T
|
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)">
|
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
€
162K
|
€
158K
|
€
146K
|
€
158K
|
€
160K
|
€
86K
|
€
100K
|
€
91K
|
€
39K
|
€
49K
|
€
455
|
€
-32K
|
€
21K
|
€
35K
|
€
28K
|
€
56K
|
€
-9K
|
|
|
€
97K
|
€
226K
|
€
68K
|
€
115K
|
€
112K
|
€
61K
|
€
70K
|
€
63K
|
€
27K
|
€
46K
|
€
-11K
|
€
-45K
|
€
4K
|
€
17K
|
€
6K
|
€
29K
|
€
-23K
|
|
|
€
649K
|
€
663K
|
€
438K
|
€
372K
|
€
264K
|
€
183K
|
€
125K
|
€
134K
|
€
73K
|
€
46K
|
€
-5K
|
€
6K
|
€
51K
|
€
47K
|
€
30K
|
€
24K
|
€
-5K
|
|
|
€
174K
|
€
203K
|
€
171K
|
€
188K
|
€
172K
|
€
100K
|
€
111K
|
€
103K
|
€
45K
|
€
53K
|
-
|
€
210
|
€
20K
|
€
39K
|
€
24K
|
€
47K
|
-
|
|
|
€
20K
|
€
24K
|
€
17K
|
€
47K
|
€
45K
|
€
17K
|
€
5K
|
€
10K
|
€
10K
|
€
5K
|
|
€
2K
|
€
2K
|
€
10K
|
€
7K
|
€
4K
|
€
903
|
|
|
Rémunérations et charges sociales
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
€
9K
|
|
|
€
111K
|
€
859
|
€
833
|
€
8K
|
€
31K
|
€
3K
|
€
78K
|
€
3K
|
|
|
|
|
|
|
|
|
|
|
|
114,03%
|
0,38%
|
1,23%
|
6,53%
|
27,36%
|
5,40%
|
112,17%
|
3,99%
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
€
161K
|
€
158K
|
€
145K
|
€
158K
|
€
159K
|
€
85K
|
€
98K
|
€
90K
|
€
39K
|
€
47K
|
€
-10K
|
€
-41K
|
€
20K
|
€
34K
|
€
28K
|
€
55K
|
€
-10K
|
|
|
€
139K
|
€
145K
|
€
98K
|
€
155K
|
€
153K
|
€
77K
|
€
89K
|
€
78K
|
€
38K
|
€
47K
|
€
-10K
|
€
-43K
|
€
6K
|
€
25K
|
€
14K
|
€
36K
|
€
-19K
|
|
|
€
97K
|
€
226K
|
€
68K
|
€
115K
|
€
112K
|
€
61K
|
€
70K
|
€
63K
|
€
27K
|
€
46K
|
€
-11K
|
€
-45K
|
€
4K
|
€
17K
|
€
6K
|
€
29K
|
€
-23K
|
|
|
€
129K
|
€
159K
|
€
314K
|
€
6K
|
€
2K
|
€
4K
|
€
4K
|
€
27K
|
|
|
€
-10K
|
€
-21K
|
€
35K
|
€
16K
|
€
3K
|
€
11K
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
€
121K
|
€
225K
|
€
156K
|
€
230K
|
€
178K
|
€
180K
|
€
105K
|
€
122K
|
€
57K
|
€
50K
|
€
14K
|
€
19K
|
€
3K
|
€
77
|
€
18K
|
€
13K
|
€
629
|
|
|
€
119K
|
€
238K
|
€
114K
|
€
118K
|
€
119K
|
€
69K
|
€
78K
|
€
74K
|
€
29K
|
€
46K
|
€
-10K
|
€
-43K
|
€
19K
|
€
26K
|
€
20K
|
€
48K
|
€
-14K
|
|
|
€
-11K
|
€
153K
|
€
116K
|
€
145K
|
€
70K
|
€
168K
|
€
112K
|
€
122K
|
€
61K
|
€
46K
|
€
-5K
|
€
-5K
|
€
29K
|
€
42K
|
€
34K
|
€
31K
|
€
-12K
|
|
|
0,92
|
2,61
|
2,51
|
2,53
|
1,61
|
6,52
|
8,26
|
4,79
|
5,17
|
3,51
|
0,77
|
0,83
|
1,48
|
2
|
1,33
|
1,41
|
0,68
|
|
|
0,92
|
2,61
|
2,54
|
2,53
|
1,61
|
6,52
|
8,26
|
4,99
|
5,01
|
4,30
|
0,77
|
0,88
|
1,27
|
2
|
1,34
|
1,41
|
0,68
|
|
|
0,92
|
2,61
|
2,53
|
2,53
|
1,61
|
6,52
|
8,26
|
4,89
|
5,17
|
3,86
|
0,77
|
0,86
|
1,49
|
2,02
|
1,33
|
1,41
|
0,68
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
€
1,07M
|
€
1,08M
|
€
878K
|
€
656K
|
€
599K
|
€
217K
|
€
151K
|
€
182K
|
€
88K
|
€
64K
|
€
18K
|
€
36K
|
€
127K
|
€
98K
|
€
157K
|
€
132K
|
€
53K
|
|
|
€
422K
|
€
416K
|
€
439K
|
€
285K
|
€
335K
|
€
35K
|
€
26K
|
€
49K
|
€
15K
|
€
18K
|
€
23K
|
€
30K
|
€
76K
|
€
51K
|
€
126K
|
€
108K
|
€
58K
|
|
|
€
143K
|
€
95K
|
€
77K
|
€
95K
|
€
115K
|
€
30K
|
€
15K
|
€
32K
|
€
15K
|
€
17K
|
€
23K
|
€
29K
|
€
60K
|
€
42K
|
€
105K
|
€
75K
|
€
39K
|
|
|
€
279K
|
€
321K
|
€
362K
|
€
190K
|
€
220K
|
€
4K
|
€
10K
|
€
17K
|
|
|
|
|
€
15K
|
€
9K
|
€
21K
|
€
33K
|
€
18K
|
|
|
60,61%
|
61,47%
|
49,93%
|
56,62%
|
44,11%
|
84,05%
|
82,83%
|
73,22%
|
83,35%
|
71,48%
|
-26,85%
|
16,73%
|
40,21%
|
48,17%
|
19,37%
|
18,10%
|
-8,93%
|
|
|
0,43
|
0,48
|
0,83
|
0,51
|
0,83
|
0,02
|
0,08
|
0,12
|
|
|
|
|
0,30
|
0,19
|
0,69
|
1,36
|
-3,86
|
|
|
2,62
|
2,64
|
3,04
|
1,80
|
2,10
|
0,41
|
0,27
|
0,54
|
0,38
|
0,39
|
|
|
3,71
|
1,49
|
4,59
|
1,97
|
|
|
|
Interest Coverage Ratio
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
18,27%
|
35,90%
|
26,11%
|
31,77%
|
44,89%
|
37,67%
|
62,69%
|
55,78%
|
38,91%
|
99,64%
|
214,07%
|
-727,02%
|
36,95%
|
55,48%
|
65,24%
|
199,23%
|
293,86%
|
|
|
14,97%
|
34,04%
|
15,41%
|
30,90%
|
42,43%
|
33,41%
|
55,85%
|
46,87%
|
37,27%
|
99,64%
|
223,30%
|
-755,82%
|
7,70%
|
35,54%
|
21,37%
|
119,84%
|
492,99%
|
|
|
9,07
|
20,92
|
7,69
|
17,50
|
18,72
|
28,09
|
46,26
|
34,32
|
31,07
|
71,22
|
-59,95
|
-126,43
|
3,10
|
17,12
|
4,14
|
21,69
|
-44,02
|
|
|
14,97
|
34,04
|
15,41
|
30,90
|
42,43
|
33,41
|
55,85
|
46,87
|
37,27
|
99,64
|
223,30
|
-755,82
|
7,70
|
35,54
|
21,37
|
119,84
|
492,99
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Crédit client
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Crédit fournisseur
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Days Sales Outstanding (DSO)
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Days Sales of Inventory (DSI)
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
0
|
0
|
|
|
0
|
0
|
0
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Employés
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Coût salarial par employé
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|