P
|
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)">
|
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
€
95K
|
€
100K
|
€
51K
|
€
43K
|
€
49K
|
€
59K
|
€
80K
|
€
63K
|
€
50K
|
€
64K
|
€
103K
|
€
71K
|
€
96K
|
€
5K
|
€
72K
|
|
|
€
34K
|
€
36K
|
€
566
|
€
-6K
|
€
2K
|
€
3K
|
€
13K
|
€
3K
|
€
-19K
|
€
-3K
|
€
58K
|
€
32K
|
€
48K
|
€
-12K
|
€
42K
|
|
|
€
141K
|
€
107K
|
€
101K
|
€
150K
|
€
158K
|
€
158K
|
€
155K
|
€
142K
|
€
140K
|
€
160K
|
€
163K
|
€
105K
|
€
76K
|
€
28K
|
€
80K
|
|
|
€
95K
|
€
88K
|
€
40K
|
€
39K
|
€
46K
|
€
53K
|
€
66K
|
€
54K
|
€
40K
|
€
46K
|
€
117K
|
€
80K
|
€
102K
|
€
3K
|
€
122K
|
|
|
€
19K
|
€
25K
|
€
17K
|
€
19K
|
€
13K
|
€
20K
|
€
9K
|
€
12K
|
€
9K
|
€
5K
|
€
5K
|
€
17K
|
€
6K
|
€
3K
|
€
22K
|
|
|
Rémunérations et charges sociales
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
-
|
€
30K
|
€
50K
|
€
2K
|
€
2K
|
|
|
€
2K
|
|
|
|
€
2K
|
|
€
40K
|
|
|
|
0,00%
|
83,13%
|
8 833,61%
|
|
89,65%
|
|
|
52,11%
|
|
|
|
7,52%
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
€
93K
|
€
96K
|
€
49K
|
€
40K
|
€
46K
|
€
56K
|
€
71K
|
€
59K
|
€
46K
|
€
51K
|
€
101K
|
€
70K
|
€
95K
|
€
3K
|
€
71K
|
|
|
€
55K
|
€
59K
|
€
10K
|
€
3K
|
€
14K
|
€
12K
|
€
28K
|
€
14K
|
€
-8K
|
€
1K
|
€
86K
|
€
53K
|
€
72K
|
€
-12K
|
€
63K
|
|
|
€
34K
|
€
36K
|
€
566
|
€
-6K
|
€
2K
|
€
3K
|
€
13K
|
€
3K
|
€
-19K
|
€
-3K
|
€
58K
|
€
32K
|
€
48K
|
€
-12K
|
€
42K
|
|
|
€
12K
|
€
4K
|
€
4K
|
€
47K
|
€
18K
|
|
€
2K
|
€
3K
|
€
28K
|
€
503K
|
€
12K
|
€
2K
|
€
39K
|
€
31K
|
€
0
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
€
83K
|
€
69K
|
€
60K
|
€
70K
|
€
130K
|
€
103K
|
€
88K
|
€
44K
|
€
56K
|
€
47K
|
€
105K
|
€
63K
|
€
40K
|
€
19K
|
€
104K
|
|
|
€
72K
|
€
74K
|
€
40K
|
€
31K
|
€
34K
|
€
47K
|
€
57K
|
€
48K
|
€
35K
|
€
46K
|
€
73K
|
€
49K
|
€
71K
|
€
3K
|
€
51K
|
|
|
€
104K
|
€
64K
|
€
45K
|
€
92K
|
€
112K
|
€
116K
|
€
104K
|
€
68K
|
€
42K
|
€
53K
|
€
130K
|
€
74K
|
€
34K
|
€
-6K
|
€
67K
|
|
|
2,48
|
1,54
|
1,38
|
2,02
|
2,92
|
2,53
|
2,77
|
1,90
|
1,51
|
1,63
|
4,86
|
2,42
|
1,64
|
0,90
|
2,11
|
|
|
2,45
|
1,53
|
1,38
|
2,01
|
2,91
|
2,50
|
2,58
|
1,73
|
1,31
|
1,51
|
4,51
|
2,20
|
1,42
|
0,77
|
2,11
|
|
|
2,48
|
1,54
|
1,38
|
2,04
|
2,98
|
2,61
|
2,77
|
1,90
|
1,51
|
1,63
|
4,86
|
2,42
|
1,69
|
0,90
|
2,13
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
€
423K
|
€
458K
|
€
474K
|
€
526K
|
€
505K
|
€
541K
|
€
540K
|
€
561K
|
€
585K
|
€
623K
|
€
197K
|
€
162K
|
€
142K
|
€
88K
|
€
144K
|
|
|
€
282K
|
€
351K
|
€
373K
|
€
376K
|
€
348K
|
€
383K
|
€
385K
|
€
419K
|
€
445K
|
€
463K
|
€
34K
|
€
56K
|
€
66K
|
€
61K
|
€
65K
|
|
|
€
70K
|
€
119K
|
€
120K
|
€
89K
|
€
57K
|
€
73K
|
€
59K
|
€
75K
|
€
83K
|
€
85K
|
€
34K
|
€
52K
|
€
52K
|
€
61K
|
€
60K
|
|
|
€
212K
|
€
232K
|
€
253K
|
€
286K
|
€
289K
|
€
308K
|
€
326K
|
€
344K
|
€
362K
|
€
379K
|
|
€
4K
|
€
13K
|
|
€
5K
|
|
|
33,34%
|
23,34%
|
21,27%
|
28,55%
|
31,21%
|
29,12%
|
28,67%
|
25,29%
|
23,99%
|
25,65%
|
82,82%
|
65,27%
|
53,37%
|
31,23%
|
55,06%
|
|
|
1,50
|
2,17
|
2,51
|
1,90
|
1,83
|
1,95
|
2,11
|
2,42
|
2,57
|
2,37
|
|
0,04
|
0,17
|
|
0,06
|
|
|
3,04
|
3,65
|
7,61
|
9,43
|
7,54
|
6,82
|
5,39
|
7,15
|
9,76
|
9,15
|
0,33
|
0,80
|
0,70
|
18,65
|
0,91
|
|
|
Interest Coverage Ratio
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
50,84%
|
68,92%
|
39,57%
|
20,38%
|
21,64%
|
29,53%
|
36,53%
|
33,78%
|
24,72%
|
28,94%
|
44,55%
|
46,61%
|
93,40%
|
12,67%
|
63,78%
|
|
|
24,20%
|
33,75%
|
0,56%
|
-3,88%
|
1,13%
|
1,79%
|
8,24%
|
2,16%
|
-13,78%
|
-2,01%
|
35,34%
|
30,48%
|
63,54%
|
-43,12%
|
53,43%
|
|
|
8,07
|
7,88
|
0,12
|
-1,11
|
0,35
|
0,52
|
2,36
|
0,55
|
-3,31
|
-0,52
|
29,27
|
19,89
|
33,91
|
-13,47
|
29,42
|
|
|
24,20
|
33,75
|
0,56
|
-3,88
|
1,13
|
1,79
|
8,24
|
2,16
|
-13,78
|
-2,01
|
35,34
|
30,48
|
63,54
|
-43,12
|
53,43
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Crédit client
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
26,72
|
|
Crédit fournisseur
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Days Sales Outstanding (DSO)
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
26,72
|
|
Days Sales of Inventory (DSI)
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Employés
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Coût salarial par employé
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|