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)">
|
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
€
32K
|
€
228K
|
€
191K
|
€
339K
|
€
516K
|
€
533K
|
€
324K
|
€
272K
|
€
322K
|
€
323K
|
€
122K
|
€
246K
|
€
100K
|
€
69K
|
€
86K
|
€
133K
|
€
22K
|
€
33K
|
|
|
€
-31K
|
€
33K
|
€
90K
|
€
216K
|
€
341K
|
€
296K
|
€
170K
|
€
115K
|
€
161K
|
€
172K
|
€
37K
|
€
124K
|
€
26K
|
€
8K
|
€
48K
|
€
58K
|
€
10K
|
€
6K
|
|
|
€
716K
|
€
841K
|
€
808K
|
€
807K
|
€
733K
|
€
535K
|
€
279K
|
€
253K
|
€
319K
|
€
302K
|
€
273K
|
€
303K
|
€
181K
|
€
148K
|
€
92K
|
€
54K
|
€
26K
|
€
16K
|
|
|
€
58K
|
€
236K
|
€
222K
|
€
391K
|
€
576K
|
€
467K
|
€
249K
|
€
219K
|
€
266K
|
€
270K
|
€
93K
|
€
224K
|
€
76K
|
€
53K
|
€
82K
|
€
98K
|
€
18K
|
€
22K
|
|
|
€
99
|
€
40K
|
€
13K
|
€
21K
|
€
83K
|
€
97K
|
€
41K
|
€
70K
|
€
77K
|
€
89K
|
€
16K
|
€
62K
|
€
9K
|
€
2K
|
€
19K
|
€
10K
|
€
4K
|
€
2K
|
|
|
Rémunérations et charges sociales
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
€
5K
|
|
€
95K
|
|
€
76K
|
€
143K
|
€
143K
|
|
€
143K
|
€
180K
|
€
143K
|
|
€
67K
|
|
|
|
€
10K
|
€
30K
|
|
|
|
|
|
|
84,27%
|
66,12%
|
41,93%
|
|
83,86%
|
156,34%
|
88,77%
|
|
179,35%
|
|
|
|
20,64%
|
51,75%
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
€
24K
|
€
200K
|
€
187K
|
€
335K
|
€
512K
|
€
512K
|
€
299K
|
€
263K
|
€
319K
|
€
324K
|
€
115K
|
€
242K
|
€
94K
|
€
67K
|
€
85K
|
€
104K
|
€
21K
|
€
27K
|
|
|
€
-8K
|
€
163K
|
€
143K
|
€
294K
|
€
471K
|
€
469K
|
€
260K
|
€
206K
|
€
265K
|
€
276K
|
€
77K
|
€
207K
|
€
62K
|
€
38K
|
€
73K
|
€
78K
|
€
16K
|
€
10K
|
|
|
€
-31K
|
€
33K
|
€
90K
|
€
216K
|
€
341K
|
€
296K
|
€
170K
|
€
115K
|
€
161K
|
€
172K
|
€
37K
|
€
124K
|
€
26K
|
€
8K
|
€
48K
|
€
58K
|
€
10K
|
€
6K
|
|
|
€
1K
|
€
-55K
|
€
65K
|
€
11K
|
€
4K
|
€
119K
|
€
42K
|
€
45K
|
€
63K
|
€
61K
|
€
27K
|
€
27K
|
€
44K
|
€
231K
|
€
366K
|
€
56K
|
€
14K
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
€
222K
|
€
253K
|
€
118K
|
€
185K
|
€
174K
|
€
197K
|
€
77K
|
€
236K
|
€
128K
|
€
71K
|
€
123K
|
€
159
|
€
16K
|
€
328
|
|
€
67K
|
€
59
|
€
161
|
|
|
€
891
|
€
70K
|
€
134K
|
€
257K
|
€
382K
|
€
339K
|
€
210K
|
€
172K
|
€
215K
|
€
220K
|
€
75K
|
€
158K
|
€
58K
|
€
30K
|
€
61K
|
€
108K
|
€
15K
|
€
23K
|
|
|
€
288K
|
€
412K
|
€
340K
|
€
360K
|
€
281K
|
€
77K
|
€
-65K
|
€
-65K
|
€
16K
|
€
18K
|
€
42K
|
€
121K
|
€
22K
|
€
27K
|
€
160K
|
€
105K
|
€
17K
|
€
7K
|
|
|
3,21
|
6,52
|
2,11
|
1,68
|
1,72
|
1,11
|
0,89
|
0,87
|
1,03
|
1,04
|
1,11
|
1,47
|
1,12
|
1,10
|
2,29
|
2,01
|
1,27
|
1,17
|
|
|
3,21
|
6,52
|
2,06
|
1,14
|
1,33
|
0,97
|
0,89
|
0,87
|
1,03
|
1,04
|
1,11
|
1,44
|
1,05
|
1,05
|
2,18
|
1,87
|
1,07
|
0,85
|
|
|
3,21
|
6,52
|
2,11
|
1,68
|
1,73
|
1,12
|
0,89
|
0,87
|
1,03
|
1,04
|
1,11
|
1,48
|
1,14
|
1,11
|
2,29
|
2,01
|
1,27
|
1,17
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
€
927K
|
€
1,03M
|
€
1,28M
|
€
1,50M
|
€
1,31M
|
€
1,43M
|
€
1,13M
|
€
1,04M
|
€
1,15M
|
€
1,13M
|
€
1,00M
|
€
974K
|
€
803K
|
€
885K
|
€
672K
|
€
258K
|
€
96K
|
€
58K
|
|
|
€
211K
|
€
184K
|
€
469K
|
€
692K
|
€
577K
|
€
895K
|
€
856K
|
€
790K
|
€
834K
|
€
826K
|
€
730K
|
€
671K
|
€
622K
|
€
737K
|
€
572K
|
€
197K
|
€
70K
|
€
42K
|
|
|
€
131K
|
€
75K
|
€
307K
|
€
528K
|
€
388K
|
€
675K
|
€
599K
|
€
496K
|
€
513K
|
€
496K
|
€
367K
|
€
254K
|
€
179K
|
€
269K
|
€
124K
|
€
104K
|
€
62K
|
€
42K
|
|
|
€
81K
|
€
109K
|
€
163K
|
€
163K
|
€
188K
|
€
218K
|
€
256K
|
€
293K
|
€
321K
|
€
330K
|
€
363K
|
€
415K
|
€
440K
|
€
466K
|
€
449K
|
€
93K
|
€
8K
|
|
|
|
77,20%
|
82,06%
|
63,24%
|
53,82%
|
55,96%
|
37,44%
|
24,57%
|
24,23%
|
27,65%
|
26,77%
|
27,23%
|
31,12%
|
22,52%
|
16,74%
|
13,69%
|
20,75%
|
26,70%
|
27,46%
|
|
|
0,11
|
0,13
|
0,20
|
0,20
|
0,26
|
0,41
|
0,92
|
1,16
|
1,01
|
1,09
|
1,33
|
1,37
|
2,43
|
3,15
|
4,88
|
1,73
|
0,32
|
|
|
|
8,94
|
0,92
|
2,51
|
2,06
|
1,13
|
1,75
|
2,86
|
3
|
2,62
|
2,55
|
6,35
|
2,78
|
6,60
|
10,94
|
6,73
|
1,89
|
3,32
|
1,56
|
|
|
Interest Coverage Ratio
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
0,12%
|
8,28%
|
16,65%
|
31,86%
|
52,08%
|
63,38%
|
75,35%
|
68,13%
|
67,49%
|
73,03%
|
27,46%
|
52,14%
|
32,11%
|
20,47%
|
65,85%
|
202,77%
|
56,82%
|
144,35%
|
|
|
-4,31%
|
3,97%
|
11,14%
|
26,79%
|
46,46%
|
55,34%
|
61,11%
|
45,59%
|
50,51%
|
57,10%
|
13,58%
|
40,80%
|
14,22%
|
5,71%
|
52,69%
|
108,36%
|
37,65%
|
37,17%
|
|
|
-3,33
|
3,26
|
7,05
|
14,42
|
26,00
|
20,72
|
15,01
|
11,05
|
13,97
|
15,29
|
3,70
|
12,70
|
3,20
|
0,96
|
7,21
|
22,49
|
10,05
|
10,21
|
|
|
-4,31
|
3,97
|
11,14
|
26,79
|
46,46
|
55,34
|
61,11
|
45,59
|
50,51
|
57,10
|
13,58
|
40,80
|
14,22
|
5,71
|
52,69
|
108,36
|
37,65
|
37,17
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
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
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Employés
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
0,10
|
|
Coût salarial par employé
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
€
47K
|