|
|
|
7,40%
|
12,90%
|
2,43%
|
-19,83%
|
5,35%
|
11,05%
|
71,50%
|
-25,90%
|
29,10%
|
3,05%
|
13,54%
|
-87,66%
|
16,09%
|
10,98%
|
-189,81%
|
-424,93%
|
|
|
0,61
|
1,28
|
0,35
|
-2,91
|
0,87
|
1,54
|
10,07
|
-1,23
|
2,08
|
0,10
|
0,63
|
-3,56
|
1,62
|
1,05
|
-15,52
|
-14,21
|
|
|
7,40
|
12,90
|
2,43
|
-19,83
|
5,35
|
11,05
|
71,50
|
-25,90
|
29,10
|
3,05
|
13,54
|
-87,66
|
16,09
|
10,98
|
-189,81
|
-424,93
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
56,28
|
11,24
|
63,62
|
9,90
|
77,83
|
60,71
|
57,69
|
69,14
|
46,07
|
|
|
|
|
Crédit fournisseur
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
56,28
|
11,24
|
63,62
|
9,90
|
77,83
|
60,71
|
57,69
|
69,14
|
46,07
|
|
|
|
|
Days Sales of Inventory (DSI)
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
0
|
0
|
0
|
0
|
0
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Employés
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Coût salarial par employé
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|