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)">
|
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)">
|
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
€
-325
|
€
95K
|
€
35K
|
€
79K
|
€
28K
|
€
36K
|
€
36K
|
€
43K
|
€
41K
|
€
96K
|
€
85K
|
€
17K
|
€
101K
|
€
33K
|
€
40K
|
€
3K
|
|
|
€
-9K
|
€
46K
|
€
4K
|
€
46K
|
€
-7K
|
€
-87K
|
€
-527
|
€
5K
|
€
2K
|
€
-13K
|
€
27K
|
€
-21K
|
€
41K
|
€
-12K
|
€
-21K
|
€
2K
|
|
|
€
28K
|
€
36K
|
€
-10K
|
€
-17K
|
€
-64K
|
€
-57K
|
€
30K
|
€
31K
|
€
26K
|
€
24K
|
€
38K
|
€
10K
|
€
31K
|
€
-10K
|
€
2K
|
€
23K
|
|
|
€
1K
|
€
67K
|
€
23K
|
€
54K
|
€
18K
|
-
|
€
25K
|
€
32K
|
€
28K
|
€
67K
|
€
67K
|
€
11K
|
€
80K
|
€
25K
|
€
27K
|
€
3K
|
|
|
|
|
€
7
|
|
|
|
|
|
|
€
2K
|
€
2K
|
€
5K
|
€
7K
|
€
6K
|
€
2K
|
|
|
|
Rémunérations et charges sociales
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Dividendes
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Taux de distribution
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
€
-4K
|
€
75K
|
€
33K
|
€
77K
|
€
26K
|
€
-51K
|
€
34K
|
€
40K
|
€
39K
|
€
94K
|
€
83K
|
€
15K
|
€
99K
|
€
31K
|
€
38K
|
€
2K
|
|
|
€
-6K
|
€
49K
|
€
9K
|
€
53K
|
€
1K
|
€
-77K
|
€
11K
|
€
17K
|
€
15K
|
€
76K
|
€
53K
|
€
-8K
|
€
75K
|
€
7K
|
€
-2K
|
€
2K
|
|
|
€
-9K
|
€
46K
|
€
4K
|
€
46K
|
€
-7K
|
€
-87K
|
€
-527
|
€
5K
|
€
2K
|
€
-13K
|
€
27K
|
€
-21K
|
€
41K
|
€
-12K
|
€
-21K
|
€
2K
|
|
|
€
-17K
|
€
19K
|
€
0
|
€
0
|
€
0
|
€
11K
|
€
0
|
€
0
|
€
0
|
€
0
|
€
0
|
€
0
|
-
|
€
0
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
€
1K
|
€
1K
|
|
|
€
3K
|
€
2K
|
|
€
981
|
|
€
3K
|
€
3K
|
€
1K
|
|
€
6K
|
€
4K
|
€
18K
|
|
|
€
-6K
|
€
72K
|
€
28K
|
€
70K
|
€
17K
|
€
-61K
|
€
23K
|
€
28K
|
€
25K
|
€
4K
|
€
57K
|
€
2K
|
€
65K
|
€
12K
|
€
19K
|
€
2K
|
|
|
€
-37K
|
€
-48K
|
€
-84K
|
€
-72K
|
€
-110K
|
€
-98K
|
€
-9K
|
€
-5K
|
€
-7K
|
€
-7K
|
€
7K
|
€
-22K
|
€
-3K
|
€
-47K
|
€
-39K
|
€
23K
|
|
|
0,15
|
0,13
|
0,02
|
0,10
|
0,09
|
0,09
|
0,93
|
0,98
|
0,97
|
0,96
|
1,06
|
0,93
|
1
|
0,64
|
0,10
|
18,53
|
|
|
0,16
|
0,14
|
0,02
|
0,10
|
0,10
|
0,10
|
0,99
|
1,02
|
0,99
|
0,98
|
0,47
|
0,18
|
0,61
|
0,07
|
0,10
|
18,53
|
|
|
0,16
|
0,13
|
0,02
|
0,10
|
0,09
|
0,09
|
0,96
|
1
|
0,98
|
0,98
|
1,11
|
0,95
|
1,02
|
0,64
|
0,10
|
18,53
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
€
72K
|
€
92K
|
€
94K
|
€
148K
|
€
175K
|
€
198K
|
€
317K
|
€
411K
|
€
433K
|
€
456K
|
€
413K
|
€
632K
|
€
961K
|
€
451K
|
€
396K
|
€
24K
|
|
|
€
44K
|
€
56K
|
€
104K
|
€
165K
|
€
238K
|
€
255K
|
€
287K
|
€
381K
|
€
407K
|
€
432K
|
€
376K
|
€
621K
|
€
930K
|
€
461K
|
€
394K
|
€
1K
|
|
|
€
42K
|
€
54K
|
€
80K
|
€
77K
|
€
116K
|
€
103K
|
€
119K
|
€
185K
|
€
187K
|
€
185K
|
€
104K
|
€
327K
|
€
607K
|
€
129K
|
€
44K
|
€
1K
|
|
|
|
|
€
18K
|
€
86K
|
€
117K
|
€
147K
|
€
164K
|
€
192K
|
€
218K
|
€
243K
|
€
267K
|
€
289K
|
€
311K
|
€
331K
|
€
350K
|
|
|
|
38,69%
|
39,46%
|
-10,61%
|
-11,79%
|
-36,41%
|
-28,80%
|
9,47%
|
7,42%
|
5,98%
|
5,28%
|
9,08%
|
1,62%
|
3,27%
|
-2,16%
|
0,55%
|
94,60%
|
|
|
|
|
-1,82
|
-4,93
|
-1,84
|
-2,58
|
5,46
|
6,27
|
8,41
|
10,09
|
7,10
|
28,25
|
9,88
|
-33,88
|
161,48
|
|
|
|
|
0,74
|
3,18
|
2,14
|
9,35
|
|
8,38
|
9,42
|
10,44
|
4,61
|
4,55
|
40,56
|
9,40
|
14,87
|
10,48
|
0,64
|
|
|
Interest Coverage Ratio
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
-20,98%
|
199,57%
|
-281,10%
|
-403,33%
|
-27,37%
|
106,98%
|
76,95%
|
92,61%
|
98,37%
|
17,22%
|
151,67%
|
23,80%
|
206,28%
|
-119,67%
|
891,52%
|
8,54%
|
|
|
-30,78%
|
127,42%
|
-38,67%
|
-265,12%
|
10,48%
|
152,69%
|
-1,76%
|
15,26%
|
7,09%
|
-56,08%
|
72,74%
|
-207,12%
|
131,09%
|
122,21%
|
-951,15%
|
8,54%
|
|
|
-11,91
|
50,28
|
4,10
|
31,27
|
-3,82
|
-43,97
|
-0,17
|
1,13
|
0,42
|
-2,96
|
6,61
|
-3,36
|
4,29
|
-2,65
|
-5,21
|
8,08
|
|
|
-30,78
|
127,42
|
-38,67
|
-265,12
|
10,48
|
152,69
|
-1,76
|
15,26
|
7,09
|
-56,08
|
72,74
|
-207,12
|
131,09
|
122,21
|
-951,15
|
8,54
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Crédit client
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Crédit fournisseur
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Days Sales Outstanding (DSO)
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Days Sales of Inventory (DSI)
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
0
|
0
|
0
|
0
|
0
|
0
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Employés
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Coût salarial par employé
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|