O
|
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)">
|
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)">
|
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
€
223K
|
€
222K
|
€
229K
|
€
569K
|
€
36K
|
€
40K
|
€
38K
|
€
34K
|
€
30K
|
€
23K
|
€
3K
|
€
3K
|
€
-706
|
€
-736
|
€
-779
|
€
-816
|
€
-860
|
€
-856
|
€
-617
|
|
|
€
123K
|
€
134K
|
€
174K
|
€
360K
|
€
-1K
|
€
573
|
€
-803
|
€
-3K
|
€
-5K
|
€
-10K
|
€
-16K
|
€
940
|
€
3K
|
€
-1K
|
€
2K
|
€
1K
|
€
1K
|
€
2K
|
€
2K
|
|
|
€
550K
|
€
517K
|
€
473K
|
€
430K
|
€
374K
|
€
393K
|
€
393K
|
€
393K
|
€
397K
|
€
402K
|
€
411K
|
€
27K
|
€
26K
|
€
23K
|
€
24K
|
€
22K
|
€
21K
|
€
19K
|
€
18K
|
|
|
€
207K
|
€
200K
|
€
200K
|
€
463K
|
€
45K
|
€
49K
|
€
48K
|
€
44K
|
€
41K
|
€
35K
|
€
22K
|
€
3K
|
€
1K
|
€
819
|
€
844
|
€
779
|
€
737
|
€
687
|
€
635
|
|
|
€
5K
|
€
487
|
€
100
|
€
6K
|
€
20K
|
€
8K
|
€
14K
|
€
6K
|
€
7K
|
€
15K
|
€
151
|
€
620
|
€
729
|
€
563
|
€
1K
|
€
828
|
€
829
|
€
726
|
€
619
|
|
|
Rémunérations et charges sociales
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
€
90K
|
€
90K
|
€
180K
|
€
28K
|
€
18K
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
73,23%
|
67,19%
|
103,38%
|
7,88%
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
€
223K
|
€
222K
|
€
229K
|
€
560K
|
€
34K
|
€
38K
|
€
36K
|
€
32K
|
€
29K
|
€
21K
|
€
2K
|
€
2K
|
€
-2K
|
€
-736
|
€
-779
|
€
-2K
|
€
-2K
|
€
-2K
|
€
-2K
|
|
|
€
177K
|
€
178K
|
€
185K
|
€
514K
|
€
6K
|
€
10K
|
€
8K
|
€
4K
|
€
576
|
€
-6K
|
€
-16K
|
€
2K
|
€
-2K
|
€
-736
|
€
-779
|
€
-2K
|
€
-2K
|
€
-2K
|
€
-2K
|
|
|
€
135K
|
€
146K
|
€
186K
|
€
-46K
|
€
-1K
|
€
573
|
€
-803
|
€
-3K
|
€
-5K
|
€
-10K
|
€
-16K
|
€
940
|
€
3K
|
€
-1K
|
€
2K
|
€
1K
|
€
1K
|
€
2K
|
€
2K
|
|
|
€
11K
|
€
4K
|
€
2K
|
€
1,05M
|
€
0
|
€
0
|
€
0
|
€
0
|
€
16K
|
€
152K
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
€
46K
|
€
41K
|
€
31K
|
€
222K
|
€
22K
|
€
5K
|
€
8K
|
€
164
|
€
4K
|
€
320
|
€
21K
|
€
351
|
€
992
|
€
4K
|
€
2K
|
€
2K
|
€
2K
|
€
2K
|
€
2K
|
|
|
€
169K
|
€
177K
|
€
217K
|
€
406K
|
€
27K
|
€
29K
|
€
27K
|
€
25K
|
€
23K
|
€
17K
|
€
2K
|
€
940
|
€
3K
|
€
-1K
|
€
2K
|
€
1K
|
€
1K
|
€
2K
|
€
2K
|
|
|
€
-136K
|
€
-128K
|
€
-137K
|
€
-132K
|
€
-15K
|
€
-24K
|
€
-42K
|
€
-42K
|
€
-40K
|
€
-39K
|
€
22K
|
€
27K
|
€
297
|
€
205
|
€
449
|
€
-2K
|
€
-2K
|
€
-3K
|
€
-2K
|
|
|
0,26
|
0,25
|
0,57
|
0,63
|
0,61
|
0,20
|
0,19
|
0,04
|
0,11
|
0,06
|
22,51
|
5,35
|
1,01
|
1,01
|
1,02
|
0,93
|
0,93
|
0,87
|
0,90
|
|
|
0,26
|
0,25
|
0,57
|
0,63
|
0,61
|
0,20
|
0,19
|
0,04
|
0,11
|
0,06
|
22,51
|
5,35
|
1,01
|
1,01
|
1,02
|
0,93
|
0,93
|
0,87
|
0,90
|
|
|
0,26
|
0,25
|
0,57
|
0,63
|
0,61
|
0,20
|
0,19
|
0,04
|
0,11
|
0,06
|
22,51
|
5,35
|
2,11
|
2,97
|
3,85
|
4,66
|
5,58
|
6,04
|
7,34
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
€
1,72M
|
€
1,75M
|
€
1,93M
|
€
1,62M
|
€
413K
|
€
423K
|
€
455K
|
€
475K
|
€
506K
|
€
516K
|
€
412K
|
€
33K
|
€
58K
|
€
78K
|
€
102K
|
€
122K
|
€
141K
|
€
158K
|
€
174K
|
|
|
€
1,05M
|
€
1,11M
|
€
1,33M
|
€
1,05M
|
€
39K
|
€
30K
|
€
63K
|
€
82K
|
€
110K
|
€
115K
|
€
1K
|
€
6K
|
€
32K
|
€
55K
|
€
78K
|
€
100K
|
€
120K
|
€
139K
|
€
156K
|
|
|
€
183K
|
€
171K
|
€
318K
|
€
355K
|
€
39K
|
€
30K
|
€
51K
|
€
44K
|
€
45K
|
€
41K
|
€
1K
|
€
6K
|
€
27K
|
€
26K
|
€
27K
|
€
26K
|
€
25K
|
€
26K
|
€
24K
|
|
|
€
869K
|
€
941K
|
€
1,01M
|
€
695K
|
|
|
€
11K
|
€
38K
|
€
64K
|
€
74K
|
|
|
€
4K
|
€
29K
|
€
52K
|
€
74K
|
€
95K
|
€
113K
|
€
133K
|
|
|
31,94%
|
29,52%
|
24,52%
|
26,62%
|
90,67%
|
92,83%
|
86,25%
|
82,81%
|
78,35%
|
77,77%
|
99,75%
|
81,35%
|
45,14%
|
29,48%
|
23,40%
|
18,10%
|
14,85%
|
12,30%
|
10,18%
|
|
|
1,58
|
1,82
|
2,14
|
1,62
|
|
|
0,03
|
0,10
|
0,16
|
0,18
|
|
|
0,17
|
1,25
|
2,16
|
3,34
|
4,53
|
5,79
|
7,48
|
|
|
4,72
|
5,01
|
5,81
|
1,87
|
1,12
|
0,81
|
1,74
|
2,53
|
3,84
|
5,39
|
0,56
|
3,10
|
|
|
|
|
|
|
|
|
|
Interest Coverage Ratio
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
30,70%
|
34,33%
|
45,99%
|
94,37%
|
7,17%
|
7,27%
|
6,93%
|
6,26%
|
5,84%
|
4,33%
|
0,51%
|
3,47%
|
12,54%
|
-4,59%
|
7,69%
|
5,32%
|
6,88%
|
8,99%
|
13,32%
|
|
|
22,36%
|
25,92%
|
36,82%
|
83,62%
|
-0,31%
|
0,15%
|
-0,20%
|
-0,86%
|
-1,21%
|
-2,40%
|
-3,88%
|
3,47%
|
12,54%
|
-4,59%
|
7,69%
|
5,32%
|
6,88%
|
8,99%
|
13,32%
|
|
|
7,14
|
7,65
|
9,03
|
22,26
|
-0,28
|
0,14
|
-0,18
|
-0,71
|
-0,95
|
-1,86
|
-3,87
|
2,82
|
5,66
|
-1,35
|
1,80
|
0,96
|
1,02
|
1,11
|
1,36
|
|
|
22,36
|
25,92
|
36,82
|
83,62
|
-0,31
|
0,15
|
-0,20
|
-0,86
|
-1,21
|
-2,40
|
-3,88
|
3,47
|
12,54
|
-4,59
|
7,69
|
5,32
|
6,88
|
8,99
|
13,32
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Crédit client
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Crédit fournisseur
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Days Sales Outstanding (DSO)
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Days Sales of Inventory (DSI)
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Inventory Turnover Ratio
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Employés
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Coût salarial par employé
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|