P&
|
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)">
|
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
€
34K
|
€
-6K
|
€
4K
|
€
-13K
|
€
-25K
|
€
34K
|
€
25K
|
€
131K
|
€
7K
|
€
7K
|
€
4K
|
€
3K
|
€
22K
|
€
5K
|
€
8K
|
€
-7K
|
€
5K
|
€
21K
|
€
29K
|
€
6K
|
|
|
€
15K
|
€
-26K
|
€
-18K
|
€
-38K
|
€
-50K
|
€
2K
|
€
862
|
€
109K
|
€
1K
|
€
-14K
|
€
-18K
|
€
-21K
|
€
-2K
|
€
-22K
|
€
-10K
|
€
-17K
|
€
-7K
|
€
8K
|
€
5K
|
€
-20K
|
|
|
€
10K
|
€
-5K
|
€
21K
|
€
39K
|
€
77K
|
€
126K
|
€
125K
|
€
124K
|
€
15K
|
€
14K
|
€
27K
|
€
45K
|
€
66K
|
€
67K
|
€
89K
|
€
-13K
|
€
4K
|
€
11K
|
€
4K
|
€
-1K
|
|
|
€
25K
|
-
|
€
834
|
€
2K
|
€
4K
|
€
36K
|
€
22K
|
€
126K
|
€
2K
|
€
3K
|
€
953
|
€
2K
|
€
17K
|
€
4K
|
€
9K
|
-
|
€
3K
|
€
18K
|
€
25K
|
€
3K
|
|
|
€
6K
|
€
2K
|
€
60
|
|
€
5K
|
€
5K
|
|
|
|
€
385
|
€
842
|
€
561
|
€
286
|
€
152
|
|
|
€
7K
|
€
137
|
€
158
|
€
6K
|
|
|
Rémunérations et charges sociales
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Dividendes
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Taux de distribution
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
€
31K
|
€
-11K
|
€
-708
|
€
-17K
|
€
-28K
|
€
31K
|
€
22K
|
€
128K
|
€
3K
|
€
4K
|
€
-6K
|
€
330
|
€
20K
|
€
2K
|
€
7K
|
€
-7K
|
€
4K
|
€
19K
|
€
27K
|
€
4K
|
|
|
€
15K
|
€
-26K
|
€
-17K
|
€
-36K
|
€
-48K
|
€
12K
|
€
3K
|
€
110K
|
€
3K
|
€
-12K
|
€
-19K
|
€
-16K
|
€
2K
|
€
-18K
|
€
-13K
|
€
-15K
|
€
-5K
|
€
9K
|
€
17K
|
€
-6K
|
|
|
€
15K
|
€
-26K
|
€
-18K
|
€
-38K
|
€
-50K
|
€
2K
|
€
862
|
€
109K
|
€
1K
|
€
-14K
|
€
-18K
|
€
-21K
|
€
-2K
|
€
-22K
|
€
-10K
|
€
-17K
|
€
-7K
|
€
8K
|
€
5K
|
€
-20K
|
|
|
€
46K
|
€
4K
|
€
0
|
-
|
€
9K
|
€
27K
|
€
0
|
€
10K
|
€
1K
|
€
15K
|
€
12K
|
€
-2K
|
€
0
|
€
0
|
€
213K
|
€
972
|
€
342
|
€
-39K
|
€
502
|
€
31K
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
€
32K
|
€
6K
|
€
7K
|
€
9K
|
€
26K
|
€
67K
|
€
241
|
€
241
|
€
241
|
€
241
|
€
295
|
€
146
|
€
46
|
€
26
|
€
2K
|
€
2K
|
€
3K
|
€
4K
|
€
3K
|
€
2K
|
|
|
€
31K
|
€
-11K
|
€
-2K
|
€
-19K
|
€
-30K
|
€
20K
|
€
19K
|
€
127K
|
€
1K
|
€
3K
|
€
-5K
|
€
-4K
|
€
17K
|
€
-2K
|
€
10K
|
€
-9K
|
€
933
|
€
18K
|
€
15K
|
€
-9K
|
|
|
€
-20K
|
€
-5K
|
€
11K
|
€
12K
|
€
31K
|
€
70K
|
€
201K
|
€
182K
|
€
-60K
|
€
-60K
|
€
-48K
|
€
-28K
|
€
-20K
|
€
-26K
|
€
-15K
|
€
-8K
|
€
13K
|
€
27K
|
€
15K
|
€
-8K
|
|
|
0,69
|
0,69
|
1,65
|
2,33
|
3,27
|
5,16
|
1,64
|
3,04
|
0,28
|
0,09
|
0,13
|
0,51
|
0,64
|
0,56
|
0,63
|
0,82
|
1,37
|
2,94
|
1,80
|
0,84
|
|
|
0,69
|
0,69
|
1,65
|
2,33
|
3,27
|
5,16
|
0,09
|
0,05
|
0,10
|
0,09
|
0,13
|
0,51
|
0,64
|
0,56
|
0,63
|
0,82
|
1,37
|
2,94
|
1,80
|
0,84
|
|
|
0,69
|
0,69
|
1,65
|
2,33
|
3,27
|
5,16
|
1,64
|
3,04
|
0,28
|
0,09
|
0,13
|
0,51
|
0,64
|
0,56
|
0,63
|
0,82
|
1,37
|
2,94
|
1,80
|
0,84
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
€
137K
|
€
73K
|
€
100K
|
€
111K
|
€
153K
|
€
206K
|
€
627K
|
€
401K
|
€
161K
|
€
142K
|
€
145K
|
€
169K
|
€
194K
|
€
210K
|
€
222K
|
€
40K
|
€
58K
|
€
59K
|
€
102K
|
€
119K
|
|
|
€
127K
|
€
79K
|
€
79K
|
€
72K
|
€
76K
|
€
79K
|
€
503K
|
€
277K
|
€
147K
|
€
129K
|
€
118K
|
€
124K
|
€
128K
|
€
143K
|
€
133K
|
€
53K
|
€
54K
|
€
48K
|
€
98K
|
€
120K
|
|
|
€
64K
|
€
16K
|
€
16K
|
€
9K
|
€
14K
|
€
17K
|
€
315K
|
€
89K
|
€
84K
|
€
66K
|
€
56K
|
€
58K
|
€
55K
|
€
60K
|
€
41K
|
€
45K
|
€
35K
|
€
14K
|
€
19K
|
€
49K
|
|
|
€
63K
|
€
63K
|
€
63K
|
€
63K
|
€
63K
|
€
63K
|
€
188K
|
€
188K
|
€
63K
|
€
63K
|
€
63K
|
€
66K
|
€
73K
|
€
84K
|
€
92K
|
€
9K
|
€
20K
|
€
34K
|
€
79K
|
€
71K
|
|
|
7,33%
|
-7,16%
|
21,00%
|
35,05%
|
50,13%
|
61,43%
|
19,90%
|
30,94%
|
9,15%
|
9,49%
|
18,62%
|
26,75%
|
33,87%
|
31,97%
|
40,06%
|
-33,25%
|
6,74%
|
18,96%
|
3,50%
|
-1,04%
|
|
|
6,23
|
-11,92
|
2,98
|
1,62
|
0,82
|
0,50
|
1,50
|
1,51
|
4,24
|
4,64
|
2,32
|
1,46
|
1,11
|
1,24
|
1,04
|
-0,65
|
5,01
|
3,05
|
22,28
|
-58,09
|
|
|
4,07
|
|
|
|
|
2,60
|
22,93
|
2,16
|
54,40
|
31,96
|
|
374,57
|
6,43
|
78,44
|
18,92
|
|
15,44
|
2,48
|
3,61
|
28,82
|
|
|
Interest Coverage Ratio
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
313,05%
|
217,86%
|
-7,43%
|
-48,32%
|
-38,94%
|
15,83%
|
15,60%
|
102,43%
|
8,57%
|
20,49%
|
-18,16%
|
-8,52%
|
25,42%
|
-3,12%
|
10,91%
|
68,44%
|
23,70%
|
158,45%
|
431,03%
|
719,01%
|
|
|
152,31%
|
499,57%
|
-84,55%
|
-97,75%
|
-64,98%
|
1,22%
|
0,69%
|
88,09%
|
8,57%
|
-100,18%
|
-66,86%
|
-45,58%
|
-2,43%
|
-32,34%
|
-11,29%
|
129,56%
|
-184,77%
|
68,26%
|
134,57%
|
1 585,67%
|
|
|
11,16
|
-35,75
|
-17,76
|
-34,26
|
-32,58
|
0,75
|
0,14
|
27,25
|
0,78
|
-9,51
|
-12,45
|
-12,19
|
-0,82
|
-10,34
|
-4,52
|
-43,08
|
-12,46
|
12,95
|
4,71
|
-16,42
|
|
|
152,31
|
499,57
|
-84,55
|
-97,75
|
-64,98
|
1,22
|
0,69
|
88,09
|
8,57
|
-100,18
|
-66,86
|
-45,58
|
-2,43
|
-32,34
|
-11,29
|
129,56
|
-184,77
|
68,26
|
134,57
|
1 585,67
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Crédit client
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Crédit fournisseur
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Days Sales Outstanding (DSO)
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Days Sales of Inventory (DSI)
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
0
|
0
|
0
|
0
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Employés
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Coût salarial par employé
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|