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)">
|
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
€
60K
|
€
72K
|
€
24K
|
€
49K
|
€
46K
|
€
69K
|
€
81K
|
€
58K
|
€
74K
|
€
91K
|
€
133K
|
€
84K
|
€
82K
|
€
155K
|
€
193K
|
€
69K
|
€
48K
|
€
87K
|
€
27K
|
|
|
€
27K
|
€
30K
|
€
-6K
|
€
11K
|
€
9K
|
€
14K
|
€
36K
|
€
9K
|
€
29K
|
€
36K
|
€
61K
|
€
38K
|
€
38K
|
€
84K
|
€
103K
|
€
31K
|
€
22K
|
€
51K
|
€
10K
|
|
|
€
142K
|
€
510K
|
€
480K
|
€
486K
|
€
475K
|
€
466K
|
€
455K
|
€
420K
|
€
414K
|
€
388K
|
€
427K
|
€
369K
|
€
334K
|
€
300K
|
€
219K
|
€
119K
|
€
91K
|
€
73K
|
€
32K
|
|
|
€
51K
|
€
84K
|
€
45K
|
€
70K
|
€
63K
|
€
85K
|
€
99K
|
€
66K
|
€
88K
|
€
95K
|
€
150K
|
€
84K
|
€
94K
|
€
178K
|
€
213K
|
€
74K
|
€
53K
|
€
94K
|
€
25K
|
|
|
€
3K
|
€
3K
|
€
3K
|
€
7K
|
€
5K
|
€
3K
|
€
13K
|
€
29K
|
€
13K
|
€
6K
|
€
5K
|
€
10K
|
€
394
|
€
239
|
€
4K
|
€
24K
|
€
21K
|
€
6K
|
€
4K
|
|
|
Rémunérations et charges sociales
|
|
|
|
|
|
|
|
€
18
|
|
|
|
|
|
|
|
|
|
|
|
|
€
395K
|
|
|
|
|
|
|
€
3K
|
€
3K
|
€
3K
|
€
3K
|
€
3K
|
€
3K
|
€
3K
|
€
3K
|
€
4K
|
€
3K
|
€
10K
|
€
3K
|
|
|
1444.04%
|
|
|
|
|
|
|
35.33%
|
11.05%
|
8.91%
|
5.3%
|
8.58%
|
8.59%
|
3.86%
|
3.15%
|
11.62%
|
15.04%
|
19.74%
|
32.15%
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
€
57K
|
€
60K
|
€
22K
|
€
47K
|
€
41K
|
€
64K
|
€
79K
|
€
47K
|
€
69K
|
€
78K
|
€
127K
|
€
72K
|
€
80K
|
€
153K
|
€
189K
|
€
68K
|
€
47K
|
€
84K
|
€
26K
|
|
|
€
34K
|
€
41K
|
€
-86
|
€
21K
|
€
11K
|
€
28K
|
€
51K
|
€
17K
|
€
47K
|
€
53K
|
€
93K
|
€
49K
|
€
58K
|
€
126K
|
€
162K
|
€
48K
|
€
31K
|
€
77K
|
€
16K
|
|
|
€
27K
|
€
30K
|
€
27K
|
€
11K
|
€
9K
|
€
13K
|
€
-64
|
€
9K
|
€
29K
|
€
36K
|
€
61K
|
€
38K
|
€
38K
|
€
84K
|
€
103K
|
€
31K
|
€
22K
|
€
51K
|
€
10K
|
|
|
€
32K
|
€
72K
|
€
-5K
|
€
16K
|
€
2K
|
€
74K
|
€
19K
|
€
37K
|
€
7K
|
€
28K
|
€
36K
|
€
50K
|
€
9K
|
€
9K
|
€
45K
|
€
15K
|
€
51K
|
€
-12
|
€
20K
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
€
148K
|
€
85K
|
€
334K
|
€
207K
|
€
302K
|
€
233K
|
€
369K
|
€
251K
|
€
296K
|
€
117K
|
€
158K
|
€
118K
|
€
35K
|
€
55K
|
€
69K
|
€
172K
|
€
49K
|
€
47K
|
€
60K
|
|
|
€
51K
|
€
49K
|
€
16K
|
€
37K
|
€
39K
|
€
50K
|
€
64K
|
€
39K
|
€
52K
|
€
62K
|
€
95K
|
€
61K
|
€
60K
|
€
111K
|
€
131K
|
€
51K
|
€
38K
|
€
58K
|
€
21K
|
|
|
€
-135K
|
€
239K
|
€
482K
|
€
473K
|
€
462K
|
€
446K
|
€
442K
|
€
397K
|
€
399K
|
€
361K
|
€
375K
|
€
519K
|
€
395K
|
€
322K
|
€
234K
|
€
126K
|
€
73K
|
€
75K
|
€
34K
|
|
|
0.69
|
4.21
|
7.51
|
5.30
|
2.14
|
2.35
|
2.36
|
2.36
|
2.62
|
3.24
|
2.28
|
2.71
|
4.65
|
3.15
|
4.53
|
1.97
|
1.80
|
2.23
|
1.68
|
|
|
0.69
|
4.49
|
7.52
|
5.30
|
2.14
|
2.35
|
2.36
|
2.36
|
2.62
|
3.25
|
2.29
|
2.04
|
3.57
|
2.56
|
4.53
|
1.97
|
1.80
|
2.29
|
1.35
|
|
|
1.15
|
7.12
|
7.51
|
5.30
|
2.14
|
2.35
|
2.36
|
2.36
|
2.62
|
3.24
|
2.29
|
2.71
|
4.65
|
3.15
|
4.53
|
1.97
|
1.80
|
2.26
|
1.72
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
€
576K
|
€
584K
|
€
579K
|
€
632K
|
€
927K
|
€
864K
|
€
817K
|
€
748K
|
€
696K
|
€
587K
|
€
729K
|
€
883K
|
€
532K
|
€
515K
|
€
360K
|
€
298K
|
€
213K
|
€
149K
|
€
105K
|
|
|
€
433K
|
€
74K
|
€
99K
|
€
146K
|
€
452K
|
€
398K
|
€
362K
|
€
329K
|
€
283K
|
€
200K
|
€
303K
|
€
514K
|
€
198K
|
€
215K
|
€
141K
|
€
180K
|
€
122K
|
€
76K
|
€
73K
|
|
|
€
433K
|
€
72K
|
€
74K
|
€
110K
|
€
405K
|
€
330K
|
€
326K
|
€
293K
|
€
247K
|
€
161K
|
€
292K
|
€
304K
|
€
108K
|
€
150K
|
€
66K
|
€
130K
|
€
92K
|
€
60K
|
€
49K
|
|
|
|
-
|
€
25K
|
€
36K
|
€
46K
|
€
68K
|
€
36K
|
€
36K
|
€
36K
|
€
38K
|
€
10K
|
€
210K
|
€
90K
|
€
65K
|
€
75K
|
€
50K
|
€
30K
|
€
15K
|
€
23K
|
|
|
24.73%
|
87.27%
|
82.88%
|
76.94%
|
51.27%
|
53.92%
|
55.69%
|
56.09%
|
59.41%
|
66.01%
|
58.51%
|
41.76%
|
62.75%
|
58.21%
|
60.76%
|
39.76%
|
42.74%
|
48.91%
|
30.72%
|
|
|
|
0.00
|
0.05
|
0.07
|
0.10
|
0.15
|
0.08
|
0.09
|
0.09
|
0.10
|
0.02
|
0.57
|
0.27
|
0.22
|
0.34
|
0.42
|
0.33
|
0.21
|
0.70
|
|
|
7.57
|
1.23
|
4.58
|
3.09
|
11.10
|
6.22
|
4.60
|
7.05
|
4.09
|
2.57
|
2.38
|
7.12
|
2.47
|
1.41
|
0.75
|
2.65
|
2.58
|
0.90
|
2.79
|
|
|
Interest Coverage Ratio
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
35.65%
|
9.7%
|
3.26%
|
7.68%
|
8.2%
|
10.74%
|
14.02%
|
9.24%
|
12.57%
|
15.89%
|
22.34%
|
16.58%
|
18.01%
|
36.93%
|
59.89%
|
42.63%
|
41.84%
|
79.97%
|
63.99%
|
|
|
19.19%
|
5.83%
|
-1.27%
|
2.23%
|
1.99%
|
3.11%
|
7.81%
|
2.19%
|
7.11%
|
9.41%
|
14.36%
|
10.27%
|
11.33%
|
28.1%
|
47.24%
|
26.12%
|
23.69%
|
69.53%
|
31.39%
|
|
|
4.75
|
5.09
|
-1.06
|
1.71
|
1.02
|
1.68
|
4.35
|
1.23
|
4.22
|
6.21
|
8.40
|
4.29
|
7.11
|
16.36
|
28.70
|
10.39
|
10.12
|
34.01
|
9.64
|
|
|
19.19
|
5.83
|
-1.27
|
2.23
|
1.99
|
3.11
|
7.81
|
2.19
|
7.11
|
9.41
|
14.36
|
10.27
|
11.33
|
28.10
|
47.24
|
26.12
|
23.69
|
69.53
|
31.39
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Crédit client
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Crédit fournisseur
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Days Sales Outstanding (DSO)
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Days Sales of Inventory (DSI)
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
0.00
|
0.00
|
0.00
|
0.00
|
|
|
|
0.00
|
0.00
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Employés
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Coût salarial par employé
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|