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)">
|
2005
max) max = w;
}
}
const wClamped = Math.max(120, Math.min(800, max));
colWidths[''] = wClamped;
save && save();
})(event)">
|
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
€
78K
|
|
|
|
|
|
|
€
40K
|
€
398K
|
€
226K
|
€
352K
|
€
581K
|
€
239K
|
€
273K
|
€
306K
|
€
265K
|
€
210K
|
€
200K
|
€
119K
|
€
207K
|
€
295K
|
|
|
|
|
|
|
|
|
|
-89,96%
|
76,47%
|
-35,80%
|
-39,52%
|
143,36%
|
-12,32%
|
-10,95%
|
15,64%
|
26,18%
|
4,74%
|
68,28%
|
-42,54%
|
-29,79%
|
|
|
|
€
-357K
|
€
-179K
|
€
-39K
|
€
12K
|
€
22K
|
€
7K
|
€
-12K
|
€
1K
|
€
6K
|
€
5K
|
€
18K
|
€
20K
|
€
18K
|
€
35K
|
€
45K
|
€
38K
|
€
45K
|
€
30K
|
€
9K
|
€
24K
|
€
24K
|
|
|
€
-395K
|
€
-186K
|
€
-43K
|
€
8K
|
€
18K
|
€
6K
|
€
-22K
|
€
-6K
|
€
6K
|
€
3K
|
€
4K
|
€
10K
|
€
5K
|
€
8K
|
€
8K
|
€
4K
|
€
6K
|
€
9K
|
€
-32K
|
€
4K
|
€
7K
|
|
|
€
-508K
|
€
-113K
|
€
73K
|
€
117K
|
€
108K
|
€
90K
|
€
84K
|
€
105K
|
€
111K
|
€
105K
|
€
102K
|
€
98K
|
€
88K
|
€
83K
|
€
75K
|
€
67K
|
€
63K
|
€
56K
|
€
12K
|
€
44K
|
€
40K
|
|
|
€
2K
|
€
3K
|
€
8K
|
€
20K
|
€
39K
|
€
15K
|
€
4K
|
€
8K
|
€
29K
|
€
14K
|
€
26K
|
€
37K
|
€
25K
|
€
50K
|
€
60K
|
€
52K
|
€
58K
|
€
44K
|
€
8K
|
€
27K
|
€
33K
|
|
|
€
353
|
€
23K
|
€
44K
|
€
36K
|
€
21K
|
€
3K
|
€
924
|
|
€
7K
|
€
6K
|
|
€
3K
|
€
6K
|
€
16K
|
€
14K
|
€
4K
|
€
12K
|
€
19K
|
€
17K
|
€
26K
|
€
26K
|
|
|
Rémunérations et charges sociales
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Dividendes
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Taux de distribution
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
€
-357K
|
€
-179K
|
€
-39K
|
€
10K
|
€
18K
|
€
7K
|
€
-12K
|
€
1K
|
€
6K
|
€
3K
|
€
13K
|
€
18K
|
€
14K
|
€
32K
|
€
40K
|
€
35K
|
€
42K
|
€
28K
|
€
4K
|
€
19K
|
€
20K
|
|
|
-460,75%
|
-165,75%
|
-19,14%
|
4,66%
|
8,82%
|
30,41%
|
-72,58%
|
2,51%
|
1,62%
|
1,33%
|
3,73%
|
3,13%
|
6,06%
|
11,90%
|
13,03%
|
13,24%
|
20,06%
|
13,93%
|
3,17%
|
9,04%
|
6,75%
|
|
|
€
-395K
|
€
-186K
|
€
-43K
|
€
10K
|
€
18K
|
€
7K
|
€
-12K
|
€
1K
|
€
6K
|
€
3K
|
€
13K
|
€
18K
|
€
14K
|
€
32K
|
€
33K
|
€
28K
|
€
35K
|
€
21K
|
€
-3K
|
€
12K
|
€
12K
|
|
|
€
-395K
|
€
-186K
|
€
-43K
|
€
8K
|
€
18K
|
€
6K
|
€
-22K
|
€
-6K
|
€
6K
|
€
3K
|
€
4K
|
€
10K
|
€
5K
|
€
8K
|
€
8K
|
€
4K
|
€
6K
|
€
9K
|
€
-32K
|
€
4K
|
€
7K
|
|
|
-510,06%
|
-172,11%
|
-21,21%
|
3,97%
|
8,72%
|
29,13%
|
-125,57%
|
-13,93%
|
1,60%
|
1,16%
|
1,18%
|
1,76%
|
1,88%
|
3,01%
|
2,57%
|
1,66%
|
3,10%
|
4,27%
|
-27,08%
|
1,71%
|
2,34%
|
|
|
€
185K
|
-
|
|
|
|
|
|
|
|
|
|
|
|
|
|
-
|
€
174
|
€
174
|
€
34K
|
€
-22K
|
€
22K
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
€
2K
|
€
2K
|
€
10K
|
€
7K
|
€
17K
|
€
6K
|
€
10K
|
€
10K
|
€
13K
|
€
19K
|
€
23K
|
€
2K
|
€
66
|
€
51
|
€
49
|
€
6K
|
€
688
|
€
1K
|
€
2K
|
€
2K
|
€
2K
|
|
|
€
-358K
|
€
-179K
|
€
-40K
|
€
8K
|
€
18K
|
€
6K
|
€
-22K
|
€
-6K
|
€
6K
|
€
3K
|
€
4K
|
€
10K
|
€
5K
|
€
8K
|
€
15K
|
€
11K
|
€
14K
|
€
16K
|
€
-25K
|
€
11K
|
€
14K
|
|
|
€
-553K
|
€
-11K
|
€
48K
|
€
116K
|
€
108K
|
€
91K
|
€
84K
|
€
106K
|
€
111K
|
€
105K
|
€
102K
|
€
98K
|
€
222K
|
€
271K
|
€
364K
|
€
392K
|
€
388K
|
€
390K
|
€
337K
|
€
135K
|
€
117K
|
|
|
0,03
|
0,97
|
1,14
|
1,37
|
1,81
|
7,09
|
54,60
|
15,42
|
1,81
|
1,29
|
1,12
|
1,12
|
1,46
|
1,97
|
1,98
|
2,08
|
2,76
|
1,79
|
2,24
|
1,41
|
1,36
|
|
|
0,03
|
0,01
|
0,03
|
0,06
|
0,13
|
2,74
|
38,05
|
10,15
|
1,32
|
0,05
|
0,41
|
0,27
|
0,40
|
0,20
|
0,44
|
0,40
|
0,45
|
0,92
|
1,69
|
1,22
|
0,90
|
|
|
0,03
|
0,97
|
1,14
|
1,37
|
1,81
|
7,09
|
54,60
|
15,42
|
1,81
|
1,29
|
1,12
|
1,12
|
1,46
|
1,97
|
1,98
|
2,08
|
2,76
|
1,79
|
2,24
|
1,41
|
1,36
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
€
183K
|
€
339K
|
€
422K
|
€
428K
|
€
242K
|
€
105K
|
€
86K
|
€
113K
|
€
248K
|
€
466K
|
€
956K
|
€
894K
|
€
700K
|
€
552K
|
€
733K
|
€
763K
|
€
622K
|
€
904K
|
€
635K
|
€
465K
|
€
471K
|
|
|
€
691K
|
€
453K
|
€
349K
|
€
312K
|
€
134K
|
€
15K
|
€
2K
|
€
8K
|
€
137K
|
€
362K
|
€
854K
|
€
796K
|
€
612K
|
€
469K
|
€
658K
|
€
696K
|
€
559K
|
€
848K
|
€
624K
|
€
421K
|
€
430K
|
|
|
€
571K
|
€
333K
|
€
349K
|
€
311K
|
€
133K
|
€
15K
|
€
2K
|
€
7K
|
€
137K
|
€
361K
|
€
854K
|
€
796K
|
€
478K
|
€
281K
|
€
369K
|
€
364K
|
€
221K
|
€
494K
|
€
271K
|
€
328K
|
€
323K
|
|
|
€
120K
|
€
120K
|
€
381
|
€
381
|
€
381
|
€
381
|
€
381
|
€
381
|
€
381
|
€
381
|
|
|
€
134K
|
€
188K
|
€
289K
|
€
331K
|
€
338K
|
€
354K
|
€
353K
|
€
93K
|
€
107K
|
|
|
-277,96%
|
-33,30%
|
17,30%
|
27,20%
|
44,73%
|
85,54%
|
97,72%
|
93,18%
|
44,70%
|
22,44%
|
10,67%
|
10,95%
|
12,52%
|
15,07%
|
10,23%
|
8,80%
|
10,08%
|
6,22%
|
1,82%
|
9,42%
|
8,55%
|
|
|
-0,24
|
-1,06
|
0,01
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
|
1,53
|
2,26
|
3,85
|
4,94
|
5,40
|
6,29
|
30,54
|
2,12
|
2,66
|
|
|
|
|
|
31,28
|
7,39
|
2,31
|
|
7,67
|
21,23
|
120,83
|
65,12
|
43,73
|
42,28
|
14,45
|
16,49
|
19,85
|
13,30
|
30,42
|
165,62
|
22,48
|
21,60
|
|
|
Interest Coverage Ratio
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
70,36%
|
158,77%
|
-54,26%
|
7,27%
|
16,53%
|
7,03%
|
-25,78%
|
-5,28%
|
5,74%
|
2,50%
|
4,08%
|
10,44%
|
5,13%
|
9,86%
|
19,39%
|
16,47%
|
21,63%
|
27,78%
|
-217,76%
|
24,35%
|
35,96%
|
|
|
77,76%
|
164,60%
|
-59,55%
|
7,27%
|
16,53%
|
7,03%
|
-25,78%
|
-5,28%
|
5,74%
|
2,50%
|
4,08%
|
10,44%
|
5,13%
|
9,86%
|
10,49%
|
6,54%
|
10,36%
|
15,21%
|
-278,90%
|
8,08%
|
17,18%
|
|
|
-216,15
|
-54,82
|
-10,30
|
1,98
|
7,39
|
6,01
|
-25,19
|
-4,92
|
2,57
|
0,56
|
0,44
|
1,14
|
0,64
|
1,49
|
1,07
|
0,58
|
1,04
|
0,95
|
-5,07
|
0,76
|
1,47
|
|
|
77,76
|
164,60
|
-59,55
|
7,27
|
16,53
|
7,03
|
-25,78
|
-5,28
|
5,74
|
2,50
|
4,08
|
10,44
|
5,13
|
9,86
|
10,49
|
6,54
|
10,36
|
15,21
|
-278,90
|
8,08
|
17,18
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
16,49
|
6,90
|
0,72
|
17,43
|
|
585,84
|
773,75
|
452,15
|
153,71
|
|
331,89
|
132,58
|
294,51
|
|
79,86
|
58,91
|
|
505,16
|
849,18
|
644,66
|
355,81
|
|
|
Crédit fournisseur
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
16,49
|
6,90
|
0,72
|
17,43
|
|
585,84
|
773,75
|
452,15
|
153,71
|
|
331,89
|
132,58
|
294,51
|
|
79,86
|
58,91
|
|
505,16
|
849,18
|
644,66
|
355,81
|
|
|
|
403,42
|
503,28
|
739,91
|
447,37
|
1 256,42
|
329,21
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
2,77
|
0,82
|
0,70
|
0,64
|
1,27
|
0,41
|
0,89
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Employés
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Coût salarial par employé
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|