S
|
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)">
|
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
|
€
-5K
|
€
3K
|
€
2K
|
€
536
|
€
3K
|
€
1K
|
€
2K
|
€
2K
|
€
1K
|
€
5K
|
€
8K
|
€
9K
|
€
6K
|
€
2K
|
|
|
€
-12K
|
€
-15K
|
€
-7K
|
€
-7K
|
€
-9K
|
€
-7K
|
€
-9K
|
€
-8K
|
€
-7K
|
€
-8K
|
€
-4K
|
€
931
|
€
2K
|
€
-4K
|
€
-10K
|
|
|
€
-75K
|
€
-63K
|
€
-2K
|
€
6K
|
€
13K
|
€
22K
|
€
29K
|
€
38K
|
€
46K
|
€
53K
|
€
61K
|
€
65K
|
€
64K
|
€
61K
|
€
46K
|
|
|
-
|
-
|
€
1K
|
€
911
|
€
461
|
€
2K
|
€
1K
|
€
2K
|
€
2K
|
€
2K
|
€
5K
|
€
8K
|
€
9K
|
€
6K
|
€
3K
|
|
|
Impôts
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Rémunérations et charges sociales
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Dividendes
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Taux de distribution
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
€
-5K
|
€
-7K
|
€
1K
|
€
1K
|
€
-647
|
€
2K
|
€
-126
|
€
393
|
€
861
|
€
274
|
€
4K
|
€
7K
|
€
8K
|
€
5K
|
€
1K
|
|
|
€
-12K
|
€
-14K
|
€
-7K
|
€
-7K
|
€
-9K
|
€
-7K
|
€
-9K
|
€
-8K
|
€
-7K
|
€
-8K
|
€
-4K
|
€
947
|
€
3K
|
€
-4K
|
€
-10K
|
|
|
€
-12K
|
€
-15K
|
€
-7K
|
€
-7K
|
€
-9K
|
€
-7K
|
€
-9K
|
€
-8K
|
€
-7K
|
€
-8K
|
€
-4K
|
€
931
|
€
2K
|
€
-4K
|
€
-10K
|
|
|
€
0
|
€
0
|
€
0
|
€
0
|
€
0
|
€
0
|
€
6K
|
€
0
|
€
6K
|
€
6K
|
€
35K
|
€
3K
|
€
0
|
-
|
€
1
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
€
328
|
€
2K
|
€
767
|
€
195
|
€
743
|
€
1K
|
€
368
|
€
650
|
€
1K
|
€
2K
|
€
819
|
€
640
|
€
956
|
€
2K
|
€
2K
|
|
|
€
-5K
|
€
-7K
|
€
1K
|
€
958
|
€
-737
|
€
1K
|
€
-179
|
€
340
|
€
808
|
€
221
|
€
3K
|
€
7K
|
€
8K
|
€
5K
|
€
1K
|
|
|
€
-137K
|
€
-132K
|
€
-111K
|
€
-112K
|
€
-113K
|
€
-113K
|
€
-114K
|
€
-108K
|
€
-109K
|
€
-104K
|
€
-98K
|
€
-66K
|
€
-69K
|
€
-77K
|
€
-100K
|
|
|
0,17
|
0,18
|
0,21
|
0,17
|
0,15
|
0,11
|
0,07
|
0,04
|
0,13
|
0,10
|
0,04
|
0,08
|
0,04
|
0,03
|
0,03
|
|
|
0,17
|
0,18
|
0,21
|
0,17
|
0,15
|
0,11
|
0,07
|
0,04
|
0,13
|
0,10
|
0,04
|
0,08
|
0,04
|
0,03
|
0,03
|
|
|
0,17
|
0,19
|
0,21
|
0,17
|
0,15
|
0,11
|
0,07
|
0,04
|
0,13
|
0,10
|
0,04
|
0,08
|
0,04
|
0,03
|
0,03
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
€
132K
|
€
140K
|
€
180K
|
€
183K
|
€
187K
|
€
191K
|
€
193K
|
€
192K
|
€
211K
|
€
209K
|
€
204K
|
€
177K
|
€
177K
|
€
182K
|
€
193K
|
|
|
€
206K
|
€
203K
|
€
181K
|
€
177K
|
€
174K
|
€
168K
|
€
164K
|
€
154K
|
€
166K
|
€
156K
|
€
143K
|
€
112K
|
€
113K
|
€
121K
|
€
147K
|
|
|
€
164K
|
€
160K
|
€
139K
|
€
136K
|
€
133K
|
€
127K
|
€
123K
|
€
112K
|
€
124K
|
€
114K
|
€
101K
|
€
70K
|
€
72K
|
€
80K
|
€
103K
|
|
|
€
41K
|
€
41K
|
€
41K
|
€
41K
|
€
41K
|
€
41K
|
€
41K
|
€
41K
|
€
41K
|
€
41K
|
€
41K
|
€
41K
|
€
41K
|
€
41K
|
€
44K
|
|
|
-56,88%
|
-44,81%
|
-0,84%
|
3,07%
|
7,00%
|
11,67%
|
15,10%
|
19,75%
|
21,59%
|
25,31%
|
29,75%
|
36,55%
|
36,06%
|
33,67%
|
23,78%
|
|
|
-0,55
|
-0,66
|
-27,44
|
7,34
|
3,15
|
1,85
|
1,41
|
1,09
|
0,90
|
0,78
|
0,68
|
0,64
|
0,65
|
0,67
|
0,95
|
|
|
|
|
131,53
|
175,40
|
|
111,76
|
|
391,50
|
192,51
|
570,85
|
40,59
|
16,70
|
13,77
|
25,10
|
128,30
|
|
|
Interest Coverage Ratio
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
6,68%
|
11,52%
|
-88,25%
|
17,07%
|
-5,63%
|
6,70%
|
-0,61%
|
0,90%
|
1,77%
|
0,42%
|
5,67%
|
10,37%
|
12,71%
|
7,83%
|
2,47%
|
|
|
16,15%
|
23,22%
|
473,73%
|
-133,30%
|
-70,09%
|
-31,19%
|
-29,50%
|
-20,67%
|
-16,10%
|
-14,41%
|
-6,77%
|
1,44%
|
3,90%
|
-7,34%
|
-21,85%
|
|
|
-9,18
|
-10,41
|
-3,96
|
-4,09
|
-4,91
|
-3,64
|
-4,45
|
-4,08
|
-3,48
|
-3,65
|
-2,02
|
0,53
|
1,41
|
-2,47
|
-5,20
|
|
|
16,15
|
23,22
|
473,73
|
-133,30
|
-70,09
|
-31,19
|
-29,50
|
-20,67
|
-16,10
|
-14,41
|
-6,77
|
1,44
|
3,90
|
-7,34
|
-21,85
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Crédit client
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
275,68
|
|
Crédit fournisseur
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Days Sales Outstanding (DSO)
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
275,68
|
|
Days Sales of Inventory (DSI)
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Inventory Turnover Ratio
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Employés
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Coût salarial par employé
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|