S
|
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)">
|
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)">
|
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
€
10K
|
€
10K
|
€
8K
|
€
8K
|
€
7K
|
€
7K
|
€
7K
|
€
5K
|
€
1K
|
€
10K
|
€
11K
|
€
282
|
€
35K
|
€
103K
|
€
69K
|
€
61K
|
€
80K
|
€
75K
|
€
95K
|
€
101K
|
|
|
€
-8K
|
€
-9K
|
€
-10K
|
€
-10K
|
€
-11K
|
€
-21K
|
€
-28K
|
€
-38K
|
€
-5K
|
€
2K
|
€
720
|
€
-12K
|
€
-12K
|
€
22K
|
€
-3K
|
€
-4K
|
€
29K
|
€
30K
|
€
61K
|
€
65K
|
|
|
€
220K
|
€
228K
|
€
237K
|
€
247K
|
€
257K
|
€
268K
|
€
289K
|
€
317K
|
€
356K
|
€
360K
|
€
358K
|
€
357K
|
€
369K
|
€
381K
|
€
360K
|
€
363K
|
€
217K
|
€
188K
|
€
160K
|
€
101K
|
|
|
€
16K
|
€
16K
|
€
15K
|
€
16K
|
€
15K
|
€
16K
|
€
15K
|
€
15K
|
€
14K
|
€
22K
|
€
23K
|
€
15K
|
€
42K
|
€
103K
|
€
73K
|
€
73K
|
€
83K
|
€
84K
|
€
108K
|
€
111K
|
|
|
|
|
|
|
|
|
|
|
|
|
€
98
|
€
1K
|
€
1K
|
€
10K
|
€
6K
|
€
9K
|
€
7K
|
€
5K
|
€
5K
|
€
8K
|
|
|
Rémunérations et charges sociales
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
€
3K
|
€
3K
|
€
4K
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
8,29%
|
4,09%
|
6,37%
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
€
8K
|
€
7K
|
€
6K
|
€
6K
|
€
5K
|
€
5K
|
€
5K
|
€
3K
|
€
-317
|
€
8K
|
€
8K
|
€
-3K
|
€
31K
|
€
101K
|
€
66K
|
€
58K
|
€
73K
|
€
71K
|
€
94K
|
€
99K
|
|
|
€
-8K
|
€
-9K
|
€
-10K
|
€
-10K
|
€
-11K
|
€
-21K
|
€
-28K
|
€
-39K
|
€
-672
|
€
8K
|
€
8K
|
€
-3K
|
€
-12K
|
€
44K
|
€
9K
|
€
20K
|
€
51K
|
€
62K
|
€
89K
|
€
95K
|
|
|
€
-8K
|
€
-9K
|
€
-10K
|
€
-10K
|
€
-11K
|
€
-21K
|
€
-28K
|
€
-38K
|
€
-5K
|
€
2K
|
€
720
|
€
-12K
|
€
-12K
|
€
22K
|
€
-3K
|
€
-4K
|
€
29K
|
€
30K
|
€
61K
|
€
65K
|
|
|
€
0
|
€
0
|
€
0
|
€
0
|
€
0
|
€
0
|
€
0
|
€
0
|
€
0
|
-
|
€
0
|
-
|
€
-15K
|
€
194K
|
€
204K
|
€
350K
|
€
70K
|
€
30K
|
€
2K
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
€
1K
|
€
2K
|
€
2K
|
€
4K
|
€
4K
|
€
6K
|
€
7K
|
€
6K
|
€
4K
|
€
5K
|
€
9K
|
€
9K
|
€
17K
|
€
43K
|
€
143K
|
€
134K
|
€
82K
|
€
11K
|
€
62K
|
€
107K
|
|
|
€
8K
|
€
7K
|
€
6K
|
€
6K
|
€
5K
|
€
5K
|
€
5K
|
€
4K
|
€
-4K
|
€
2K
|
€
1K
|
€
-12K
|
€
31K
|
€
79K
|
€
54K
|
€
35K
|
€
52K
|
€
39K
|
€
66K
|
€
69K
|
|
|
€
-224K
|
€
-232K
|
€
-239K
|
€
-245K
|
€
-251K
|
€
-256K
|
€
-447K
|
€
-436K
|
€
-431K
|
€
-172K
|
€
-136K
|
€
-99K
|
€
-49K
|
€
-56K
|
€
35K
|
€
221K
|
€
134K
|
€
152K
|
€
145K
|
€
84K
|
|
|
0,01
|
0,01
|
0,01
|
0,02
|
0,02
|
0,02
|
0,06
|
0,08
|
0,06
|
0,03
|
0,13
|
0,14
|
0,37
|
0,67
|
1,22
|
2,20
|
8,11
|
11,31
|
18,43
|
4,01
|
|
|
0,01
|
0,01
|
0,01
|
0,02
|
0,02
|
0,02
|
0,06
|
0,08
|
0,06
|
0,03
|
0,13
|
0,14
|
0,37
|
0,67
|
1,22
|
2,20
|
8,11
|
11,31
|
18,43
|
4,01
|
|
|
0,01
|
0,01
|
0,01
|
0,02
|
0,02
|
0,02
|
0,45
|
0,47
|
0,53
|
0,03
|
0,13
|
0,14
|
0,37
|
0,67
|
1,22
|
2,20
|
8,11
|
11,31
|
18,43
|
4,01
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
€
446K
|
€
462K
|
€
478K
|
€
496K
|
€
512K
|
€
530K
|
€
765K
|
€
807K
|
€
869K
|
€
631K
|
€
646K
|
€
643K
|
€
655K
|
€
796K
|
€
743K
|
€
799K
|
€
235K
|
€
202K
|
€
168K
|
€
129K
|
|
|
€
225K
|
€
234K
|
€
242K
|
€
249K
|
€
255K
|
€
262K
|
€
476K
|
€
490K
|
€
514K
|
€
270K
|
€
288K
|
€
285K
|
€
286K
|
€
414K
|
€
383K
|
€
436K
|
€
19K
|
€
15K
|
€
8K
|
€
28K
|
|
|
€
224K
|
€
234K
|
€
242K
|
€
249K
|
€
255K
|
€
262K
|
€
476K
|
€
475K
|
€
460K
|
€
177K
|
€
157K
|
€
116K
|
€
78K
|
€
167K
|
€
160K
|
€
183K
|
€
19K
|
€
15K
|
€
8K
|
€
28K
|
|
|
|
|
|
|
|
|
|
€
15K
|
€
54K
|
€
94K
|
€
132K
|
€
170K
|
€
208K
|
€
247K
|
€
223K
|
€
253K
|
|
|
|
|
|
|
49,40%
|
49,42%
|
49,52%
|
49,74%
|
50,14%
|
50,54%
|
37,79%
|
39,29%
|
40,89%
|
57,14%
|
55,39%
|
55,60%
|
56,36%
|
47,94%
|
48,45%
|
45,42%
|
92,01%
|
92,70%
|
95,05%
|
78,47%
|
|
|
|
|
|
|
|
|
|
0,05
|
0,15
|
0,26
|
0,37
|
0,47
|
0,56
|
0,65
|
0,62
|
0,70
|
|
|
|
|
|
|
28,49
|
31,50
|
39,46
|
41,54
|
50,51
|
53,41
|
91,34
|
142,77
|
|
33,21
|
33,95
|
|
9,24
|
4,10
|
5,76
|
7,47
|
0,26
|
0,21
|
0,09
|
0,28
|
|
|
Interest Coverage Ratio
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
3,56%
|
3,22%
|
2,55%
|
2,40%
|
1,94%
|
1,74%
|
1,81%
|
1,19%
|
-1,24%
|
0,65%
|
0,36%
|
-3,40%
|
8,43%
|
20,71%
|
15,13%
|
9,66%
|
23,85%
|
20,97%
|
41,31%
|
68,45%
|
|
|
-3,69%
|
-3,78%
|
-4,19%
|
-4,07%
|
-4,28%
|
-7,98%
|
-9,71%
|
-12,07%
|
-1,34%
|
0,65%
|
0,20%
|
-3,40%
|
-3,26%
|
5,69%
|
-0,82%
|
-1,05%
|
13,35%
|
16,07%
|
38,22%
|
64,11%
|
|
|
-1,82
|
-1,87
|
-2,07
|
-2,02
|
-2,14
|
-4,03
|
-3,67
|
-4,74
|
-0,55
|
0,37
|
0,11
|
-1,89
|
-1,84
|
2,73
|
-0,40
|
-0,48
|
12,28
|
14,89
|
36,32
|
50,30
|
|
|
-3,69
|
-3,78
|
-4,19
|
-4,07
|
-4,28
|
-7,98
|
-9,71
|
-12,07
|
-1,34
|
0,65
|
0,20
|
-3,40
|
-3,26
|
5,69
|
-0,82
|
-1,05
|
13,35
|
16,07
|
38,22
|
64,11
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Crédit client
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Crédit fournisseur
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Days Sales Outstanding (DSO)
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Days Sales of Inventory (DSI)
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Inventory Turnover Ratio
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Employés
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Coût salarial par employé
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|