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)">
|
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)">
|
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
€
190K
|
€
186K
|
€
306K
|
€
59K
|
€
101K
|
€
141K
|
€
289K
|
€
416K
|
€
204K
|
€
74K
|
€
48K
|
€
47K
|
€
48K
|
€
48K
|
€
49K
|
€
40K
|
€
7K
|
€
1K
|
€
-2K
|
|
|
€
58K
|
€
67K
|
€
173K
|
€
-31K
|
€
11K
|
€
37K
|
€
166K
|
€
192K
|
€
131K
|
€
21K
|
€
-3K
|
€
-20K
|
€
6K
|
€
7K
|
€
11K
|
€
-605
|
€
7K
|
€
1K
|
€
-3K
|
|
|
€
756K
|
€
698K
|
€
631K
|
€
458K
|
€
489K
|
€
478K
|
€
442K
|
€
350K
|
€
248K
|
€
207K
|
€
186K
|
€
190K
|
€
210K
|
€
205K
|
€
198K
|
€
187K
|
€
7K
|
€
544
|
€
-480
|
|
|
€
166K
|
€
161K
|
€
271K
|
€
51K
|
€
82K
|
€
110K
|
€
244K
|
€
341K
|
€
167K
|
€
59K
|
€
40K
|
€
39K
|
€
41K
|
€
41K
|
€
41K
|
€
34K
|
€
7K
|
€
835
|
-
|
|
|
€
10K
|
€
13K
|
€
8K
|
€
4K
|
€
5K
|
€
3K
|
€
5K
|
€
42K
|
€
18K
|
€
4K
|
€
11K
|
€
3K
|
€
4K
|
€
4K
|
€
2K
|
€
2K
|
€
303
|
€
240
|
|
|
|
Rémunérations et charges sociales
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
€
75K
|
€
90K
|
€
90K
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
45,10%
|
46,81%
|
68,73%
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
€
179K
|
€
175K
|
€
296K
|
€
49K
|
€
92K
|
€
132K
|
€
284K
|
€
411K
|
€
198K
|
€
73K
|
€
47K
|
€
46K
|
€
47K
|
€
47K
|
€
48K
|
€
39K
|
€
6K
|
€
1K
|
€
-3K
|
|
|
€
106K
|
€
122K
|
€
252K
|
€
4K
|
€
47K
|
€
87K
|
€
239K
|
€
281K
|
€
194K
|
€
68K
|
€
42K
|
€
21K
|
€
46K
|
€
46K
|
€
48K
|
€
38K
|
€
6K
|
€
1K
|
€
-3K
|
|
|
€
58K
|
€
67K
|
€
173K
|
€
-31K
|
€
11K
|
€
37K
|
€
166K
|
€
192K
|
€
131K
|
€
21K
|
€
-3K
|
€
-20K
|
€
6K
|
€
7K
|
€
11K
|
€
-605
|
€
7K
|
€
1K
|
€
-3K
|
|
|
€
153K
|
€
145K
|
€
0
|
€
0
|
€
0
|
€
0
|
€
5K
|
€
989K
|
€
-4K
|
€
0
|
€
0
|
€
164K
|
€
0
|
€
7K
|
-
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
€
88K
|
€
17K
|
€
10K
|
€
194K
|
€
20K
|
€
25K
|
€
41K
|
€
32K
|
€
278K
|
€
47K
|
€
44K
|
€
16K
|
€
69K
|
€
49K
|
€
41K
|
€
32K
|
€
4K
|
€
8K
|
€
8K
|
|
|
€
130K
|
€
120K
|
€
217K
|
€
14K
|
€
55K
|
€
81K
|
€
211K
|
€
322K
|
€
135K
|
€
26K
|
€
1K
|
€
4K
|
€
7K
|
€
8K
|
€
11K
|
€
82
|
€
7K
|
€
1K
|
€
-3K
|
|
|
€
-337K
|
€
-374K
|
€
-300K
|
€
-468K
|
€
-434K
|
€
-440K
|
€
-495K
|
€
-577K
|
€
-610K
|
€
-630K
|
€
-628K
|
€
-602K
|
€
-541K
|
€
-530K
|
€
-515K
|
€
-510K
|
€
6K
|
€
-456
|
€
-1K
|
|
|
0,46
|
0,38
|
0,52
|
0,38
|
0,41
|
0,42
|
0,40
|
0,32
|
0,33
|
0,15
|
0,13
|
0,11
|
0,14
|
0,11
|
0,09
|
0,07
|
1,64
|
0,95
|
0,84
|
|
|
0,46
|
0,38
|
0,52
|
0,38
|
0,41
|
0,42
|
0,40
|
0,32
|
0,33
|
0,15
|
0,13
|
0,11
|
0,14
|
0,11
|
0,09
|
0,07
|
1,64
|
0,95
|
0,84
|
|
|
0,48
|
0,40
|
0,54
|
0,40
|
0,42
|
0,43
|
0,42
|
0,33
|
0,34
|
0,16
|
0,13
|
0,11
|
0,15
|
0,12
|
0,09
|
0,08
|
1,64
|
0,95
|
0,84
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
€
2,08M
|
€
1,94M
|
€
1,94M
|
€
1,96M
|
€
2,01M
|
€
2,07M
|
€
2,13M
|
€
2,11M
|
€
1,28M
|
€
1,10M
|
€
1,09M
|
€
1,07M
|
€
946K
|
€
927K
|
€
905K
|
€
896K
|
€
17K
|
€
10K
|
€
9K
|
|
|
€
1,33M
|
€
1,24M
|
€
1,31M
|
€
1,50M
|
€
1,52M
|
€
1,59M
|
€
1,69M
|
€
1,76M
|
€
1,03M
|
€
892K
|
€
899K
|
€
882K
|
€
736K
|
€
723K
|
€
707K
|
€
709K
|
€
10K
|
€
9K
|
€
9K
|
|
|
€
600K
|
€
574K
|
€
598K
|
€
734K
|
€
705K
|
€
731K
|
€
789K
|
€
804K
|
€
876K
|
€
707K
|
€
688K
|
€
644K
|
€
597K
|
€
568K
|
€
537K
|
€
517K
|
€
10K
|
€
9K
|
€
9K
|
|
|
€
700K
|
€
640K
|
€
690K
|
€
739K
|
€
787K
|
€
837K
|
€
863K
|
€
912K
|
€
122K
|
€
151K
|
€
179K
|
€
206K
|
€
108K
|
€
125K
|
€
142K
|
€
157K
|
|
|
|
|
|
36,27%
|
35,98%
|
32,46%
|
23,39%
|
24,36%
|
23,08%
|
20,72%
|
16,64%
|
19,38%
|
18,85%
|
17,17%
|
17,71%
|
22,21%
|
22,06%
|
21,87%
|
20,85%
|
42,68%
|
5,45%
|
-5,52%
|
|
|
0,93
|
0,92
|
1,09
|
1,61
|
1,61
|
1,75
|
1,95
|
2,60
|
0,49
|
0,73
|
0,96
|
1,09
|
0,51
|
0,61
|
0,72
|
0,84
|
|
|
|
|
|
7,44
|
7,10
|
4,44
|
30,57
|
16,58
|
12,07
|
5,95
|
4,27
|
5,22
|
12,27
|
19,10
|
19,05
|
15,50
|
15,26
|
14,70
|
18,23
|
1,50
|
9,23
|
|
|
|
Interest Coverage Ratio
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
17,25%
|
17,24%
|
34,37%
|
3,02%
|
11,35%
|
17,02%
|
47,81%
|
91,78%
|
54,20%
|
12,34%
|
0,71%
|
2,35%
|
3,16%
|
3,83%
|
5,77%
|
0,04%
|
92,34%
|
188,28%
|
577,67%
|
|
|
7,64%
|
9,63%
|
27,47%
|
-6,79%
|
2,16%
|
7,63%
|
37,64%
|
54,85%
|
52,75%
|
10,07%
|
-1,81%
|
-10,70%
|
2,64%
|
3,30%
|
5,58%
|
-0,32%
|
92,34%
|
188,28%
|
577,67%
|
|
|
2,77
|
3,46
|
8,92
|
-1,59
|
0,53
|
1,76
|
7,80
|
9,13
|
10,22
|
1,90
|
-0,31
|
-1,90
|
0,59
|
0,73
|
1,22
|
-0,07
|
39,41
|
10,26
|
-31,88
|
|
|
7,64
|
9,63
|
27,47
|
-6,79
|
2,16
|
7,63
|
37,64
|
54,85
|
52,75
|
10,07
|
-1,81
|
-10,70
|
2,64
|
3,30
|
5,58
|
-0,32
|
92,34
|
188,28
|
577,67
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Crédit client
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Crédit fournisseur
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Days Sales Outstanding (DSO)
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Days Sales of Inventory (DSI)
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Inventory Turnover Ratio
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Employés
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Coût salarial par employé
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|