DK
|
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)">
|
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
€
44K
|
€
35K
|
€
44K
|
€
24K
|
€
21K
|
€
35K
|
€
58K
|
€
51K
|
€
47K
|
€
51K
|
€
48K
|
€
56K
|
€
67K
|
€
111K
|
|
|
€
26K
|
€
24K
|
€
32K
|
€
14K
|
€
12K
|
€
23K
|
€
35K
|
€
33K
|
€
29K
|
€
31K
|
€
30K
|
€
30K
|
€
27K
|
€
43K
|
|
|
€
79K
|
€
116K
|
€
92K
|
€
92K
|
€
78K
|
€
76K
|
€
53K
|
€
17K
|
€
17K
|
€
16K
|
€
10K
|
€
10K
|
€
9K
|
€
9K
|
|
|
€
43K
|
€
43K
|
€
73K
|
€
42K
|
€
25K
|
€
41K
|
€
64K
|
€
45K
|
€
44K
|
€
44K
|
€
39K
|
€
43K
|
€
52K
|
€
119K
|
|
|
€
1K
|
€
10K
|
€
7K
|
€
5K
|
€
975
|
€
5K
|
€
6K
|
€
15K
|
€
9K
|
€
10K
|
€
8K
|
€
26K
|
€
30K
|
€
41K
|
|
|
Rémunérations et charges sociales
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
€
63K
|
-
|
€
33K
|
-
|
€
10K
|
|
|
€
33K
|
€
29K
|
€
25K
|
€
29K
|
€
29K
|
€
27K
|
€
40K
|
|
|
241,23%
|
0,00%
|
101,33%
|
0,00%
|
81,99%
|
|
|
98,83%
|
98,55%
|
80,07%
|
98,25%
|
97,69%
|
101,02%
|
92,95%
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
€
43K
|
€
35K
|
€
43K
|
€
23K
|
€
20K
|
€
35K
|
€
58K
|
€
51K
|
€
47K
|
€
51K
|
€
48K
|
€
54K
|
€
65K
|
€
108K
|
|
|
€
41K
|
€
34K
|
€
42K
|
€
22K
|
€
20K
|
€
34K
|
€
57K
|
€
50K
|
€
46K
|
€
50K
|
€
47K
|
€
47K
|
€
59K
|
€
75K
|
|
|
€
26K
|
€
24K
|
€
32K
|
€
14K
|
€
12K
|
€
23K
|
€
35K
|
€
33K
|
€
29K
|
€
31K
|
€
30K
|
€
30K
|
€
27K
|
€
43K
|
|
|
€
68K
|
-
|
€
1K
|
€
0
|
€
0
|
€
3K
|
€
1K
|
-
|
€
1K
|
€
100
|
€
2K
|
€
200
|
€
-31K
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
€
17K
|
-
|
€
13K
|
€
3K
|
€
16K
|
€
14K
|
€
3K
|
€
21K
|
€
2K
|
€
2K
|
€
865
|
€
11K
|
|
|
|
|
€
28K
|
€
25K
|
€
33K
|
€
15K
|
€
13K
|
€
24K
|
€
36K
|
€
34K
|
€
30K
|
€
32K
|
€
31K
|
€
36K
|
€
33K
|
€
76K
|
|
|
€
31K
|
€
74K
|
€
50K
|
€
51K
|
€
75K
|
€
72K
|
€
52K
|
€
17K
|
€
16K
|
€
16K
|
€
9K
|
€
13K
|
€
10K
|
€
-24K
|
|
|
1,43
|
5,85
|
2,11
|
3,90
|
5,56
|
2,89
|
6,12
|
1,44
|
1,53
|
1,42
|
1,17
|
1,19
|
1,16
|
0,73
|
|
|
1,43
|
5,85
|
2,11
|
3,90
|
5,56
|
2,89
|
6,12
|
1,44
|
1,53
|
1,42
|
1,17
|
1,18
|
1,15
|
0,73
|
|
|
1,99
|
8,46
|
3
|
6,20
|
6,12
|
2,89
|
6,12
|
1,44
|
1,53
|
1,42
|
1,18
|
1,19
|
1,16
|
0,73
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
€
210K
|
€
131K
|
€
137K
|
€
110K
|
€
94K
|
€
114K
|
€
63K
|
€
56K
|
€
47K
|
€
54K
|
€
62K
|
€
84K
|
€
78K
|
€
110K
|
|
|
€
132K
|
€
15K
|
€
45K
|
€
17K
|
€
16K
|
€
38K
|
€
10K
|
€
38K
|
€
30K
|
€
38K
|
€
52K
|
€
74K
|
€
69K
|
€
101K
|
|
|
€
72K
|
€
15K
|
€
45K
|
€
17K
|
€
15K
|
€
38K
|
€
10K
|
€
38K
|
€
30K
|
€
38K
|
€
52K
|
€
70K
|
€
61K
|
€
90K
|
|
|
€
60K
|
|
|
|
|
|
|
|
|
|
|
€
4K
|
€
8K
|
€
11K
|
|
|
37,38%
|
88,28%
|
67,17%
|
84,13%
|
82,52%
|
66,52%
|
83,94%
|
30,96%
|
35,95%
|
30,21%
|
16,45%
|
11,50%
|
11,50%
|
8,37%
|
|
|
0,76
|
|
|
|
|
|
|
|
|
|
|
0,41
|
0,86
|
1,23
|
|
|
3,08
|
0,44
|
1,04
|
0,76
|
0,81
|
1,09
|
0,17
|
0,76
|
0,64
|
0,75
|
1,08
|
1,38
|
1,06
|
0,94
|
|
|
Interest Coverage Ratio
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
35,71%
|
21,48%
|
35,83%
|
16,58%
|
17,22%
|
31,50%
|
68,82%
|
197,22%
|
179,71%
|
194,04%
|
300,33%
|
375,72%
|
371,43%
|
818,52%
|
|
|
33,43%
|
20,67%
|
35,02%
|
15,59%
|
15,97%
|
30,28%
|
67,33%
|
194,06%
|
175,01%
|
190,53%
|
290,38%
|
307,69%
|
298,20%
|
466,00%
|
|
|
12,50
|
18,25
|
23,52
|
13,12
|
13,18
|
20,14
|
56,52
|
60,08
|
62,92
|
57,55
|
47,77
|
35,38
|
34,30
|
39,03
|
|
|
33,43
|
20,67
|
35,02
|
15,59
|
15,97
|
30,28
|
67,33
|
194,06
|
175,01
|
190,53
|
290,38
|
307,69
|
298,20
|
466,00
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
66,83
|
73,60
|
|
|
|
|
|
|
|
|
|
35,12
|
|
|
Crédit fournisseur
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
66,83
|
73,60
|
|
|
|
|
|
|
|
|
|
35,12
|
|
|
Days Sales of Inventory (DSI)
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
0
|
0
|
0
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Employés
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Coût salarial par employé
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|