M
|
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)">
|
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
€
95K
|
€
59K
|
€
180K
|
€
94K
|
€
73K
|
€
24K
|
€
29K
|
€
33K
|
€
51K
|
€
50K
|
€
21K
|
€
40K
|
€
27K
|
€
20K
|
€
19K
|
€
9K
|
€
22K
|
€
15K
|
€
30K
|
|
|
€
5K
|
€
-20K
|
€
110K
|
€
28K
|
€
8K
|
€
10K
|
€
13K
|
€
16K
|
€
43K
|
€
25K
|
€
3K
|
€
941
|
€
1K
|
€
648
|
€
4K
|
€
-6K
|
€
308K
|
€
13K
|
€
24K
|
|
|
€
166K
|
€
162K
|
€
183K
|
€
74K
|
€
46K
|
€
38K
|
€
28K
|
€
15K
|
€
-952
|
€
-44K
|
€
-69K
|
€
-72K
|
€
-73K
|
€
-75K
|
€
-75K
|
€
-79K
|
€
-73K
|
€
-381K
|
€
-394K
|
|
|
€
70K
|
€
46K
|
€
147K
|
€
73K
|
€
57K
|
€
24K
|
€
24K
|
€
26K
|
€
52K
|
€
35K
|
€
14K
|
€
14K
|
€
14K
|
€
13K
|
€
13K
|
€
6K
|
€
15K
|
€
10K
|
€
20K
|
|
|
€
1K
|
€
2K
|
€
2K
|
€
2K
|
€
2K
|
€
7K
|
€
19K
|
€
10K
|
€
21K
|
€
15K
|
€
7K
|
€
6K
|
€
5K
|
€
6K
|
€
1K
|
€
830
|
€
799
|
€
2K
|
€
3K
|
|
|
Rémunérations et charges sociales
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
€
833
|
€
833
|
€
800
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
17,59%
|
|
0,73%
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
€
90K
|
€
57K
|
€
176K
|
€
89K
|
€
71K
|
€
23K
|
€
28K
|
€
32K
|
€
74K
|
€
50K
|
€
20K
|
€
19K
|
€
20K
|
€
18K
|
€
18K
|
€
8K
|
€
21K
|
€
15K
|
€
28K
|
|
|
€
21K
|
€
-13K
|
€
118K
|
€
37K
|
€
15K
|
€
17K
|
€
22K
|
€
26K
|
€
67K
|
€
41K
|
€
12K
|
€
9K
|
€
10K
|
€
11K
|
€
9K
|
€
-274
|
€
12K
|
€
15K
|
€
28K
|
|
|
€
5K
|
€
-20K
|
€
110K
|
€
28K
|
€
8K
|
€
10K
|
€
13K
|
€
16K
|
€
43K
|
€
25K
|
€
3K
|
€
941
|
€
1K
|
€
648
|
€
4K
|
€
-6K
|
€
308K
|
€
13K
|
€
24K
|
|
|
€
14K
|
€
0
|
€
96K
|
€
54K
|
€
802K
|
|
€
0
|
€
0
|
€
1K
|
€
5K
|
€
0
|
€
3K
|
€
8K
|
€
-4K
|
€
2K
|
€
9K
|
€
127K
|
-
|
€
302
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
€
97K
|
€
95K
|
€
78K
|
€
100K
|
€
129K
|
€
23K
|
€
32K
|
€
20K
|
€
27K
|
€
27K
|
€
28K
|
€
8K
|
€
21K
|
€
24K
|
€
26K
|
€
25K
|
€
68K
|
€
3K
|
€
7K
|
|
|
€
74K
|
€
50K
|
€
168K
|
€
80K
|
€
63K
|
€
17K
|
€
20K
|
€
22K
|
€
25K
|
€
33K
|
€
12K
|
€
31K
|
€
17K
|
€
8K
|
€
13K
|
€
2K
|
€
317K
|
€
13K
|
€
24K
|
|
|
€
-204K
|
€
-231K
|
€
-227K
|
€
-255K
|
€
-238K
|
€
15K
|
€
8K
|
€
-2K
|
€
-15K
|
€
-31K
|
€
-51K
|
€
-55K
|
€
-75K
|
€
-78K
|
€
-83K
|
€
-87K
|
€
-73K
|
€
-83K
|
€
-97K
|
|
|
0,38
|
0,32
|
0,36
|
0,33
|
0,39
|
1,54
|
1,17
|
0,97
|
0,80
|
0,63
|
0,36
|
0,37
|
0,36
|
0,36
|
0,34
|
0,42
|
0,64
|
0,34
|
0,28
|
|
|
0,38
|
0,32
|
0,36
|
0,33
|
0,39
|
1,54
|
1,17
|
0,97
|
0,80
|
0,63
|
0,36
|
0,37
|
0,36
|
0,36
|
0,34
|
0,42
|
0,64
|
0,34
|
0,28
|
|
|
0,39
|
0,32
|
0,36
|
0,33
|
0,39
|
1,54
|
1,17
|
0,97
|
0,80
|
0,63
|
0,36
|
0,37
|
0,36
|
0,36
|
0,34
|
0,42
|
0,64
|
0,34
|
0,28
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
€
862K
|
€
899K
|
€
970K
|
€
926K
|
€
953K
|
€
97K
|
€
118K
|
€
123K
|
€
133K
|
€
131K
|
€
112K
|
€
125K
|
€
141K
|
€
146K
|
€
155K
|
€
183K
|
€
251K
|
€
43K
|
€
38K
|
|
|
€
696K
|
€
737K
|
€
788K
|
€
852K
|
€
908K
|
€
59K
|
€
90K
|
€
108K
|
€
134K
|
€
150K
|
€
155K
|
€
171K
|
€
208K
|
€
221K
|
€
230K
|
€
262K
|
€
323K
|
€
126K
|
€
135K
|
|
|
€
319K
|
€
338K
|
€
356K
|
€
378K
|
€
391K
|
€
28K
|
€
50K
|
€
58K
|
€
75K
|
€
82K
|
€
79K
|
€
87K
|
€
117K
|
€
122K
|
€
124K
|
€
150K
|
€
205K
|
€
126K
|
€
135K
|
|
|
€
367K
|
€
399K
|
€
431K
|
€
474K
|
€
517K
|
€
31K
|
€
41K
|
€
50K
|
€
59K
|
€
68K
|
€
76K
|
€
84K
|
€
91K
|
€
99K
|
€
105K
|
€
112K
|
€
118K
|
|
|
|
|
19,25%
|
18,02%
|
18,82%
|
7,98%
|
4,78%
|
39,01%
|
23,58%
|
11,91%
|
-0,72%
|
-33,60%
|
-61,66%
|
-58,18%
|
-52,18%
|
-51,04%
|
-48,45%
|
-43,20%
|
-29,06%
|
-890,06%
|
-1 023,55%
|
|
|
2,21
|
2,46
|
2,36
|
6,42
|
11,33
|
0,82
|
1,46
|
3,43
|
-62,06
|
-1,53
|
-1,10
|
-1,16
|
-1,24
|
-1,32
|
-1,40
|
-1,42
|
-1,63
|
|
|
|
|
7,69
|
13
|
4,49
|
9,61
|
12,87
|
2,56
|
3,17
|
3,36
|
1,81
|
2,99
|
7,61
|
8,79
|
10,22
|
12,20
|
12,87
|
33,37
|
15,37
|
8,51
|
4,77
|
|
|
Interest Coverage Ratio
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
44,66%
|
30,59%
|
91,76%
|
107,88%
|
138,32%
|
43,62%
|
70,92%
|
151,51%
|
-2 653,24%
|
-74,97%
|
-17,30%
|
-42,94%
|
-23,47%
|
-10,42%
|
-17,08%
|
-2,41%
|
-434,55%
|
-3,48%
|
-6,10%
|
|
|
2,85%
|
-12,18%
|
59,98%
|
38,24%
|
16,89%
|
26,55%
|
47,49%
|
106,51%
|
-4 530,57%
|
-56,55%
|
-4,97%
|
-1,30%
|
-1,57%
|
-0,87%
|
-5,18%
|
7,88%
|
-422,44%
|
-3,43%
|
-6,00%
|
|
|
0,55
|
-2,19
|
11,29
|
3,05
|
0,81
|
10,36
|
11,20
|
12,68
|
32,45
|
19,00
|
3,07
|
0,76
|
0,82
|
0,44
|
2,51
|
-3,40
|
122,78
|
30,52
|
61,42
|
|
|
2,85
|
-12,18
|
59,98
|
38,24
|
16,89
|
26,55
|
47,49
|
106,51
|
-4 530,57
|
-56,55
|
-4,97
|
-1,30
|
-1,57
|
-0,87
|
-5,18
|
7,88
|
-422,44
|
-3,43
|
-6,00
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Crédit client
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Crédit fournisseur
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Days Sales Outstanding (DSO)
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Days Sales of Inventory (DSI)
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Inventory Turnover Ratio
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Employés
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Coût salarial par employé
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|