A
|
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)">
|
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
€
73K
|
€
58K
|
€
48K
|
€
51K
|
€
33K
|
€
33K
|
€
16K
|
€
23K
|
€
20K
|
€
27K
|
€
35K
|
€
34K
|
€
52K
|
€
46K
|
€
44K
|
€
64K
|
€
40K
|
€
34K
|
€
36K
|
|
|
€
22K
|
€
7K
|
€
-3K
|
€
-4K
|
€
-21K
|
€
-26K
|
€
-43K
|
€
-33K
|
€
-46K
|
€
-3K
|
€
6K
|
€
215
|
€
8K
|
€
32K
|
€
21K
|
€
31K
|
€
19K
|
€
19K
|
€
19K
|
|
|
€
193K
|
€
171K
|
€
164K
|
€
167K
|
€
171K
|
€
192K
|
€
218K
|
€
261K
|
€
294K
|
€
102K
|
€
105K
|
€
100K
|
€
100K
|
€
94K
|
€
85K
|
€
66K
|
€
40K
|
€
28K
|
€
15K
|
|
|
€
63K
|
€
51K
|
€
42K
|
€
46K
|
€
32K
|
€
34K
|
€
18K
|
€
31K
|
€
32K
|
€
26K
|
€
38K
|
€
31K
|
€
50K
|
€
53K
|
€
50K
|
€
68K
|
€
34K
|
€
38K
|
€
31K
|
|
|
€
464
|
€
622
|
€
207
|
€
0
|
€
155
|
|
|
|
|
€
129
|
€
5K
|
€
93
|
|
€
1K
|
€
336
|
€
27
|
|
€
736
|
€
615
|
|
|
Rémunérations et charges sociales
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
€
1K
|
|
€
1K
|
€
22K
|
€
2K
|
€
6K
|
€
6K
|
€
6K
|
€
16K
|
|
|
|
|
|
|
|
|
|
|
|
|
22,56%
|
|
18,14%
|
68,32%
|
7,68%
|
19,09%
|
32,12%
|
32,00%
|
86,22%
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
€
67K
|
€
54K
|
€
42K
|
€
48K
|
€
30K
|
€
31K
|
€
13K
|
€
21K
|
€
18K
|
€
25K
|
€
34K
|
€
32K
|
€
51K
|
€
45K
|
€
43K
|
€
61K
|
€
39K
|
€
34K
|
€
36K
|
|
|
€
18K
|
€
8K
|
€
-3K
|
€
-4K
|
€
-21K
|
€
-26K
|
€
-43K
|
€
-33K
|
€
-40K
|
€
3K
|
€
11K
|
€
8K
|
€
16K
|
€
30K
|
€
30K
|
€
50K
|
€
29K
|
€
29K
|
€
29K
|
|
|
€
22K
|
€
7K
|
€
-3K
|
€
-4K
|
€
-21K
|
€
-26K
|
€
-43K
|
€
-33K
|
€
-46K
|
€
-2K
|
€
7K
|
€
928
|
€
9K
|
€
27K
|
€
21K
|
€
31K
|
€
19K
|
€
19K
|
€
19K
|
|
|
€
0
|
€
250K
|
€
5K
|
€
0
|
€
7K
|
€
15K
|
€
68K
|
€
294K
|
€
246K
|
€
31K
|
€
0
|
€
18K
|
€
134K
|
€
34K
|
€
10K
|
€
7K
|
€
101K
|
€
939
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
€
161K
|
€
88K
|
€
89K
|
€
98K
|
€
54K
|
€
31K
|
€
16K
|
€
23K
|
€
32K
|
€
6K
|
€
34K
|
€
7K
|
€
19K
|
€
28K
|
€
5K
|
€
23K
|
€
7K
|
€
3K
|
€
6K
|
|
|
€
71K
|
€
54K
|
€
42K
|
€
47K
|
€
30K
|
€
31K
|
€
13K
|
€
20K
|
€
13K
|
€
20K
|
€
29K
|
€
25K
|
€
43K
|
€
47K
|
€
34K
|
€
42K
|
€
29K
|
€
24K
|
€
25K
|
|
|
€
191K
|
€
151K
|
€
87K
|
€
105K
|
€
56K
|
€
33K
|
€
-503
|
€
33K
|
€
19K
|
€
-6K
|
€
16K
|
€
134
|
€
30K
|
€
25K
|
€
30K
|
€
13K
|
€
-8K
|
€
18K
|
€
3K
|
|
|
17,27
|
14,56
|
5,03
|
10,74
|
23,50
|
5,57
|
0,97
|
2,65
|
2,40
|
0,49
|
1,77
|
1,01
|
2,87
|
1,82
|
4,28
|
1,73
|
0,57
|
2,72
|
1,18
|
|
|
17,27
|
14,37
|
4,94
|
10,41
|
21,92
|
5,57
|
0,97
|
2,65
|
2,40
|
0,49
|
1,77
|
1,01
|
2,87
|
1,82
|
4,28
|
1,73
|
0,57
|
2,72
|
1,18
|
|
|
17,27
|
15,71
|
5,23
|
24,08
|
23,50
|
5,57
|
1,31
|
3,49
|
2,41
|
0,52
|
1,77
|
1,01
|
2,87
|
1,82
|
4,28
|
1,83
|
0,59
|
2,72
|
1,19
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
€
814K
|
€
822K
|
€
566K
|
€
613K
|
€
608K
|
€
634K
|
€
653K
|
€
675K
|
€
416K
|
€
201K
|
€
223K
|
€
223K
|
€
263K
|
€
173K
|
€
138K
|
€
133K
|
€
115K
|
€
43K
|
€
40K
|
|
|
€
621K
|
€
651K
|
€
402K
|
€
446K
|
€
437K
|
€
442K
|
€
435K
|
€
414K
|
€
121K
|
€
99K
|
€
118K
|
€
122K
|
€
161K
|
€
78K
|
€
53K
|
€
68K
|
€
75K
|
€
15K
|
€
25K
|
|
|
€
12K
|
€
10K
|
€
21K
|
€
5K
|
€
3K
|
€
7K
|
€
14K
|
€
15K
|
€
14K
|
€
11K
|
€
20K
|
€
13K
|
€
16K
|
€
31K
|
€
9K
|
€
17K
|
€
17K
|
€
11K
|
€
19K
|
|
|
€
609K
|
€
640K
|
€
380K
|
€
435K
|
€
434K
|
€
435K
|
€
416K
|
€
394K
|
€
108K
|
€
87K
|
€
97K
|
€
109K
|
€
145K
|
€
48K
|
€
44K
|
€
49K
|
€
57K
|
€
4K
|
€
6K
|
|
|
23,76%
|
20,84%
|
29,00%
|
27,26%
|
28,16%
|
30,28%
|
33,40%
|
38,68%
|
70,78%
|
50,87%
|
47,10%
|
45,07%
|
38,20%
|
53,95%
|
61,56%
|
49,33%
|
35,04%
|
64,87%
|
37,12%
|
|
|
3,15
|
3,73
|
2,32
|
2,60
|
2,54
|
2,26
|
1,91
|
1,51
|
0,37
|
0,85
|
0,93
|
1,09
|
1,45
|
0,51
|
0,52
|
0,75
|
1,41
|
0,16
|
0,42
|
|
|
9,26
|
12,12
|
9,62
|
9,37
|
14,45
|
14,39
|
33,20
|
19,88
|
6,70
|
3,88
|
3,48
|
3,80
|
3,17
|
1,74
|
1,24
|
1,10
|
1,94
|
0,44
|
0,71
|
|
|
Interest Coverage Ratio
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
36,71%
|
31,27%
|
25,65%
|
28,43%
|
17,63%
|
15,94%
|
5,89%
|
7,78%
|
4,36%
|
19,46%
|
27,67%
|
24,50%
|
42,72%
|
49,71%
|
39,47%
|
64,28%
|
71,07%
|
85,60%
|
167,19%
|
|
|
11,40%
|
4,33%
|
-1,87%
|
-2,44%
|
-12,14%
|
-13,63%
|
-19,76%
|
-12,69%
|
-15,52%
|
-2,65%
|
5,69%
|
0,21%
|
7,70%
|
33,78%
|
24,50%
|
47,75%
|
46,25%
|
67,67%
|
124,07%
|
|
|
2,71
|
0,90
|
-0,54
|
-0,66
|
-3,42
|
-4,13
|
-6,60
|
-4,91
|
-10,98
|
-1,35
|
2,68
|
0,10
|
2,94
|
18,23
|
15,08
|
23,56
|
16,21
|
43,90
|
46,05
|
|
|
11,40
|
4,33
|
-1,87
|
-2,44
|
-12,14
|
-13,63
|
-19,76
|
-12,69
|
-15,52
|
-2,65
|
5,69
|
0,21
|
7,70
|
33,78
|
24,50
|
47,75
|
46,25
|
67,67
|
124,07
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Crédit client
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Crédit fournisseur
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Days Sales Outstanding (DSO)
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Days Sales of Inventory (DSI)
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
0
|
0
|
0
|
0
|
0
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Employés
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Coût salarial par employé
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|