VP
|
max) max = w;
}
}
const wClamped = Math.max(120, Math.min(800, max));
colWidths[''] = wClamped;
save && save();
})(event)">
|
2026
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)">
|
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
€
63K
|
€
56K
|
€
78K
|
€
69K
|
€
69K
|
€
84K
|
€
95K
|
€
82K
|
€
73K
|
€
77K
|
€
79K
|
€
80K
|
€
76K
|
€
73K
|
|
|
€
5K
|
€
-7K
|
€
12K
|
€
5K
|
€
2K
|
€
12K
|
€
18K
|
€
8K
|
€
207
|
€
2K
|
€
2K
|
€
2K
|
€
6K
|
€
3K
|
|
|
€
89K
|
€
84K
|
€
91K
|
€
78K
|
€
73K
|
€
71K
|
€
59K
|
€
41K
|
€
33K
|
€
33K
|
€
31K
|
€
30K
|
€
27K
|
€
22K
|
|
|
€
56K
|
€
49K
|
€
70K
|
€
54K
|
€
59K
|
€
75K
|
€
77K
|
€
66K
|
€
52K
|
€
75K
|
€
56K
|
€
57K
|
€
61K
|
€
56K
|
|
|
€
15
|
|
|
|
|
|
€
2K
|
€
3K
|
€
19
|
€
882
|
€
698
|
€
1K
|
€
3K
|
€
1K
|
|
|
Rémunérations et charges sociales
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Dividendes
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Taux de distribution
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
€
63K
|
€
55K
|
€
78K
|
€
69K
|
€
68K
|
€
83K
|
€
94K
|
€
81K
|
€
72K
|
€
76K
|
€
78K
|
€
79K
|
€
75K
|
€
73K
|
|
|
€
21K
|
€
14K
|
€
36K
|
€
27K
|
€
27K
|
€
42K
|
€
53K
|
€
39K
|
€
30K
|
€
35K
|
€
36K
|
€
38K
|
€
34K
|
€
34K
|
|
|
€
5K
|
€
-7K
|
€
12K
|
€
5K
|
€
2K
|
€
12K
|
€
18K
|
€
8K
|
€
207
|
€
2K
|
€
2K
|
€
2K
|
€
6K
|
€
3K
|
|
|
€
0
|
€
0
|
€
0
|
€
0
|
€
0
|
€
0
|
€
0
|
€
0
|
€
0
|
€
0
|
€
0
|
€
0
|
€
0
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
€
81K
|
€
75K
|
€
71K
|
€
58K
|
€
53K
|
€
11K
|
€
7K
|
€
3K
|
€
6K
|
€
1K
|
€
426
|
€
239
|
€
1K
|
€
3K
|
|
|
€
46K
|
€
35K
|
€
54K
|
€
46K
|
€
44K
|
€
54K
|
€
60K
|
€
49K
|
€
42K
|
€
43K
|
€
43K
|
€
44K
|
€
47K
|
€
42K
|
|
|
€
59K
|
€
45K
|
€
45K
|
€
20K
|
€
33K
|
€
25K
|
€
11K
|
€
-2K
|
€
-2K
|
€
-5K
|
€
2K
|
€
-11K
|
€
-10K
|
€
15K
|
|
|
2,90
|
2,10
|
2,10
|
1,41
|
1,81
|
1,56
|
1,18
|
0,96
|
0,97
|
0,92
|
1,03
|
0,84
|
0,82
|
1,32
|
|
|
2,90
|
2,10
|
2,10
|
1,41
|
1,81
|
1,63
|
1,18
|
0,96
|
0,97
|
0,92
|
1,03
|
0,84
|
0,82
|
1,32
|
|
|
2,90
|
2,10
|
2,10
|
1,41
|
1,81
|
1,59
|
1,18
|
0,96
|
0,97
|
0,92
|
1,03
|
0,84
|
0,82
|
1,32
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
€
343K
|
€
381K
|
€
423K
|
€
446K
|
€
494K
|
€
530K
|
€
573K
|
€
603K
|
€
645K
|
€
679K
|
€
730K
|
€
770K
|
€
798K
|
€
856K
|
|
|
€
254K
|
€
297K
|
€
332K
|
€
368K
|
€
420K
|
€
458K
|
€
514K
|
€
563K
|
€
612K
|
€
646K
|
€
698K
|
€
740K
|
€
771K
|
€
835K
|
|
|
€
31K
|
€
41K
|
€
41K
|
€
48K
|
€
41K
|
€
43K
|
€
60K
|
€
62K
|
€
62K
|
€
57K
|
€
60K
|
€
71K
|
€
58K
|
€
48K
|
|
|
€
223K
|
€
256K
|
€
291K
|
€
319K
|
€
379K
|
€
414K
|
€
454K
|
€
500K
|
€
550K
|
€
589K
|
€
639K
|
€
669K
|
€
714K
|
€
787K
|
|
|
25,85%
|
22,02%
|
21,43%
|
17,51%
|
14,89%
|
13,47%
|
10,29%
|
6,76%
|
5,16%
|
4,87%
|
4,29%
|
3,87%
|
3,43%
|
2,54%
|
|
|
2,52
|
3,05
|
3,21
|
4,09
|
5,16
|
5,81
|
7,70
|
12,27
|
16,54
|
17,82
|
20,39
|
22,48
|
26,04
|
36,22
|
|
|
4,04
|
5,36
|
4,28
|
5,33
|
6,16
|
5,51
|
5,45
|
6,97
|
8,54
|
8,48
|
9,01
|
9,31
|
10,22
|
11,51
|
|
|
Interest Coverage Ratio
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
52,15%
|
41,58%
|
59,66%
|
59,05%
|
59,44%
|
75,59%
|
101,26%
|
120,28%
|
125,50%
|
130,89%
|
137,58%
|
147,48%
|
172,32%
|
191,85%
|
|
|
5,26%
|
-7,91%
|
13,80%
|
5,84%
|
2,93%
|
17,37%
|
30,81%
|
18,46%
|
0,62%
|
5,24%
|
4,98%
|
7,93%
|
20,75%
|
14,34%
|
|
|
1,36
|
-1,74
|
2,96
|
1,02
|
0,44
|
2,34
|
3,17
|
1,25
|
0,03
|
0,25
|
0,21
|
0,31
|
0,71
|
0,36
|
|
|
5,26
|
-7,91
|
13,80
|
5,84
|
2,93
|
17,37
|
30,81
|
18,46
|
0,62
|
5,24
|
4,98
|
7,93
|
20,75
|
14,34
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Crédit client
|
|
|
|
|
|
|
|
|
|
31,97
|
|
|
|
|
|
Crédit fournisseur
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Days Sales Outstanding (DSO)
|
|
|
|
|
|
|
|
|
|
31,97
|
|
|
|
|
|
Days Sales of Inventory (DSI)
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Inventory Turnover Ratio
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Employés
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Coût salarial par employé
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|