W
|
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)">
|
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)">
|
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)">
|
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
€
4K
|
€
-15K
|
€
16K
|
€
24K
|
€
3K
|
€
-746
|
€
14K
|
€
18K
|
€
23K
|
€
14K
|
€
21K
|
€
28K
|
€
31K
|
€
27K
|
€
9K
|
€
23K
|
€
6K
|
€
43K
|
€
63K
|
€
61K
|
|
|
€
-30K
|
€
-50K
|
€
-19K
|
€
-2K
|
€
-26K
|
€
-26K
|
€
-12K
|
€
-8K
|
€
2K
|
€
-8K
|
€
-14K
|
€
-7K
|
€
-4K
|
€
-8K
|
€
-26K
|
€
-12K
|
€
90K
|
€
47K
|
€
-47K
|
€
-23K
|
|
|
€
-79K
|
€
-49K
|
€
974
|
€
20K
|
€
22K
|
€
48K
|
€
74K
|
€
86K
|
€
94K
|
€
93K
|
€
100K
|
€
115K
|
€
122K
|
€
126K
|
€
134K
|
€
160K
|
€
226K
|
€
136K
|
€
89K
|
€
136K
|
|
|
-
|
-
|
€
7K
|
€
16K
|
€
774
|
€
2K
|
€
10K
|
€
14K
|
€
18K
|
€
11K
|
€
17K
|
€
24K
|
€
26K
|
€
24K
|
€
8K
|
€
17K
|
€
12K
|
€
34K
|
€
43K
|
€
44K
|
|
|
€
171
|
€
171
|
|
|
|
|
|
|
|
|
|
|
|
|
|
€
7K
|
€
7K
|
|
|
|
|
|
Rémunérations et charges sociales
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Dividendes
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Taux de distribution
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
€
-2K
|
€
-21K
|
€
9K
|
€
21K
|
€
-3K
|
€
-5K
|
€
9K
|
€
13K
|
€
18K
|
€
9K
|
€
17K
|
€
23K
|
€
26K
|
€
24K
|
€
4K
|
€
12K
|
€
2K
|
€
35K
|
€
57K
|
€
56K
|
|
|
€
-30K
|
€
-50K
|
€
-19K
|
€
-2K
|
€
-26K
|
€
-26K
|
€
-12K
|
€
-8K
|
€
2K
|
€
-8K
|
€
-14K
|
€
-7K
|
€
-4K
|
€
-8K
|
€
-26K
|
€
-17K
|
€
-112K
|
€
1K
|
€
-11K
|
€
-8K
|
|
|
€
-30K
|
€
-50K
|
€
-19K
|
€
-2K
|
€
-26K
|
€
-26K
|
€
-12K
|
€
-8K
|
€
2K
|
€
-8K
|
€
-14K
|
€
-7K
|
€
-4K
|
€
-8K
|
€
-26K
|
€
-12K
|
€
90K
|
€
73K
|
€
-45K
|
€
-22K
|
|
|
€
0
|
€
5K
|
€
1K
|
€
93K
|
€
13K
|
€
4K
|
€
0
|
€
27K
|
-
|
€
0
|
€
4K
|
€
0
|
€
5K
|
€
16K
|
€
10K
|
€
-169K
|
€
156K
|
€
-612K
|
€
256K
|
€
167K
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
€
3K
|
€
2K
|
€
17K
|
€
5K
|
€
26K
|
€
46K
|
€
52K
|
€
51K
|
€
64K
|
€
48K
|
€
33K
|
€
23K
|
€
8K
|
€
1K
|
€
13K
|
€
4K
|
€
10K
|
€
85K
|
€
2K
|
€
3K
|
|
|
€
-2K
|
€
-21K
|
€
9K
|
€
21K
|
€
-3K
|
€
-5K
|
€
9K
|
€
13K
|
€
18K
|
€
9K
|
€
17K
|
€
23K
|
€
26K
|
€
24K
|
€
4K
|
€
17K
|
€
204K
|
€
81K
|
€
21K
|
€
41K
|
|
|
€
-207K
|
€
-205K
|
€
-179K
|
€
-187K
|
€
-115K
|
€
-98K
|
€
-89K
|
€
-99K
|
€
-85K
|
€
-103K
|
€
-112K
|
€
-125K
|
€
-148K
|
€
-168K
|
€
-176K
|
€
-173K
|
€
-292K
|
€
-334K
|
€
-523K
|
€
-239K
|
|
|
0,02
|
0,02
|
0,10
|
0,05
|
0,20
|
0,33
|
0,38
|
0,35
|
0,43
|
0,32
|
0,23
|
0,16
|
0,05
|
0,01
|
0,07
|
0,02
|
0,08
|
0,39
|
0,20
|
0,35
|
|
|
0,02
|
0,02
|
0,10
|
0,05
|
0,20
|
0,33
|
0,38
|
0,37
|
0,47
|
0,36
|
0,24
|
0,17
|
0,06
|
0,01
|
0,08
|
0,02
|
0,09
|
0,19
|
0,02
|
0,03
|
|
|
0,02
|
0,02
|
0,10
|
0,05
|
0,20
|
0,33
|
0,38
|
0,36
|
0,45
|
0,34
|
0,23
|
0,16
|
0,05
|
0,01
|
0,07
|
0,02
|
0,08
|
0,40
|
0,20
|
0,35
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
€
133K
|
€
161K
|
€
199K
|
€
216K
|
€
165K
|
€
194K
|
€
217K
|
€
238K
|
€
243K
|
€
244K
|
€
246K
|
€
262K
|
€
278K
|
€
296K
|
€
323K
|
€
334K
|
€
555K
|
€
702K
|
€
1,26M
|
€
1,07M
|
|
|
€
212K
|
€
209K
|
€
198K
|
€
196K
|
€
143K
|
€
146K
|
€
143K
|
€
152K
|
€
149K
|
€
151K
|
€
145K
|
€
148K
|
€
156K
|
€
169K
|
€
189K
|
€
173K
|
€
329K
|
€
566K
|
€
1,16M
|
€
919K
|
|
|
€
212K
|
€
209K
|
€
198K
|
€
196K
|
€
142K
|
€
146K
|
€
142K
|
€
148K
|
€
143K
|
€
143K
|
€
142K
|
€
142K
|
€
147K
|
€
163K
|
€
179K
|
€
173K
|
€
315K
|
€
545K
|
€
647K
|
€
360K
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
€
10K
|
€
10K
|
€
16K
|
€
506K
|
€
554K
|
|
|
-59,09%
|
-30,31%
|
0,49%
|
9,10%
|
13,27%
|
24,56%
|
34,05%
|
36,25%
|
38,78%
|
37,96%
|
40,85%
|
43,70%
|
43,86%
|
42,69%
|
41,43%
|
48,06%
|
40,74%
|
19,38%
|
7,07%
|
12,74%
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
0,06
|
0,04
|
0,12
|
5,67
|
4,07
|
|
|
|
|
21,55
|
9,29
|
|
|
15,44
|
11,32
|
8,13
|
16,92
|
8,79
|
6,40
|
6
|
7,19
|
51,78
|
14,35
|
148,15
|
15,96
|
20,38
|
16,36
|
|
|
Interest Coverage Ratio
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
2,68%
|
43,53%
|
938,50%
|
107,26%
|
-15,87%
|
-10,25%
|
12,50%
|
15,50%
|
19,38%
|
9,64%
|
16,46%
|
20,10%
|
21,31%
|
18,86%
|
2,71%
|
10,71%
|
90,45%
|
59,73%
|
23,39%
|
30,06%
|
|
|
38,10%
|
102,00%
|
-1 919,43%
|
-11,62%
|
-116,56%
|
-55,61%
|
-16,61%
|
-9,46%
|
1,83%
|
-8,34%
|
-14,14%
|
-6,21%
|
-3,64%
|
-6,22%
|
-19,68%
|
-7,48%
|
39,79%
|
34,44%
|
-52,73%
|
-17,16%
|
|
|
-22,52
|
-30,91
|
-9,40
|
-1,06
|
-15,47
|
-13,66
|
-5,66
|
-3,43
|
0,71
|
-3,16
|
-5,78
|
-2,71
|
-1,60
|
-2,65
|
-8,15
|
-3,59
|
16,21
|
6,67
|
-3,73
|
-2,19
|
|
|
38,10
|
102,00
|
-1 919,43
|
-11,62
|
-116,56
|
-55,61
|
-16,61
|
-9,46
|
1,83
|
-8,34
|
-14,14
|
-6,21
|
-3,64
|
-6,22
|
-19,68
|
-7,48
|
39,79
|
34,44
|
-52,73
|
-17,16
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Crédit client
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Crédit fournisseur
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Days Sales Outstanding (DSO)
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Days Sales of Inventory (DSI)
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
0
|
0
|
0
|
0
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Employés
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Coût salarial par employé
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|