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)">
|
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
€
-16K
|
€
-8K
|
€
60K
|
€
70K
|
€
-59K
|
€
211K
|
€
49K
|
€
42K
|
€
20K
|
€
56K
|
€
36K
|
€
30K
|
€
-18K
|
€
86K
|
€
240K
|
€
81K
|
|
|
€
-43K
|
€
-39K
|
€
24K
|
€
38K
|
€
-75K
|
€
163K
|
€
17K
|
€
7K
|
€
-21K
|
€
10K
|
€
-20K
|
€
-34K
|
€
-86K
|
€
-201
|
€
99K
|
€
17K
|
|
|
€
63K
|
€
105K
|
€
145K
|
€
120K
|
€
82K
|
€
157K
|
€
-6K
|
€
-22K
|
€
-29K
|
€
-8K
|
€
-19K
|
€
1K
|
€
36K
|
€
121K
|
€
121K
|
€
22K
|
|
|
€
3K
|
€
5K
|
€
68K
|
€
60K
|
€
4K
|
€
212K
|
€
33K
|
€
28K
|
€
13K
|
€
37K
|
€
25K
|
€
19K
|
€
1K
|
€
62K
|
€
170K
|
€
63K
|
|
|
€
3K
|
€
415
|
€
5K
|
€
17K
|
€
5K
|
€
37K
|
€
6K
|
€
9K
|
€
5K
|
€
308
|
€
1K
|
€
1K
|
€
324
|
€
568
|
€
50K
|
€
9K
|
|
|
Rémunérations et charges sociales
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
€
459
|
|
|
Dividendes
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
€
2K
|
|
Taux de distribution
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
8.71%
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
€
-19K
|
€
-11K
|
€
57K
|
€
67K
|
€
-62K
|
€
206K
|
€
46K
|
€
39K
|
€
16K
|
€
53K
|
€
32K
|
€
26K
|
€
-22K
|
€
82K
|
€
207K
|
€
75K
|
|
|
€
-36K
|
€
-32K
|
€
36K
|
€
48K
|
€
-81K
|
€
182K
|
€
24K
|
€
17K
|
€
-9K
|
€
18K
|
€
-6K
|
€
-19K
|
€
-76K
|
€
15K
|
€
160K
|
€
43K
|
|
|
€
-43K
|
€
-39K
|
€
24K
|
€
38K
|
€
-69K
|
€
163K
|
€
15K
|
€
5K
|
€
-22K
|
€
9K
|
€
-20K
|
€
-34K
|
€
-86K
|
€
-201
|
€
99K
|
€
17K
|
|
|
€
19K
|
€
0
|
€
13K
|
€
3K
|
€
3K
|
€
12K
|
€
5K
|
€
3K
|
€
4K
|
€
29K
|
€
1K
|
€
-10
|
€
8K
|
€
92K
|
€
313K
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
€
274
|
€
21K
|
€
59K
|
€
134K
|
€
58K
|
€
106K
|
€
26K
|
€
14K
|
|
€
11K
|
€
1
|
€
695
|
€
695
|
€
42K
|
€
200K
|
€
8K
|
|
|
€
-25K
|
€
-18K
|
€
45K
|
€
57K
|
€
-56K
|
€
187K
|
€
39K
|
€
30K
|
€
4K
|
€
44K
|
€
18K
|
€
11K
|
€
-32K
|
€
67K
|
€
147K
|
€
50K
|
|
|
€
-4K
|
€
54K
|
€
90K
|
€
75K
|
€
38K
|
€
112K
|
€
-20K
|
€
-35K
|
€
-54K
|
€
-27K
|
€
-38K
|
€
-58K
|
€
-52K
|
€
-15K
|
€
42K
|
€
25K
|
|
|
0.92
|
2.55
|
2.11
|
1.29
|
1.69
|
1.72
|
0.75
|
0.45
|
0.27
|
0.44
|
0.23
|
0.12
|
0.12
|
0.89
|
1.14
|
1.35
|
|
|
0.40
|
1.03
|
1.08
|
0.94
|
1.42
|
1.60
|
0.64
|
0.33
|
0.19
|
0.38
|
0.30
|
1.30
|
-0.44
|
0.82
|
1.44
|
1.04
|
|
|
0.92
|
2.55
|
2.11
|
1.29
|
1.69
|
1.72
|
0.75
|
0.45
|
0.32
|
0.44
|
0.29
|
0.23
|
0.30
|
0.90
|
1.28
|
1.35
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
€
118K
|
€
154K
|
€
257K
|
€
423K
|
€
201K
|
€
391K
|
€
195K
|
€
181K
|
€
193K
|
€
215K
|
€
210K
|
€
244K
|
€
288K
|
€
447K
|
€
652K
|
€
131K
|
|
|
€
55K
|
€
49K
|
€
112K
|
€
303K
|
€
119K
|
€
234K
|
€
200K
|
€
203K
|
€
222K
|
€
223K
|
€
229K
|
€
242K
|
€
252K
|
€
326K
|
€
530K
|
€
109K
|
|
|
€
55K
|
€
35K
|
€
81K
|
€
255K
|
€
55K
|
€
155K
|
€
79K
|
€
62K
|
€
63K
|
€
47K
|
€
40K
|
€
35K
|
€
24K
|
€
134K
|
€
273K
|
€
70K
|
|
|
-
|
€
14K
|
€
31K
|
€
48K
|
€
64K
|
€
79K
|
€
121K
|
€
141K
|
€
149K
|
€
176K
|
€
179K
|
€
177K
|
€
193K
|
€
191K
|
€
223K
|
€
39K
|
|
|
53.33%
|
68.4%
|
56.28%
|
28.4%
|
40.95%
|
40.2%
|
-2.82%
|
-12.31%
|
-15.11%
|
-3.85%
|
-8.8%
|
0.52%
|
12.37%
|
27.12%
|
18.63%
|
16.74%
|
|
|
0.00
|
0.13
|
0.22
|
0.40
|
0.78
|
0.50
|
-22.04
|
-6.32
|
-5.09
|
-21.24
|
-9.69
|
139.27
|
5.43
|
1.57
|
1.84
|
1.78
|
|
|
|
|
1.97
|
4.52
|
|
1.13
|
4.33
|
5.16
|
13.93
|
4.25
|
7.22
|
9.25
|
|
3.95
|
2.56
|
1.45
|
|
|
Interest Coverage Ratio
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
-40.6%
|
-17.49%
|
31.21%
|
47.24%
|
-67.88%
|
118.93%
|
-711.85%
|
-133.6%
|
-12.45%
|
-536.5%
|
-98.59%
|
867.93%
|
-88.72%
|
55.69%
|
120.9%
|
226.42%
|
|
|
-68.3%
|
-37.02%
|
16.92%
|
31.51%
|
-91.05%
|
103.5%
|
-304.48%
|
-31.13%
|
71.66%
|
-123.75%
|
106.86%
|
-2706.74%
|
-240.18%
|
-0.17%
|
81.95%
|
78.56%
|
|
|
-36.42
|
-25.32
|
9.52
|
8.95
|
-37.28
|
41.61
|
8.59
|
3.83
|
-10.83
|
4.77
|
-9.40
|
-14.10
|
-29.70
|
-0.04
|
15.26
|
13.15
|
|
|
-68.30
|
-37.02
|
16.92
|
31.51
|
-91.05
|
103.50
|
-304.48
|
-31.13
|
71.66
|
-123.75
|
106.86
|
-2,706.74
|
-240.18
|
-0.17
|
81.95
|
78.56
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Crédit client
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Crédit fournisseur
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Days Sales Outstanding (DSO)
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Days Sales of Inventory (DSI)
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
0.00
|
0.00
|
0.00
|
0.00
|
0.00
|
0.00
|
0.00
|
0.00
|
0.00
|
0.00
|
0.00
|
0.00
|
0.00
|
0.00
|
0.00
|
0.00
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Employés
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Coût salarial par employé
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|