W
|
max) max = w;
}
}
const wClamped = Math.max(120, Math.min(800, max));
colWidths[''] = wClamped;
save && save();
})(event)">
|
2026
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)">
|
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)">
|
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
€
24K
|
€
31K
|
€
43K
|
€
17K
|
€
21K
|
€
15K
|
€
31K
|
€
34K
|
€
31K
|
€
36K
|
€
37K
|
€
31K
|
€
17K
|
€
35K
|
€
20K
|
€
302K
|
€
26K
|
€
25K
|
€
25K
|
|
|
€
-5K
|
€
-725
|
€
9K
|
€
-12K
|
€
-10K
|
€
-139K
|
€
-662
|
€
-26
|
€
-3K
|
€
1K
|
€
3K
|
€
-1K
|
€
-10K
|
€
13K
|
€
-9K
|
€
168K
|
€
6K
|
€
6K
|
€
5K
|
|
|
€
118K
|
€
123K
|
€
123K
|
€
115K
|
€
127K
|
€
137K
|
€
263K
|
€
265K
|
€
266K
|
€
269K
|
€
268K
|
€
265K
|
€
266K
|
€
276K
|
€
264K
|
€
273K
|
€
210K
|
€
204K
|
€
198K
|
|
|
€
22K
|
€
28K
|
€
37K
|
€
16K
|
€
19K
|
€
6K
|
€
35K
|
€
37K
|
€
34K
|
€
39K
|
€
40K
|
€
36K
|
€
23K
|
€
48K
|
€
29K
|
€
296K
|
€
33K
|
€
32K
|
€
32K
|
|
|
€
8K
|
€
4K
|
€
7K
|
-
|
€
2K
|
€
59
|
€
3K
|
€
4K
|
€
5K
|
€
5K
|
€
5K
|
€
4K
|
€
4K
|
€
2K
|
€
762
|
€
891
|
€
1K
|
€
901
|
€
124
|
|
|
Rémunérations et charges sociales
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
€
348
|
|
|
|
|
|
|
|
|
|
|
€
1K
|
€
1K
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Taux de distribution
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
€
19K
|
€
26K
|
€
38K
|
€
14K
|
€
16K
|
€
-113K
|
€
27K
|
€
30K
|
€
27K
|
€
32K
|
€
34K
|
€
28K
|
€
14K
|
€
35K
|
€
17K
|
€
299K
|
€
23K
|
€
22K
|
€
23K
|
|
|
€
-152
|
€
7K
|
€
17K
|
€
-10K
|
€
-8K
|
€
-136K
|
€
5K
|
€
7K
|
€
3K
|
€
8K
|
€
10K
|
€
5K
|
€
-7K
|
€
18K
|
€
-5K
|
€
262K
|
€
10K
|
€
9K
|
€
10K
|
|
|
€
4K
|
€
10K
|
€
20K
|
€
-2K
|
€
858
|
€
-129K
|
€
9K
|
€
10K
|
€
6K
|
€
11K
|
€
12K
|
€
8K
|
€
-544
|
€
19K
|
€
-4K
|
€
-8K
|
€
6K
|
€
6K
|
€
5K
|
|
|
€
689
|
€
536
|
€
11K
|
€
6K
|
€
5K
|
€
4K
|
€
0
|
-
|
€
2K
|
€
6K
|
€
2K
|
€
27K
|
€
86K
|
€
48K
|
€
14K
|
€
219K
|
€
0
|
€
0
|
€
776
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
€
29K
|
€
28K
|
€
22K
|
€
22K
|
€
15K
|
€
17K
|
€
14K
|
€
20K
|
€
14K
|
€
9K
|
€
2K
|
€
4K
|
€
9K
|
€
30K
|
€
49K
|
€
57K
|
€
16K
|
€
12K
|
€
4K
|
|
|
€
13K
|
€
18K
|
€
30K
|
€
11K
|
€
13K
|
€
-115K
|
€
22K
|
€
24K
|
€
21K
|
€
25K
|
€
26K
|
€
23K
|
€
11K
|
€
29K
|
€
12K
|
€
205K
|
€
19K
|
€
19K
|
€
18K
|
|
|
€
16K
|
€
7K
|
€
-7K
|
€
-21K
|
€
-24K
|
€
-29K
|
€
-10K
|
€
-18K
|
€
-26K
|
€
-29K
|
€
-34K
|
€
-43K
|
€
-19K
|
€
28K
|
€
59K
|
€
2K
|
€
42K
|
€
30K
|
€
18K
|
|
|
1,49
|
1,23
|
0,84
|
0,56
|
0,45
|
0,49
|
0,70
|
0,60
|
0,45
|
0,35
|
0,53
|
0,46
|
0,68
|
2
|
4,93
|
1,02
|
4,68
|
4,32
|
3,22
|
|
|
1,15
|
1,23
|
0,84
|
0,56
|
0,45
|
0,49
|
0,70
|
0,60
|
0,45
|
0,35
|
0,53
|
0,46
|
0,68
|
2
|
4,93
|
1,02
|
4,68
|
4,32
|
3,22
|
|
|
1,96
|
1,76
|
1
|
0,65
|
0,54
|
0,57
|
0,95
|
0,74
|
0,48
|
0,37
|
0,54
|
0,46
|
0,68
|
2,04
|
4,93
|
1,02
|
4,68
|
4,32
|
3,22
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
€
247K
|
€
251K
|
€
272K
|
€
271K
|
€
281K
|
€
307K
|
€
418K
|
€
446K
|
€
463K
|
€
480K
|
€
520K
|
€
539K
|
€
541K
|
€
491K
|
€
478K
|
€
494K
|
€
282K
|
€
282K
|
€
282K
|
|
|
€
104K
|
€
99K
|
€
115K
|
€
120K
|
€
113K
|
€
126K
|
€
105K
|
€
127K
|
€
138K
|
€
146K
|
€
182K
|
€
200K
|
€
196K
|
€
130K
|
€
126K
|
€
130K
|
€
73K
|
€
78K
|
€
84K
|
|
|
€
26K
|
€
20K
|
€
38K
|
€
41K
|
€
36K
|
€
48K
|
€
23K
|
€
38K
|
€
44K
|
€
42K
|
€
70K
|
€
78K
|
€
61K
|
€
27K
|
€
15K
|
€
80K
|
€
11K
|
€
9K
|
€
8K
|
|
|
€
70K
|
€
70K
|
€
70K
|
€
72K
|
€
70K
|
€
70K
|
€
73K
|
€
80K
|
€
91K
|
€
101K
|
€
111K
|
€
121K
|
€
135K
|
€
103K
|
€
111K
|
€
50K
|
€
61K
|
€
69K
|
€
76K
|
|
|
47,49%
|
48,88%
|
45,45%
|
42,27%
|
45,23%
|
44,69%
|
62,95%
|
59,31%
|
57,37%
|
56,13%
|
51,55%
|
49,17%
|
49,20%
|
56,27%
|
55,19%
|
55,31%
|
74,25%
|
72,35%
|
70,18%
|
|
|
0,60
|
0,57
|
0,57
|
0,62
|
0,55
|
0,51
|
0,28
|
0,30
|
0,34
|
0,38
|
0,41
|
0,45
|
0,51
|
0,37
|
0,42
|
0,18
|
0,29
|
0,34
|
0,38
|
|
|
5,58
|
3,79
|
3,01
|
8,85
|
7,13
|
|
3,84
|
4,19
|
5,13
|
4,56
|
5,42
|
7,03
|
13,82
|
3,74
|
7,58
|
0,43
|
3,13
|
3,46
|
3,71
|
|
|
Interest Coverage Ratio
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
11,48%
|
14,81%
|
24,14%
|
9,39%
|
10,51%
|
-84,06%
|
8,23%
|
8,95%
|
7,80%
|
9,38%
|
9,81%
|
8,50%
|
4,27%
|
10,52%
|
4,71%
|
75,04%
|
9,09%
|
9,19%
|
9,30%
|
|
|
-4,46%
|
-0,59%
|
7,24%
|
-10,83%
|
-8,19%
|
-101,13%
|
-0,25%
|
-0,01%
|
-1,31%
|
0,47%
|
1,01%
|
-0,44%
|
-3,78%
|
4,54%
|
-3,41%
|
61,45%
|
2,88%
|
2,79%
|
2,72%
|
|
|
-2,12
|
-0,29
|
3,29
|
-4,58
|
-3,70
|
-45,20
|
-0,16
|
-0,01
|
-0,75
|
0,26
|
0,52
|
-0,21
|
-1,86
|
2,55
|
-1,88
|
33,98
|
2,14
|
2,02
|
1,91
|
|
|
-4,46
|
-0,59
|
7,24
|
-10,83
|
-8,19
|
-101,13
|
-0,25
|
-0,01
|
-1,31
|
0,47
|
1,01
|
-0,44
|
-3,78
|
4,54
|
-3,41
|
61,45
|
2,88
|
2,79
|
2,72
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Crédit client
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Crédit fournisseur
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Days Sales Outstanding (DSO)
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Days Sales of Inventory (DSI)
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Inventory Turnover Ratio
|
0
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Employés
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Coût salarial par employé
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|