M
|
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)">
|
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
€
99K
|
€
311K
|
€
133K
|
€
214K
|
€
70K
|
€
116K
|
€
107K
|
€
203K
|
€
68K
|
€
45K
|
€
55K
|
€
39K
|
€
35K
|
€
32K
|
€
43K
|
€
47K
|
|
|
€
106K
|
€
231K
|
€
104K
|
€
156K
|
€
41K
|
€
95K
|
€
73K
|
€
130K
|
€
34K
|
€
17K
|
€
21K
|
€
19K
|
€
22K
|
€
21K
|
€
29K
|
€
22K
|
|
|
€
760K
|
€
727K
|
€
625K
|
€
554K
|
€
414K
|
€
413K
|
€
337K
|
€
264K
|
€
197K
|
€
163K
|
€
146K
|
€
124K
|
€
105K
|
€
90K
|
€
69K
|
€
40K
|
|
|
€
135K
|
€
326K
|
€
171K
|
€
255K
|
€
64K
|
€
145K
|
€
122K
|
€
229K
|
€
75K
|
€
48K
|
€
54K
|
€
40K
|
€
37K
|
€
37K
|
€
43K
|
€
36K
|
|
|
€
15K
|
€
58K
|
€
21K
|
€
32K
|
€
7K
|
€
34K
|
€
20K
|
€
33K
|
€
7K
|
€
4K
|
€
6K
|
€
7K
|
€
1K
|
€
8K
|
€
22K
|
€
8K
|
|
|
Rémunérations et charges sociales
|
|
|
|
|
|
|
|
|
|
|
|
€
4K
|
|
|
|
|
|
€
73K
|
€
130K
|
€
32K
|
€
16K
|
€
41K
|
€
19K
|
|
€
640
|
|
|
|
|
€
70K
|
|
|
|
|
|
69,26%
|
56,03%
|
30,76%
|
10,39%
|
99,15%
|
19,72%
|
|
0,49%
|
|
|
|
|
314,40%
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
€
115K
|
€
309K
|
€
131K
|
€
212K
|
€
45K
|
€
115K
|
€
98K
|
€
202K
|
€
67K
|
€
44K
|
€
53K
|
€
38K
|
€
34K
|
€
30K
|
€
38K
|
€
32K
|
|
|
€
107K
|
€
301K
|
€
123K
|
€
204K
|
€
34K
|
€
115K
|
€
90K
|
€
194K
|
€
58K
|
€
30K
|
€
39K
|
€
29K
|
€
30K
|
€
26K
|
€
38K
|
€
30K
|
|
|
€
106K
|
€
231K
|
€
104K
|
€
156K
|
€
41K
|
€
95K
|
€
73K
|
€
130K
|
€
34K
|
€
17K
|
€
21K
|
€
19K
|
€
22K
|
€
21K
|
€
29K
|
€
22K
|
|
|
€
1K
|
€
0
|
€
0
|
€
1K
|
€
353K
|
|
|
€
0
|
€
2K
|
€
0
|
€
36K
|
€
10K
|
€
-134
|
€
21K
|
€
0
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
€
41K
|
€
4K
|
€
4K
|
€
214K
|
€
61K
|
€
18K
|
€
55K
|
€
176K
|
€
22K
|
€
71K
|
€
44K
|
€
19K
|
€
4K
|
€
135K
|
€
58K
|
€
88K
|
|
|
€
114K
|
€
240K
|
€
112K
|
€
165K
|
€
52K
|
€
95K
|
€
81K
|
€
138K
|
€
43K
|
€
31K
|
€
36K
|
€
27K
|
€
26K
|
€
26K
|
€
34K
|
€
38K
|
|
|
€
4K
|
€
-3K
|
€
68K
|
€
230K
|
€
100K
|
€
333K
|
€
284K
|
€
162K
|
€
34K
|
€
43K
|
€
13K
|
€
13K
|
€
-4K
|
€
92K
|
€
87K
|
€
54K
|
|
|
1,02
|
0,99
|
2,13
|
4,14
|
3,24
|
7,73
|
11
|
3,14
|
1,35
|
1,57
|
1,19
|
1,25
|
0,88
|
2,18
|
2,26
|
2,54
|
|
|
1,02
|
1,03
|
2,43
|
4,94
|
3,86
|
8,97
|
13,36
|
3,70
|
1,29
|
1,73
|
1,32
|
1,46
|
1,08
|
2,56
|
2,75
|
4,27
|
|
|
4,67
|
4,60
|
11,79
|
9,85
|
11,96
|
10,90
|
16,39
|
4,90
|
3,30
|
3,23
|
3,07
|
3,74
|
4,74
|
2,36
|
2,48
|
3,18
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
€
1,13M
|
€
1,16M
|
€
993K
|
€
998K
|
€
832K
|
€
502K
|
€
424K
|
€
358K
|
€
312K
|
€
257K
|
€
231K
|
€
195K
|
€
157K
|
€
186K
|
€
157K
|
€
89K
|
|
|
€
367K
|
€
416K
|
€
349K
|
€
426K
|
€
399K
|
€
71K
|
€
68K
|
€
75K
|
€
97K
|
€
76K
|
€
67K
|
€
52K
|
€
33K
|
€
77K
|
€
69K
|
€
35K
|
|
|
€
157K
|
€
183K
|
€
56K
|
€
67K
|
€
41K
|
€
46K
|
€
26K
|
€
70K
|
€
90K
|
€
72K
|
€
63K
|
€
48K
|
€
30K
|
€
72K
|
€
63K
|
€
28K
|
|
|
€
210K
|
€
229K
|
€
289K
|
€
352K
|
€
355K
|
€
21K
|
€
40K
|
|
|
|
|
|
|
|
|
|
|
|
67,43%
|
62,57%
|
62,98%
|
55,50%
|
49,74%
|
82,28%
|
79,51%
|
73,72%
|
63,07%
|
63,29%
|
63,14%
|
63,84%
|
66,98%
|
48,51%
|
44,07%
|
45,27%
|
|
|
0,28
|
0,32
|
0,46
|
0,64
|
0,86
|
0,05
|
0,12
|
|
|
|
|
|
|
|
|
|
|
|
3,18
|
1,35
|
2,66
|
2,01
|
8,90
|
0,61
|
0,70
|
0,37
|
1,44
|
1,74
|
1,25
|
1,38
|
0,99
|
2,55
|
1,82
|
1,07
|
|
|
Interest Coverage Ratio
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
15,07%
|
32,95%
|
17,90%
|
29,75%
|
12,48%
|
22,99%
|
24,08%
|
52,30%
|
21,96%
|
18,83%
|
24,41%
|
21,91%
|
25,02%
|
28,47%
|
48,66%
|
93,92%
|
|
|
13,96%
|
31,80%
|
16,55%
|
28,23%
|
9,91%
|
22,99%
|
21,80%
|
49,39%
|
17,20%
|
10,54%
|
14,71%
|
15,09%
|
20,96%
|
23,39%
|
41,69%
|
53,89%
|
|
|
9,41
|
19,89
|
10,43
|
15,67
|
4,93
|
18,92
|
17,33
|
36,41
|
10,85
|
6,67
|
9,29
|
9,63
|
14,04
|
11,35
|
18,37
|
24,40
|
|
|
13,96
|
31,80
|
16,55
|
28,23
|
9,91
|
22,99
|
21,80
|
49,39
|
17,20
|
10,54
|
14,71
|
15,09
|
20,96
|
23,39
|
41,69
|
53,89
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Crédit client
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Crédit fournisseur
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Days Sales Outstanding (DSO)
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Days Sales of Inventory (DSI)
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
0
|
0
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Employés
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Coût salarial par employé
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|