L
|
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)">
|
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)">
|
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
€
98K
|
€
82K
|
€
78K
|
€
68K
|
€
59K
|
€
86K
|
€
68K
|
€
41K
|
€
42K
|
€
55K
|
€
78K
|
€
70K
|
€
64K
|
€
54K
|
€
75K
|
€
64K
|
€
64K
|
€
56K
|
€
63K
|
|
|
€
54K
|
€
32K
|
€
28K
|
€
22K
|
€
15K
|
€
26K
|
€
18K
|
€
8K
|
€
-3K
|
€
26K
|
€
50K
|
€
28K
|
€
36K
|
€
20K
|
€
6K
|
€
22K
|
€
16K
|
€
11K
|
€
24K
|
|
|
€
407K
|
€
313K
|
€
280K
|
€
252K
|
€
230K
|
€
316K
|
€
290K
|
€
272K
|
€
264K
|
€
267K
|
€
240K
|
€
90K
|
€
173K
|
€
138K
|
€
98K
|
€
92K
|
€
70K
|
€
54K
|
€
43K
|
|
|
€
113K
|
€
92K
|
€
83K
|
€
71K
|
€
54K
|
€
93K
|
€
77K
|
€
53K
|
€
38K
|
€
66K
|
€
94K
|
€
67K
|
€
77K
|
€
61K
|
€
70K
|
€
64K
|
€
60K
|
€
45K
|
€
48K
|
|
|
€
21K
|
€
19K
|
€
17K
|
€
18K
|
€
11K
|
€
13K
|
€
10K
|
€
7K
|
€
3K
|
€
3K
|
€
21K
|
€
10K
|
€
11K
|
€
11K
|
€
7K
|
€
10K
|
€
9K
|
€
3K
|
€
6K
|
|
|
Rémunérations et charges sociales
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
€
9K
|
|
|
|
|
|
|
|
|
|
|
€
112K
|
|
|
|
|
|
|
|
|
|
16,11%
|
|
|
|
|
|
|
|
|
|
|
396,82%
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
€
94K
|
€
79K
|
€
72K
|
€
65K
|
€
58K
|
€
84K
|
€
66K
|
€
40K
|
€
25K
|
€
54K
|
€
77K
|
€
68K
|
€
63K
|
€
53K
|
€
73K
|
€
62K
|
€
63K
|
€
54K
|
€
59K
|
|
|
€
73K
|
€
49K
|
€
44K
|
€
37K
|
€
29K
|
€
43K
|
€
33K
|
€
17K
|
€
5K
|
€
42K
|
€
64K
|
€
51K
|
€
46K
|
€
34K
|
€
17K
|
€
40K
|
€
33K
|
€
25K
|
€
28K
|
|
|
€
54K
|
€
32K
|
€
28K
|
€
22K
|
€
15K
|
€
23K
|
€
18K
|
€
8K
|
€
-3K
|
€
26K
|
€
50K
|
€
28K
|
€
36K
|
€
20K
|
€
6K
|
€
22K
|
€
16K
|
€
11K
|
€
24K
|
|
|
€
0
|
€
8K
|
€
0
|
€
0
|
€
-43K
|
€
125K
|
€
172K
|
€
39K
|
€
304K
|
€
15K
|
€
-4K
|
€
0
|
€
0
|
€
-1
|
€
27K
|
-
|
€
1K
|
€
0
|
€
40K
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
€
214K
|
€
128K
|
€
96K
|
€
66K
|
€
27K
|
€
124K
|
€
82K
|
€
125K
|
€
146K
|
€
219K
|
€
175K
|
€
112K
|
€
141K
|
€
113K
|
€
94K
|
€
79K
|
€
23K
|
€
44K
|
€
37K
|
|
|
€
75K
|
€
62K
|
€
56K
|
€
50K
|
€
43K
|
€
67K
|
€
51K
|
€
32K
|
€
18K
|
€
39K
|
€
62K
|
€
45K
|
€
53K
|
€
40K
|
€
62K
|
€
44K
|
€
46K
|
€
41K
|
€
54K
|
|
|
€
178K
|
€
102K
|
€
69K
|
€
34K
|
€
5K
|
€
98K
|
€
48K
|
€
107K
|
€
136K
|
€
206K
|
€
198K
|
€
46K
|
€
128K
|
€
89K
|
€
73K
|
€
53K
|
€
28K
|
€
-163K
|
€
-197K
|
|
|
4,27
|
3,31
|
2,68
|
1,75
|
1,14
|
3,51
|
2,01
|
3,94
|
7,24
|
10,36
|
6,07
|
1,56
|
5,45
|
3,81
|
3,35
|
2,34
|
1,80
|
0,24
|
0,19
|
|
|
4,27
|
3,31
|
2,68
|
1,75
|
1,14
|
3,51
|
2,01
|
3,94
|
7,24
|
10,36
|
6,07
|
1,56
|
5,45
|
3,81
|
3,35
|
2,34
|
1,80
|
0,24
|
0,19
|
|
|
4,27
|
3,31
|
2,68
|
1,75
|
1,14
|
3,51
|
2,01
|
3,94
|
7,24
|
10,36
|
6,07
|
1,56
|
5,45
|
3,93
|
3,35
|
2,34
|
1,80
|
0,24
|
0,19
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
€
688K
|
€
627K
|
€
614K
|
€
612K
|
€
601K
|
€
768K
|
€
643K
|
€
551K
|
€
550K
|
€
337K
|
€
343K
|
€
250K
|
€
296K
|
€
278K
|
€
253K
|
€
270K
|
€
262K
|
€
279K
|
€
305K
|
|
|
€
280K
|
€
314K
|
€
333K
|
€
359K
|
€
371K
|
€
452K
|
€
353K
|
€
279K
|
€
286K
|
€
71K
|
€
103K
|
€
161K
|
€
122K
|
€
140K
|
€
155K
|
€
178K
|
€
192K
|
€
225K
|
€
263K
|
|
|
€
54K
|
€
44K
|
€
41K
|
€
46K
|
€
37K
|
€
39K
|
€
48K
|
€
36K
|
€
22K
|
€
22K
|
€
39K
|
€
82K
|
€
29K
|
€
31K
|
€
31K
|
€
40K
|
€
35K
|
€
214K
|
€
244K
|
|
|
€
226K
|
€
270K
|
€
292K
|
€
313K
|
€
334K
|
€
413K
|
€
305K
|
€
242K
|
€
264K
|
€
49K
|
€
64K
|
€
79K
|
€
94K
|
€
109K
|
€
124K
|
€
139K
|
€
158K
|
€
11K
|
€
19K
|
|
|
59,23%
|
49,87%
|
45,68%
|
41,23%
|
38,26%
|
41,15%
|
45,09%
|
49,40%
|
48,02%
|
79,02%
|
70,05%
|
35,76%
|
58,61%
|
49,48%
|
38,77%
|
33,96%
|
26,73%
|
19,33%
|
13,94%
|
|
|
0,55
|
0,86
|
1,04
|
1,24
|
1,45
|
1,31
|
1,05
|
0,89
|
1
|
0,18
|
0,27
|
0,88
|
0,54
|
0,79
|
1,26
|
1,51
|
2,25
|
0,21
|
0,44
|
|
|
2,97
|
3,98
|
4,61
|
5,55
|
6,44
|
5,35
|
5,35
|
6,89
|
11,25
|
1,30
|
1,34
|
2,37
|
1,94
|
2,65
|
2,13
|
2,86
|
3,07
|
4,15
|
4,48
|
|
|
Interest Coverage Ratio
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
18,36%
|
19,80%
|
20,11%
|
19,97%
|
18,74%
|
21,26%
|
17,52%
|
11,59%
|
6,92%
|
14,45%
|
25,86%
|
50,55%
|
30,75%
|
29,03%
|
62,82%
|
47,92%
|
65,27%
|
76,16%
|
127,59%
|
|
|
13,21%
|
10,38%
|
10,07%
|
8,80%
|
6,34%
|
8,28%
|
6,18%
|
2,99%
|
-1,00%
|
9,88%
|
20,79%
|
31,53%
|
20,60%
|
14,83%
|
6,44%
|
23,51%
|
22,99%
|
21,19%
|
56,43%
|
|
|
7,82
|
5,18
|
4,60
|
3,63
|
2,43
|
3,41
|
2,78
|
1,48
|
-0,48
|
7,81
|
14,56
|
11,28
|
12,07
|
7,34
|
2,50
|
7,99
|
6,15
|
4,09
|
7,87
|
|
|
13,21
|
10,38
|
10,07
|
8,80
|
6,34
|
8,28
|
6,18
|
2,99
|
-1,00
|
9,88
|
20,79
|
31,53
|
20,60
|
14,83
|
6,44
|
23,51
|
22,99
|
21,19
|
56,43
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Crédit client
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Crédit fournisseur
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Days Sales Outstanding (DSO)
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Days Sales of Inventory (DSI)
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Inventory Turnover Ratio
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Employés
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Coût salarial par employé
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|