G
|
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)">
|
2006
max) max = w;
}
}
const wClamped = Math.max(120, Math.min(800, max));
colWidths[''] = wClamped;
save && save();
})(event)">
|
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
€
86K
|
€
60K
|
€
84K
|
€
77K
|
€
66K
|
€
99K
|
€
83K
|
€
84K
|
€
78K
|
€
76K
|
€
24K
|
€
33K
|
€
12K
|
€
32K
|
€
36K
|
€
7K
|
€
12K
|
€
42K
|
€
46K
|
€
52K
|
|
|
€
19K
|
€
8K
|
€
30K
|
€
56K
|
€
39K
|
€
53K
|
€
33K
|
€
43K
|
€
31K
|
€
40K
|
€
6K
|
€
11K
|
€
-1K
|
€
14K
|
€
16K
|
€
1K
|
€
7K
|
€
30K
|
€
32K
|
€
32K
|
|
|
€
205K
|
€
219K
|
€
255K
|
€
270K
|
€
214K
|
€
191K
|
€
138K
|
€
105K
|
€
62K
|
€
71K
|
€
30K
|
€
24K
|
€
43K
|
€
45K
|
€
31K
|
€
116K
|
€
115K
|
€
107K
|
€
77K
|
€
45K
|
|
|
€
61K
|
€
40K
|
€
69K
|
€
74K
|
€
61K
|
€
86K
|
€
68K
|
€
64K
|
€
50K
|
€
51K
|
€
26K
|
€
32K
|
€
12K
|
€
34K
|
€
28K
|
€
12K
|
€
16K
|
€
50K
|
€
52K
|
€
55K
|
|
|
€
11K
|
€
11K
|
€
12K
|
€
13K
|
€
1K
|
€
13K
|
€
1K
|
€
32K
|
€
43K
|
€
26K
|
€
14K
|
€
19K
|
€
2K
|
€
6K
|
€
9K
|
€
2K
|
|
€
14K
|
€
14K
|
€
17K
|
|
|
Rémunérations et charges sociales
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
€
33K
|
€
43K
|
€
31K
|
-
|
€
16K
|
|
|
|
€
40K
|
|
|
€
30K
|
|
|
€
101K
|
|
|
|
|
|
|
|
179,30%
|
557,18%
|
103,39%
|
0,00%
|
41,31%
|
|
|
|
128,06%
|
|
|
272,78%
|
|
|
636,03%
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
€
61K
|
€
36K
|
€
59K
|
€
56K
|
€
48K
|
€
81K
|
€
65K
|
€
65K
|
€
59K
|
€
61K
|
€
23K
|
€
32K
|
€
10K
|
€
30K
|
€
34K
|
€
6K
|
€
10K
|
€
41K
|
€
45K
|
€
50K
|
|
|
€
33K
|
€
21K
|
€
49K
|
€
54K
|
€
47K
|
€
81K
|
€
65K
|
€
64K
|
€
57K
|
€
59K
|
€
12K
|
€
20K
|
€
-842
|
€
19K
|
€
22K
|
€
4K
|
€
10K
|
€
41K
|
€
45K
|
€
49K
|
|
|
€
19K
|
€
8K
|
€
30K
|
€
56K
|
€
39K
|
€
53K
|
€
33K
|
€
43K
|
€
31K
|
€
40K
|
€
6K
|
€
11K
|
€
-1K
|
€
14K
|
€
16K
|
€
1K
|
€
7K
|
€
30K
|
€
32K
|
€
32K
|
|
|
€
89K
|
€
0
|
€
67K
|
€
4K
|
€
7K
|
|
-
|
-
|
€
0
|
€
1K
|
€
0
|
€
5K
|
€
4K
|
€
81
|
€
45K
|
€
8K
|
|
|
€
0
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
€
7K
|
€
24K
|
€
41K
|
€
60K
|
€
7K
|
€
23K
|
€
7K
|
€
21K
|
€
9K
|
€
19K
|
€
14K
|
€
16K
|
€
8K
|
€
23K
|
€
97K
|
€
102K
|
€
104K
|
€
127K
|
€
89K
|
€
57K
|
|
|
€
47K
|
€
23K
|
€
40K
|
€
58K
|
€
40K
|
€
53K
|
€
33K
|
€
44K
|
€
33K
|
€
42K
|
€
17K
|
€
23K
|
€
10K
|
€
24K
|
€
28K
|
€
4K
|
€
8K
|
€
31K
|
€
32K
|
€
33K
|
|
|
€
-45K
|
€
-6K
|
€
26K
|
€
60K
|
€
12K
|
€
2K
|
€
-47K
|
€
-37K
|
€
-46K
|
€
-5K
|
€
26K
|
€
9K
|
€
21K
|
€
15K
|
€
-9K
|
€
109K
|
€
113K
|
€
107K
|
€
77K
|
€
44K
|
|
|
0,27
|
0,89
|
1,74
|
3,82
|
1,71
|
1,06
|
0,16
|
0,51
|
0,47
|
0,92
|
2,85
|
1,33
|
3,91
|
2,03
|
0,93
|
41,09
|
62,92
|
4,69
|
5,22
|
3,10
|
|
|
0,27
|
0,89
|
1,74
|
3,82
|
1,71
|
1,06
|
0,16
|
0,51
|
0,47
|
0,92
|
2,85
|
1,33
|
3,91
|
2,03
|
0,93
|
41,09
|
62,92
|
4,69
|
5,22
|
3,10
|
|
|
0,27
|
0,89
|
2
|
3,82
|
1,71
|
1,06
|
0,16
|
0,51
|
0,47
|
0,92
|
2,85
|
1,33
|
3,91
|
2,03
|
0,93
|
41,09
|
62,92
|
4,69
|
5,22
|
3,10
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
€
334K
|
€
305K
|
€
332K
|
€
296K
|
€
243K
|
€
241K
|
€
243K
|
€
241K
|
€
244K
|
€
264K
|
€
44K
|
€
52K
|
€
50K
|
€
59K
|
€
162K
|
€
119K
|
€
116K
|
€
136K
|
€
95K
|
€
66K
|
|
|
€
130K
|
€
86K
|
€
78K
|
€
27K
|
€
29K
|
€
50K
|
€
105K
|
€
135K
|
€
182K
|
€
194K
|
€
14K
|
€
28K
|
€
7K
|
€
15K
|
€
131K
|
€
3K
|
€
2K
|
€
29K
|
€
18K
|
€
21K
|
|
|
€
61K
|
€
54K
|
€
30K
|
€
21K
|
€
17K
|
€
32K
|
€
56K
|
€
76K
|
€
88K
|
€
64K
|
€
14K
|
€
28K
|
€
7K
|
€
15K
|
€
131K
|
€
3K
|
€
2K
|
€
29K
|
€
18K
|
€
21K
|
|
|
€
68K
|
€
32K
|
€
43K
|
€
6K
|
€
12K
|
€
18K
|
€
49K
|
€
60K
|
€
95K
|
€
130K
|
|
|
|
|
|
|
|
|
|
|
|
|
61,16%
|
71,92%
|
76,60%
|
91,03%
|
87,95%
|
79,29%
|
56,96%
|
43,68%
|
25,37%
|
26,78%
|
68,40%
|
46,63%
|
85,88%
|
75,36%
|
19,08%
|
97,71%
|
98,44%
|
78,68%
|
80,92%
|
68,06%
|
|
|
0,33
|
0,14
|
0,17
|
0,02
|
0,06
|
0,10
|
0,35
|
0,57
|
1,53
|
1,83
|
|
|
|
|
|
|
|
|
|
|
|
|
2,12
|
2,35
|
1,31
|
0,47
|
0,61
|
0,62
|
1,60
|
2,07
|
3,08
|
3,17
|
0,62
|
0,87
|
0,69
|
0,49
|
3,90
|
0,44
|
0,17
|
0,70
|
0,40
|
0,42
|
|
|
Interest Coverage Ratio
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
22,96%
|
10,53%
|
15,80%
|
21,58%
|
18,46%
|
27,77%
|
24,18%
|
42,08%
|
53,49%
|
59,87%
|
55,71%
|
95,08%
|
22,44%
|
54,93%
|
89,29%
|
3,59%
|
7,24%
|
28,62%
|
42,21%
|
73,49%
|
|
|
9,06%
|
3,53%
|
11,87%
|
20,68%
|
18,18%
|
27,66%
|
24,02%
|
41,00%
|
50,37%
|
57,13%
|
20,31%
|
45,49%
|
-3,19%
|
30,64%
|
51,38%
|
1,26%
|
6,44%
|
28,33%
|
41,67%
|
72,33%
|
|
|
5,54
|
2,54
|
9,09
|
18,82
|
15,99
|
21,93
|
13,68
|
17,91
|
12,78
|
15,30
|
13,89
|
21,21
|
-2,74
|
23,09
|
9,80
|
1,23
|
6,34
|
22,29
|
33,72
|
49,23
|
|
|
9,06
|
3,53
|
11,87
|
20,68
|
18,18
|
27,66
|
24,02
|
41,00
|
50,37
|
57,13
|
20,31
|
45,49
|
-3,19
|
30,64
|
51,38
|
1,26
|
6,44
|
28,33
|
41,67
|
72,33
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Crédit client
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Crédit fournisseur
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Days Sales Outstanding (DSO)
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Days Sales of Inventory (DSI)
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Inventory Turnover Ratio
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Employés
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Coût salarial par employé
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|