D
|
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)">
|
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
€
-17K
|
€
195K
|
€
71K
|
€
149K
|
€
328K
|
€
225K
|
€
178K
|
€
178K
|
€
148K
|
€
154K
|
€
63K
|
€
135K
|
€
61K
|
€
61K
|
€
40K
|
€
38K
|
|
|
€
-49K
|
€
-73K
|
€
5K
|
€
51K
|
€
94K
|
€
120K
|
€
96K
|
€
81K
|
€
72K
|
€
7K
|
€
3K
|
€
63K
|
€
22K
|
€
29K
|
€
13K
|
€
19K
|
|
|
€
322K
|
€
371K
|
€
604K
|
€
600K
|
€
550K
|
€
456K
|
€
336K
|
€
240K
|
€
159K
|
€
87K
|
€
81K
|
€
78K
|
€
15K
|
€
14K
|
€
15K
|
€
32K
|
|
|
€
15K
|
€
183K
|
€
91K
|
€
165K
|
€
305K
|
€
189K
|
€
165K
|
€
149K
|
€
138K
|
€
134K
|
€
51K
|
€
144K
|
€
47K
|
€
48K
|
€
32K
|
€
41K
|
|
|
-
|
€
8K
|
|
-
|
€
177K
|
€
249K
|
€
125K
|
€
91K
|
€
49K
|
€
3K
|
|
€
8K
|
€
1K
|
€
15K
|
€
9K
|
€
16
|
|
|
Rémunérations et charges sociales
|
|
|
|
|
|
|
|
-
|
|
|
|
|
|
|
|
|
|
-
|
€
160K
|
€
800
|
€
800
|
|
|
-
|
€
800
|
|
|
|
|
€
22K
|
€
29K
|
€
31K
|
|
|
|
|
|
17,62%
|
1,56%
|
|
|
0,00%
|
0,99%
|
|
|
|
|
99,15%
|
100,39%
|
228,94%
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
€
-24K
|
€
189K
|
€
63K
|
€
139K
|
€
321K
|
€
213K
|
€
174K
|
€
174K
|
€
146K
|
€
150K
|
€
60K
|
€
131K
|
€
59K
|
€
59K
|
€
39K
|
€
37K
|
|
|
€
-36K
|
€
146K
|
€
21K
|
€
82K
|
€
140K
|
€
182K
|
€
172K
|
€
136K
|
€
130K
|
€
13K
|
€
5K
|
€
97K
|
€
36K
|
€
44K
|
€
24K
|
€
32K
|
|
|
€
-49K
|
€
-73K
|
€
5K
|
€
51K
|
€
94K
|
€
120K
|
€
96K
|
€
81K
|
€
72K
|
€
7K
|
€
3K
|
€
63K
|
€
22K
|
€
29K
|
€
13K
|
€
19K
|
|
|
€
3K
|
€
0
|
€
73K
|
€
2K
|
€
31K
|
|
|
€
240K
|
€
28K
|
€
9K
|
€
109K
|
€
44K
|
€
25K
|
€
13K
|
€
29K
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
€
124K
|
€
163K
|
€
58K
|
€
102K
|
€
138K
|
€
88K
|
€
544K
|
€
59K
|
€
18K
|
€
26K
|
€
33K
|
€
52K
|
€
31K
|
€
69K
|
€
30K
|
€
28K
|
|
|
€
-36K
|
€
-30K
|
€
46K
|
€
108K
|
€
275K
|
€
151K
|
€
98K
|
€
119K
|
€
87K
|
€
144K
|
€
58K
|
€
98K
|
€
46K
|
€
44K
|
€
29K
|
€
24K
|
|
|
€
213K
|
€
265K
|
€
482K
|
€
492K
|
€
435K
|
€
339K
|
€
671K
|
€
122K
|
€
94K
|
€
44K
|
€
47K
|
€
63K
|
€
-12K
|
€
-5K
|
€
765
|
€
24K
|
|
|
1,68
|
1,59
|
3,26
|
3,59
|
1,43
|
1,23
|
1,56
|
1,24
|
1,41
|
1,60
|
1,51
|
2,94
|
0,74
|
0,94
|
1,02
|
4,13
|
|
|
1,48
|
1,28
|
2,60
|
3,20
|
0,63
|
0,49
|
0,78
|
0,73
|
1,19
|
1,60
|
1,51
|
2,94
|
0,74
|
0,94
|
1,02
|
4,13
|
|
|
1,69
|
1,61
|
3,35
|
3,68
|
1,44
|
1,24
|
1,57
|
1,26
|
1,44
|
1,65
|
1,52
|
3,04
|
0,75
|
0,94
|
1,03
|
4,13
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
€
694K
|
€
897K
|
€
919K
|
€
874K
|
€
1,66M
|
€
2,05M
|
€
2,10M
|
€
948K
|
€
439K
|
€
224K
|
€
253K
|
€
134K
|
€
64K
|
€
99K
|
€
74K
|
€
47K
|
|
|
€
372K
|
€
526K
|
€
316K
|
€
274K
|
€
1,11M
|
€
1,59M
|
€
1,77M
|
€
709K
|
€
280K
|
€
136K
|
€
172K
|
€
57K
|
€
49K
|
€
84K
|
€
59K
|
€
15K
|
|
|
€
310K
|
€
446K
|
€
208K
|
€
185K
|
€
1,00M
|
€
1,47M
|
€
1,19M
|
€
495K
|
€
223K
|
€
72K
|
€
91K
|
€
31K
|
€
46K
|
€
76K
|
€
43K
|
€
8K
|
|
|
€
60K
|
€
75K
|
€
102K
|
€
84K
|
€
108K
|
€
110K
|
€
566K
|
€
209K
|
€
53K
|
€
63K
|
€
81K
|
€
24K
|
€
3K
|
€
8K
|
€
16K
|
€
8K
|
|
|
46,42%
|
41,34%
|
65,68%
|
68,65%
|
33,02%
|
22,25%
|
15,96%
|
25,26%
|
36,24%
|
39,08%
|
31,87%
|
57,87%
|
23,01%
|
14,65%
|
19,84%
|
67,59%
|
|
|
0,19
|
0,20
|
0,17
|
0,14
|
0,20
|
0,24
|
1,68
|
0,87
|
0,33
|
0,72
|
1
|
0,31
|
0,17
|
0,58
|
1,10
|
0,24
|
|
|
|
2,79
|
5,03
|
1,97
|
3,48
|
7,47
|
10,18
|
4,08
|
1,92
|
0,91
|
2,86
|
0,43
|
0,83
|
1,42
|
1,51
|
0,41
|
|
|
Interest Coverage Ratio
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
-11,33%
|
-8,19%
|
7,59%
|
17,96%
|
50,02%
|
33,20%
|
29,21%
|
49,86%
|
54,72%
|
165,09%
|
72,50%
|
126,15%
|
310,73%
|
303,30%
|
196,36%
|
76,67%
|
|
|
-15,17%
|
-19,67%
|
0,75%
|
8,56%
|
17,04%
|
26,30%
|
28,69%
|
33,86%
|
45,10%
|
7,87%
|
3,66%
|
81,11%
|
151,31%
|
199,54%
|
91,31%
|
60,97%
|
|
|
-7,04
|
-8,13
|
0,49
|
5,87
|
5,63
|
5,85
|
4,58
|
8,55
|
16,35
|
3,08
|
1,17
|
46,93
|
34,82
|
29,23
|
18,12
|
41,21
|
|
|
-15,17
|
-19,67
|
0,75
|
8,56
|
17,04
|
26,30
|
28,69
|
33,86
|
45,10
|
7,87
|
3,66
|
81,11
|
151,31
|
199,54
|
91,31
|
60,97
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Crédit client
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Crédit fournisseur
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Days Sales Outstanding (DSO)
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Days Sales of Inventory (DSI)
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Employés
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Coût salarial par employé
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|