RP
|
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)">
|
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
€
3K
|
€
8K
|
€
4K
|
€
-20K
|
€
9K
|
€
3K
|
€
6K
|
€
8K
|
€
20K
|
€
13K
|
€
24K
|
€
18K
|
€
13K
|
€
19K
|
€
7K
|
€
13K
|
€
-2K
|
€
4K
|
€
-16K
|
|
|
€
-3K
|
€
1K
|
€
1K
|
€
-24K
|
€
4K
|
€
-2K
|
€
184
|
€
1K
|
€
7K
|
€
645
|
€
7K
|
€
7K
|
€
4K
|
€
11K
|
€
2K
|
€
9K
|
€
-5K
|
€
380
|
€
-23K
|
|
|
€
17K
|
€
20K
|
€
19K
|
€
17K
|
€
42K
|
€
38K
|
€
39K
|
€
39K
|
€
38K
|
€
31K
|
€
30K
|
€
24K
|
€
17K
|
€
13K
|
€
2K
|
€
-8
|
€
-9K
|
€
-4K
|
€
-4K
|
|
|
€
3K
|
€
7K
|
€
4K
|
€
800
|
€
10K
|
€
4K
|
€
7K
|
€
9K
|
€
22K
|
€
13K
|
€
25K
|
€
16K
|
€
10K
|
€
15K
|
€
6K
|
€
9K
|
-
|
€
3K
|
-
|
|
|
€
2K
|
€
2K
|
€
3K
|
€
2K
|
€
2K
|
€
1K
|
|
|
€
408
|
€
3K
|
€
1K
|
€
993
|
€
89
|
€
84
|
€
2K
|
€
967
|
€
1K
|
€
330
|
€
524
|
|
|
Rémunérations et charges sociales
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Dividendes
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Taux de distribution
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
€
2K
|
€
7K
|
€
3K
|
€
-20K
|
€
8K
|
€
2K
|
€
5K
|
€
7K
|
€
19K
|
€
12K
|
€
22K
|
€
16K
|
€
11K
|
€
18K
|
€
7K
|
€
12K
|
€
-2K
|
€
4K
|
€
-18K
|
|
|
€
-3K
|
€
3K
|
€
2K
|
€
-24K
|
€
5K
|
€
-1K
|
€
689
|
€
2K
|
€
12K
|
€
1K
|
€
10K
|
€
10K
|
€
5K
|
€
11K
|
€
3K
|
€
9K
|
€
-5K
|
€
568
|
€
-22K
|
|
|
€
-3K
|
€
1K
|
€
1K
|
€
-24K
|
€
4K
|
€
-2K
|
€
184
|
€
1K
|
€
7K
|
€
645
|
€
7K
|
€
7K
|
€
4K
|
€
11K
|
€
2K
|
€
9K
|
€
-5K
|
€
380
|
€
-23K
|
|
|
€
0
|
€
15K
|
€
0
|
€
0
|
€
5K
|
€
1K
|
€
1K
|
€
16K
|
€
-833
|
€
2K
|
€
22K
|
€
1K
|
-
|
€
17K
|
€
13K
|
€
2K
|
€
617
|
€
4K
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
€
3K
|
€
59
|
€
8K
|
€
19K
|
€
18K
|
€
11K
|
€
11K
|
€
11K
|
€
10K
|
€
24K
|
€
2K
|
€
13K
|
€
2K
|
€
11K
|
€
4K
|
€
4K
|
€
1K
|
|
|
€
1K
|
€
6K
|
€
3K
|
€
-20K
|
€
7K
|
€
1K
|
€
5K
|
€
6K
|
€
14K
|
€
11K
|
€
18K
|
€
13K
|
€
11K
|
€
17K
|
€
6K
|
€
12K
|
€
-2K
|
€
4K
|
€
-18K
|
|
|
€
2K
|
€
5K
|
€
11K
|
€
8K
|
€
28K
|
€
28K
|
€
31K
|
€
30K
|
€
32K
|
€
18K
|
€
12K
|
€
11K
|
€
2K
|
€
-7K
|
€
-6K
|
€
-5K
|
€
-16K
|
€
-13K
|
€
-13K
|
|
|
1,13
|
1,40
|
1,74
|
1,53
|
3,89
|
2,38
|
4,92
|
5,30
|
8,61
|
2,05
|
1,96
|
1,35
|
1,05
|
0,86
|
0,82
|
0,83
|
0,49
|
0,58
|
0,44
|
|
|
0,98
|
1,01
|
1,35
|
1,50
|
3,16
|
2,09
|
4,88
|
4,59
|
7,39
|
1,99
|
1,94
|
1,34
|
1
|
0,81
|
0,54
|
0,63
|
0,22
|
0,32
|
0,20
|
|
|
1,13
|
1,40
|
1,74
|
1,53
|
3,89
|
2,38
|
4,92
|
5,30
|
8,61
|
2,05
|
1,96
|
1,35
|
1,05
|
0,86
|
0,82
|
0,83
|
0,49
|
0,58
|
0,44
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
€
32K
|
€
37K
|
€
33K
|
€
32K
|
€
52K
|
€
61K
|
€
52K
|
€
54K
|
€
42K
|
€
50K
|
€
47K
|
€
56K
|
€
52K
|
€
67K
|
€
40K
|
€
30K
|
€
21K
|
€
26K
|
€
18K
|
|
|
€
15K
|
€
16K
|
€
14K
|
€
15K
|
€
10K
|
€
23K
|
€
13K
|
€
14K
|
€
4K
|
€
19K
|
€
17K
|
€
32K
|
€
35K
|
€
54K
|
€
38K
|
€
30K
|
€
30K
|
€
30K
|
€
23K
|
|
|
€
15K
|
€
12K
|
€
14K
|
€
14K
|
€
10K
|
€
20K
|
€
8K
|
€
7K
|
€
4K
|
€
18K
|
€
12K
|
€
32K
|
€
33K
|
€
50K
|
€
31K
|
€
30K
|
€
30K
|
€
30K
|
€
23K
|
|
|
€
367
|
€
5K
|
|
€
210
|
€
210
|
€
3K
|
€
5K
|
€
8K
|
|
€
2K
|
€
5K
|
€
190
|
€
2K
|
€
5K
|
€
6K
|
|
|
|
|
|
|
52,44%
|
54,91%
|
56,72%
|
54,35%
|
80,77%
|
62,04%
|
75,29%
|
73,15%
|
90,17%
|
61,61%
|
63,94%
|
42,35%
|
32,68%
|
18,79%
|
4,90%
|
-0,03%
|
-42,71%
|
-14,56%
|
-22,87%
|
|
|
0,02
|
0,23
|
|
0,01
|
0,01
|
0,07
|
0,13
|
0,19
|
|
0,06
|
0,15
|
0,01
|
0,14
|
0,36
|
3,32
|
|
|
|
|
|
|
6,89
|
2,32
|
4,08
|
|
1,17
|
11,10
|
2,41
|
1,96
|
0,22
|
1,65
|
0,79
|
2,09
|
3,08
|
3,03
|
5,54
|
2,42
|
|
7,89
|
|
|
|
Interest Coverage Ratio
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
8,52%
|
28,72%
|
17,43%
|
-117,74%
|
17,57%
|
3,54%
|
12,32%
|
15,42%
|
36,56%
|
35,22%
|
60,51%
|
53,93%
|
63,79%
|
137,32%
|
316,38%
|
-153 862,50%
|
24,69%
|
-94,77%
|
427,29%
|
|
|
-19,90%
|
7,03%
|
6,95%
|
-139,47%
|
9,67%
|
-4,88%
|
0,47%
|
2,88%
|
18,62%
|
2,08%
|
21,41%
|
28,82%
|
26,30%
|
84,39%
|
100,41%
|
-113 600,00%
|
57,94%
|
-9,93%
|
542,23%
|
|
|
-10,44
|
3,86
|
3,94
|
-75,81
|
7,81
|
-3,03
|
0,35
|
2,11
|
16,79
|
1,28
|
13,69
|
12,21
|
8,60
|
15,86
|
4,92
|
30,18
|
-24,75
|
1,45
|
-123,99
|
|
|
-19,90
|
7,03
|
6,95
|
-139,47
|
9,67
|
-4,88
|
0,47
|
2,88
|
18,62
|
2,08
|
21,41
|
28,82
|
26,30
|
84,39
|
100,41
|
-113 600
|
57,94
|
-9,93
|
542,23
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
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
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Employés
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Coût salarial par employé
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|