T
|
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)">
|
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
€
243K
|
€
148K
|
€
147K
|
€
126K
|
€
143K
|
€
158K
|
|
€
135K
|
€
113K
|
€
136K
|
€
124K
|
€
56K
|
€
32K
|
€
44K
|
€
31K
|
€
30K
|
€
35K
|
€
27K
|
€
28K
|
€
24K
|
|
|
€
69K
|
€
49K
|
€
55K
|
€
40K
|
€
49K
|
€
80K
|
€
-15K
|
€
59K
|
€
-112K
|
€
51K
|
€
41K
|
€
36K
|
€
20K
|
€
32K
|
€
-3K
|
€
-1K
|
€
14K
|
€
11K
|
€
10K
|
€
3K
|
|
|
€
711K
|
€
642K
|
€
593K
|
€
538K
|
€
498K
|
€
449K
|
€
369K
|
€
384K
|
€
325K
|
€
437K
|
€
386K
|
€
346K
|
€
470K
|
€
449K
|
€
418K
|
€
421K
|
€
422K
|
€
408K
|
€
397K
|
€
388K
|
|
|
€
183K
|
€
157K
|
€
154K
|
€
122K
|
€
129K
|
€
150K
|
€
76K
|
€
117K
|
€
12K
|
€
112K
|
€
96K
|
€
51K
|
€
47K
|
€
58K
|
€
43K
|
€
43K
|
€
48K
|
€
40K
|
€
40K
|
€
36K
|
|
|
€
43K
|
€
25K
|
€
21K
|
€
34K
|
€
23K
|
€
5K
|
€
1K
|
€
1K
|
€
1K
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Rémunérations et charges sociales
|
|
€
4K
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Dividendes
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Taux de distribution
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
€
224K
|
€
128K
|
€
131K
|
€
112K
|
€
128K
|
€
144K
|
€
47K
|
€
122K
|
€
-45K
|
€
126K
|
€
114K
|
€
47K
|
€
24K
|
€
37K
|
€
24K
|
€
23K
|
€
29K
|
€
21K
|
€
21K
|
€
17K
|
|
|
€
158K
|
€
79K
|
€
82K
|
€
61K
|
€
77K
|
€
94K
|
€
-4K
|
€
72K
|
€
-95K
|
€
70K
|
€
58K
|
€
47K
|
€
24K
|
€
37K
|
€
2K
|
€
2K
|
€
14K
|
€
6K
|
€
7K
|
€
3K
|
|
|
€
69K
|
€
49K
|
€
55K
|
€
40K
|
€
49K
|
€
80K
|
€
-15K
|
€
59K
|
€
-112K
|
€
51K
|
€
41K
|
€
36K
|
€
20K
|
€
32K
|
€
-3K
|
€
-1K
|
€
14K
|
€
11K
|
€
10K
|
€
3K
|
|
|
€
7,43M
|
€
0
|
€
60K
|
€
0
|
€
18K
|
€
0
|
€
0
|
€
7K
|
€
-149K
|
€
0
|
€
531K
|
€
290K
|
-
|
-
|
€
7K
|
€
221K
|
€
0
|
€
0
|
€
-1
|
-
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
€
505K
|
€
178K
|
€
136K
|
€
284K
|
€
214K
|
€
180K
|
€
67K
|
€
34K
|
€
34K
|
€
20K
|
€
20K
|
€
28K
|
€
41K
|
€
28K
|
€
13K
|
€
9K
|
€
23K
|
€
4K
|
|
|
|
|
€
135K
|
€
98K
|
€
104K
|
€
90K
|
€
100K
|
€
130K
|
€
35K
|
€
110K
|
€
-63K
|
€
107K
|
€
97K
|
€
36K
|
€
20K
|
€
32K
|
€
18K
|
€
20K
|
€
29K
|
€
25K
|
€
24K
|
€
17K
|
|
|
€
-1,78M
|
€
96K
|
€
56K
|
€
68K
|
€
38K
|
€
16K
|
€
-56K
|
€
-35K
|
€
-71K
|
€
-69K
|
€
-91K
|
€
4K
|
€
55K
|
€
41K
|
€
16K
|
€
10K
|
€
94K
|
€
66K
|
€
41K
|
€
17K
|
|
|
0,22
|
2,16
|
1,70
|
1,32
|
1,20
|
1,10
|
0,54
|
0,55
|
0,32
|
0,36
|
0,28
|
1,07
|
5,68
|
4,62
|
2,43
|
1,96
|
20,54
|
41,95
|
33,72
|
14,52
|
|
|
0,22
|
2,16
|
1,70
|
1,32
|
1,20
|
1,10
|
0,54
|
0,55
|
0,32
|
0,36
|
0,28
|
1,07
|
5,68
|
4,62
|
2,43
|
1,96
|
20,54
|
41,95
|
33,72
|
14,52
|
|
|
0,22
|
2,16
|
1,70
|
1,32
|
1,20
|
1,10
|
0,54
|
0,55
|
0,32
|
0,38
|
0,28
|
1,07
|
5,68
|
4,62
|
2,43
|
1,96
|
20,54
|
41,95
|
33,72
|
14,52
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
€
8,63M
|
€
936K
|
€
943K
|
€
1,08M
|
€
1,07M
|
€
1,06M
|
€
997K
|
€
1,02M
|
€
1,06M
|
€
1,26M
|
€
1,31M
|
€
867K
|
€
579K
|
€
565K
|
€
540K
|
€
548K
|
€
427K
|
€
409K
|
€
399K
|
€
389K
|
|
|
€
7,92M
|
€
294K
|
€
350K
|
€
542K
|
€
576K
|
€
611K
|
€
628K
|
€
639K
|
€
733K
|
€
823K
|
€
926K
|
€
521K
|
€
109K
|
€
116K
|
€
122K
|
€
128K
|
€
5K
|
€
2K
|
€
1K
|
€
1K
|
|
|
€
2,29M
|
€
83K
|
€
80K
|
€
216K
|
€
189K
|
€
165K
|
€
124K
|
€
79K
|
€
105K
|
€
103K
|
€
126K
|
€
60K
|
€
12K
|
€
11K
|
€
11K
|
€
11K
|
€
5K
|
€
2K
|
€
1K
|
€
1K
|
|
|
€
5,63M
|
€
211K
|
€
269K
|
€
326K
|
€
387K
|
€
446K
|
€
504K
|
€
561K
|
€
628K
|
€
715K
|
€
800K
|
€
461K
|
€
97K
|
€
104K
|
€
111K
|
€
117K
|
|
|
|
|
|
|
8,23%
|
68,57%
|
62,92%
|
49,82%
|
46,39%
|
42,34%
|
37,01%
|
37,53%
|
30,73%
|
34,69%
|
29,44%
|
39,88%
|
81,14%
|
79,53%
|
77,41%
|
76,69%
|
98,87%
|
99,61%
|
99,69%
|
99,68%
|
|
|
7,93
|
0,33
|
0,45
|
0,61
|
0,78
|
0,99
|
1,37
|
1,46
|
1,93
|
1,64
|
2,07
|
1,34
|
0,21
|
0,23
|
0,27
|
0,28
|
|
|
|
|
|
|
35,35
|
2,29
|
2,66
|
4,85
|
4,51
|
4,24
|
13,41
|
5,23
|
|
6,52
|
8,10
|
11,08
|
4,51
|
3,17
|
5,17
|
5,52
|
0,17
|
0,08
|
0,06
|
0,07
|
|
|
Interest Coverage Ratio
|
|
|
|
|
|
|
-0,33
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
18,98%
|
15,23%
|
17,60%
|
16,76%
|
20,03%
|
29,02%
|
9,56%
|
28,52%
|
-19,41%
|
24,46%
|
25,08%
|
10,40%
|
4,31%
|
7,07%
|
4,43%
|
4,75%
|
6,77%
|
6,10%
|
6,04%
|
4,44%
|
|
|
9,66%
|
7,59%
|
9,33%
|
7,38%
|
9,91%
|
17,79%
|
-4,10%
|
15,39%
|
-34,51%
|
11,61%
|
10,55%
|
10,40%
|
4,31%
|
7,07%
|
-0,70%
|
-0,34%
|
3,37%
|
2,58%
|
2,43%
|
0,73%
|
|
|
0,80
|
5,20
|
5,87
|
3,68
|
4,60
|
7,53
|
-1,52
|
5,78
|
-10,60
|
4,03
|
3,11
|
4,15
|
3,50
|
5,62
|
-0,54
|
-0,26
|
3,33
|
2,57
|
2,42
|
0,73
|
|
|
9,66
|
7,59
|
9,33
|
7,38
|
9,91
|
17,79
|
-4,10
|
15,39
|
-34,51
|
11,61
|
10,55
|
10,40
|
4,31
|
7,07
|
-0,70
|
-0,34
|
3,37
|
2,58
|
2,43
|
0,73
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Crédit client
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Crédit fournisseur
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Days Sales Outstanding (DSO)
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Days Sales of Inventory (DSI)
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Inventory Turnover Ratio
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Employés
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Coût salarial par employé
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|