SB
|
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)">
|
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
€
-21K
|
€
8K
|
€
1K
|
€
-3K
|
€
29K
|
€
-98K
|
€
98K
|
€
189K
|
€
351K
|
€
446K
|
€
477K
|
€
649K
|
€
160K
|
€
28K
|
€
21K
|
|
|
€
-22K
|
€
-98K
|
€
-20K
|
€
-11K
|
€
51K
|
€
-153K
|
€
-79K
|
€
-351K
|
€
-44K
|
€
-104K
|
€
-87K
|
€
119K
|
€
51K
|
€
-105K
|
€
-595
|
|
|
€
-848K
|
€
-826K
|
€
-728K
|
€
-708K
|
€
-696K
|
€
-747K
|
€
-594K
|
€
-515K
|
€
-165K
|
€
-121K
|
€
-16K
|
€
71K
|
€
-48K
|
€
-99K
|
€
6K
|
|
|
-
|
€
5K
|
-
|
-
|
€
41K
|
-
|
-
|
-
|
-
|
-
|
-
|
€
154K
|
€
39K
|
-
|
€
201
|
|
|
€
16K
|
€
22K
|
€
7K
|
€
6K
|
€
5K
|
€
230
|
€
2K
|
€
2K
|
€
1K
|
€
540
|
€
19K
|
€
55K
|
€
9K
|
€
2K
|
€
4K
|
|
|
-
|
€
202
|
€
352
|
€
550
|
€
354
|
€
4K
|
€
154K
|
€
220K
|
€
345K
|
€
522K
|
€
533K
|
€
457K
|
€
104K
|
€
128K
|
€
21K
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
-
|
-
|
-
|
|
|
Taux de distribution
|
|
|
|
|
|
|
|
|
|
|
|
|
0,00%
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
€
-21K
|
€
7K
|
€
-17K
|
€
-9K
|
€
58K
|
€
-148K
|
€
-66K
|
€
-334K
|
€
-988
|
€
-84K
|
€
-66K
|
€
191K
|
€
56K
|
€
-101K
|
€
-392
|
|
|
€
-21K
|
€
7K
|
€
-17K
|
€
-9K
|
€
58K
|
€
-149K
|
€
-72K
|
€
-340K
|
€
-30K
|
€
-87K
|
€
-71K
|
€
188K
|
€
56K
|
€
-101K
|
€
-567
|
|
|
€
-22K
|
€
-98K
|
€
-20K
|
€
-11K
|
€
51K
|
€
-153K
|
€
-79K
|
€
-351K
|
€
-44K
|
€
-104K
|
€
-87K
|
€
119K
|
€
51K
|
€
-105K
|
€
-595
|
|
|
Capex
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
€
69K
|
€
60K
|
€
30K
|
€
9K
|
€
32K
|
€
53K
|
€
99K
|
€
69K
|
€
177K
|
€
256K
|
€
237K
|
€
105K
|
€
99K
|
€
53K
|
€
65K
|
|
|
€
-22K
|
€
-98K
|
€
-20K
|
€
-11K
|
€
51K
|
€
-122K
|
€
-73K
|
€
-344K
|
€
-15K
|
€
-102K
|
€
-81K
|
€
121K
|
€
51K
|
€
-105K
|
€
-420
|
|
|
€
-848K
|
€
-826K
|
€
-728K
|
€
-708K
|
€
-697K
|
€
-718K
|
€
-599K
|
€
-529K
|
€
-184K
|
€
-135K
|
€
-33K
|
€
49K
|
€
-53K
|
€
-105K
|
€
5K
|
|
|
0,23
|
0,24
|
0,24
|
0,24
|
0,26
|
0,32
|
0,29
|
0,44
|
0,67
|
0,80
|
0,95
|
1,10
|
0,83
|
0,45
|
1,06
|
|
|
0,23
|
0,24
|
0,24
|
0,24
|
0,26
|
0,32
|
0,29
|
0,44
|
0,67
|
0,80
|
0,95
|
1,10
|
0,83
|
0,45
|
1,06
|
|
|
0,23
|
0,24
|
0,24
|
0,24
|
0,26
|
0,32
|
0,29
|
0,44
|
0,67
|
0,80
|
0,95
|
1,10
|
0,83
|
0,45
|
1,06
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
€
247K
|
€
263K
|
€
234K
|
€
226K
|
€
241K
|
€
338K
|
€
249K
|
€
431K
|
€
395K
|
€
547K
|
€
623K
|
€
588K
|
€
260K
|
€
91K
|
€
87K
|
|
|
€
1,09M
|
€
1,09M
|
€
961K
|
€
933K
|
€
937K
|
€
1,06M
|
€
843K
|
€
946K
|
€
560K
|
€
667K
|
€
640K
|
€
518K
|
€
308K
|
€
190K
|
€
81K
|
|
|
€
1,09M
|
€
1,09M
|
€
961K
|
€
933K
|
€
937K
|
€
1,06M
|
€
843K
|
€
946K
|
€
559K
|
€
667K
|
€
640K
|
€
518K
|
€
308K
|
€
190K
|
€
81K
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
-
|
-
|
-
|
|
|
-343,64%
|
-314,31%
|
-311,41%
|
-313,57%
|
-289,39%
|
-220,89%
|
-238,64%
|
-119,59%
|
-41,65%
|
-22,07%
|
-2,60%
|
12,00%
|
-18,54%
|
-109,37%
|
6,55%
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
0
|
0
|
0
|
|
|
|
148,53
|
|
|
16,13
|
|
|
|
|
|
|
2,72
|
5,51
|
|
|
|
|
Interest Coverage Ratio
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
2,58%
|
11,91%
|
2,74%
|
1,59%
|
-7,32%
|
16,30%
|
12,29%
|
66,81%
|
9,25%
|
84,35%
|
499,26%
|
171,89%
|
-106,42%
|
105,53%
|
-7,36%
|
|
|
2,58%
|
11,91%
|
2,74%
|
1,59%
|
-7,32%
|
20,51%
|
13,27%
|
68,07%
|
26,67%
|
86,55%
|
535,14%
|
168,18%
|
-105,96%
|
105,75%
|
-10,44%
|
|
|
-8,87
|
-37,44
|
-8,52
|
-4,99
|
21,18
|
-45,30
|
-31,67
|
-81,41
|
-11,11
|
-19,10
|
-13,93
|
20,18
|
19,64
|
-115,66
|
-0,68
|
|
|
2,58
|
11,91
|
2,74
|
1,59
|
-7,32
|
20,51
|
13,27
|
68,07
|
26,67
|
86,55
|
535,14
|
168,18
|
-105,96
|
105,75
|
-10,44
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Crédit client
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Crédit fournisseur
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Days Sales Outstanding (DSO)
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Days Sales of Inventory (DSI)
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Inventory Turnover Ratio
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
0,20
|
2,30
|
4,20
|
6,40
|
0
|
9,30
|
8,20
|
1,40
|
1,90
|
0
|
|
|
|
|
|
|
|
€
21K
|
€
67K
|
€
52K
|
€
54K
|
|
€
57K
|
€
56K
|
€
74K
|
€
68K
|
|