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)">
|
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
€
-3K
|
€
-4K
|
€
-4K
|
€
-4K
|
€
-2K
|
€
-5K
|
€
-7K
|
€
6K
|
€
-3K
|
€
-578
|
€
-3K
|
€
12K
|
€
12K
|
€
11K
|
€
14K
|
€
19K
|
€
27K
|
€
7K
|
€
-3K
|
€
7K
|
|
|
€
-4K
|
€
-4K
|
€
-5K
|
€
-6K
|
€
6K
|
€
-8K
|
€
-13K
|
€
105
|
€
-15K
|
€
-14K
|
€
-13K
|
€
-236
|
€
2K
|
€
601
|
€
5K
|
€
7K
|
€
17K
|
€
-420
|
€
-3K
|
€
-182
|
|
|
€
-81K
|
€
-77K
|
€
-73K
|
€
-68K
|
€
-62K
|
€
-68K
|
€
-60K
|
€
-47K
|
€
-47K
|
€
-33K
|
€
-19K
|
€
-5K
|
€
-5K
|
€
-7K
|
€
-8K
|
€
-12K
|
€
-19K
|
€
-36K
|
€
-36K
|
€
-33K
|
|
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
€
4K
|
-
|
-
|
-
|
€
7K
|
€
8K
|
€
7K
|
€
10K
|
€
13K
|
€
19K
|
€
4K
|
€
5K
|
€
9K
|
|
|
€
622
|
€
2K
|
€
353
|
|
|
|
€
911
|
€
1K
|
€
2K
|
€
4K
|
€
4K
|
€
4K
|
€
3K
|
€
6K
|
€
5K
|
€
6K
|
€
3K
|
€
2K
|
€
1K
|
€
2K
|
|
|
Rémunérations et charges sociales
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
€
229
|
|
|
|
|
|
Dividendes
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Taux de distribution
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
€
-3K
|
€
-4K
|
€
-4K
|
€
-5K
|
€
-3K
|
€
-5K
|
€
-8K
|
€
5K
|
€
-4K
|
€
-1K
|
€
-4K
|
€
11K
|
€
11K
|
€
10K
|
€
14K
|
€
18K
|
€
26K
|
€
5K
|
€
-4K
|
€
6K
|
|
|
€
-3K
|
€
-4K
|
€
-5K
|
€
-5K
|
€
-3K
|
€
-6K
|
€
-11K
|
€
-2K
|
€
-12K
|
€
-10K
|
€
-12K
|
€
4K
|
€
7K
|
€
6K
|
€
9K
|
€
13K
|
€
22K
|
€
3K
|
€
-6K
|
€
3K
|
|
|
€
-4K
|
€
-4K
|
€
-5K
|
€
-6K
|
€
6K
|
€
-8K
|
€
-13K
|
€
105
|
€
-15K
|
€
-14K
|
€
-13K
|
€
-236
|
€
2K
|
€
601
|
€
5K
|
€
7K
|
€
17K
|
€
-420
|
€
-3K
|
€
-182
|
|
|
|
|
|
-
|
-
|
€
0
|
€
2K
|
€
330
|
€
0
|
€
632
|
€
12K
|
€
24K
|
€
2K
|
€
3K
|
€
413
|
€
3K
|
€
15K
|
€
412
|
€
4K
|
€
3K
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
€
532
|
€
457
|
€
741
|
€
710
|
€
2K
|
€
2K
|
€
3K
|
€
2K
|
€
3K
|
€
7K
|
€
4K
|
€
14K
|
€
15K
|
€
8K
|
€
17K
|
€
6K
|
€
6K
|
€
4K
|
€
11K
|
€
6K
|
|
|
€
-4K
|
€
-4K
|
€
-5K
|
€
-6K
|
€
7K
|
€
-7K
|
€
-10K
|
€
7K
|
€
-7K
|
€
-5K
|
€
-5K
|
€
6K
|
€
6K
|
€
5K
|
€
9K
|
€
12K
|
€
21K
|
€
1K
|
€
-999
|
€
3K
|
|
|
€
-81K
|
€
-77K
|
€
-73K
|
€
-68K
|
€
-62K
|
€
-69K
|
€
-62K
|
€
-50K
|
€
-56K
|
€
-44K
|
€
-31K
|
€
-14K
|
€
-9K
|
€
-13K
|
€
-12K
|
€
-18K
|
€
-24K
|
€
-39K
|
€
-40K
|
€
-35K
|
|
|
0,27
|
0,28
|
0,29
|
0,32
|
0,33
|
0,32
|
0,40
|
0,52
|
0,51
|
0,59
|
0,66
|
0,82
|
0,87
|
0,77
|
0,74
|
0,40
|
0,48
|
0,41
|
0,26
|
0,20
|
|
|
0,01
|
0,01
|
0,01
|
0,02
|
0,02
|
0,02
|
0,03
|
0,02
|
0,03
|
0,07
|
0,05
|
0,18
|
0,21
|
0,14
|
0,50
|
0,21
|
0,14
|
0,07
|
0,21
|
0,14
|
|
|
0,27
|
0,28
|
0,29
|
0,32
|
0,33
|
0,32
|
0,40
|
0,52
|
0,51
|
0,59
|
0,66
|
0,82
|
0,87
|
0,77
|
0,74
|
0,40
|
0,48
|
0,41
|
0,26
|
0,20
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
€
31K
|
€
30K
|
€
30K
|
€
32K
|
€
31K
|
€
34K
|
€
43K
|
€
57K
|
€
68K
|
€
79K
|
€
84K
|
€
85K
|
€
63K
|
€
50K
|
€
43K
|
€
24K
|
€
36K
|
€
30K
|
€
18K
|
€
11K
|
|
|
€
112K
|
€
108K
|
€
103K
|
€
100K
|
€
92K
|
€
102K
|
€
103K
|
€
105K
|
€
116K
|
€
112K
|
€
103K
|
€
90K
|
€
68K
|
€
57K
|
€
50K
|
€
36K
|
€
55K
|
€
66K
|
€
54K
|
€
44K
|
|
|
€
112K
|
€
108K
|
€
103K
|
€
100K
|
€
92K
|
€
102K
|
€
103K
|
€
105K
|
€
115K
|
€
105K
|
€
90K
|
€
77K
|
€
68K
|
€
57K
|
€
48K
|
€
30K
|
€
46K
|
€
66K
|
€
54K
|
€
44K
|
|
|
|
|
|
|
|
|
|
|
€
1K
|
€
7K
|
€
13K
|
€
13K
|
|
|
€
3K
|
€
6K
|
€
9K
|
|
|
|
|
|
-265,89%
|
-254,74%
|
-243,64%
|
-211,00%
|
-200,13%
|
-199,51%
|
-140,40%
|
-82,79%
|
-69,51%
|
-41,57%
|
-22,27%
|
-6,42%
|
-8,23%
|
-13,95%
|
-17,54%
|
-50,45%
|
-51,87%
|
-120,86%
|
-200,65%
|
-307,52%
|
|
|
|
|
|
|
|
|
|
|
-0,02
|
-0,20
|
-0,72
|
-2,35
|
|
|
-0,35
|
-0,48
|
-0,46
|
|
|
|
|
|
|
|
|
|
|
|
|
20,07
|
|
|
|
8,54
|
6,02
|
5,69
|
3,67
|
2,01
|
2,10
|
13,23
|
|
6,94
|
|
|
Interest Coverage Ratio
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
4,57%
|
5,70%
|
6,44%
|
8,75%
|
-10,69%
|
10,58%
|
15,91%
|
-15,40%
|
15,10%
|
16,63%
|
25,87%
|
-111,55%
|
-112,82%
|
-65,98%
|
-123,58%
|
-96,76%
|
-112,93%
|
-3,53%
|
2,79%
|
-10,17%
|
|
|
4,57%
|
5,70%
|
6,94%
|
9,28%
|
-10,10%
|
11,52%
|
21,11%
|
-0,22%
|
30,68%
|
42,87%
|
71,13%
|
4,35%
|
-33,46%
|
-8,67%
|
-59,89%
|
-56,13%
|
-92,60%
|
1,16%
|
7,69%
|
0,55%
|
|
|
-12,16
|
-14,53
|
-16,91
|
-19,59
|
20,22
|
-22,98
|
-29,64
|
0,18
|
-21,32
|
-17,82
|
-15,84
|
-0,28
|
2,75
|
1,21
|
10,50
|
28,31
|
48,03
|
-1,40
|
-15,44
|
-1,69
|
|
|
4,57
|
5,70
|
6,94
|
9,28
|
-10,10
|
11,52
|
21,11
|
-0,22
|
30,68
|
42,87
|
71,13
|
4,35
|
-33,46
|
-8,67
|
-59,89
|
-56,13
|
-92,60
|
1,16
|
7,69
|
0,55
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Crédit client
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Crédit fournisseur
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Days Sales Outstanding (DSO)
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Days Sales of Inventory (DSI)
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Employés
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Coût salarial par employé
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|