U
|
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)">
|
|---|---|---|---|---|---|---|---|---|---|---|---|---|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
€
37K
|
€
14K
|
€
24K
|
€
-318
|
€
55K
|
€
17K
|
€
152K
|
€
136K
|
€
44K
|
€
124K
|
€
24K
|
€
-401
|
|
|
€
11K
|
€
-20K
|
€
-22K
|
€
-5K
|
€
90K
|
€
91K
|
€
152K
|
€
77K
|
€
17K
|
€
93K
|
€
-38K
|
€
-66K
|
|
|
€
334K
|
€
323K
|
€
343K
|
€
364K
|
€
369K
|
€
403K
|
€
312K
|
€
160K
|
€
155K
|
€
138K
|
€
45K
|
€
84K
|
|
|
€
40K
|
€
20K
|
€
28K
|
€
13K
|
€
72K
|
€
34K
|
€
154K
|
€
114K
|
€
35K
|
€
103K
|
€
18K
|
€
3K
|
|
|
|
|
|
|
|
€
9K
|
€
9K
|
€
2K
|
€
2K
|
|
|
|
|
|
Rémunérations et charges sociales
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
€
125K
|
|
|
€
72K
|
|
|
|
|
|
|
|
|
|
|
138.37%
|
|
|
93.12%
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
€
36K
|
€
13K
|
€
23K
|
€
-3K
|
€
54K
|
€
14K
|
€
151K
|
€
136K
|
€
42K
|
€
123K
|
€
23K
|
€
-1K
|
|
|
€
36K
|
€
13K
|
€
23K
|
€
-3K
|
€
54K
|
€
14K
|
€
151K
|
€
136K
|
€
42K
|
€
123K
|
€
23K
|
€
-3K
|
|
|
€
11K
|
€
-20K
|
€
-22K
|
€
-5K
|
€
90K
|
€
91K
|
€
152K
|
€
77K
|
€
17K
|
€
93K
|
€
-38K
|
€
-66K
|
|
|
Capex
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
€
5K
|
€
4K
|
€
2K
|
€
5K
|
€
7K
|
€
10K
|
€
4K
|
€
10K
|
€
3K
|
€
11K
|
€
10K
|
€
3K
|
|
|
€
11K
|
€
-20K
|
€
-22K
|
€
-5K
|
€
90K
|
€
91K
|
€
152K
|
€
77K
|
€
17K
|
€
93K
|
€
-38K
|
€
-65K
|
|
|
€
84K
|
€
82K
|
€
117K
|
€
237K
|
€
92K
|
€
492K
|
€
422K
|
€
-90K
|
€
-95K
|
€
70K
|
€
-22K
|
€
48K
|
|
|
1.18
|
1.10
|
1.12
|
1.21
|
1.40
|
2.73
|
2.09
|
0.94
|
0.89
|
1.06
|
0.99
|
1.02
|
|
|
0.03
|
0.01
|
0.01
|
0.08
|
0.29
|
0.65
|
0.29
|
0.08
|
0.12
|
0.37
|
0.11
|
0.08
|
|
|
2.00
|
1.52
|
1.14
|
1.22
|
1.46
|
2.89
|
2.17
|
0.96
|
0.92
|
1.08
|
1.01
|
1.05
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
€
935K
|
€
1.30M
|
€
1.46M
|
€
1.60M
|
€
600K
|
€
1.05M
|
€
1.06M
|
€
1.71M
|
€
1.04M
|
€
1.37M
|
€
2.06M
|
€
2.16M
|
|
|
€
601K
|
€
979K
|
€
1.12M
|
€
1.24M
|
€
231K
|
€
645K
|
€
747K
|
€
1.55M
|
€
887K
|
€
1.23M
|
€
2.02M
|
€
2.08M
|
|
|
€
451K
|
€
833K
|
€
975K
|
€
1.11M
|
€
220K
|
€
269K
|
€
372K
|
€
1.53M
|
€
865K
|
€
1.20M
|
€
1.97M
|
€
2.03M
|
|
|
€
125K
|
€
125K
|
€
125K
|
€
125K
|
|
€
360K
|
€
360K
|
|
|
|
|
|
|
|
35.71%
|
24.8%
|
23.47%
|
22.73%
|
61.48%
|
38.49%
|
29.48%
|
9.35%
|
14.86%
|
10.1%
|
2.2%
|
3.87%
|
|
|
0.37
|
0.39
|
0.36
|
0.34
|
|
0.89
|
1.15
|
|
|
|
|
|
|
|
16.88
|
76.44
|
48.77
|
|
4.26
|
44.56
|
4.95
|
11.45
|
21.16
|
9.98
|
86.40
|
|
|
|
Interest Coverage Ratio
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
3.26%
|
-6.17%
|
-6.28%
|
-1.29%
|
24.39%
|
22.64%
|
48.69%
|
48.28%
|
10.91%
|
67.11%
|
-84.59%
|
-77.12%
|
|
|
3.26%
|
-6.17%
|
-6.28%
|
-1.29%
|
24.39%
|
22.64%
|
48.69%
|
48.28%
|
10.91%
|
67.11%
|
-84.59%
|
-79.13%
|
|
|
1.17
|
-1.53
|
-1.47
|
-0.29
|
14.99
|
8.71
|
14.35
|
4.52
|
1.62
|
6.78
|
-1.86
|
-3.06
|
|
|
3.26
|
-6.17
|
-6.28
|
-1.29
|
24.39
|
22.64
|
48.69
|
48.28
|
10.91
|
67.11
|
-84.59
|
-79.13
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
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
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Employés
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Coût salarial par employé
|
|
|
|
|
|
|
|
|
|
|
|
|