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)">
|
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
€
-45K
|
€
-189K
|
€
88K
|
€
51K
|
€
79K
|
€
23K
|
€
76K
|
€
104K
|
€
85K
|
€
104K
|
€
92K
|
€
112K
|
€
111K
|
€
112K
|
€
125K
|
€
103K
|
€
136K
|
€
117K
|
€
77K
|
€
92K
|
|
|
€
-103K
|
€
-257K
|
€
-8K
|
€
-50K
|
€
6K
|
€
-27K
|
€
3K
|
€
21K
|
€
82
|
€
765
|
€
-17K
|
€
-1K
|
€
-3K
|
€
1K
|
€
6K
|
€
-14K
|
€
15K
|
€
18K
|
€
-5K
|
€
15K
|
|
|
€
-305K
|
€
-201K
|
€
56K
|
€
64K
|
€
113K
|
€
107K
|
€
134K
|
€
131K
|
€
110K
|
€
110K
|
€
109K
|
€
126K
|
€
128K
|
€
131K
|
€
130K
|
€
124K
|
€
138K
|
€
123K
|
€
104K
|
€
109K
|
|
|
-
|
-
|
€
23K
|
€
3K
|
€
33K
|
€
4K
|
€
23K
|
€
59K
|
€
40K
|
€
57K
|
€
47K
|
€
62K
|
€
62K
|
€
62K
|
€
61K
|
€
45K
|
€
75K
|
€
76K
|
€
40K
|
€
54K
|
|
|
€
2K
|
€
3K
|
€
2K
|
€
4K
|
€
2K
|
€
4K
|
€
14K
|
€
11K
|
€
5K
|
€
12K
|
€
9K
|
€
1K
|
€
3K
|
€
9K
|
€
11K
|
€
7K
|
€
13K
|
€
10K
|
€
9K
|
€
10K
|
|
|
€
29
|
€
30K
|
€
58K
|
€
64K
|
€
42K
|
€
39K
|
€
53K
|
€
46K
|
€
38K
|
€
38K
|
€
38K
|
€
40K
|
€
40K
|
€
40K
|
€
54K
|
€
52K
|
€
50K
|
€
32K
|
€
30K
|
€
32K
|
|
|
Dividendes
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Taux de distribution
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
€
-49K
|
€
-224K
|
€
26K
|
€
-17K
|
€
34K
|
€
-19K
|
€
20K
|
€
56K
|
€
44K
|
€
63K
|
€
51K
|
€
69K
|
€
69K
|
€
69K
|
€
68K
|
€
48K
|
€
84K
|
€
83K
|
€
45K
|
€
58K
|
|
|
€
-89K
|
€
-244K
|
€
2K
|
€
-44K
|
€
10K
|
€
-33K
|
€
-869
|
€
27K
|
€
-2K
|
€
1K
|
€
-13K
|
€
5K
|
€
7K
|
€
11K
|
€
17K
|
€
-915
|
€
36K
|
€
33K
|
€
3K
|
€
28K
|
|
|
€
-103K
|
€
-257K
|
€
-8K
|
€
-50K
|
€
6K
|
€
-27K
|
€
3K
|
€
21K
|
€
82
|
€
765
|
€
-17K
|
€
-1K
|
€
-3K
|
€
1K
|
€
6K
|
€
-14K
|
€
15K
|
€
9K
|
€
-5K
|
€
8K
|
|
|
€
128K
|
€
0
|
€
750
|
€
750
|
€
81K
|
€
3K
|
€
1K
|
€
-7K
|
€
3K
|
€
4K
|
€
22K
|
€
8K
|
€
50K
|
€
75K
|
€
12K
|
€
25K
|
€
5K
|
€
131K
|
€
132K
|
€
6K
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
€
66K
|
€
367K
|
€
76K
|
€
34K
|
€
19K
|
€
73K
|
€
29K
|
€
24K
|
€
10K
|
€
44K
|
€
53K
|
€
4K
|
€
8K
|
€
78K
|
€
31K
|
€
24K
|
€
18K
|
€
4K
|
€
6K
|
€
38K
|
|
|
€
-63K
|
€
-238K
|
€
16K
|
€
-23K
|
€
30K
|
€
-13K
|
€
24K
|
€
50K
|
€
46K
|
€
63K
|
€
47K
|
€
62K
|
€
59K
|
€
59K
|
€
57K
|
€
35K
|
€
63K
|
€
68K
|
€
37K
|
€
44K
|
|
|
€
541K
|
€
429K
|
€
629K
|
€
426K
|
€
371K
|
€
367K
|
€
278K
|
€
258K
|
€
61K
|
€
116K
|
€
114K
|
€
97K
|
€
96K
|
€
139K
|
€
108K
|
€
105K
|
€
138K
|
€
79K
|
€
61K
|
€
131K
|
|
|
36,09
|
10,23
|
17,02
|
4,51
|
5,36
|
12,44
|
4,61
|
6,41
|
1,48
|
1,97
|
1,88
|
1,88
|
2,09
|
2,22
|
2,15
|
2,18
|
2,85
|
1,76
|
1,61
|
3,11
|
|
|
5,61
|
8,52
|
2,51
|
0,40
|
0,83
|
2,43
|
0,50
|
0,76
|
0,18
|
0,42
|
0,46
|
0,17
|
0,14
|
0,72
|
0,37
|
0,31
|
0,29
|
0,05
|
0,12
|
0,64
|
|
|
37,20
|
10,89
|
17,45
|
4,54
|
5,36
|
12,44
|
4,61
|
6,41
|
1,48
|
2,04
|
1,93
|
1,94
|
2,19
|
2,30
|
2,29
|
2,31
|
3,13
|
1,76
|
1,61
|
3,11
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
€
687K
|
€
519K
|
€
733K
|
€
636K
|
€
571K
|
€
458K
|
€
426K
|
€
394K
|
€
314K
|
€
401K
|
€
468K
|
€
474K
|
€
505K
|
€
587K
|
€
518K
|
€
551K
|
€
592K
|
€
607K
|
€
503K
|
€
448K
|
|
|
€
992K
|
€
720K
|
€
677K
|
€
572K
|
€
457K
|
€
351K
|
€
292K
|
€
263K
|
€
204K
|
€
292K
|
€
359K
|
€
348K
|
€
377K
|
€
457K
|
€
389K
|
€
427K
|
€
454K
|
€
484K
|
€
399K
|
€
339K
|
|
|
€
15K
|
€
44K
|
€
38K
|
€
121K
|
€
85K
|
€
32K
|
€
77K
|
€
48K
|
€
129K
|
€
115K
|
€
126K
|
€
107K
|
€
84K
|
€
110K
|
€
88K
|
€
84K
|
€
68K
|
€
104K
|
€
99K
|
€
62K
|
|
|
€
977K
|
€
674K
|
€
638K
|
€
451K
|
€
372K
|
€
319K
|
€
215K
|
€
215K
|
€
76K
|
€
172K
|
€
229K
|
€
237K
|
€
290K
|
€
342K
|
€
295K
|
€
338K
|
€
380K
|
€
380K
|
€
300K
|
€
277K
|
|
|
-44,33%
|
-38,83%
|
7,64%
|
10,03%
|
19,87%
|
23,34%
|
31,46%
|
33,26%
|
34,92%
|
27,31%
|
23,27%
|
26,61%
|
25,27%
|
22,27%
|
24,99%
|
22,46%
|
23,27%
|
20,21%
|
20,71%
|
24,29%
|
|
|
-3,21
|
-3,34
|
11,40
|
7,07
|
3,28
|
2,99
|
1,60
|
1,64
|
0,69
|
1,57
|
2,10
|
1,88
|
2,27
|
2,62
|
2,28
|
2,73
|
2,76
|
3,10
|
2,88
|
2,55
|
|
|
|
|
26,49
|
|
13,48
|
|
14,51
|
4,68
|
4,65
|
4,63
|
7
|
5,06
|
5,47
|
6,63
|
5,75
|
8,92
|
5,40
|
5,87
|
8,86
|
5,90
|
|
|
Interest Coverage Ratio
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
20,55%
|
117,90%
|
27,99%
|
-36,39%
|
26,79%
|
-11,91%
|
18,05%
|
38,49%
|
42,30%
|
57,18%
|
42,87%
|
49,24%
|
46,46%
|
45,22%
|
43,76%
|
28,13%
|
45,79%
|
55,56%
|
35,65%
|
40,79%
|
|
|
33,89%
|
127,79%
|
-13,89%
|
-77,87%
|
5,67%
|
-25,37%
|
2,38%
|
16,24%
|
0,07%
|
0,70%
|
-15,90%
|
-1,17%
|
-2,49%
|
0,95%
|
4,42%
|
-11,31%
|
11,03%
|
14,96%
|
-4,47%
|
14,10%
|
|
|
-15,02
|
-49,62
|
-1,06
|
-7,81
|
1,13
|
-5,92
|
0,75
|
5,40
|
0,03
|
0,19
|
-3,70
|
-0,31
|
-0,63
|
0,21
|
1,11
|
-2,54
|
2,57
|
3,02
|
-0,93
|
3,43
|
|
|
33,89
|
127,79
|
-13,89
|
-77,87
|
5,67
|
-25,37
|
2,38
|
16,24
|
0,07
|
0,70
|
-15,90
|
-1,17
|
-2,49
|
0,95
|
4,42
|
-11,31
|
11,03
|
14,96
|
-4,47
|
14,10
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
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
|
0
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
1,40
|
2,20
|
2,30
|
1,60
|
1,60
|
2,20
|
1,10
|
1,10
|
1,10
|
1,10
|
1,10
|
1,10
|
1,60
|
1,60
|
1,60
|
1
|
0,90
|
0,90
|
|
|
|
|
€
41K
|
€
29K
|
€
18K
|
€
25K
|
€
33K
|
€
21K
|
€
35K
|
€
35K
|
€
35K
|
€
37K
|
€
36K
|
€
36K
|
€
34K
|
€
33K
|
€
31K
|
€
32K
|
€
33K
|
€
35K
|