W
|
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)">
|
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
€
10K
|
€
-23K
|
€
9K
|
€
94K
|
€
6K
|
€
41K
|
€
29K
|
€
-11K
|
€
-512
|
€
-1K
|
€
-107K
|
€
-2K
|
€
-2K
|
€
67K
|
€
2K
|
€
-12K
|
€
29K
|
€
129K
|
€
1K
|
€
8K
|
|
|
€
-14K
|
€
-63K
|
€
2K
|
€
88K
|
€
3K
|
€
42K
|
€
25K
|
€
-13K
|
€
-1K
|
€
-2K
|
€
-112K
|
€
-10K
|
€
-11K
|
€
53K
|
€
-18K
|
€
-24K
|
€
9K
|
€
70K
|
€
-3K
|
€
5K
|
|
|
€
74K
|
€
88K
|
€
151K
|
€
149K
|
€
62K
|
€
59K
|
€
17K
|
€
-8K
|
€
5K
|
€
6K
|
€
8K
|
€
120K
|
€
129K
|
€
140K
|
€
88K
|
€
106K
|
€
130K
|
€
121K
|
€
50K
|
€
53K
|
|
|
€
9K
|
€
3K
|
€
12K
|
€
96K
|
€
6K
|
€
35K
|
€
23K
|
-
|
€
212
|
€
256
|
€
366
|
€
5K
|
€
5K
|
€
63K
|
€
3K
|
€
4K
|
€
24K
|
€
105K
|
€
2K
|
€
9K
|
|
|
|
€
668
|
€
4K
|
€
3K
|
|
€
2K
|
€
4K
|
|
|
|
|
|
|
|
|
€
2K
|
€
2K
|
€
6K
|
|
|
|
|
Rémunérations et charges sociales
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
€
3K
|
|
Dividendes
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Taux de distribution
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
€
10K
|
€
-24K
|
€
9K
|
€
94K
|
€
5K
|
€
41K
|
€
28K
|
€
-11K
|
€
-954
|
€
-1K
|
€
-108K
|
€
-2K
|
€
-3K
|
€
66K
|
€
402
|
€
-13K
|
€
27K
|
€
126K
|
€
-255
|
€
6K
|
|
|
€
4K
|
€
-51K
|
€
9K
|
€
94K
|
€
5K
|
€
41K
|
€
28K
|
€
-11K
|
€
-954
|
€
-1K
|
€
-108K
|
€
-2K
|
€
-3K
|
€
66K
|
€
402
|
€
-13K
|
€
27K
|
€
126K
|
€
-255
|
€
6K
|
|
|
€
-14K
|
€
-63K
|
€
2K
|
€
88K
|
€
3K
|
€
42K
|
€
25K
|
€
-13K
|
€
-1K
|
€
-2K
|
€
-112K
|
€
-10K
|
€
-11K
|
€
53K
|
€
-18K
|
€
-24K
|
€
9K
|
€
70K
|
€
-3K
|
€
5K
|
|
|
Capex
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
-
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
€
1K
|
€
1K
|
€
1K
|
€
17K
|
€
553
|
€
21K
|
€
15K
|
€
2K
|
€
5K
|
€
6K
|
€
8K
|
€
21K
|
€
40K
|
€
62K
|
€
11K
|
€
77K
|
€
92K
|
€
103K
|
€
25K
|
€
43K
|
|
|
€
-9K
|
€
-36K
|
€
2K
|
€
88K
|
€
3K
|
€
42K
|
€
25K
|
€
-13K
|
€
-1K
|
€
-2K
|
€
-112K
|
€
-10K
|
€
-11K
|
€
53K
|
€
-18K
|
€
-24K
|
€
9K
|
€
70K
|
€
-3K
|
€
5K
|
|
|
€
72K
|
€
86K
|
€
148K
|
€
147K
|
€
61K
|
€
59K
|
€
17K
|
€
-8K
|
|
|
€
8K
|
€
120K
|
€
129K
|
€
140K
|
€
88K
|
€
106K
|
€
130K
|
€
121K
|
€
50K
|
€
40K
|
|
|
1.08
|
1.15
|
1.40
|
1.59
|
1.16
|
1.13
|
1.06
|
0.98
|
|
|
4.88
|
1.47
|
1.51
|
1.45
|
1.13
|
1.18
|
1.24
|
1.17
|
1.11
|
11.47
|
|
|
0.27
|
0.01
|
0.05
|
0.13
|
0.01
|
0.09
|
0.08
|
0.01
|
|
|
4.88
|
0.09
|
0.18
|
0.38
|
0.26
|
0.22
|
0.22
|
0.15
|
0.07
|
11.47
|
|
|
1.08
|
1.15
|
1.40
|
1.61
|
1.16
|
1.13
|
1.13
|
1.00
|
|
|
4.88
|
1.47
|
1.51
|
1.45
|
1.13
|
1.18
|
1.24
|
1.17
|
1.11
|
11.47
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
€
980K
|
€
660K
|
€
523K
|
€
396K
|
€
454K
|
€
497K
|
€
312K
|
€
425K
|
€
5K
|
€
6K
|
€
9K
|
€
373K
|
€
382K
|
€
454K
|
€
738K
|
€
684K
|
€
670K
|
€
828K
|
€
500K
|
€
57K
|
|
|
€
906K
|
€
572K
|
€
372K
|
€
247K
|
€
392K
|
€
438K
|
€
296K
|
€
433K
|
|
|
€
2K
|
€
253K
|
€
252K
|
€
314K
|
€
650K
|
€
578K
|
€
540K
|
€
708K
|
€
450K
|
€
4K
|
|
|
€
906K
|
€
572K
|
€
372K
|
€
244K
|
€
392K
|
€
438K
|
€
277K
|
€
424K
|
|
|
€
2K
|
€
253K
|
€
252K
|
€
314K
|
€
650K
|
€
578K
|
€
540K
|
€
708K
|
€
450K
|
€
4K
|
|
|
Dettes à long terme
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
7.6%
|
13.39%
|
28.9%
|
37.68%
|
13.64%
|
11.89%
|
5.38%
|
-1.83%
|
100%
|
100%
|
79.49%
|
32.16%
|
33.91%
|
30.9%
|
11.88%
|
15.47%
|
19.41%
|
14.57%
|
10.05%
|
93.31%
|
|
|
Ratio de la dette à long terme
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
93.57
|
|
42.56
|
2.63
|
71.43
|
10.67
|
10.69
|
|
|
|
|
|
|
4.74
|
1,616.78
|
|
19.75
|
5.60
|
|
0.59
|
|
|
Interest Coverage Ratio
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
-11.44%
|
-40.41%
|
1.2%
|
58.58%
|
4.54%
|
71.56%
|
146.21%
|
163.85%
|
-20.65%
|
-25.44%
|
-1497.68%
|
-7.96%
|
-8.41%
|
37.56%
|
-20.68%
|
-23.09%
|
7.24%
|
58.4%
|
-5.54%
|
9.52%
|
|
|
-18.77%
|
-71.01%
|
1.2%
|
58.58%
|
4.54%
|
71.56%
|
146.21%
|
163.85%
|
-20.65%
|
-25.44%
|
-1497.68%
|
-7.96%
|
-8.41%
|
37.56%
|
-20.68%
|
-23.09%
|
7.24%
|
58.4%
|
-5.54%
|
9.52%
|
|
|
-1.43
|
-9.51
|
0.35
|
22.07
|
0.62
|
8.51
|
7.86
|
-2.99
|
-20.65
|
-25.44
|
-1,190.47
|
-2.56
|
-2.85
|
11.61
|
-2.46
|
-3.57
|
1.41
|
8.51
|
-0.56
|
8.88
|
|
|
-18.77
|
-71.01
|
1.20
|
58.58
|
4.54
|
71.56
|
146.21
|
163.85
|
-20.65
|
-25.44
|
-1,497.68
|
-7.96
|
-8.41
|
37.56
|
-20.68
|
-23.09
|
7.24
|
58.40
|
-5.54
|
9.52
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Crédit client
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Crédit fournisseur
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Days Sales Outstanding (DSO)
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Days Sales of Inventory (DSI)
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
0.00
|
0.00
|
0.00
|
0.00
|
0.00
|
0.00
|
0.00
|
0.00
|
|
|
0.00
|
0.00
|
0.00
|
0.00
|
0.00
|
0.00
|
0.00
|
0.00
|
0.00
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Employés
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Coût salarial par employé
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|