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)">
|
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)">
|
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
€
71K
|
€
114K
|
€
-6K
|
€
-11K
|
€
-15K
|
€
467K
|
€
51K
|
€
53K
|
€
50K
|
€
60K
|
€
51K
|
€
56K
|
€
51K
|
€
50K
|
€
49K
|
€
49K
|
€
49K
|
€
49K
|
€
46K
|
€
14K
|
|
|
€
-3K
|
€
63K
|
€
-29K
|
€
-42K
|
€
-30K
|
€
344K
|
€
16K
|
€
22K
|
€
19K
|
€
21K
|
€
20K
|
€
20K
|
€
14K
|
€
14K
|
€
11K
|
€
7K
|
€
10K
|
€
11K
|
€
14K
|
€
80K
|
|
|
€
390K
|
€
393K
|
€
329K
|
€
359K
|
€
401K
|
€
551K
|
€
207K
|
€
191K
|
€
205K
|
€
211K
|
€
218K
|
€
197K
|
€
177K
|
€
163K
|
€
150K
|
€
139K
|
€
132K
|
€
122K
|
€
111K
|
€
97K
|
|
|
€
58K
|
€
118K
|
€
12K
|
€
13K
|
€
14K
|
€
521K
|
€
48K
|
€
50K
|
€
48K
|
€
56K
|
€
49K
|
€
52K
|
€
47K
|
€
44K
|
€
40K
|
€
40K
|
€
42K
|
€
60K
|
€
55K
|
€
4K
|
|
|
€
11K
|
€
6K
|
|
|
|
-
|
€
5K
|
€
15K
|
€
13K
|
€
15K
|
€
19K
|
€
20K
|
€
8K
|
€
8K
|
€
6K
|
€
4K
|
€
1K
|
|
|
|
|
|
Rémunérations et charges sociales
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
-
|
€
120K
|
|
|
€
36K
|
€
25K
|
€
27K
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
163,02%
|
134,35%
|
130,76%
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
€
63K
|
€
113K
|
€
-7K
|
€
-12K
|
€
-17K
|
€
462K
|
€
46K
|
€
49K
|
€
46K
|
€
56K
|
€
46K
|
€
51K
|
€
47K
|
€
46K
|
€
44K
|
€
42K
|
€
45K
|
€
47K
|
€
43K
|
€
-31K
|
|
|
€
15K
|
€
75K
|
€
-16K
|
€
-26K
|
€
-27K
|
€
459K
|
€
27K
|
€
32K
|
€
30K
|
€
39K
|
€
30K
|
€
35K
|
€
30K
|
€
29K
|
€
28K
|
€
25K
|
€
28K
|
€
31K
|
€
-19K
|
€
-39K
|
|
|
€
143
|
€
66K
|
€
-26K
|
€
-42K
|
€
-30K
|
€
25K
|
€
23K
|
€
29K
|
€
25K
|
€
27K
|
€
27K
|
€
27K
|
€
20K
|
€
20K
|
€
17K
|
€
13K
|
€
17K
|
€
17K
|
€
33K
|
€
-49K
|
|
|
€
0
|
€
69K
|
€
-8K
|
€
544K
|
€
748K
|
|
€
7K
|
€
0
|
€
0
|
€
0
|
€
0
|
€
0
|
€
0
|
€
0
|
€
0
|
€
0
|
€
0
|
€
0
|
€
89K
|
€
280K
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
€
4K
|
€
19K
|
€
18K
|
€
23K
|
€
30K
|
€
652K
|
€
5K
|
€
13K
|
€
13K
|
€
2K
|
€
645
|
€
5K
|
€
2K
|
€
235
|
€
2K
|
€
4K
|
€
219
|
€
11K
|
€
11K
|
€
61K
|
|
|
€
45K
|
€
101K
|
€
-20K
|
€
-28K
|
€
-20K
|
€
346K
|
€
35K
|
€
39K
|
€
35K
|
€
37K
|
€
37K
|
€
37K
|
€
30K
|
€
30K
|
€
27K
|
€
23K
|
€
27K
|
€
27K
|
€
76K
|
€
88K
|
|
|
€
58K
|
€
75K
|
€
-36K
|
€
-45K
|
€
-294K
|
€
665K
|
€
-5K
|
€
-30K
|
€
-31K
|
€
-39K
|
€
-47K
|
€
-58K
|
€
-37K
|
€
-13K
|
€
9K
|
€
31K
|
€
54K
|
€
72K
|
€
87K
|
€
144K
|
|
|
1,15
|
1,93
|
0,48
|
0,69
|
0,35
|
157,05
|
0,62
|
0,30
|
0,30
|
0,08
|
0,01
|
0,28
|
0,40
|
0,79
|
1,17
|
1,63
|
2,22
|
2,69
|
3,21
|
5
|
|
|
0,16
|
0,74
|
0,30
|
0,69
|
0,35
|
157,05
|
0,62
|
0,30
|
0,30
|
0,08
|
0,01
|
0,28
|
0,40
|
0,79
|
1,17
|
1,63
|
2,22
|
2,69
|
3,21
|
5
|
|
|
1,61
|
4,28
|
5,02
|
3,08
|
1,33
|
157,05
|
0,62
|
0,30
|
0,30
|
0,08
|
0,01
|
0,28
|
0,40
|
0,79
|
1,17
|
1,63
|
2,22
|
2,69
|
3,21
|
5
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
€
1,85M
|
€
1,61M
|
€
1,60M
|
€
1,71M
|
€
1,34M
|
€
671K
|
€
229K
|
€
247K
|
€
263K
|
€
270K
|
€
284K
|
€
323K
|
€
341K
|
€
382K
|
€
413K
|
€
447K
|
€
483K
|
€
515K
|
€
543K
|
€
570K
|
|
|
€
1,35M
|
€
1,10M
|
€
1,15M
|
€
1,24M
|
€
824K
|
€
4K
|
€
12K
|
€
44K
|
€
44K
|
€
42K
|
€
48K
|
€
104K
|
€
141K
|
€
193K
|
€
235K
|
€
278K
|
€
318K
|
€
358K
|
€
395K
|
€
430K
|
|
|
€
384K
|
€
76K
|
€
68K
|
€
143K
|
€
451K
|
€
4K
|
€
12K
|
€
44K
|
€
44K
|
€
42K
|
€
48K
|
€
80K
|
€
61K
|
€
61K
|
€
54K
|
€
49K
|
€
45K
|
€
43K
|
€
39K
|
€
36K
|
|
|
€
961K
|
€
1,02M
|
€
1,08M
|
€
1,09M
|
€
373K
|
|
|
|
|
|
|
€
24K
|
€
79K
|
€
132K
|
€
182K
|
€
229K
|
€
274K
|
€
316K
|
€
356K
|
€
394K
|
|
|
21,02%
|
24,37%
|
20,64%
|
20,96%
|
29,88%
|
82,02%
|
90,24%
|
77,28%
|
77,77%
|
78,16%
|
76,54%
|
61,06%
|
51,88%
|
42,72%
|
36,22%
|
31,10%
|
27,38%
|
23,67%
|
20,48%
|
17,05%
|
|
|
2,47
|
2,61
|
3,29
|
3,05
|
0,93
|
|
|
|
|
|
|
0,12
|
0,45
|
0,81
|
1,21
|
1,65
|
2,07
|
2,59
|
3,20
|
4,05
|
|
|
21,47
|
9,78
|
|
|
|
0,01
|
0,26
|
0,89
|
0,95
|
0,76
|
1,03
|
2,03
|
3,02
|
4,20
|
5,30
|
6,59
|
7,09
|
7,57
|
9,16
|
|
|
|
Interest Coverage Ratio
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
11,57%
|
25,73%
|
-6,14%
|
-7,83%
|
-5,08%
|
62,84%
|
17,11%
|
20,45%
|
17,22%
|
17,67%
|
17,01%
|
18,65%
|
17,21%
|
18,64%
|
18,25%
|
16,90%
|
20,41%
|
22,33%
|
68,65%
|
90,81%
|
|
|
-0,74%
|
16,06%
|
-8,89%
|
-11,66%
|
-7,50%
|
62,39%
|
7,87%
|
11,71%
|
9,08%
|
9,77%
|
9,35%
|
10,20%
|
7,80%
|
8,43%
|
7,10%
|
4,90%
|
7,79%
|
8,64%
|
12,66%
|
82,15%
|
|
|
-0,16
|
3,91
|
-1,84
|
-2,44
|
-2,24
|
51,18
|
7,10
|
9,05
|
7,06
|
7,64
|
7,15
|
6,23
|
4,05
|
3,60
|
2,57
|
1,52
|
2,13
|
2,05
|
2,59
|
14,01
|
|
|
-0,74
|
16,06
|
-8,89
|
-11,66
|
-7,50
|
62,39
|
7,87
|
11,71
|
9,08
|
9,77
|
9,35
|
10,20
|
7,80
|
8,43
|
7,10
|
4,90
|
7,79
|
8,64
|
12,66
|
82,15
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Crédit client
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Crédit fournisseur
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Days Sales Outstanding (DSO)
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Days Sales of Inventory (DSI)
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
0
|
0
|
0
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Employés
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Coût salarial par employé
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|