HT
|
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)">
|
2006
max) max = w;
}
}
const wClamped = Math.max(120, Math.min(800, max));
colWidths[''] = wClamped;
save && save();
})(event)">
|
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
€
163K
|
€
108K
|
€
91K
|
€
104K
|
€
80K
|
€
52K
|
€
53K
|
€
50K
|
€
53K
|
€
49K
|
€
38K
|
€
43K
|
€
44K
|
€
45K
|
€
50K
|
€
41K
|
€
31K
|
€
29K
|
€
55K
|
€
13K
|
€
7K
|
|
|
€
93K
|
€
55K
|
€
42K
|
€
42K
|
€
26K
|
€
-179
|
€
-5K
|
€
-4K
|
€
1K
|
€
7K
|
€
8K
|
€
17K
|
€
16K
|
€
18K
|
€
21K
|
€
14K
|
€
4K
|
€
2K
|
€
28K
|
€
-3K
|
€
-8K
|
|
|
€
306K
|
€
213K
|
€
157K
|
€
116K
|
€
74K
|
€
48K
|
€
48K
|
€
53K
|
€
57K
|
€
55K
|
€
55K
|
€
52K
|
€
48K
|
€
44K
|
€
38K
|
€
33K
|
€
29K
|
€
25K
|
€
23K
|
€
-11K
|
€
-14K
|
|
|
€
188K
|
€
124K
|
€
88K
|
€
80K
|
€
62K
|
€
44K
|
€
45K
|
€
43K
|
€
45K
|
€
42K
|
€
35K
|
€
41K
|
€
40K
|
€
37K
|
€
40K
|
€
33K
|
€
22K
|
€
21K
|
€
43K
|
€
9K
|
€
4K
|
|
|
€
21K
|
€
8K
|
€
5K
|
€
10K
|
€
9K
|
€
1K
|
€
1K
|
€
1K
|
€
789
|
€
1K
|
€
3K
|
€
3K
|
€
3K
|
€
912
|
€
709
|
|
€
1K
|
€
781
|
|
€
339
|
€
535
|
|
|
Rémunérations et charges sociales
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
€
6K
|
€
6K
|
€
12K
|
€
12K
|
€
12K
|
€
15K
|
€
10K
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
89,90%
|
72,13%
|
72,44%
|
76,54%
|
68,19%
|
71,68%
|
71,76%
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
€
161K
|
€
105K
|
€
88K
|
€
95K
|
€
74K
|
€
51K
|
€
52K
|
€
49K
|
€
52K
|
€
48K
|
€
37K
|
€
42K
|
€
43K
|
€
45K
|
€
49K
|
€
40K
|
€
30K
|
€
28K
|
€
53K
|
€
11K
|
€
6K
|
|
|
€
141K
|
€
86K
|
€
64K
|
€
68K
|
€
39K
|
€
4K
|
€
302
|
€
2K
|
€
6K
|
€
13K
|
€
14K
|
€
25K
|
€
25K
|
€
27K
|
€
29K
|
€
23K
|
€
12K
|
€
11K
|
€
36K
|
€
-3K
|
€
-8K
|
|
|
€
93K
|
€
55K
|
€
42K
|
€
42K
|
€
26K
|
€
-179
|
€
-5K
|
€
-4K
|
€
1K
|
€
7K
|
€
8K
|
€
17K
|
€
16K
|
€
18K
|
€
21K
|
€
14K
|
€
4K
|
€
2K
|
€
28K
|
€
-3K
|
€
-8K
|
|
|
€
3K
|
€
0
|
€
0
|
€
3K
|
€
12K
|
€
1K
|
€
20K
|
€
15K
|
€
51K
|
€
63K
|
€
30K
|
€
0
|
€
0
|
€
0
|
€
6K
|
€
2K
|
€
1K
|
€
456
|
€
186K
|
€
7K
|
€
1K
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
€
206K
|
€
140K
|
€
116K
|
€
117K
|
€
115K
|
€
85K
|
€
51K
|
€
51K
|
€
34K
|
€
59K
|
€
70K
|
€
63K
|
€
55K
|
€
40K
|
€
27K
|
€
22K
|
€
9K
|
€
3K
|
€
2K
|
€
3K
|
€
726
|
|
|
€
113K
|
€
75K
|
€
65K
|
€
68K
|
€
61K
|
€
46K
|
€
47K
|
€
44K
|
€
47K
|
€
42K
|
€
31K
|
€
34K
|
€
33K
|
€
36K
|
€
41K
|
€
32K
|
€
21K
|
€
19K
|
€
45K
|
€
11K
|
€
5K
|
|
|
€
140K
|
€
82K
|
€
43K
|
€
13K
|
€
-12K
|
€
61K
|
€
55K
|
€
42K
|
€
26K
|
€
44K
|
€
83K
|
€
35K
|
€
22K
|
€
8K
|
€
-54K
|
€
-67K
|
€
-79K
|
€
-92K
|
€
-107K
|
€
-25K
|
€
-30K
|
|
|
3,04
|
2,35
|
1,53
|
1,11
|
0,90
|
3,51
|
3,68
|
3,33
|
2,55
|
2,91
|
4,45
|
2,09
|
1,63
|
1,22
|
0,40
|
0,30
|
0,16
|
0,08
|
0,06
|
0,21
|
0,11
|
|
|
3,04
|
2,35
|
1,53
|
1,11
|
0,90
|
3,51
|
3,68
|
3,33
|
2,55
|
2,91
|
4,45
|
2,09
|
1,63
|
1,22
|
0,40
|
0,30
|
0,16
|
0,08
|
0,06
|
0,21
|
0,11
|
|
|
3,46
|
2,68
|
1,67
|
1,17
|
0,95
|
4,62
|
4,83
|
3,96
|
2,69
|
3,03
|
4,62
|
2,14
|
1,67
|
1,25
|
0,40
|
0,30
|
0,16
|
0,08
|
0,06
|
0,21
|
0,11
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
€
482K
|
€
433K
|
€
434K
|
€
463K
|
€
471K
|
€
213K
|
€
248K
|
€
264K
|
€
280K
|
€
298K
|
€
310K
|
€
263K
|
€
269K
|
€
277K
|
€
285K
|
€
291K
|
€
293K
|
€
303K
|
€
317K
|
€
149K
|
€
153K
|
|
|
€
176K
|
€
220K
|
€
276K
|
€
347K
|
€
393K
|
€
165K
|
€
200K
|
€
211K
|
€
223K
|
€
242K
|
€
256K
|
€
211K
|
€
222K
|
€
233K
|
€
247K
|
€
258K
|
€
265K
|
€
278K
|
€
294K
|
€
160K
|
€
167K
|
|
|
€
60K
|
€
53K
|
€
75K
|
€
111K
|
€
122K
|
€
18K
|
€
16K
|
€
15K
|
€
16K
|
€
22K
|
€
23K
|
€
32K
|
€
34K
|
€
37K
|
€
91K
|
€
95K
|
€
94K
|
€
101K
|
€
113K
|
€
31K
|
€
34K
|
|
|
€
107K
|
€
159K
|
€
195K
|
€
230K
|
€
265K
|
€
141K
|
€
179K
|
€
193K
|
€
206K
|
€
219K
|
€
232K
|
€
178K
|
€
187K
|
€
195K
|
€
156K
|
€
163K
|
€
170K
|
€
177K
|
€
181K
|
€
128K
|
€
134K
|
|
|
63,46%
|
49,22%
|
36,29%
|
24,97%
|
15,69%
|
22,52%
|
19,40%
|
20,01%
|
20,22%
|
18,59%
|
17,61%
|
19,89%
|
17,73%
|
15,91%
|
13,49%
|
11,20%
|
9,76%
|
8,23%
|
7,35%
|
-7,32%
|
-9,22%
|
|
|
0,35
|
0,75
|
1,24
|
1,99
|
3,59
|
2,93
|
3,73
|
3,66
|
3,65
|
3,97
|
4,24
|
3,41
|
3,92
|
4,43
|
4,05
|
5,01
|
5,95
|
7,11
|
7,75
|
-11,75
|
-9,46
|
|
|
1,09
|
2,08
|
3,15
|
3,65
|
5,32
|
3,26
|
3,85
|
4,27
|
4,30
|
5,06
|
6,94
|
5
|
5,14
|
5,21
|
5,04
|
6,41
|
8,95
|
9,95
|
5,54
|
14,14
|
29,86
|
|
|
Interest Coverage Ratio
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
36,86%
|
35,11%
|
41,38%
|
59,09%
|
81,88%
|
96,11%
|
97,63%
|
82,85%
|
82,61%
|
75,55%
|
56,47%
|
64,95%
|
69,92%
|
80,58%
|
105,98%
|
97,28%
|
73,54%
|
74,48%
|
194,39%
|
-99,65%
|
-35,95%
|
|
|
30,36%
|
26,07%
|
26,60%
|
36,00%
|
35,15%
|
-0,37%
|
-9,67%
|
-7,13%
|
2,18%
|
12,06%
|
15,22%
|
31,66%
|
32,83%
|
39,92%
|
54,38%
|
42,80%
|
12,87%
|
6,43%
|
120,80%
|
28,14%
|
59,81%
|
|
|
19,26
|
12,83
|
9,65
|
8,99
|
5,52
|
-0,08
|
-1,88
|
-1,43
|
0,44
|
2,24
|
2,68
|
6,30
|
5,82
|
6,35
|
7,34
|
4,80
|
1,26
|
0,53
|
8,88
|
-2,06
|
-5,51
|
|
|
30,36
|
26,07
|
26,60
|
36,00
|
35,15
|
-0,37
|
-9,67
|
-7,13
|
2,18
|
12,06
|
15,22
|
31,66
|
32,83
|
39,92
|
54,38
|
42,80
|
12,87
|
6,43
|
120,80
|
28,14
|
59,81
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Crédit client
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Crédit fournisseur
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Days Sales Outstanding (DSO)
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Days Sales of Inventory (DSI)
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Inventory Turnover Ratio
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Employés
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Coût salarial par employé
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|