SC
|
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)">
|
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
€
-645
|
€
-605
|
€
-320
|
€
-4K
|
€
-1K
|
€
1K
|
€
-52
|
€
2K
|
€
-1K
|
€
6K
|
€
12K
|
€
15K
|
€
30K
|
€
25K
|
€
30K
|
€
25K
|
€
29K
|
|
|
€
-50
|
€
136
|
€
-86
|
€
-4K
|
€
-1K
|
€
-1K
|
€
669
|
€
-879
|
€
-4K
|
€
3K
|
€
9K
|
€
11K
|
€
23K
|
€
19K
|
€
20K
|
€
18K
|
€
18K
|
|
|
€
75K
|
€
76K
|
€
75K
|
€
75K
|
€
79K
|
€
80K
|
€
82K
|
€
81K
|
€
82K
|
€
86K
|
€
85K
|
€
82K
|
€
79K
|
€
63K
|
€
51K
|
€
37K
|
€
24K
|
|
|
€
4K
|
€
4K
|
€
4K
|
€
4K
|
€
4K
|
€
4K
|
€
4K
|
€
6K
|
€
4K
|
€
9K
|
€
15K
|
€
18K
|
€
53K
|
€
45K
|
€
49K
|
€
28K
|
€
32K
|
|
|
|
|
|
|
|
|
€
3K
|
€
3K
|
€
3K
|
€
3K
|
€
3K
|
€
3K
|
€
3K
|
€
3K
|
€
8K
|
€
3K
|
€
3K
|
|
|
Rémunérations et charges sociales
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
€
2K
|
€
7K
|
€
8K
|
€
8K
|
€
8K
|
€
5K
|
€
5K
|
|
|
|
|
|
|
|
|
|
|
|
|
50,64%
|
72,75%
|
69,23%
|
32,19%
|
38,85%
|
25,62%
|
28,14%
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
€
-645
|
€
-605
|
€
-320
|
€
-4K
|
€
-1K
|
€
-2K
|
€
-149
|
€
2K
|
€
-1K
|
€
5K
|
€
11K
|
€
14K
|
€
30K
|
€
25K
|
€
28K
|
€
25K
|
€
29K
|
|
|
€
-645
|
€
-605
|
€
-320
|
€
-4K
|
€
-1K
|
€
-2K
|
€
-149
|
€
-1K
|
€
-5K
|
€
2K
|
€
8K
|
€
11K
|
€
27K
|
€
21K
|
€
25K
|
€
22K
|
€
25K
|
|
|
€
-50
|
€
136
|
€
-86
|
€
-4K
|
€
-1K
|
€
-1K
|
€
669
|
€
-879
|
€
-4K
|
€
3K
|
€
9K
|
€
11K
|
€
23K
|
€
19K
|
€
20K
|
€
18K
|
€
18K
|
|
|
|
|
|
|
|
|
|
|
-
|
€
0
|
€
0
|
€
10K
|
€
0
|
€
869
|
€
10K
|
€
0
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
€
79K
|
€
80K
|
€
80K
|
€
80K
|
€
84K
|
€
86K
|
€
83K
|
€
8K
|
€
3K
|
€
3K
|
€
18K
|
€
13K
|
€
8K
|
€
2K
|
€
23K
|
€
52K
|
€
25K
|
|
|
€
-50
|
€
136
|
€
-86
|
€
-4K
|
€
-1K
|
€
-1K
|
€
669
|
€
3K
|
€
-502
|
€
6K
|
€
12K
|
€
15K
|
€
27K
|
€
23K
|
€
23K
|
€
21K
|
€
22K
|
|
|
€
75K
|
€
76K
|
€
75K
|
€
75K
|
€
79K
|
€
80K
|
€
82K
|
€
81K
|
€
79K
|
€
83K
|
€
82K
|
€
81K
|
€
76K
|
€
61K
|
€
51K
|
€
33K
|
€
20K
|
|
|
18,96
|
16,65
|
16,63
|
18,88
|
16,84
|
17,05
|
15,33
|
9,88
|
6,26
|
5,88
|
4,86
|
4,47
|
5,31
|
4,34
|
3,48
|
2,72
|
3,53
|
|
|
18,96
|
16,65
|
16,63
|
18,88
|
16,84
|
17,05
|
15,33
|
9,88
|
6,26
|
5,88
|
4,86
|
4,47
|
5,31
|
4,34
|
3,48
|
2,72
|
3,53
|
|
|
18,96
|
16,65
|
16,63
|
18,88
|
16,84
|
17,05
|
15,33
|
9,88
|
6,26
|
5,88
|
4,86
|
4,47
|
5,31
|
4,34
|
3,48
|
2,72
|
3,53
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
€
80K
|
€
80K
|
€
80K
|
€
80K
|
€
84K
|
€
86K
|
€
88K
|
€
90K
|
€
97K
|
€
107K
|
€
114K
|
€
118K
|
€
100K
|
€
89K
|
€
84K
|
€
58K
|
€
36K
|
|
|
€
4K
|
€
5K
|
€
5K
|
€
4K
|
€
5K
|
€
5K
|
€
6K
|
€
9K
|
€
15K
|
€
21K
|
€
29K
|
€
36K
|
€
21K
|
€
26K
|
€
33K
|
€
21K
|
€
13K
|
|
|
€
4K
|
€
5K
|
€
5K
|
€
4K
|
€
5K
|
€
5K
|
€
6K
|
€
9K
|
€
15K
|
€
17K
|
€
21K
|
€
23K
|
€
18K
|
€
18K
|
€
20K
|
€
19K
|
€
8K
|
|
|
|
|
|
|
|
|
|
|
|
€
4K
|
€
8K
|
€
12K
|
€
4K
|
€
8K
|
€
12K
|
€
2K
|
€
5K
|
|
|
94,73%
|
93,99%
|
93,99%
|
94,70%
|
94,06%
|
94,14%
|
93,48%
|
89,88%
|
84,57%
|
80,56%
|
74,21%
|
69,77%
|
78,79%
|
70,61%
|
60,94%
|
63,29%
|
65,57%
|
|
|
|
|
|
|
|
|
|
|
|
0,04
|
0,09
|
0,15
|
0,05
|
0,13
|
0,24
|
0,06
|
0,20
|
|
|
|
|
|
|
|
|
|
4,78
|
|
4,07
|
2,62
|
2,50
|
0,70
|
1,05
|
1,17
|
0,87
|
0,43
|
|
|
Interest Coverage Ratio
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
-0,07%
|
0,18%
|
-0,11%
|
-5,18%
|
-1,37%
|
-1,79%
|
0,82%
|
3,08%
|
-0,61%
|
7,38%
|
14,57%
|
17,67%
|
34,03%
|
36,22%
|
44,84%
|
56,05%
|
91,59%
|
|
|
-0,07%
|
0,18%
|
-0,11%
|
-5,18%
|
-1,37%
|
-1,79%
|
0,82%
|
-1,08%
|
-4,73%
|
3,44%
|
10,57%
|
13,19%
|
29,57%
|
30,64%
|
38,13%
|
48,44%
|
74,07%
|
|
|
-0,06
|
0,17
|
-0,11
|
-4,91
|
-1,29
|
-1,69
|
0,76
|
-0,97
|
-4,00
|
2,77
|
7,84
|
9,20
|
23,30
|
21,64
|
23,23
|
30,66
|
48,57
|
|
|
-0,07
|
0,18
|
-0,11
|
-5,18
|
-1,37
|
-1,79
|
0,82
|
-1,08
|
-4,73
|
3,44
|
10,57
|
13,19
|
29,57
|
30,64
|
38,13
|
48,44
|
74,07
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Crédit client
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Crédit fournisseur
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Days Sales Outstanding (DSO)
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Days Sales of Inventory (DSI)
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Inventory Turnover Ratio
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Employés
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Coût salarial par employé
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|