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)">
|
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
€
15K
|
€
22K
|
€
97K
|
€
104K
|
€
73K
|
€
62K
|
€
34K
|
€
15K
|
€
33K
|
€
30K
|
€
29K
|
€
24K
|
€
23K
|
€
31K
|
€
21K
|
€
11K
|
€
32K
|
€
10K
|
€
13K
|
€
-9K
|
|
|
€
2K
|
€
-9K
|
€
48K
|
€
59K
|
€
43K
|
€
33K
|
€
15K
|
€
3K
|
€
15K
|
€
10K
|
€
9K
|
€
11K
|
€
7K
|
€
9K
|
€
7K
|
€
26
|
€
21K
|
€
167
|
€
3K
|
€
-20K
|
|
|
€
189K
|
€
203K
|
€
227K
|
€
192K
|
€
145K
|
€
109K
|
€
84K
|
€
69K
|
€
66K
|
€
53K
|
€
46K
|
€
40K
|
€
32K
|
€
28K
|
€
20K
|
€
13K
|
€
13K
|
€
-9K
|
€
-9K
|
€
-12K
|
|
|
€
23K
|
€
30K
|
€
114K
|
€
119K
|
€
83K
|
€
69K
|
€
39K
|
€
16K
|
€
36K
|
€
33K
|
€
29K
|
€
26K
|
€
24K
|
€
24K
|
€
18K
|
€
7K
|
€
29K
|
€
6K
|
€
7K
|
-
|
|
|
€
4K
|
€
13K
|
€
22K
|
€
30K
|
€
17K
|
€
6K
|
€
1K
|
€
2K
|
€
5K
|
€
2K
|
€
6K
|
€
5K
|
€
5K
|
€
720
|
€
13K
|
€
5K
|
€
4K
|
€
9K
|
€
2K
|
€
247
|
|
|
Rémunérations et charges sociales
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
€
15K
|
€
6K
|
€
12K
|
€
11K
|
€
8K
|
€
8K
|
|
|
€
2K
|
€
2K
|
€
3K
|
€
2K
|
€
4K
|
|
|
|
|
|
|
|
|
|
668,70%
|
|
25,25%
|
19,29%
|
17,28%
|
24,58%
|
|
|
14,82%
|
23,60%
|
34,53%
|
21,44%
|
54,55%
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
€
14K
|
€
21K
|
€
96K
|
€
102K
|
€
70K
|
€
59K
|
€
32K
|
€
13K
|
€
31K
|
€
28K
|
€
27K
|
€
23K
|
€
21K
|
€
22K
|
€
20K
|
€
9K
|
€
31K
|
€
8K
|
€
10K
|
€
-11K
|
|
|
€
5K
|
€
-7K
|
€
70K
|
€
86K
|
€
66K
|
€
54K
|
€
24K
|
€
7K
|
€
25K
|
€
16K
|
€
18K
|
€
16K
|
€
14K
|
€
15K
|
€
15K
|
€
4K
|
€
24K
|
€
907
|
€
5K
|
€
-19K
|
|
|
€
2K
|
€
-9K
|
€
48K
|
€
59K
|
€
43K
|
€
37K
|
€
15K
|
€
3K
|
€
15K
|
€
10K
|
€
9K
|
€
11K
|
€
7K
|
€
9K
|
€
7K
|
€
26
|
€
21K
|
€
167
|
€
3K
|
€
-20K
|
|
|
€
10K
|
€
20K
|
€
30K
|
€
72K
|
€
45K
|
€
7K
|
€
7K
|
€
1K
|
€
242
|
€
0
|
€
26K
|
€
1K
|
€
385
|
€
22K
|
€
0
|
€
17K
|
€
0
|
€
7K
|
€
-2K
|
€
20K
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
€
48K
|
€
51K
|
€
102K
|
€
74K
|
€
74K
|
€
78K
|
€
53K
|
€
34K
|
€
40K
|
€
24K
|
€
21K
|
€
29K
|
€
10K
|
€
2K
|
€
8K
|
€
2K
|
€
7K
|
€
3K
|
€
464
|
|
|
|
€
11K
|
€
19K
|
€
73K
|
€
75K
|
€
48K
|
€
38K
|
€
23K
|
€
8K
|
€
21K
|
€
22K
|
€
18K
|
€
17K
|
€
14K
|
€
15K
|
€
12K
|
€
5K
|
€
27K
|
€
7K
|
€
9K
|
€
-12K
|
|
|
€
87K
|
€
101K
|
€
118K
|
€
85K
|
€
93K
|
€
96K
|
€
71K
|
€
48K
|
€
53K
|
€
37K
|
€
22K
|
€
31K
|
€
22K
|
€
17K
|
€
11K
|
€
4K
|
€
9K
|
€
-18K
|
€
-13K
|
€
-19K
|
|
|
8,02
|
5,86
|
4,39
|
3,19
|
4,26
|
7,85
|
13,95
|
5,55
|
4,43
|
3,70
|
1,47
|
2,32
|
2,31
|
1,97
|
1,31
|
1,18
|
1,47
|
0,32
|
0,39
|
0,62
|
|
|
5,03
|
3,57
|
3,61
|
2,56
|
3,47
|
7,44
|
12,75
|
4,96
|
4,11
|
3,32
|
1,39
|
2,14
|
2,31
|
1,97
|
1,31
|
1,18
|
1,47
|
0,32
|
0,39
|
0,62
|
|
|
8,07
|
6,02
|
4,57
|
3,24
|
4,73
|
8,73
|
15,25
|
7,18
|
4,60
|
4,22
|
1,48
|
2,33
|
2,33
|
1,99
|
1,33
|
1,18
|
1,47
|
0,32
|
0,39
|
0,62
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
€
202K
|
€
223K
|
€
262K
|
€
231K
|
€
173K
|
€
123K
|
€
90K
|
€
79K
|
€
81K
|
€
69K
|
€
100K
|
€
68K
|
€
58K
|
€
61K
|
€
58K
|
€
44K
|
€
32K
|
€
18K
|
€
18K
|
€
48K
|
|
|
€
12K
|
€
21K
|
€
35K
|
€
39K
|
€
28K
|
€
14K
|
€
6K
|
€
11K
|
€
15K
|
€
16K
|
€
55K
|
€
28K
|
€
26K
|
€
32K
|
€
38K
|
€
31K
|
€
19K
|
€
27K
|
€
27K
|
€
60K
|
|
|
€
12K
|
€
20K
|
€
33K
|
€
38K
|
€
26K
|
€
13K
|
€
5K
|
€
10K
|
€
15K
|
€
12K
|
€
47K
|
€
23K
|
€
17K
|
€
18K
|
€
36K
|
€
24K
|
€
19K
|
€
27K
|
€
21K
|
€
49K
|
|
|
|
|
|
|
|
|
|
|
|
€
2K
|
€
7K
|
€
4K
|
€
9K
|
€
14K
|
€
1K
|
€
7K
|
|
|
€
5K
|
€
11K
|
|
|
93,83%
|
90,66%
|
86,72%
|
83,20%
|
83,56%
|
88,64%
|
93,86%
|
86,71%
|
81,11%
|
76,68%
|
45,50%
|
59,06%
|
54,69%
|
46,67%
|
34,22%
|
28,81%
|
39,61%
|
-47,14%
|
-49,24%
|
-24,24%
|
|
|
|
|
|
|
|
|
|
|
|
0,05
|
0,16
|
0,11
|
0,30
|
0,51
|
0,07
|
0,53
|
|
|
-0,61
|
-0,90
|
|
|
0,90
|
1,01
|
0,36
|
0,38
|
0,40
|
0,24
|
0,17
|
0,80
|
0,50
|
0,57
|
2,02
|
1,22
|
1,25
|
1,49
|
1,94
|
3,33
|
0,62
|
3,38
|
2,57
|
|
|
|
Interest Coverage Ratio
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
5,86%
|
9,44%
|
32,29%
|
39,03%
|
33,26%
|
34,98%
|
27,67%
|
12,33%
|
31,21%
|
40,68%
|
39,79%
|
43,57%
|
43,52%
|
53,16%
|
61,84%
|
41,84%
|
218,00%
|
-83,71%
|
-97,36%
|
102,56%
|
|
|
1,22%
|
-4,42%
|
20,90%
|
30,50%
|
30,05%
|
29,94%
|
18,40%
|
3,96%
|
23,15%
|
18,10%
|
19,04%
|
26,42%
|
23,17%
|
30,13%
|
36,56%
|
0,20%
|
168,99%
|
-1,93%
|
-32,33%
|
175,25%
|
|
|
1,14
|
-4,00
|
18,12
|
25,38
|
25,11
|
26,54
|
17,27
|
3,43
|
18,78
|
13,88
|
8,66
|
15,60
|
12,67
|
14,06
|
12,51
|
0,06
|
66,94
|
0,91
|
15,92
|
-42,48
|
|
|
1,22
|
-4,42
|
20,90
|
30,50
|
30,05
|
29,94
|
18,40
|
3,96
|
23,15
|
18,10
|
19,04
|
26,42
|
23,17
|
30,13
|
36,56
|
0,20
|
168,99
|
-1,93
|
-32,33
|
175,25
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Crédit client
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Crédit fournisseur
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Days Sales Outstanding (DSO)
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Days Sales of Inventory (DSI)
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Employés
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Coût salarial par employé
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|