BC
|
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)">
|
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
€
46K
|
€
49K
|
€
100K
|
€
20K
|
€
41K
|
€
84K
|
€
22K
|
€
63K
|
€
34K
|
€
49K
|
€
7K
|
€
40K
|
€
53K
|
€
68K
|
€
40K
|
€
6K
|
€
-8K
|
€
51K
|
€
22K
|
€
41K
|
|
|
€
2K
|
€
4K
|
€
51K
|
€
-9K
|
€
8K
|
€
49K
|
€
-12K
|
€
20K
|
€
-3K
|
€
23K
|
€
-35K
|
€
-2K
|
€
20K
|
€
25K
|
€
17K
|
€
-5K
|
€
-17K
|
€
24K
|
€
7K
|
€
21K
|
|
|
€
149K
|
€
148K
|
€
146K
|
€
96K
|
€
105K
|
€
129K
|
€
80K
|
€
93K
|
€
73K
|
€
76K
|
€
53K
|
€
89K
|
€
90K
|
€
70K
|
€
45K
|
€
28K
|
€
33K
|
€
50K
|
€
26K
|
€
19K
|
|
|
€
43K
|
€
43K
|
€
94K
|
€
19K
|
€
36K
|
€
82K
|
€
20K
|
€
61K
|
€
30K
|
€
46K
|
€
7K
|
€
33K
|
€
58K
|
€
69K
|
€
38K
|
€
4K
|
€
1K
|
€
53K
|
€
18K
|
€
34K
|
|
|
€
17K
|
€
37K
|
€
26K
|
€
4K
|
€
24K
|
€
20K
|
€
5K
|
€
13K
|
€
673
|
|
€
2K
|
€
19K
|
€
18K
|
€
9K
|
€
7K
|
€
8K
|
€
15K
|
€
9K
|
€
6K
|
€
5K
|
|
|
Rémunérations et charges sociales
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
€
2K
|
€
2K
|
€
2K
|
|
€
14K
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
100,00%
|
39,06%
|
3,13%
|
|
167,25%
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
€
44K
|
€
47K
|
€
97K
|
€
18K
|
€
39K
|
€
82K
|
€
20K
|
€
62K
|
€
33K
|
€
47K
|
€
5K
|
€
36K
|
€
52K
|
€
67K
|
€
39K
|
€
5K
|
€
-12K
|
€
50K
|
€
21K
|
€
41K
|
|
|
€
8K
|
€
12K
|
€
73K
|
€
-3K
|
€
19K
|
€
63K
|
€
544
|
€
36K
|
€
6K
|
€
21K
|
€
-26K
|
€
4K
|
€
29K
|
€
38K
|
€
27K
|
€
-4K
|
€
-23K
|
€
38K
|
€
13K
|
€
28K
|
|
|
€
2K
|
€
4K
|
€
51K
|
€
-9K
|
€
8K
|
€
49K
|
€
-12K
|
€
20K
|
€
-3K
|
€
23K
|
€
-35K
|
€
-2K
|
€
20K
|
€
25K
|
€
17K
|
€
-5K
|
€
-17K
|
€
24K
|
€
7K
|
€
21K
|
|
|
€
50K
|
€
24K
|
€
67K
|
€
3K
|
€
5K
|
€
43K
|
€
2K
|
€
-1
|
€
1K
|
€
65K
|
€
97K
|
€
166K
|
€
2K
|
€
79K
|
€
17K
|
€
6K
|
€
3K
|
€
23K
|
€
10K
|
€
4K
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
€
122K
|
€
134K
|
€
123K
|
€
112K
|
€
95K
|
€
101K
|
€
56K
|
€
79K
|
€
37K
|
€
28K
|
€
47K
|
€
82K
|
€
59K
|
€
27K
|
€
7K
|
€
4K
|
€
3K
|
€
4K
|
€
24K
|
€
15K
|
|
|
€
38K
|
€
39K
|
€
75K
|
€
13K
|
€
29K
|
€
67K
|
€
8K
|
€
45K
|
€
23K
|
€
49K
|
€
-4K
|
€
30K
|
€
44K
|
€
53K
|
€
29K
|
€
4K
|
€
-7K
|
€
36K
|
€
15K
|
€
33K
|
|
|
€
64K
|
€
76K
|
€
82K
|
€
66K
|
€
68K
|
€
89K
|
€
80K
|
€
90K
|
€
60K
|
€
54K
|
€
63K
|
€
92K
|
€
86K
|
€
60K
|
€
34K
|
€
15K
|
€
27K
|
€
45K
|
€
20K
|
€
17K
|
|
|
1,57
|
1,49
|
1,61
|
1,84
|
1,70
|
2,02
|
2,04
|
2,10
|
1,89
|
1,85
|
1,88
|
1,85
|
2,21
|
2,01
|
1,51
|
1,21
|
1,60
|
1,80
|
1,25
|
1,36
|
|
|
1,57
|
1,49
|
1,61
|
1,84
|
1,48
|
1,73
|
1,73
|
1,76
|
1,55
|
1,46
|
1,56
|
1,61
|
1,89
|
1,62
|
1,15
|
0,86
|
1
|
1,23
|
0,87
|
0,84
|
|
|
2,19
|
1,49
|
1,61
|
1,84
|
1,70
|
2,02
|
2,04
|
2,10
|
1,96
|
1,85
|
1,88
|
1,85
|
2,21
|
2,01
|
1,51
|
1,21
|
1,60
|
1,80
|
1,25
|
1,36
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
€
432K
|
€
477K
|
€
472K
|
€
357K
|
€
397K
|
€
422K
|
€
379K
|
€
412K
|
€
394K
|
€
408K
|
€
388K
|
€
387K
|
€
209K
|
€
192K
|
€
121K
|
€
101K
|
€
91K
|
€
128K
|
€
117K
|
€
80K
|
|
|
€
283K
|
€
329K
|
€
326K
|
€
261K
|
€
292K
|
€
293K
|
€
299K
|
€
320K
|
€
321K
|
€
332K
|
€
335K
|
€
298K
|
€
118K
|
€
122K
|
€
75K
|
€
73K
|
€
59K
|
€
78K
|
€
91K
|
€
61K
|
|
|
€
80K
|
€
157K
|
€
135K
|
€
79K
|
€
98K
|
€
87K
|
€
77K
|
€
82K
|
€
65K
|
€
63K
|
€
72K
|
€
108K
|
€
71K
|
€
60K
|
€
66K
|
€
72K
|
€
46K
|
€
56K
|
€
80K
|
€
47K
|
|
|
€
172K
|
€
172K
|
€
191K
|
€
182K
|
€
194K
|
€
206K
|
€
222K
|
€
238K
|
€
254K
|
€
269K
|
€
263K
|
€
190K
|
€
47K
|
€
62K
|
€
10K
|
€
1K
|
€
13K
|
€
22K
|
€
11K
|
€
15K
|
|
|
34,45%
|
31,12%
|
30,92%
|
26,97%
|
26,45%
|
30,55%
|
21,20%
|
22,49%
|
18,54%
|
18,61%
|
13,70%
|
22,90%
|
43,24%
|
36,42%
|
37,55%
|
27,56%
|
35,55%
|
39,13%
|
22,34%
|
23,78%
|
|
|
1,16
|
1,16
|
1,31
|
1,89
|
1,85
|
1,60
|
2,76
|
2,57
|
3,47
|
3,54
|
4,95
|
2,15
|
0,52
|
0,89
|
0,21
|
0,05
|
0,40
|
0,44
|
0,43
|
0,76
|
|
|
6,41
|
6,93
|
3,36
|
14,47
|
7,39
|
3,58
|
14,64
|
5,19
|
9,82
|
7,09
|
62,59
|
8,37
|
2,28
|
1,83
|
1,94
|
16,12
|
|
1,55
|
4,30
|
1,50
|
|
|
Interest Coverage Ratio
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
25,59%
|
26,56%
|
51,65%
|
13,21%
|
27,40%
|
52,22%
|
9,48%
|
48,60%
|
32,13%
|
64,55%
|
-7,93%
|
34,24%
|
48,33%
|
75,71%
|
64,79%
|
12,82%
|
-22,04%
|
71,34%
|
57,00%
|
174,51%
|
|
|
1,18%
|
2,96%
|
35,10%
|
-9,01%
|
7,90%
|
37,68%
|
-15,23%
|
21,11%
|
-3,76%
|
30,02%
|
-66,76%
|
-1,89%
|
22,35%
|
35,29%
|
38,54%
|
-16,69%
|
-53,79%
|
47,61%
|
27,14%
|
109,52%
|
|
|
0,41
|
0,92
|
10,85
|
-2,43
|
2,09
|
11,51
|
-3,23
|
4,75
|
-0,70
|
5,59
|
-9,15
|
-0,43
|
9,67
|
12,85
|
14,47
|
-4,60
|
-19,12
|
18,63
|
6,06
|
26,05
|
|
|
1,18
|
2,96
|
35,10
|
-9,01
|
7,90
|
37,68
|
-15,23
|
21,11
|
-3,76
|
30,02
|
-66,76
|
-1,89
|
22,35
|
35,29
|
38,54
|
-16,69
|
-53,79
|
47,61
|
27,14
|
109,52
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
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
|
0
|
0
|
0
|
0
|
0
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Employés
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Coût salarial par employé
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|