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)">
|
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)">
|
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
€
15K
|
€
17K
|
€
-4K
|
€
11K
|
€
27K
|
€
29K
|
€
33K
|
€
36K
|
€
19K
|
€
12K
|
€
9K
|
€
5K
|
€
1K
|
€
16K
|
€
13K
|
€
35K
|
€
-464
|
€
-459
|
€
170
|
|
|
€
11K
|
€
10K
|
€
-5K
|
€
4K
|
€
24K
|
€
21K
|
€
22K
|
€
24K
|
€
8K
|
€
2K
|
€
6K
|
€
3K
|
€
2K
|
€
10K
|
€
8K
|
€
34K
|
€
-827
|
€
-744
|
€
67
|
|
|
€
101K
|
€
90K
|
€
80K
|
€
84K
|
€
90K
|
€
81K
|
€
75K
|
€
63K
|
€
49K
|
€
41K
|
€
39K
|
€
33K
|
€
30K
|
€
70K
|
€
65K
|
€
62K
|
€
28K
|
€
28K
|
€
29K
|
|
|
€
19K
|
€
20K
|
€
4K
|
€
14K
|
€
33K
|
€
34K
|
€
38K
|
€
40K
|
€
21K
|
€
12K
|
€
11K
|
€
6K
|
€
4K
|
€
17K
|
€
15K
|
€
40K
|
€
1K
|
€
1K
|
€
2K
|
|
|
€
8K
|
€
9K
|
€
5K
|
€
8K
|
€
10K
|
€
9K
|
€
11K
|
€
13K
|
€
11K
|
€
6K
|
€
6K
|
€
7K
|
€
5K
|
€
7K
|
€
8K
|
€
6K
|
|
|
|
|
|
Rémunérations et charges sociales
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
€
-125
|
|
|
|
|
|
€
10K
|
€
15K
|
€
15K
|
€
10K
|
€
10K
|
|
|
|
|
|
€
5K
|
€
5K
|
|
|
|
|
|
|
|
|
|
242,73%
|
62,18%
|
72,43%
|
45,04%
|
41,00%
|
|
|
|
|
|
51,36%
|
61,58%
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
€
15K
|
€
16K
|
€
-5K
|
€
10K
|
€
26K
|
€
28K
|
€
32K
|
€
35K
|
€
18K
|
€
11K
|
€
9K
|
€
5K
|
€
3K
|
€
14K
|
€
13K
|
€
35K
|
€
-640
|
€
-419
|
€
170
|
|
|
€
14K
|
€
15K
|
€
-6K
|
€
9K
|
€
26K
|
€
21K
|
€
25K
|
€
28K
|
€
11K
|
€
4K
|
€
8K
|
€
4K
|
€
2K
|
€
13K
|
€
12K
|
€
34K
|
€
-640
|
€
-495
|
€
88
|
|
|
€
11K
|
€
10K
|
€
-5K
|
€
4K
|
€
24K
|
€
21K
|
€
22K
|
€
24K
|
€
8K
|
€
2K
|
€
6K
|
€
3K
|
€
2K
|
€
10K
|
€
8K
|
€
34K
|
€
-827
|
€
-744
|
€
67
|
|
|
-
|
€
330
|
€
0
|
€
1K
|
€
439
|
€
2K
|
€
0
|
€
826
|
€
0
|
€
32K
|
€
248
|
-
|
€
1K
|
-
|
-
|
|
|
|
-
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
€
112K
|
€
111K
|
€
110K
|
€
42K
|
€
42K
|
€
35K
|
€
40K
|
€
36K
|
€
27K
|
€
35K
|
€
32K
|
€
30K
|
€
28K
|
€
33K
|
€
27K
|
€
23K
|
€
1K
|
€
14K
|
€
17K
|
|
|
€
11K
|
€
11K
|
€
-4K
|
€
5K
|
€
25K
|
€
28K
|
€
29K
|
€
31K
|
€
14K
|
€
9K
|
€
6K
|
€
3K
|
€
1K
|
€
12K
|
€
8K
|
€
35K
|
€
-827
|
€
-668
|
€
149
|
|
|
€
100K
|
€
89K
|
€
77K
|
€
79K
|
€
84K
|
€
72K
|
€
68K
|
€
61K
|
€
47K
|
€
39K
|
€
38K
|
€
32K
|
€
29K
|
€
71K
|
€
64K
|
€
61K
|
€
28K
|
€
28K
|
€
29K
|
|
|
5,45
|
3,50
|
2,65
|
5,56
|
4,80
|
4,11
|
3,78
|
3,35
|
2,90
|
3,85
|
4,16
|
3,49
|
2,22
|
3,71
|
4,27
|
8,18
|
36,16
|
4,21
|
3,41
|
|
|
5,45
|
3,50
|
2,65
|
5,56
|
4,80
|
4,11
|
3,78
|
3,35
|
2,90
|
3,85
|
4,16
|
3,49
|
2,22
|
3,71
|
4,27
|
8,18
|
36,16
|
4,21
|
3,41
|
|
|
5,64
|
3,58
|
2,73
|
6,11
|
5,31
|
4,62
|
4,18
|
3,35
|
2,90
|
3,85
|
4,16
|
3,49
|
2,22
|
3,71
|
4,27
|
8,18
|
36,16
|
4,21
|
3,41
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
€
124K
|
€
126K
|
€
126K
|
€
102K
|
€
112K
|
€
104K
|
€
104K
|
€
100K
|
€
90K
|
€
78K
|
€
51K
|
€
46K
|
€
54K
|
€
97K
|
€
84K
|
€
70K
|
€
28K
|
€
37K
|
€
41K
|
|
|
€
23K
|
€
36K
|
€
47K
|
€
17K
|
€
22K
|
€
23K
|
€
29K
|
€
37K
|
€
42K
|
€
37K
|
€
12K
|
€
13K
|
€
24K
|
€
26K
|
€
20K
|
€
8K
|
€
786
|
€
9K
|
€
12K
|
|
|
€
22K
|
€
35K
|
€
46K
|
€
16K
|
€
21K
|
€
22K
|
€
23K
|
€
26K
|
€
25K
|
€
14K
|
€
12K
|
€
13K
|
€
24K
|
€
26K
|
€
20K
|
€
8K
|
€
786
|
€
9K
|
€
12K
|
|
|
|
|
|
|
|
|
€
5K
|
€
11K
|
€
17K
|
€
23K
|
|
|
|
|
|
|
|
|
|
|
|
81,75%
|
71,67%
|
63,06%
|
82,97%
|
80,37%
|
77,69%
|
72,11%
|
63,23%
|
53,92%
|
52,48%
|
76,17%
|
71,66%
|
55,70%
|
71,41%
|
76,80%
|
87,97%
|
97,23%
|
76,24%
|
70,75%
|
|
|
|
|
|
|
|
|
0,06
|
0,17
|
0,35
|
0,57
|
|
|
|
|
|
|
|
|
|
|
|
1,55
|
2,19
|
|
1,71
|
0,84
|
0,82
|
0,91
|
1,06
|
2,36
|
3,47
|
1,37
|
2,75
|
9,03
|
1,90
|
1,56
|
0,24
|
|
|
71,04
|
|
|
Interest Coverage Ratio
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
11,29%
|
12,37%
|
-4,79%
|
5,65%
|
27,57%
|
34,18%
|
38,17%
|
49,10%
|
29,69%
|
21,74%
|
15,47%
|
9,93%
|
3,97%
|
16,92%
|
13,08%
|
55,86%
|
-2,99%
|
-2,35%
|
0,51%
|
|
|
10,89%
|
11,42%
|
-5,78%
|
4,89%
|
26,75%
|
25,55%
|
29,47%
|
38,63%
|
16,55%
|
5,37%
|
14,65%
|
9,15%
|
7,48%
|
13,98%
|
12,51%
|
55,26%
|
-2,99%
|
-2,61%
|
0,23%
|
|
|
8,90
|
8,18
|
-3,64
|
4,05
|
21,50
|
19,85
|
21,25
|
24,42
|
8,92
|
2,82
|
11,16
|
6,56
|
4,17
|
9,99
|
9,61
|
48,61
|
-2,91
|
-1,99
|
0,16
|
|
|
10,89
|
11,42
|
-5,78
|
4,89
|
26,75
|
25,55
|
29,47
|
38,63
|
16,55
|
5,37
|
14,65
|
9,15
|
7,48
|
13,98
|
12,51
|
55,26
|
-2,99
|
-2,61
|
0,23
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Crédit client
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Crédit fournisseur
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Days Sales Outstanding (DSO)
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Days Sales of Inventory (DSI)
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Inventory Turnover Ratio
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Employés
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Coût salarial par employé
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|