S&
|
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)">
|
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
€
8K
|
€
4K
|
€
10K
|
€
10K
|
€
4K
|
€
-4K
|
€
-15K
|
€
9K
|
€
10K
|
€
17K
|
€
-9K
|
€
2K
|
€
11K
|
€
-3K
|
€
12K
|
€
-6K
|
€
8K
|
€
5K
|
€
7K
|
€
398
|
|
|
€
2K
|
€
1K
|
€
6K
|
€
6K
|
€
2K
|
€
-5K
|
€
130
|
€
5K
|
€
5K
|
€
7K
|
€
-14K
|
€
-6K
|
€
5K
|
€
-6K
|
€
12K
|
€
-2K
|
€
8K
|
€
6K
|
€
6K
|
€
-1K
|
|
|
€
51K
|
€
50K
|
€
50K
|
€
53K
|
€
47K
|
€
45K
|
€
50K
|
€
50K
|
€
46K
|
€
41K
|
€
34K
|
€
48K
|
€
54K
|
€
48K
|
€
54K
|
€
43K
|
€
45K
|
€
37K
|
€
31K
|
€
25K
|
|
|
€
9K
|
€
5K
|
€
11K
|
€
11K
|
€
5K
|
€
2K
|
€
2K
|
€
10K
|
€
11K
|
€
19K
|
€
2K
|
€
3K
|
€
12K
|
€
2K
|
€
14K
|
€
2K
|
€
10K
|
€
7K
|
€
8K
|
€
1K
|
|
|
€
2K
|
€
3K
|
€
6K
|
€
3K
|
€
1K
|
€
639
|
€
4K
|
€
6K
|
€
7K
|
€
3K
|
€
900
|
€
1K
|
€
7K
|
€
900
|
€
3K
|
€
882
|
€
5K
|
€
3K
|
€
870
|
€
750
|
|
|
Rémunérations et charges sociales
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
€
833
|
€
859
|
€
5K
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
50,09%
|
71,97%
|
77,85%
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
€
7K
|
€
3K
|
€
9K
|
€
9K
|
€
3K
|
€
-4K
|
€
-15K
|
€
8K
|
€
9K
|
€
16K
|
€
-9K
|
€
425
|
€
10K
|
€
-4K
|
€
10K
|
€
-7K
|
€
7K
|
€
5K
|
€
6K
|
€
-411
|
|
|
€
5K
|
€
2K
|
€
9K
|
€
9K
|
€
3K
|
€
-5K
|
€
-15K
|
€
2K
|
€
3K
|
€
7K
|
€
-19K
|
€
-9K
|
€
5K
|
€
-8K
|
€
9K
|
€
-8K
|
€
6K
|
€
4K
|
€
3K
|
€
-5K
|
|
|
€
2K
|
€
1K
|
€
6K
|
€
6K
|
€
2K
|
€
-5K
|
€
130
|
€
5K
|
€
5K
|
€
7K
|
€
-14K
|
€
-6K
|
€
5K
|
€
-6K
|
€
12K
|
€
-2K
|
€
8K
|
€
6K
|
€
6K
|
€
-1K
|
|
|
€
4K
|
€
2K
|
-
|
€
2K
|
-
|
-
|
€
-1K
|
€
2K
|
-
|
-
|
€
1
|
€
28K
|
€
2K
|
€
3K
|
€
18K
|
€
399
|
€
1K
|
€
1K
|
-
|
-
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
€
9K
|
€
4K
|
€
1K
|
€
2K
|
€
267
|
€
903
|
€
2K
|
€
10K
|
€
10K
|
€
66
|
€
464
|
€
5K
|
€
8K
|
€
6K
|
€
14K
|
€
7K
|
€
8K
|
€
12K
|
€
5K
|
€
105
|
|
|
€
3K
|
€
2K
|
€
6K
|
€
7K
|
€
2K
|
€
-5K
|
€
489
|
€
11K
|
€
11K
|
€
16K
|
€
-4K
|
€
3K
|
€
10K
|
€
-2K
|
€
13K
|
€
-1K
|
€
9K
|
€
6K
|
€
9K
|
€
4K
|
|
|
€
47K
|
€
48K
|
€
49K
|
€
52K
|
€
46K
|
€
44K
|
€
49K
|
€
47K
|
€
38K
|
€
29K
|
€
20K
|
€
33K
|
€
46K
|
€
41K
|
€
48K
|
€
41K
|
€
42K
|
€
35K
|
€
30K
|
€
20K
|
|
|
2,82
|
3,49
|
5,25
|
12,98
|
10,87
|
18,23
|
10,68
|
8,20
|
4,19
|
2,92
|
2,77
|
4,03
|
5,74
|
11,62
|
10,07
|
34,27
|
9,31
|
10,24
|
26,23
|
3,62
|
|
|
2,82
|
3,49
|
5,25
|
12,98
|
10,87
|
18,23
|
10,68
|
8,20
|
4,19
|
2,92
|
2,77
|
4,03
|
5,74
|
11,62
|
10,07
|
34,27
|
9,31
|
10,24
|
26,23
|
3,42
|
|
|
2,87
|
3,49
|
5,25
|
12,98
|
10,87
|
18,23
|
10,68
|
8,20
|
4,19
|
2,92
|
2,77
|
4,03
|
5,74
|
11,62
|
10,07
|
34,27
|
10,03
|
10,24
|
35,39
|
3,62
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
€
77K
|
€
70K
|
€
62K
|
€
58K
|
€
52K
|
€
48K
|
€
55K
|
€
57K
|
€
58K
|
€
58K
|
€
53K
|
€
77K
|
€
70K
|
€
62K
|
€
72K
|
€
44K
|
€
50K
|
€
40K
|
€
32K
|
€
33K
|
|
|
€
26K
|
€
19K
|
€
11K
|
€
4K
|
€
5K
|
€
3K
|
€
5K
|
€
7K
|
€
12K
|
€
18K
|
€
20K
|
€
30K
|
€
16K
|
€
14K
|
€
18K
|
€
1K
|
€
5K
|
€
4K
|
€
1K
|
€
8K
|
|
|
€
26K
|
€
19K
|
€
11K
|
€
4K
|
€
5K
|
€
3K
|
€
5K
|
€
7K
|
€
12K
|
€
15K
|
€
11K
|
€
11K
|
€
10K
|
€
4K
|
€
5K
|
€
1K
|
€
5K
|
€
4K
|
€
870
|
€
8K
|
|
|
|
|
|
|
|
|
|
|
|
€
2K
|
€
9K
|
€
19K
|
€
7K
|
€
10K
|
€
13K
|
|
|
|
|
|
|
|
66,29%
|
72,18%
|
81,35%
|
92,54%
|
90,93%
|
94,64%
|
90,88%
|
88,49%
|
79,20%
|
69,96%
|
62,79%
|
61,66%
|
76,57%
|
77,94%
|
75,09%
|
97,22%
|
89,78%
|
90,66%
|
96,35%
|
76,38%
|
|
|
|
|
|
|
|
|
|
|
|
0,05
|
0,26
|
0,39
|
0,12
|
0,20
|
0,23
|
|
|
|
|
|
|
|
3,85
|
6,74
|
1,25
|
0,48
|
1,52
|
|
|
0,82
|
1,27
|
1,09
|
|
69,76
|
1,65
|
|
1,76
|
|
0,74
|
0,79
|
0,19
|
|
|
|
Interest Coverage Ratio
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
6,81%
|
3,95%
|
12,70%
|
12,65%
|
5,01%
|
-10,45%
|
0,97%
|
21,33%
|
24,37%
|
40,34%
|
-12,38%
|
6,21%
|
19,15%
|
-3,69%
|
23,81%
|
-2,70%
|
20,26%
|
17,12%
|
30,53%
|
15,80%
|
|
|
3,24%
|
2,37%
|
11,59%
|
11,72%
|
4,25%
|
-11,24%
|
0,26%
|
9,03%
|
10,50%
|
17,74%
|
-42,20%
|
-12,60%
|
10,21%
|
-12,83%
|
21,15%
|
-4,35%
|
18,37%
|
15,09%
|
19,13%
|
-4,02%
|
|
|
2,15
|
1,71
|
9,43
|
10,84
|
3,86
|
-10,64
|
0,24
|
7,99
|
8,31
|
12,41
|
-26,50
|
-7,77
|
7,82
|
-10
|
15,89
|
-4,23
|
16,50
|
13,68
|
18,43
|
-3,07
|
|
|
3,24
|
2,37
|
11,59
|
11,72
|
4,25
|
-11,24
|
0,26
|
9,03
|
10,50
|
17,74
|
-42,20
|
-12,60
|
10,21
|
-12,83
|
21,15
|
-4,35
|
18,37
|
15,09
|
19,13
|
-4,02
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Crédit client
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Crédit fournisseur
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Days Sales Outstanding (DSO)
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Days Sales of Inventory (DSI)
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
0
|
0
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Employés
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Coût salarial par employé
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|