D
|
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)">
|
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)">
|
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
€
18K
|
€
-7K
|
€
11K
|
€
27K
|
€
43K
|
€
46K
|
€
30K
|
€
33K
|
€
32K
|
€
34K
|
€
26K
|
€
36K
|
€
19K
|
€
19K
|
€
30K
|
€
30K
|
€
31K
|
€
17K
|
€
13K
|
€
11K
|
|
|
€
12K
|
€
-15K
|
€
1K
|
€
11K
|
€
21K
|
€
22K
|
€
6K
|
€
7K
|
€
4K
|
€
9K
|
€
-1K
|
€
6K
|
€
-12K
|
€
-12K
|
€
341
|
€
-5K
|
€
-2K
|
€
-19K
|
€
-3K
|
€
889
|
|
|
€
28K
|
€
25K
|
€
50K
|
€
50K
|
€
41K
|
€
22K
|
€
306
|
€
-6K
|
€
-13K
|
€
-17K
|
€
-26K
|
€
-25K
|
€
-26K
|
€
-14K
|
€
-5K
|
€
-7K
|
€
-13K
|
€
-12K
|
€
17K
|
€
20K
|
|
|
€
18K
|
€
1K
|
€
11K
|
€
29K
|
€
47K
|
€
42K
|
€
25K
|
€
23K
|
€
21K
|
€
23K
|
€
17K
|
€
24K
|
€
14K
|
€
14K
|
€
20K
|
€
22K
|
€
20K
|
€
12K
|
€
9K
|
€
8K
|
|
|
€
30
|
€
30
|
€
30
|
€
5
|
€
1K
|
€
542
|
€
929
|
€
400
|
€
363
|
|
|
€
100
|
€
295
|
€
474
|
€
908
|
€
175
|
€
599
|
€
446
|
€
297
|
€
1K
|
|
|
Rémunérations et charges sociales
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
€
9K
|
€
10K
|
€
1K
|
€
2K
|
€
2K
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
74,99%
|
|
100,00%
|
14,92%
|
7,77%
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
€
16K
|
€
-9K
|
€
9K
|
€
25K
|
€
42K
|
€
44K
|
€
29K
|
€
32K
|
€
30K
|
€
33K
|
€
24K
|
€
34K
|
€
18K
|
€
17K
|
€
28K
|
€
27K
|
€
29K
|
€
15K
|
€
12K
|
€
10K
|
|
|
€
14K
|
€
-13K
|
€
4K
|
€
16K
|
€
29K
|
€
30K
|
€
11K
|
€
9K
|
€
8K
|
€
13K
|
€
3K
|
€
11K
|
€
-5K
|
€
-6K
|
€
5K
|
€
2K
|
€
6K
|
€
-11K
|
€
-3K
|
€
2K
|
|
|
€
12K
|
€
-15K
|
€
1K
|
€
11K
|
€
21K
|
€
22K
|
€
6K
|
€
7K
|
€
4K
|
€
9K
|
€
-1K
|
€
6K
|
€
-12K
|
€
-12K
|
€
341
|
€
-5K
|
€
-2K
|
€
-19K
|
€
-3K
|
€
889
|
|
|
-
|
€
1K
|
-
|
€
3K
|
€
1K
|
|
|
|
€
14K
|
€
0
|
€
0
|
€
6K
|
€
14K
|
€
12K
|
€
2K
|
€
29K
|
€
7K
|
€
2K
|
€
56K
|
€
21K
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
€
34K
|
€
31K
|
€
37K
|
€
33K
|
€
45K
|
€
32K
|
€
11K
|
€
31K
|
€
27K
|
€
25K
|
€
14K
|
€
11K
|
€
2K
|
€
19K
|
€
35K
|
€
15K
|
|
€
10K
|
€
6K
|
€
9K
|
|
|
€
14K
|
€
-11K
|
€
7K
|
€
20K
|
€
33K
|
€
36K
|
€
24K
|
€
30K
|
€
26K
|
€
29K
|
€
20K
|
€
29K
|
€
11K
|
€
11K
|
€
24K
|
€
20K
|
€
21K
|
€
7K
|
€
11K
|
€
8K
|
|
|
€
27K
|
€
21K
|
€
44K
|
€
39K
|
€
28K
|
€
26K
|
€
13K
|
€
10K
|
€
-3K
|
€
-28K
|
€
-44K
|
€
-49K
|
€
-44K
|
€
-28K
|
€
-16K
|
€
-39K
|
€
-37K
|
€
-41K
|
€
-60K
|
€
-16K
|
|
|
2,77
|
2,29
|
6,55
|
9,91
|
2,33
|
2,29
|
1,50
|
1,32
|
0,92
|
0,48
|
0,24
|
0,22
|
0,06
|
0,41
|
0,69
|
0,30
|
0,31
|
0,33
|
0,32
|
0,56
|
|
|
2,77
|
2,29
|
6,55
|
9,91
|
2,33
|
2,29
|
1,50
|
1,32
|
0,92
|
0,48
|
0,24
|
0,22
|
0,06
|
0,41
|
0,69
|
0,30
|
0,31
|
0,33
|
0,32
|
0,58
|
|
|
2,77
|
2,29
|
6,55
|
9,91
|
2,33
|
2,29
|
1,50
|
1,32
|
0,92
|
0,48
|
0,28
|
0,22
|
0,06
|
0,41
|
0,69
|
0,30
|
0,31
|
0,33
|
0,32
|
0,57
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
€
43K
|
€
42K
|
€
58K
|
€
54K
|
€
66K
|
€
74K
|
€
83K
|
€
101K
|
€
115K
|
€
116K
|
€
126K
|
€
145K
|
€
151K
|
€
178K
|
€
204K
|
€
206K
|
€
202K
|
€
221K
|
€
115K
|
€
66K
|
|
|
€
15K
|
€
17K
|
€
8K
|
€
4K
|
€
25K
|
€
52K
|
€
82K
|
€
107K
|
€
128K
|
€
133K
|
€
152K
|
€
170K
|
€
177K
|
€
192K
|
€
209K
|
€
213K
|
€
215K
|
€
233K
|
€
99K
|
€
46K
|
|
|
€
15K
|
€
17K
|
€
8K
|
€
4K
|
€
21K
|
€
20K
|
€
27K
|
€
32K
|
€
36K
|
€
53K
|
€
59K
|
€
63K
|
€
47K
|
€
49K
|
€
52K
|
€
55K
|
€
53K
|
€
61K
|
€
89K
|
€
35K
|
|
|
|
|
|
-
|
€
4K
|
€
32K
|
€
56K
|
€
75K
|
€
92K
|
€
79K
|
€
94K
|
€
107K
|
€
130K
|
€
143K
|
€
158K
|
€
159K
|
€
162K
|
€
172K
|
€
10K
|
€
10K
|
|
|
65,31%
|
60,28%
|
86,33%
|
92,02%
|
62,06%
|
29,55%
|
0,37%
|
-5,88%
|
-11,61%
|
-14,87%
|
-20,66%
|
-17,07%
|
-17,09%
|
-7,96%
|
-2,42%
|
-3,44%
|
-6,64%
|
-5,35%
|
14,45%
|
30,54%
|
|
|
|
|
|
0
|
0,10
|
1,47
|
181,62
|
-12,69
|
-6,90
|
-4,61
|
-3,60
|
-4,31
|
-5,05
|
-10,13
|
-31,86
|
-22,36
|
-12,07
|
-14,53
|
0,60
|
0,50
|
|
|
0,94
|
|
0,86
|
0,17
|
0,60
|
1,18
|
2,85
|
3,38
|
4,27
|
4,06
|
6,29
|
5,01
|
9,84
|
11,06
|
7,51
|
7,81
|
7,40
|
15,36
|
8,43
|
4,59
|
|
|
Interest Coverage Ratio
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
50,25%
|
-44,06%
|
13,02%
|
39,07%
|
81,54%
|
163,18%
|
7 742,68%
|
-500,25%
|
-197,62%
|
-168,51%
|
-75,64%
|
-115,52%
|
-42,99%
|
-76,16%
|
-476,52%
|
-279,06%
|
-157,78%
|
-59,51%
|
68,22%
|
41,81%
|
|
|
42,93%
|
-58,30%
|
2,46%
|
21,44%
|
50,34%
|
98,60%
|
2 045,04%
|
-124,03%
|
-28,90%
|
-51,94%
|
5,23%
|
-25,01%
|
45,25%
|
88,33%
|
-6,89%
|
71,82%
|
11,57%
|
161,40%
|
-20,67%
|
4,43%
|
|
|
28,04
|
-35,14
|
2,12
|
19,73
|
31,25
|
29,14
|
7,58
|
7,29
|
3,36
|
7,72
|
-1,08
|
4,27
|
-7,73
|
-7,03
|
0,17
|
-2,47
|
-0,77
|
-8,64
|
-2,99
|
1,35
|
|
|
42,93
|
-58,30
|
2,46
|
21,44
|
50,34
|
98,60
|
2 045,04
|
-124,03
|
-28,90
|
-51,94
|
5,23
|
-25,01
|
45,25
|
88,33
|
-6,89
|
71,82
|
11,57
|
161,40
|
-20,67
|
4,43
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Crédit client
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Crédit fournisseur
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Days Sales Outstanding (DSO)
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Days Sales of Inventory (DSI)
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Inventory Turnover Ratio
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Employés
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Coût salarial par employé
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|