SC
|
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)">
|
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
€
125K
|
€
24K
|
€
133K
|
€
155K
|
€
104K
|
€
71K
|
€
36K
|
€
82K
|
€
70K
|
€
207K
|
€
71K
|
€
53K
|
€
-3K
|
€
-3K
|
€
-6K
|
€
-3K
|
€
-2K
|
€
-2K
|
€
29K
|
€
8K
|
|
|
€
72K
|
€
-37K
|
€
30K
|
€
56K
|
€
6K
|
€
-13K
|
€
-44K
|
€
10K
|
€
8K
|
€
106K
|
€
23K
|
€
11K
|
€
-3K
|
€
-3K
|
€
-6K
|
€
3K
|
€
2K
|
€
145K
|
€
32K
|
€
-15K
|
|
|
€
402K
|
€
361K
|
€
397K
|
€
368K
|
€
312K
|
€
306K
|
€
318K
|
€
362K
|
€
353K
|
€
345K
|
€
239K
|
€
215K
|
€
204K
|
€
207K
|
€
210K
|
€
216K
|
€
213K
|
€
211K
|
€
66K
|
€
45K
|
|
|
€
102K
|
€
28K
|
€
105K
|
€
123K
|
€
80K
|
€
57K
|
€
32K
|
€
68K
|
€
47K
|
€
175K
|
€
55K
|
€
42K
|
€
9K
|
€
9K
|
€
9K
|
€
11K
|
€
10K
|
€
11K
|
€
26K
|
€
7K
|
|
|
€
2K
|
€
11K
|
€
15K
|
€
5K
|
|
|
-
|
€
5K
|
€
3K
|
€
55K
|
€
8K
|
€
5K
|
|
|
|
|
|
€
3K
|
|
|
|
|
Rémunérations et charges sociales
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
€
30K
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
€
10K
|
|
|
|
41,92%
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
31,64%
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
€
109K
|
€
22K
|
€
129K
|
€
145K
|
€
98K
|
€
66K
|
€
29K
|
€
78K
|
€
49K
|
€
203K
|
€
66K
|
€
47K
|
€
-3K
|
€
-3K
|
€
-6K
|
€
-3K
|
€
-2K
|
€
-2K
|
€
29K
|
€
7K
|
|
|
€
100K
|
€
-36K
|
€
45K
|
€
68K
|
€
11K
|
€
-8K
|
€
-33K
|
€
24K
|
€
22K
|
€
169K
|
€
32K
|
€
13K
|
€
-3K
|
€
-3K
|
€
-6K
|
€
-3K
|
€
-2K
|
€
-2K
|
€
29K
|
€
7K
|
|
|
€
72K
|
€
-37K
|
€
30K
|
€
56K
|
€
6K
|
€
-13K
|
€
-44K
|
€
10K
|
€
8K
|
€
106K
|
€
23K
|
€
11K
|
€
-3K
|
€
-3K
|
€
-6K
|
€
3K
|
€
2K
|
€
145K
|
€
32K
|
€
-15K
|
|
|
€
-129K
|
€
-46K
|
€
214K
|
€
-21K
|
€
127K
|
|
|
€
294K
|
€
27K
|
€
4K
|
€
20K
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
€
225K
|
€
332K
|
€
19K
|
€
78K
|
€
42K
|
€
55K
|
€
40K
|
€
141K
|
€
40K
|
€
170K
|
€
225K
|
€
23K
|
€
9K
|
€
13K
|
€
101K
|
€
9K
|
€
5K
|
€
105K
|
€
41K
|
€
25K
|
|
|
€
81K
|
€
22K
|
€
114K
|
€
133K
|
€
93K
|
€
61K
|
€
17K
|
€
64K
|
€
34K
|
€
140K
|
€
57K
|
€
45K
|
€
-3K
|
€
-3K
|
€
-6K
|
€
3K
|
€
2K
|
€
145K
|
€
32K
|
€
-15K
|
|
|
€
270K
|
€
63K
|
€
-4K
|
€
96K
|
€
-47K
|
€
5K
|
€
38K
|
€
108K
|
€
277K
|
€
278K
|
€
142K
|
€
129K
|
|
€
-30K
|
€
-27K
|
€
216K
|
€
213K
|
€
211K
|
€
-140K
|
€
-162K
|
|
|
1,14
|
1,03
|
1
|
1,05
|
0,98
|
1
|
1,02
|
1,05
|
1,15
|
1,16
|
1,13
|
1,26
|
|
0,57
|
0,79
|
1 342,23
|
19,05
|
14,99
|
0,66
|
0,69
|
|
|
0,15
|
0,22
|
0,07
|
0,15
|
0,07
|
0,07
|
0,06
|
0,16
|
0,03
|
0,11
|
0,23
|
0,30
|
|
0,57
|
0,79
|
1 342,23
|
19,05
|
14,99
|
0,66
|
0,69
|
|
|
1,14
|
1,03
|
1
|
1,05
|
0,98
|
1
|
1,02
|
1,05
|
1,15
|
1,18
|
1,13
|
1,26
|
|
0,57
|
0,79
|
1 342,23
|
19,05
|
14,99
|
0,66
|
0,69
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
€
2,39M
|
€
2,22M
|
€
2,44M
|
€
2,23M
|
€
2,34M
|
€
2,13M
|
€
2,19M
|
€
2,53M
|
€
2,23M
|
€
2,12M
|
€
1,38M
|
€
748K
|
€
204K
|
€
277K
|
€
340K
|
€
216K
|
€
225K
|
€
227K
|
€
479K
|
€
568K
|
|
|
€
1,99M
|
€
1,86M
|
€
2,04M
|
€
1,86M
|
€
2,03M
|
€
1,82M
|
€
1,88M
|
€
2,17M
|
€
1,88M
|
€
1,77M
|
€
1,14M
|
€
533K
|
|
€
70K
|
€
130K
|
€
161
|
€
12K
|
€
15K
|
€
413K
|
€
523K
|
|
|
€
1,99M
|
€
1,86M
|
€
2,04M
|
€
1,86M
|
€
2,02M
|
€
1,79M
|
€
1,83M
|
€
2,11M
|
€
1,88M
|
€
1,74M
|
€
1,13M
|
€
501K
|
|
€
70K
|
€
130K
|
€
161
|
€
12K
|
€
15K
|
€
413K
|
€
523K
|
|
|
|
|
|
-
|
€
11K
|
€
28K
|
€
45K
|
€
61K
|
|
€
8K
|
€
8K
|
€
32K
|
|
|
|
|
|
|
|
|
|
|
16,80%
|
16,28%
|
16,29%
|
16,53%
|
13,30%
|
14,36%
|
14,49%
|
14,31%
|
15,81%
|
16,28%
|
17,37%
|
28,79%
|
100,00%
|
74,63%
|
61,67%
|
99,93%
|
94,75%
|
93,33%
|
13,86%
|
7,89%
|
|
|
|
|
|
0
|
0,04
|
0,09
|
0,14
|
0,17
|
|
0,02
|
0,03
|
0,15
|
|
|
|
|
|
|
|
|
|
|
18,35
|
84,45
|
15,83
|
12,83
|
20,75
|
27,68
|
65,13
|
27,90
|
38,47
|
8,73
|
17,35
|
11,36
|
|
|
|
|
|
|
14,30
|
70,65
|
|
|
Interest Coverage Ratio
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
20,01%
|
5,96%
|
28,69%
|
36,08%
|
29,89%
|
19,93%
|
5,50%
|
17,57%
|
9,70%
|
40,58%
|
23,89%
|
21,07%
|
-1,32%
|
-1,43%
|
-2,94%
|
1,19%
|
0,90%
|
68,61%
|
47,61%
|
-34,46%
|
|
|
17,79%
|
-10,18%
|
7,45%
|
15,30%
|
1,95%
|
-4,10%
|
-13,96%
|
2,70%
|
2,20%
|
30,73%
|
9,81%
|
5,27%
|
-1,32%
|
-1,43%
|
-2,94%
|
1,19%
|
0,90%
|
68,61%
|
47,61%
|
-34,46%
|
|
|
2,99
|
-1,66
|
1,21
|
2,53
|
0,26
|
-0,59
|
-2,02
|
0,39
|
0,35
|
5,00
|
1,70
|
1,52
|
-1,32
|
-1,07
|
-1,81
|
1,19
|
0,85
|
64,03
|
6,60
|
-2,72
|
|
|
17,79
|
-10,18
|
7,45
|
15,30
|
1,95
|
-4,10
|
-13,96
|
2,70
|
2,20
|
30,73
|
9,81
|
5,27
|
-1,32
|
-1,43
|
-2,94
|
1,19
|
0,90
|
68,61
|
47,61
|
-34,46
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
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
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|