R
|
max) max = w;
}
}
const wClamped = Math.max(120, Math.min(800, max));
colWidths[''] = wClamped;
save && save();
})(event)">
|
2026
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)">
|
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
€
74K
|
€
77K
|
€
64K
|
€
71K
|
€
62K
|
€
63K
|
€
72K
|
€
63K
|
€
64K
|
€
68K
|
€
-136K
|
€
34K
|
€
-7K
|
€
-348
|
|
|
€
26K
|
€
27K
|
€
15K
|
€
33K
|
€
29K
|
€
24K
|
€
29K
|
€
19K
|
€
11K
|
€
18K
|
€
-112K
|
€
-18K
|
€
-27K
|
€
-6K
|
|
|
€
86K
|
€
60K
|
€
33K
|
€
18K
|
€
-14K
|
€
-43K
|
€
-67K
|
€
-95K
|
€
-114K
|
€
-126K
|
€
-143K
|
€
-31K
|
€
-14K
|
€
14K
|
|
|
€
63K
|
€
61K
|
€
43K
|
€
54K
|
€
42K
|
€
43K
|
€
49K
|
€
43K
|
€
43K
|
€
46K
|
-
|
€
26K
|
-
|
€
566
|
|
|
-
|
€
10K
|
€
5K
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Rémunérations et charges sociales
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Dividendes
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Taux de distribution
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
€
70K
|
€
73K
|
€
53K
|
€
67K
|
€
60K
|
€
61K
|
€
69K
|
€
61K
|
€
62K
|
€
65K
|
€
-139K
|
€
33K
|
€
-8K
|
€
-348
|
|
|
€
42K
|
€
45K
|
€
25K
|
€
39K
|
€
31K
|
€
32K
|
€
41K
|
€
32K
|
€
33K
|
€
36K
|
€
-168K
|
€
4K
|
€
-9K
|
€
-1K
|
|
|
€
26K
|
€
27K
|
€
15K
|
€
33K
|
€
29K
|
€
24K
|
€
29K
|
€
19K
|
€
11K
|
€
18K
|
€
-112K
|
€
-18K
|
€
-27K
|
€
-6K
|
|
|
€
0
|
€
0
|
€
0
|
€
0
|
€
0
|
€
0
|
€
0
|
€
0
|
€
0
|
€
744
|
€
6K
|
€
83K
|
€
266K
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
€
59K
|
€
75K
|
€
63K
|
€
53K
|
€
40K
|
€
34K
|
€
28K
|
€
16K
|
€
13K
|
€
7K
|
€
556
|
€
281
|
€
99
|
€
2K
|
|
|
€
55K
|
€
56K
|
€
43K
|
€
61K
|
€
57K
|
€
52K
|
€
57K
|
€
47K
|
€
40K
|
€
47K
|
€
-83K
|
€
11K
|
€
-27K
|
€
-6K
|
|
|
€
26K
|
€
-4K
|
€
-42K
|
€
-32K
|
€
-68K
|
€
-104K
|
€
-140K
|
€
-177K
|
€
-207K
|
€
-228K
|
€
-257K
|
€
-176K
|
€
-87K
|
€
955K
|
|
|
1,46
|
0,96
|
0,66
|
0,79
|
0,60
|
0,37
|
0,25
|
0,17
|
0,14
|
0,11
|
0,07
|
0,73
|
0,90
|
9,59
|
|
|
1,46
|
0,96
|
0,66
|
0,79
|
0,60
|
0,37
|
0,25
|
0,17
|
0,14
|
0,11
|
0,07
|
0
|
0,21
|
8,03
|
|
|
1,72
|
0,96
|
0,66
|
0,79
|
0,60
|
0,37
|
0,25
|
0,17
|
0,14
|
0,11
|
0,07
|
0,73
|
0,90
|
9,59
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
€
312K
|
€
351K
|
€
369K
|
€
431K
|
€
445K
|
€
432K
|
€
446K
|
€
463K
|
€
488K
|
€
511K
|
€
534K
|
€
1,02M
|
€
1,31M
|
€
1,29M
|
|
|
€
226K
|
€
291K
|
€
336K
|
€
413K
|
€
459K
|
€
475K
|
€
513K
|
€
558K
|
€
602K
|
€
637K
|
€
677K
|
€
1,05M
|
€
1,33M
|
€
1,27M
|
|
|
€
49K
|
€
99K
|
€
126K
|
€
150K
|
€
171K
|
€
165K
|
€
187K
|
€
213K
|
€
239K
|
€
255K
|
€
277K
|
€
655K
|
€
919K
|
€
111K
|
|
|
€
168K
|
€
193K
|
€
210K
|
€
264K
|
€
288K
|
€
310K
|
€
326K
|
€
345K
|
€
363K
|
€
382K
|
€
400K
|
€
393K
|
€
410K
|
€
1,16M
|
|
|
27,66%
|
17,10%
|
8,88%
|
4,19%
|
-3,25%
|
-9,96%
|
-14,96%
|
-20,61%
|
-23,43%
|
-24,59%
|
-26,86%
|
-3,09%
|
-1,03%
|
1,07%
|
|
|
1,95
|
3,21
|
6,41
|
14,57
|
-19,94
|
-7,20
|
-4,88
|
-3,62
|
-3,18
|
-3,04
|
-2,79
|
-12,52
|
-30,27
|
84,61
|
|
|
3,21
|
3,97
|
6,33
|
6,15
|
7,69
|
7,83
|
7,39
|
9,18
|
9,80
|
9,73
|
|
31,82
|
|
|
|
|
Interest Coverage Ratio
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
63,37%
|
92,92%
|
131,70%
|
337,13%
|
-395,23%
|
-121,28%
|
-85,56%
|
-49,66%
|
-34,76%
|
-37,29%
|
57,73%
|
-35,31%
|
195,84%
|
-40,42%
|
|
|
30,39%
|
45,55%
|
44,70%
|
179,81%
|
-198,10%
|
-55,16%
|
-42,94%
|
-19,85%
|
-9,88%
|
-14,06%
|
78,10%
|
56,89%
|
201,34%
|
-45,85%
|
|
|
8,41
|
7,79
|
3,97
|
7,54
|
6,43
|
5,49
|
6,42
|
4,09
|
2,31
|
3,46
|
-20,98
|
-1,76
|
-2,07
|
-0,49
|
|
|
30,39
|
45,55
|
44,70
|
179,81
|
-198,10
|
-55,16
|
-42,94
|
-19,85
|
-9,88
|
-14,06
|
78,10
|
56,89
|
201,34
|
-45,85
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Crédit client
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Crédit fournisseur
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Days Sales Outstanding (DSO)
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Days Sales of Inventory (DSI)
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
0
|
0
|
0
|
0
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Employés
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Coût salarial par employé
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|