P
|
max) max = w;
}
}
const wClamped = Math.max(120, Math.min(800, max));
colWidths[''] = wClamped;
save && save();
})(event)">
|
2026
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)">
|
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
€
5K
|
€
5K
|
€
4K
|
€
4K
|
€
2K
|
€
3K
|
€
14K
|
€
11K
|
€
8K
|
€
11K
|
€
52K
|
€
55K
|
€
24K
|
€
29K
|
€
36K
|
€
26K
|
€
22K
|
|
|
€
-9K
|
€
-9K
|
€
-10K
|
€
-9K
|
€
-11K
|
€
-11K
|
€
-534
|
€
-4K
|
€
-6K
|
€
-4K
|
€
-4K
|
€
22K
|
€
-5K
|
€
-4K
|
€
3K
|
€
-13K
|
€
-3K
|
|
|
€
-67K
|
€
-58K
|
€
-49K
|
€
-39K
|
€
-30K
|
€
-19K
|
€
-7K
|
€
-7K
|
€
-3K
|
€
4K
|
€
7K
|
€
12K
|
€
-10K
|
€
-5K
|
€
-915
|
€
-4K
|
€
9K
|
|
|
€
2K
|
€
2K
|
€
2K
|
€
3K
|
€
1K
|
€
2K
|
€
9K
|
€
8K
|
€
6K
|
€
7K
|
€
36K
|
€
43K
|
€
18K
|
€
23K
|
€
25K
|
€
20K
|
€
14K
|
|
|
|
|
|
|
|
|
|
|
|
|
€
3K
|
€
6K
|
€
2K
|
€
2K
|
|
|
€
2K
|
|
|
Rémunérations et charges sociales
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
€
877
|
|
|
Dividendes
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Taux de distribution
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
€
3K
|
€
3K
|
€
3K
|
€
3K
|
€
2K
|
€
2K
|
€
13K
|
€
10K
|
€
8K
|
€
10K
|
€
51K
|
€
54K
|
€
23K
|
€
28K
|
€
35K
|
€
25K
|
€
19K
|
|
|
€
-5K
|
€
-5K
|
€
-5K
|
€
-4K
|
€
-6K
|
€
-5K
|
€
6K
|
€
3K
|
€
421
|
€
3K
|
€
4K
|
€
37K
|
€
5K
|
€
6K
|
€
13K
|
€
3K
|
€
235
|
|
|
€
-9K
|
€
-9K
|
€
-10K
|
€
-9K
|
€
-11K
|
€
-11K
|
€
-534
|
€
-4K
|
€
-6K
|
€
-4K
|
€
-4K
|
€
22K
|
€
-5K
|
€
-4K
|
€
3K
|
€
-13K
|
€
-3K
|
|
|
€
0
|
€
3K
|
€
5K
|
€
0
|
€
0
|
|
|
€
0
|
€
0
|
€
0
|
€
40K
|
€
10K
|
€
15K
|
€
10K
|
€
10K
|
€
173K
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
€
223
|
€
2
|
€
2
|
€
2
|
€
2
|
€
2
|
€
2
|
€
3
|
€
3
|
€
4
|
€
189
|
€
2K
|
€
2K
|
€
2K
|
€
2K
|
€
9K
|
€
5K
|
|
|
€
-689
|
€
-2K
|
€
-2K
|
€
-2K
|
€
-4K
|
€
-4K
|
€
7K
|
€
3K
|
€
653
|
€
4K
|
€
43K
|
€
39K
|
€
12K
|
€
18K
|
€
25K
|
€
9K
|
€
16K
|
|
|
€
-102K
|
€
-89K
|
€
-73K
|
€
-55K
|
€
-43K
|
€
-29K
|
€
-15K
|
€
-13K
|
€
-8K
|
€
-479
|
€
3K
|
€
-30K
|
€
-54K
|
€
-47K
|
€
-50K
|
€
-95K
|
€
-81K
|
|
|
0,03
|
0,02
|
0,02
|
0,03
|
0,02
|
0
|
0,35
|
0,26
|
0,54
|
0,97
|
1,21
|
0,17
|
0,04
|
0,06
|
0,05
|
0,10
|
0,07
|
|
|
0,03
|
0,02
|
0,02
|
0,03
|
0,02
|
0
|
0,39
|
0,28
|
0,54
|
0,97
|
1,21
|
0,17
|
0,04
|
0,06
|
0,05
|
0,11
|
0,07
|
|
|
0,03
|
0,02
|
0,02
|
0,03
|
0,02
|
0
|
0,37
|
0,27
|
0,54
|
0,97
|
1,21
|
0,17
|
0,04
|
0,06
|
0,05
|
0,10
|
0,07
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
€
87K
|
€
94K
|
€
98K
|
€
100K
|
€
107K
|
€
113K
|
€
127K
|
€
131K
|
€
143K
|
€
155K
|
€
168K
|
€
202K
|
€
215K
|
€
227K
|
€
249K
|
€
278K
|
€
132K
|
|
|
€
154K
|
€
153K
|
€
147K
|
€
139K
|
€
137K
|
€
132K
|
€
135K
|
€
138K
|
€
146K
|
€
152K
|
€
161K
|
€
190K
|
€
225K
|
€
233K
|
€
250K
|
€
282K
|
€
123K
|
|
|
€
104K
|
€
91K
|
€
73K
|
€
56K
|
€
42K
|
€
27K
|
€
21K
|
€
16K
|
€
17K
|
€
15K
|
€
17K
|
€
36K
|
€
57K
|
€
49K
|
€
52K
|
€
102K
|
€
85K
|
|
|
€
49K
|
€
61K
|
€
72K
|
€
83K
|
€
93K
|
€
103K
|
€
112K
|
€
121K
|
€
129K
|
€
137K
|
€
144K
|
€
154K
|
€
169K
|
€
183K
|
€
197K
|
€
177K
|
€
35K
|
|
|
-77,22%
|
-61,98%
|
-50,12%
|
-39,24%
|
-28,22%
|
-16,46%
|
-5,72%
|
-5,15%
|
-2,03%
|
2,29%
|
4,21%
|
5,71%
|
-4,83%
|
-2,27%
|
-0,37%
|
-1,38%
|
6,95%
|
|
|
-0,74
|
-1,05
|
-1,48
|
-2,11
|
-3,09
|
-5,52
|
-15,36
|
-17,87
|
-44,52
|
38,51
|
20,41
|
13,33
|
-16,24
|
-35,53
|
-215,29
|
-46,17
|
3,84
|
|
|
49,39
|
55,49
|
52,57
|
41,85
|
90,90
|
66,14
|
10,19
|
13,62
|
19,36
|
14,69
|
3,15
|
3,52
|
9,94
|
8,21
|
7,09
|
11,48
|
6,40
|
|
|
Interest Coverage Ratio
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
1,03%
|
2,96%
|
4,39%
|
5,34%
|
14,48%
|
22,62%
|
-90,11%
|
-48,08%
|
-22,56%
|
100,85%
|
603,52%
|
338,68%
|
-116,53%
|
-341,99%
|
-2 707,82%
|
-226,53%
|
171,19%
|
|
|
12,92%
|
16,18%
|
19,70%
|
23,47%
|
38,17%
|
60,85%
|
7,33%
|
57,11%
|
222,68%
|
-99,05%
|
-62,93%
|
190,19%
|
50,35%
|
82,25%
|
-318,28%
|
339,05%
|
-35,48%
|
|
|
-9,98
|
-10,03
|
-9,88
|
-9,21
|
-10,77
|
-10,02
|
-0,42
|
-2,94
|
-4,52
|
-2,27
|
-2,65
|
10,87
|
-2,43
|
-1,86
|
1,17
|
-4,66
|
-2,47
|
|
|
12,92
|
16,18
|
19,70
|
23,47
|
38,17
|
60,85
|
7,33
|
57,11
|
222,68
|
-99,05
|
-62,93
|
190,19
|
50,35
|
82,25
|
-318,28
|
339,05
|
-35,48
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Crédit client
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Crédit fournisseur
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Days Sales Outstanding (DSO)
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Days Sales of Inventory (DSI)
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Inventory Turnover Ratio
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Employés
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Coût salarial par employé
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|