R
|
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)">
|
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
€
2K
|
€
2K
|
€
-2K
|
€
-1K
|
€
-14K
|
€
3K
|
€
320
|
€
-3K
|
€
-2K
|
€
-5K
|
€
10K
|
€
4K
|
€
30K
|
€
-30K
|
€
69K
|
€
39K
|
€
20K
|
€
61K
|
€
20K
|
€
93K
|
|
|
€
-11K
|
€
-9K
|
€
-14K
|
€
-12K
|
€
-25K
|
€
-9K
|
€
-12K
|
€
-17K
|
€
-4K
|
€
-15K
|
€
725
|
€
-4K
|
€
2K
|
€
11K
|
€
9K
|
€
15K
|
€
-2K
|
€
14K
|
€
-9K
|
€
-6K
|
|
|
€
-24K
|
€
-14K
|
€
-5K
|
€
9K
|
€
21K
|
€
47K
|
€
55K
|
€
67K
|
€
84K
|
€
89K
|
€
104K
|
€
103K
|
€
107K
|
€
105K
|
€
94K
|
€
85K
|
€
70K
|
€
72K
|
€
58K
|
€
94K
|
|
|
-
|
-
|
-
|
€
330
|
€
913
|
€
2K
|
€
3K
|
€
3K
|
€
4K
|
€
4K
|
€
8K
|
€
5K
|
€
24K
|
€
5K
|
€
62K
|
€
51K
|
€
20K
|
€
83K
|
€
18K
|
€
110K
|
|
|
|
|
|
|
|
|
|
|
€
146
|
|
|
€
373
|
€
202
|
|
€
3K
|
€
2K
|
€
2K
|
€
6K
|
€
13K
|
€
1K
|
|
|
Rémunérations et charges sociales
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Dividendes
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
€
6K
|
|
Taux de distribution
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
€
-11K
|
€
-11K
|
€
-14K
|
€
-12K
|
€
-25K
|
€
-8K
|
€
-10K
|
€
-14K
|
€
-13K
|
€
-15K
|
€
3K
|
€
-3K
|
€
19K
|
€
-39K
|
€
60K
|
€
29K
|
€
11K
|
€
59K
|
€
11K
|
€
84K
|
|
|
€
-11K
|
€
-11K
|
€
-14K
|
€
-12K
|
€
-25K
|
€
-9K
|
€
-12K
|
€
-16K
|
€
-29K
|
€
-19K
|
€
-1K
|
€
-10K
|
€
2K
|
€
606
|
€
50K
|
€
15K
|
€
-692
|
€
19K
|
€
-4K
|
€
-18K
|
|
|
€
-11K
|
€
-9K
|
€
-14K
|
€
-12K
|
€
-25K
|
€
-9K
|
€
-12K
|
€
-17K
|
€
-4K
|
€
-15K
|
€
725
|
€
-4K
|
€
2K
|
€
11K
|
€
9K
|
€
15K
|
€
-2K
|
€
14K
|
€
-9K
|
€
-6K
|
|
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
€
-1
|
€
-1
|
-
|
€
6K
|
€
4K
|
€
2K
|
-
|
€
20K
|
€
11K
|
€
7K
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
€
1K
|
€
648
|
€
168
|
€
2K
|
€
870
|
€
3K
|
€
12K
|
€
21K
|
€
35K
|
€
24K
|
€
34K
|
€
37K
|
€
61K
|
€
69K
|
€
85K
|
€
52K
|
€
17K
|
€
10K
|
€
15K
|
€
105K
|
|
|
€
-11K
|
€
-9K
|
€
-14K
|
€
-12K
|
€
-25K
|
€
-8K
|
€
-10K
|
€
-14K
|
€
12K
|
€
-11K
|
€
5K
|
€
3K
|
€
20K
|
€
-29K
|
€
19K
|
€
29K
|
€
9K
|
€
54K
|
€
7K
|
€
96K
|
|
|
€
-57K
|
€
-46K
|
€
-37K
|
€
-23K
|
€
-11K
|
€
14K
|
€
22K
|
€
33K
|
€
47K
|
€
47K
|
€
60K
|
€
56K
|
€
69K
|
€
86K
|
€
83K
|
€
79K
|
€
66K
|
€
65K
|
€
70K
|
€
108K
|
|
|
0,17
|
0,20
|
0,24
|
0,36
|
0,52
|
430,64
|
557,85
|
132,08
|
4,02
|
4
|
5,05
|
3,10
|
4,41
|
3
|
2,77
|
2,53
|
2,65
|
1,71
|
1,60
|
2,06
|
|
|
0,02
|
0,01
|
0,02
|
0,06
|
0,05
|
107,79
|
291,50
|
89,12
|
3,34
|
2,85
|
3,83
|
2,42
|
3,51
|
2,23
|
2,62
|
1,80
|
1,66
|
1,31
|
1,07
|
1,49
|
|
|
0,17
|
0,20
|
0,24
|
0,36
|
0,52
|
430,64
|
557,85
|
132,08
|
4,02
|
4
|
5,05
|
3,10
|
4,41
|
3
|
2,77
|
2,84
|
2,68
|
1,71
|
1,60
|
2,07
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
€
44K
|
€
44K
|
€
44K
|
€
45K
|
€
44K
|
€
47K
|
€
55K
|
€
68K
|
€
100K
|
€
105K
|
€
121K
|
€
134K
|
€
149K
|
€
196K
|
€
200K
|
€
206K
|
€
192K
|
€
255K
|
€
276K
|
€
299K
|
|
|
€
68K
|
€
57K
|
€
48K
|
€
36K
|
€
23K
|
€
33
|
€
40
|
€
248
|
€
16K
|
€
16K
|
€
17K
|
€
30K
|
€
42K
|
€
91K
|
€
105K
|
€
121K
|
€
122K
|
€
183K
|
€
218K
|
€
205K
|
|
|
€
68K
|
€
57K
|
€
48K
|
€
36K
|
€
23K
|
€
33
|
€
40
|
€
248
|
€
16K
|
€
16K
|
€
15K
|
€
27K
|
€
20K
|
€
43K
|
€
47K
|
€
46K
|
€
40K
|
€
92K
|
€
116K
|
€
102K
|
|
|
|
|
|
|
|
|
|
|
|
€
132
|
€
2K
|
€
3K
|
€
21K
|
€
47K
|
€
59K
|
€
70K
|
€
82K
|
€
90K
|
€
101K
|
€
103K
|
|
|
-55,78%
|
-31,82%
|
-11,11%
|
20,86%
|
48,66%
|
99,93%
|
99,93%
|
99,63%
|
84,47%
|
84,81%
|
85,87%
|
77,37%
|
72,12%
|
53,63%
|
47,22%
|
41,27%
|
36,60%
|
28,34%
|
21,12%
|
31,45%
|
|
|
|
|
|
|
|
|
|
|
|
0
|
0,02
|
0,03
|
0,20
|
0,45
|
0,62
|
0,82
|
1,16
|
1,25
|
1,73
|
1,10
|
|
|
|
|
|
|
|
|
|
|
|
|
5,54
|
|
2,18
|
|
1,77
|
4,11
|
11,37
|
3,09
|
20,26
|
2,44
|
|
|
Interest Coverage Ratio
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
43,43%
|
65,06%
|
293,54%
|
-127,89%
|
-116,92%
|
-17,38%
|
-18,46%
|
-21,32%
|
14,51%
|
-12,38%
|
4,92%
|
3,19%
|
18,19%
|
-28,09%
|
19,80%
|
34,63%
|
13,42%
|
74,23%
|
11,16%
|
101,69%
|
|
|
43,43%
|
65,06%
|
293,54%
|
-127,89%
|
-118,12%
|
-19,02%
|
-21,66%
|
-25,17%
|
-5,25%
|
-17,13%
|
0,70%
|
-3,88%
|
2,24%
|
10,12%
|
9,78%
|
17,48%
|
-2,79%
|
19,30%
|
-14,79%
|
-6,63%
|
|
|
-24,23
|
-20,70
|
-32,61
|
-26,68
|
-57,48
|
-19,01
|
-21,65
|
-25,07
|
-4,43
|
-14,53
|
0,60
|
-3,00
|
1,62
|
5,43
|
4,62
|
7,22
|
-1,02
|
5,47
|
-3,12
|
-2,08
|
|
|
43,43
|
65,06
|
293,54
|
-127,89
|
-118,12
|
-19,02
|
-21,66
|
-25,17
|
-5,25
|
-17,13
|
0,70
|
-3,88
|
2,24
|
10,12
|
9,78
|
17,48
|
-2,79
|
19,30
|
-14,79
|
-6,63
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
111,53
|
138,12
|
206,68
|
228,48
|
61,67
|
|
|
Crédit fournisseur
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
111,53
|
138,12
|
206,68
|
228,48
|
61,67
|
|
|
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
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|