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)">
|
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
€
-1K
|
€
4K
|
€
37K
|
€
68K
|
€
-7K
|
€
-7K
|
€
639
|
€
47K
|
€
48K
|
€
46K
|
€
48K
|
€
48K
|
€
48K
|
€
47K
|
€
49K
|
€
49K
|
€
49K
|
€
49K
|
|
|
€
-38K
|
€
7K
|
€
26K
|
€
62K
|
€
-8K
|
€
-8K
|
€
-13K
|
€
5K
|
€
4K
|
€
179
|
€
516
|
€
-2K
|
€
-4K
|
€
-7K
|
€
-6K
|
€
-8K
|
€
-14K
|
€
-21K
|
|
|
€
-93K
|
€
-55K
|
€
-62K
|
€
-88K
|
€
-150K
|
€
-143K
|
€
-134K
|
€
-121K
|
€
-126K
|
€
-130K
|
€
-131K
|
€
-131K
|
€
-129K
|
€
-125K
|
€
-118K
|
€
-113K
|
€
-105K
|
€
-91K
|
|
|
-
|
€
2K
|
€
25K
|
€
47K
|
-
|
-
|
-
|
€
32K
|
€
33K
|
€
31K
|
€
32K
|
€
32K
|
€
32K
|
€
31K
|
€
33K
|
€
33K
|
€
33K
|
€
38K
|
|
|
€
948
|
€
5K
|
€
4K
|
€
5K
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Rémunérations et charges sociales
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Dividendes
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Taux de distribution
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
€
-3K
|
€
3K
|
€
36K
|
€
67K
|
€
-7K
|
€
-7K
|
€
-12K
|
€
45K
|
€
46K
|
€
44K
|
€
46K
|
€
46K
|
€
46K
|
€
44K
|
€
47K
|
€
47K
|
€
47K
|
€
47K
|
|
|
€
-18K
|
€
-4K
|
€
27K
|
€
62K
|
€
-8K
|
€
-8K
|
€
-12K
|
€
7K
|
€
8K
|
€
5K
|
€
7K
|
€
7K
|
€
7K
|
€
7K
|
€
9K
|
€
9K
|
€
4K
|
€
-2K
|
|
|
€
-38K
|
€
7K
|
€
26K
|
€
62K
|
€
-8K
|
€
-8K
|
€
-13K
|
€
5K
|
€
4K
|
€
179
|
€
516
|
€
-2K
|
€
-4K
|
€
-7K
|
€
-6K
|
€
-8K
|
€
-14K
|
€
-21K
|
|
|
-
|
€
74K
|
€
0
|
€
19K
|
|
|
€
-10K
|
€
3K
|
€
0
|
-
|
-
|
-
|
€
5K
|
-
|
-
|
€
-1
|
€
1
|
-
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
€
5K
|
€
32K
|
€
76K
|
€
65K
|
€
1K
|
€
2K
|
€
37K
|
€
12K
|
€
16K
|
€
19K
|
€
12K
|
€
2K
|
€
23
|
|
|
|
|
|
|
|
€
-22K
|
€
14K
|
€
36K
|
€
67K
|
€
-7K
|
€
-8K
|
€
-12K
|
€
43K
|
€
43K
|
€
39K
|
€
39K
|
€
37K
|
€
35K
|
€
31K
|
€
32K
|
€
30K
|
€
29K
|
€
28K
|
|
|
€
-152K
|
€
-130K
|
€
-69K
|
€
-105K
|
€
-153K
|
€
-143K
|
€
-135K
|
€
-121K
|
€
-149K
|
€
-156K
|
€
-160K
|
€
-166K
|
€
-171K
|
|
€
-150K
|
€
-141K
|
|
€
-123K
|
|
|
0,09
|
0,25
|
0,58
|
0,40
|
0,01
|
0,01
|
0,22
|
0,09
|
0,10
|
0,11
|
0,08
|
0,02
|
0,01
|
|
0
|
0,01
|
|
0,01
|
|
|
0,09
|
0,25
|
0,58
|
0,40
|
0,01
|
0,01
|
0,22
|
0,09
|
0,10
|
0,11
|
0,08
|
0,02
|
0,01
|
|
0
|
0,01
|
|
0,01
|
|
|
0,09
|
0,25
|
0,58
|
0,40
|
0,01
|
0,01
|
0,22
|
0,09
|
0,10
|
0,11
|
0,08
|
0,02
|
0,01
|
|
0
|
0,01
|
|
0,01
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
€
73K
|
€
117K
|
€
103K
|
€
87K
|
€
4K
|
€
3K
|
€
40K
|
€
24K
|
€
64K
|
€
105K
|
€
139K
|
€
167K
|
€
204K
|
€
235K
|
€
274K
|
€
311K
|
€
348K
|
€
392K
|
|
|
€
166K
|
€
172K
|
€
165K
|
€
175K
|
€
155K
|
€
145K
|
€
174K
|
€
145K
|
€
191K
|
€
236K
|
€
270K
|
€
299K
|
€
333K
|
€
360K
|
€
392K
|
€
424K
|
€
453K
|
€
483K
|
|
|
€
166K
|
€
172K
|
€
165K
|
€
175K
|
€
155K
|
€
145K
|
€
173K
|
€
133K
|
€
165K
|
€
174K
|
€
174K
|
€
170K
|
€
173K
|
€
161K
|
€
150K
|
€
142K
|
€
131K
|
€
124K
|
|
|
|
|
|
|
|
-
|
€
925
|
€
12K
|
€
25K
|
€
61K
|
€
95K
|
€
129K
|
€
160K
|
€
199K
|
€
242K
|
€
282K
|
€
322K
|
€
359K
|
|
|
-126,89%
|
-46,96%
|
-60,31%
|
-101,76%
|
-3 512,11%
|
-5 162,11%
|
-335,24%
|
-499,62%
|
-196,10%
|
-124,23%
|
-93,97%
|
-78,35%
|
-63,32%
|
-53,11%
|
-43,28%
|
-36,15%
|
-30,11%
|
-23,22%
|
|
|
|
|
|
|
|
0
|
-0,01
|
-0,10
|
-0,19
|
-0,47
|
-0,73
|
-0,98
|
-1,24
|
-1,59
|
-2,04
|
-2,51
|
-3,07
|
-3,95
|
|
|
|
57,70
|
4,56
|
2,60
|
|
|
|
3,21
|
4,11
|
5,38
|
5,91
|
6,51
|
7,25
|
8,12
|
8,35
|
9,04
|
9,66
|
10,20
|
|
|
Interest Coverage Ratio
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
24,09%
|
-24,62%
|
-57,61%
|
-76,03%
|
4,65%
|
5,32%
|
9,26%
|
-35,88%
|
-34,07%
|
-29,79%
|
-30,00%
|
-27,94%
|
-26,78%
|
-24,83%
|
-26,76%
|
-26,58%
|
-27,86%
|
-30,80%
|
|
|
40,92%
|
-12,79%
|
-42,61%
|
-70,30%
|
5,15%
|
5,85%
|
9,82%
|
-4,19%
|
-3,41%
|
-0,14%
|
-0,39%
|
1,55%
|
3,18%
|
5,25%
|
4,99%
|
6,84%
|
13,19%
|
23,00%
|
|
|
-51,93
|
6,00
|
25,70
|
71,53
|
-180,86
|
-301,94
|
-32,93
|
20,96
|
6,69
|
0,17
|
0,37
|
-1,22
|
-2,01
|
-2,79
|
-2,16
|
-2,47
|
-3,97
|
-5,34
|
|
|
40,92
|
-12,79
|
-42,61
|
-70,30
|
5,15
|
5,85
|
9,82
|
-4,19
|
-3,41
|
-0,14
|
-0,39
|
1,55
|
3,18
|
5,25
|
4,99
|
6,84
|
13,19
|
23,00
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Crédit client
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Crédit fournisseur
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Days Sales Outstanding (DSO)
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Days Sales of Inventory (DSI)
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Inventory Turnover Ratio
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Employés
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Coût salarial par employé
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|