P
|
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)">
|
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
€
187K
|
€
4K
|
€
58K
|
€
16K
|
€
25K
|
€
88K
|
€
86K
|
€
83K
|
€
88K
|
€
87K
|
€
85K
|
€
81K
|
€
133K
|
€
128K
|
€
131K
|
€
132K
|
€
117K
|
€
115K
|
€
117K
|
€
123K
|
|
|
€
124K
|
€
-66K
|
€
-9K
|
€
-116K
|
€
1K
|
€
48K
|
€
44K
|
€
41K
|
€
42K
|
€
40K
|
€
41K
|
€
44K
|
€
79K
|
€
76K
|
€
79K
|
€
79K
|
€
66K
|
€
65K
|
€
62K
|
€
64K
|
|
|
€
571K
|
€
446K
|
€
513K
|
€
522K
|
€
638K
|
€
637K
|
€
619K
|
€
605K
|
€
594K
|
€
582K
|
€
572K
|
€
531K
|
€
487K
|
€
483K
|
€
482K
|
€
478K
|
€
474K
|
€
408K
|
€
343K
|
€
281K
|
|
|
€
188K
|
€
19K
|
€
54K
|
€
22K
|
€
45K
|
€
93K
|
€
90K
|
€
87K
|
€
91K
|
€
90K
|
€
89K
|
€
96K
|
€
154K
|
€
148K
|
€
153K
|
€
155K
|
€
131K
|
€
132K
|
€
133K
|
€
136K
|
|
|
|
|
|
|
€
547
|
€
1K
|
€
2K
|
€
4K
|
€
4K
|
€
4K
|
€
3K
|
€
13
|
€
2K
|
€
412
|
€
1K
|
€
180
|
€
26K
|
|
|
|
|
|
Rémunérations et charges sociales
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
€
30K
|
€
30K
|
€
30K
|
€
30K
|
€
30K
|
|
|
€
75K
|
€
75K
|
€
75K
|
€
75K
|
|
|
|
|
|
|
|
|
|
|
|
62,29%
|
68,58%
|
73,14%
|
71,59%
|
74,27%
|
|
|
95,42%
|
98,69%
|
95,19%
|
94,92%
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
€
164K
|
€
-19K
|
€
36K
|
€
-103K
|
€
14K
|
€
77K
|
€
75K
|
€
72K
|
€
77K
|
€
77K
|
€
76K
|
€
72K
|
€
123K
|
€
118K
|
€
122K
|
€
124K
|
€
108K
|
€
107K
|
€
108K
|
€
117K
|
|
|
€
164K
|
€
-18K
|
€
35K
|
€
-115K
|
€
2K
|
€
64K
|
€
62K
|
€
60K
|
€
64K
|
€
64K
|
€
63K
|
€
59K
|
€
111K
|
€
106K
|
€
110K
|
€
112K
|
€
97K
|
€
96K
|
€
97K
|
€
106K
|
|
|
€
124K
|
€
-66K
|
€
-9K
|
€
-116K
|
€
1K
|
€
48K
|
€
44K
|
€
41K
|
€
42K
|
€
40K
|
€
41K
|
€
44K
|
€
79K
|
€
76K
|
€
79K
|
€
79K
|
€
66K
|
€
65K
|
€
62K
|
€
64K
|
|
|
|
|
|
€
850K
|
€
0
|
€
0
|
€
0
|
€
0
|
€
0
|
€
0
|
€
0
|
€
0
|
€
0
|
€
6K
|
€
5K
|
€
0
|
€
0
|
€
0
|
€
649
|
€
0
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
€
97K
|
€
4K
|
€
176K
|
€
382K
|
€
5K
|
€
79K
|
€
40K
|
€
17K
|
€
15K
|
€
25K
|
€
18K
|
€
107K
|
€
137K
|
€
109K
|
€
104K
|
€
99K
|
€
133K
|
€
56K
|
€
36K
|
€
84K
|
|
|
€
124K
|
€
-67K
|
€
-8K
|
€
-104K
|
€
13K
|
€
61K
|
€
56K
|
€
53K
|
€
54K
|
€
53K
|
€
53K
|
€
57K
|
€
91K
|
€
88K
|
€
91K
|
€
90K
|
€
77K
|
€
77K
|
€
74K
|
€
75K
|
|
|
€
1,17M
|
€
1,44M
|
€
1,51M
|
€
418K
|
€
7K
|
€
-6K
|
€
-37K
|
€
-63K
|
€
-73K
|
€
-45K
|
€
-18K
|
€
181K
|
€
124K
|
€
108K
|
€
101K
|
€
91K
|
€
123K
|
€
93K
|
€
64K
|
€
39K
|
|
|
3,89
|
46,90
|
114,09
|
5,65
|
9,90
|
0,93
|
0,58
|
0,21
|
0,17
|
0,47
|
0,67
|
212,75
|
2,58
|
2,43
|
2,33
|
2,25
|
2,65
|
2,91
|
2,33
|
1,67
|
|
|
1,44
|
11,88
|
32,43
|
6,01
|
9,90
|
0,93
|
0,58
|
0,21
|
0,17
|
0,47
|
0,67
|
212,75
|
2,65
|
2,43
|
2,34
|
2,26
|
2,68
|
2,98
|
2,41
|
1,73
|
|
|
3,89
|
46,90
|
115,57
|
5,82
|
9,90
|
0,93
|
0,58
|
0,21
|
0,17
|
0,47
|
0,67
|
212,75
|
2,62
|
2,43
|
2,34
|
2,25
|
2,67
|
2,94
|
2,37
|
1,70
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
€
1,57M
|
€
1,48M
|
€
1,52M
|
€
1,61M
|
€
639K
|
€
724K
|
€
707K
|
€
685K
|
€
695K
|
€
733K
|
€
741K
|
€
532K
|
€
565K
|
€
559K
|
€
558K
|
€
551K
|
€
596K
|
€
552K
|
€
534K
|
€
528K
|
|
|
€
1,00M
|
€
1,03M
|
€
1,01M
|
€
1,09M
|
€
767
|
€
87K
|
€
88K
|
€
79K
|
€
101K
|
€
151K
|
€
169K
|
€
856
|
€
79K
|
€
76K
|
€
76K
|
€
73K
|
€
122K
|
€
144K
|
€
191K
|
€
247K
|
|
|
€
405K
|
€
31K
|
€
13K
|
€
87K
|
€
767
|
€
87K
|
€
88K
|
€
79K
|
€
88K
|
€
85K
|
€
53K
|
€
856
|
€
78K
|
€
76K
|
€
76K
|
€
73K
|
€
74K
|
€
48K
|
€
48K
|
€
56K
|
|
|
€
598K
|
€
998K
|
€
998K
|
€
998K
|
|
|
|
|
€
13K
|
€
65K
|
€
116K
|
|
|
|
|
|
€
48K
|
€
95K
|
€
143K
|
€
190K
|
|
|
36,27%
|
30,25%
|
33,65%
|
32,44%
|
99,88%
|
88,01%
|
87,58%
|
88,40%
|
85,46%
|
79,45%
|
77,18%
|
99,84%
|
86,10%
|
86,47%
|
86,36%
|
86,78%
|
79,56%
|
73,96%
|
64,26%
|
53,18%
|
|
|
1,05
|
2,24
|
1,95
|
1,91
|
|
|
|
|
0,02
|
0,11
|
0,20
|
|
|
|
|
|
0,10
|
0,23
|
0,42
|
0,68
|
|
|
6,12
|
|
27,79
|
|
0,05
|
1,13
|
1,17
|
1,10
|
1,32
|
1,97
|
2,23
|
0,01
|
0,64
|
0,64
|
0,62
|
0,59
|
1,13
|
1,35
|
1,77
|
2,11
|
|
|
Interest Coverage Ratio
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
21,77%
|
-15,11%
|
-1,65%
|
-19,91%
|
2,04%
|
9,50%
|
9,07%
|
8,82%
|
9,14%
|
9,06%
|
9,26%
|
10,68%
|
18,69%
|
18,29%
|
18,80%
|
18,89%
|
16,30%
|
18,73%
|
21,46%
|
26,60%
|
|
|
21,77%
|
-14,89%
|
-1,85%
|
-22,16%
|
0,18%
|
7,56%
|
7,07%
|
6,78%
|
7,05%
|
6,94%
|
7,10%
|
8,35%
|
16,15%
|
15,73%
|
16,34%
|
16,51%
|
13,91%
|
15,95%
|
18,15%
|
22,61%
|
|
|
7,89
|
-4,50
|
-0,62
|
-7,19
|
0,18
|
6,65
|
6,19
|
5,99
|
6,03
|
5,51
|
5,48
|
8,34
|
13,90
|
13,60
|
14,11
|
14,33
|
11,06
|
11,80
|
11,67
|
12,02
|
|
|
21,77
|
-14,89
|
-1,85
|
-22,16
|
0,18
|
7,56
|
7,07
|
6,78
|
7,05
|
6,94
|
7,10
|
8,35
|
16,15
|
15,73
|
16,34
|
16,51
|
13,91
|
15,95
|
18,15
|
22,61
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Crédit client
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Crédit fournisseur
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Days Sales Outstanding (DSO)
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Days Sales of Inventory (DSI)
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
0
|
0
|
0
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Employés
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Coût salarial par employé
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|