CT
|
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)">
|
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
€
510K
|
€
510K
|
€
510K
|
€
358K
|
€
358K
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
0,00%
|
-0,15%
|
42,75%
|
0,00%
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
€
1,07M
|
€
797K
|
€
405K
|
€
1,60M
|
€
1,79M
|
€
1,67M
|
€
1,12M
|
€
33K
|
€
88K
|
€
207K
|
€
195K
|
€
176K
|
€
59K
|
€
77K
|
€
17K
|
€
61K
|
€
2K
|
€
54K
|
€
178K
|
€
52K
|
|
|
€
5,77M
|
€
5,29M
|
€
5,01M
|
€
4,60M
|
€
3,31M
|
€
2,13M
|
€
1,07M
|
€
559K
|
€
706K
|
€
619K
|
€
587K
|
€
567K
|
€
566K
|
€
692K
|
€
691K
|
€
691K
|
€
690K
|
€
688K
|
€
684K
|
€
546K
|
|
|
€
511K
|
€
472K
|
€
440K
|
€
379K
|
€
331K
|
€
227K
|
€
174K
|
€
131K
|
€
173K
|
€
265K
|
€
252K
|
€
209K
|
€
86K
|
€
127K
|
€
70K
|
€
100K
|
€
55K
|
€
86K
|
€
101K
|
€
80K
|
|
|
€
28K
|
€
58K
|
€
53K
|
€
3K
|
€
5K
|
€
3K
|
€
3K
|
€
47K
|
€
74K
|
€
30K
|
€
25K
|
€
23K
|
€
5K
|
€
11K
|
€
5K
|
€
6K
|
€
6K
|
€
7K
|
€
17K
|
€
5K
|
|
|
|
|
|
|
|
|
|
|
€
600
|
|
|
|
|
|
|
|
|
€
558
|
€
2K
|
€
558
|
|
|
€
588K
|
€
517K
|
-
|
€
306K
|
€
611K
|
€
611K
|
€
611K
|
€
180K
|
|
€
175K
|
€
175K
|
€
175K
|
€
185K
|
€
76K
|
€
16K
|
€
60K
|
|
€
50K
|
€
40K
|
€
50K
|
|
|
54,96%
|
64,85%
|
0,00%
|
19,11%
|
34,11%
|
36,53%
|
54,65%
|
552,97%
|
|
84,63%
|
89,62%
|
99,45%
|
314,89%
|
99,06%
|
95,51%
|
99,06%
|
|
92,53%
|
22,44%
|
97,05%
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
€
253K
|
€
259K
|
€
265K
|
€
171K
|
€
185K
|
€
170K
|
€
166K
|
€
158K
|
€
182K
|
€
261K
|
€
246K
|
€
200K
|
€
79K
|
€
97K
|
€
37K
|
€
82K
|
€
24K
|
€
54K
|
€
61K
|
€
71K
|
|
|
Marge EBITDA
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
€
183K
|
€
189K
|
€
194K
|
€
171K
|
€
185K
|
€
170K
|
€
166K
|
€
158K
|
€
166K
|
€
255K
|
€
230K
|
€
200K
|
€
79K
|
€
97K
|
€
37K
|
€
82K
|
€
24K
|
€
54K
|
€
61K
|
€
71K
|
|
|
€
1,07M
|
€
797K
|
€
405K
|
€
1,60M
|
€
1,79M
|
€
1,67M
|
€
1,12M
|
€
33K
|
€
88K
|
€
207K
|
€
195K
|
€
176K
|
€
59K
|
€
77K
|
€
17K
|
€
61K
|
€
2K
|
€
54K
|
€
178K
|
€
52K
|
|
|
Marge nette
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
€
0
|
€
0
|
€
3,23M
|
|
|
|
|
|
€
364K
|
€
233K
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
€
49K
|
€
31K
|
€
14K
|
€
233
|
€
109
|
€
16K
|
€
27K
|
€
18K
|
€
13K
|
€
23K
|
€
51K
|
€
183K
|
€
54K
|
€
27K
|
€
40K
|
€
11K
|
€
14K
|
€
25K
|
€
30K
|
€
53K
|
|
|
€
1,14M
|
€
868K
|
€
476K
|
€
1,60M
|
€
1,79M
|
€
1,67M
|
€
1,12M
|
€
33K
|
€
103K
|
€
213K
|
€
212K
|
€
176K
|
€
59K
|
€
77K
|
€
17K
|
€
61K
|
€
2K
|
€
54K
|
€
178K
|
€
52K
|
|
|
€
-1,84M
|
€
-2,21M
|
€
-318K
|
€
-2,09M
|
€
-3,22M
|
€
-4,10M
|
€
-4,88M
|
€
-5,10M
|
€
-680K
|
€
-292K
|
€
-64K
|
€
70K
|
€
28K
|
€
91K
|
€
67K
|
€
11K
|
€
32K
|
€
115K
|
€
141K
|
€
-43K
|
|
|
0,03
|
0,02
|
0,14
|
0,01
|
0
|
0,01
|
0,01
|
0
|
0,02
|
0,16
|
0,75
|
1,29
|
1,12
|
1,75
|
2,08
|
1,11
|
1,62
|
1,97
|
2,15
|
0,86
|
|
|
0,03
|
0,02
|
0,14
|
0,01
|
0
|
0,01
|
0,01
|
0
|
0,02
|
0,10
|
0,68
|
1,31
|
1,09
|
1,74
|
2,01
|
1,10
|
1,77
|
2,03
|
2,25
|
0,87
|
|
|
0,03
|
0,02
|
0,14
|
0,01
|
0
|
0,01
|
0,01
|
0
|
0,02
|
0,16
|
0,76
|
1,31
|
1,12
|
1,75
|
2,08
|
1,13
|
1,71
|
2,04
|
2,23
|
0,87
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
€
7,94M
|
€
7,99M
|
€
5,99M
|
€
6,71M
|
€
6,69M
|
€
6,71M
|
€
6,71M
|
€
6,71M
|
€
1,74M
|
€
1,43M
|
€
1,34M
|
€
1,36M
|
€
1,39M
|
€
1,42M
|
€
1,39M
|
€
1,14M
|
€
1,11M
|
€
1,19M
|
€
1,22M
|
€
1,29M
|
|
|
€
2,17M
|
€
2,70M
|
€
989K
|
€
2,11M
|
€
3,39M
|
€
4,58M
|
€
5,65M
|
€
6,15M
|
€
1,03M
|
€
814K
|
€
753K
|
€
796K
|
€
822K
|
€
731K
|
€
698K
|
€
453K
|
€
423K
|
€
505K
|
€
539K
|
€
741K
|
|
|
€
1,89M
|
€
2,25M
|
€
363K
|
€
2,11M
|
€
3,21M
|
€
4,11M
|
€
4,89M
|
€
5,11M
|
€
688K
|
€
342K
|
€
248K
|
€
238K
|
€
239K
|
€
122K
|
€
62K
|
€
101K
|
€
49K
|
€
114K
|
€
118K
|
€
305K
|
|
|
€
266K
|
€
444K
|
€
621K
|
-
|
€
167K
|
€
454K
|
€
741K
|
€
1,03M
|
€
341K
|
€
468K
|
€
501K
|
€
553K
|
€
582K
|
€
609K
|
€
635K
|
€
350K
|
€
372K
|
€
387K
|
€
416K
|
€
431K
|
|
|
72,65%
|
66,15%
|
83,51%
|
68,54%
|
49,41%
|
31,72%
|
15,88%
|
8,33%
|
40,60%
|
43,20%
|
43,83%
|
41,60%
|
40,78%
|
48,62%
|
49,78%
|
60,38%
|
61,97%
|
57,65%
|
55,94%
|
42,40%
|
|
|
0,05
|
0,08
|
0,12
|
0
|
0,05
|
0,21
|
0,70
|
1,84
|
0,48
|
0,76
|
0,85
|
0,98
|
1,03
|
0,88
|
0,92
|
0,51
|
0,54
|
0,56
|
0,61
|
0,79
|
|
|
8,59
|
10,45
|
3,74
|
12,37
|
18,30
|
26,97
|
34,10
|
38,91
|
5,69
|
3,12
|
3,06
|
3,99
|
10,39
|
7,53
|
18,86
|
5,53
|
17,56
|
9,44
|
8,84
|
10,40
|
|
|
2,81
|
3,01
|
6,03
|
5,84
|
3,66
|
2,19
|
1,51
|
1,53
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
19,75%
|
16,41%
|
9,50%
|
34,74%
|
54,15%
|
78,61%
|
104,88%
|
5,82%
|
14,55%
|
34,40%
|
36,05%
|
31,05%
|
10,38%
|
11,09%
|
2,42%
|
8,77%
|
0,27%
|
7,85%
|
26,06%
|
9,44%
|
|
|
18,53%
|
15,08%
|
8,10%
|
34,74%
|
54,15%
|
78,61%
|
104,88%
|
5,82%
|
12,39%
|
33,41%
|
33,26%
|
31,05%
|
10,38%
|
11,09%
|
2,42%
|
8,77%
|
0,27%
|
7,85%
|
26,06%
|
9,44%
|
|
|
13,46
|
9,98
|
6,76
|
23,81
|
26,75
|
24,94
|
16,66
|
0,49
|
5,03
|
14,44
|
14,58
|
12,92
|
4,23
|
5,39
|
1,21
|
5,30
|
0,17
|
4,53
|
14,58
|
4,00
|
|
|
18,53
|
15,08
|
8,10
|
34,74
|
54,15
|
78,61
|
104,88
|
5,82
|
12,39
|
33,41
|
33,26
|
31,05
|
10,38
|
11,09
|
2,42
|
8,77
|
0,27
|
7,85
|
26,06
|
9,44
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
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
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Employés
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Coût salarial par employé
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|