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)">
|
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)">
|
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
€
112K
|
€
159K
|
€
124K
|
€
77K
|
€
92K
|
€
65K
|
€
64K
|
€
39K
|
€
43K
|
€
74K
|
€
72K
|
€
62K
|
€
38K
|
|
|
€
-36K
|
€
14K
|
€
32K
|
€
13K
|
€
30K
|
€
17K
|
€
20K
|
€
-7K
|
€
-14K
|
€
13K
|
€
13K
|
€
7K
|
€
-4K
|
|
|
€
154K
|
€
205K
|
€
191K
|
€
158K
|
€
146K
|
€
185K
|
€
168K
|
€
148K
|
€
155K
|
€
169K
|
€
156K
|
€
144K
|
€
136K
|
|
|
2,20
|
2,20
|
1,20
|
0,80
|
0,80
|
0,70
|
0,70
|
0,70
|
0,70
|
0,70
|
|
|
|
|
|
€
8K
|
€
59K
|
€
93K
|
€
54K
|
€
80K
|
€
54K
|
€
52K
|
€
27K
|
€
33K
|
€
61K
|
€
52K
|
€
43K
|
€
26K
|
|
|
€
4K
|
€
3K
|
€
1K
|
|
|
€
528
|
|
|
€
857
|
€
2K
|
€
8K
|
€
4K
|
€
7K
|
|
|
€
115K
|
€
106K
|
€
44K
|
€
28K
|
€
22K
|
€
19K
|
€
18K
|
€
18K
|
€
16K
|
€
17K
|
€
18K
|
€
19K
|
€
14K
|
|
|
Dividendes
|
€
14K
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Taux de distribution
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
€
-7K
|
€
50K
|
€
78K
|
€
47K
|
€
68K
|
€
46K
|
€
45K
|
€
21K
|
€
26K
|
€
55K
|
€
54K
|
€
43K
|
€
23K
|
|
|
€
-36K
|
€
22K
|
€
50K
|
€
19K
|
€
41K
|
€
23K
|
€
22K
|
€
-6K
|
€
-14K
|
€
19K
|
€
18K
|
€
8K
|
€
-4K
|
|
|
€
-36K
|
€
14K
|
€
32K
|
€
13K
|
€
30K
|
€
17K
|
€
20K
|
€
-7K
|
€
-14K
|
€
13K
|
€
13K
|
€
7K
|
€
-4K
|
|
|
€
30K
|
€
25K
|
€
31K
|
€
31K
|
€
52K
|
€
18K
|
€
27K
|
€
14K
|
€
34K
|
€
21K
|
€
18K
|
€
40K
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
€
78K
|
€
113K
|
€
123K
|
€
107K
|
€
60K
|
€
84K
|
€
49K
|
€
41K
|
€
35K
|
€
32K
|
€
36K
|
€
29K
|
€
15K
|
|
|
€
-7K
|
€
42K
|
€
60K
|
€
41K
|
€
57K
|
€
40K
|
€
43K
|
€
20K
|
€
25K
|
€
49K
|
€
48K
|
€
42K
|
€
23K
|
|
|
€
124K
|
€
145K
|
€
122K
|
€
86K
|
€
69K
|
€
93K
|
€
59K
|
€
33K
|
€
29K
|
€
26K
|
€
-3K
|
€
-75K
|
€
-108K
|
|
|
3,30
|
4,03
|
3,08
|
2,15
|
2,55
|
4,66
|
3,34
|
1,89
|
1,80
|
1,82
|
0,96
|
0,42
|
0,25
|
|
|
2,02
|
2,71
|
2,31
|
1,67
|
1,69
|
3,59
|
2,22
|
1,25
|
1,10
|
1,07
|
0,61
|
0,24
|
0,11
|
|
|
3,30
|
4,03
|
3,09
|
2,16
|
2,55
|
4,66
|
3,34
|
1,90
|
1,81
|
1,82
|
0,97
|
0,42
|
0,26
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
€
228K
|
€
257K
|
€
261K
|
€
252K
|
€
218K
|
€
211K
|
€
196K
|
€
192K
|
€
215K
|
€
228K
|
€
262K
|
€
287K
|
€
281K
|
|
|
€
74K
|
€
52K
|
€
71K
|
€
94K
|
€
72K
|
€
25K
|
€
28K
|
€
44K
|
€
60K
|
€
59K
|
€
106K
|
€
143K
|
€
145K
|
|
|
€
54K
|
€
48K
|
€
58K
|
€
74K
|
€
45K
|
€
25K
|
€
25K
|
€
37K
|
€
37K
|
€
32K
|
€
64K
|
€
127K
|
€
143K
|
|
|
€
20K
|
€
4K
|
€
12K
|
€
20K
|
€
27K
|
|
€
3K
|
€
7K
|
€
23K
|
€
27K
|
€
42K
|
€
16K
|
|
|
|
67,52%
|
79,68%
|
73,00%
|
62,72%
|
66,83%
|
87,91%
|
85,78%
|
77,06%
|
72,08%
|
74,00%
|
59,54%
|
50,02%
|
48,51%
|
|
|
0,13
|
0,02
|
0,06
|
0,13
|
0,19
|
|
0,02
|
0,05
|
0,15
|
0,16
|
0,27
|
0,11
|
|
|
|
|
1,04
|
0,91
|
1,99
|
1,06
|
0,55
|
0,62
|
2,12
|
2,30
|
1,09
|
1,98
|
3,37
|
6,18
|
|
|
Interest Coverage Ratio
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
-4,68%
|
20,49%
|
31,38%
|
25,83%
|
38,95%
|
21,57%
|
25,80%
|
13,60%
|
16,45%
|
28,87%
|
30,66%
|
29,20%
|
17,18%
|
|
|
-23,48%
|
6,87%
|
16,96%
|
8,03%
|
20,73%
|
9,21%
|
12,13%
|
-4,60%
|
-9,25%
|
7,55%
|
8,16%
|
5,15%
|
-2,83%
|
|
|
-15,85
|
5,47
|
12,38
|
5,04
|
13,86
|
8,10
|
10,41
|
-3,55
|
-6,67
|
5,59
|
4,86
|
2,58
|
-1,37
|
|
|
-23,48
|
6,87
|
16,96
|
8,03
|
20,73
|
9,21
|
12,13
|
-4,60
|
-9,25
|
7,55
|
8,16
|
5,15
|
-2,83
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
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
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
2,20
|
2,20
|
1,20
|
0,80
|
0,80
|
0,70
|
0,70
|
0,70
|
0,70
|
0,70
|
|
|
|
|
|
€
52K
|
€
48K
|
€
36K
|
€
35K
|
€
27K
|
€
26K
|
€
25K
|
€
25K
|
€
22K
|
€
24K
|
|
|
|