W
|
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)">
|
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
€
438K
|
€
326K
|
€
272K
|
€
263K
|
€
273K
|
€
151K
|
€
250K
|
€
214K
|
€
249K
|
€
233K
|
€
260K
|
€
171K
|
€
193K
|
€
179K
|
€
146K
|
€
159K
|
€
133K
|
€
155K
|
€
99K
|
|
|
€
227K
|
€
164K
|
€
125K
|
€
115K
|
€
121K
|
€
36K
|
€
104K
|
€
54K
|
€
64K
|
€
49K
|
€
62K
|
€
20K
|
€
35K
|
€
9K
|
€
20K
|
€
20K
|
€
18K
|
€
3K
|
€
18K
|
|
|
€
917K
|
€
690K
|
€
684K
|
€
623K
|
€
509K
|
€
543K
|
€
507K
|
€
403K
|
€
349K
|
€
274K
|
€
225K
|
€
163K
|
€
143K
|
€
108K
|
€
99K
|
€
79K
|
€
59K
|
€
41K
|
€
38K
|
|
|
€
506K
|
€
375K
|
€
318K
|
€
299K
|
€
294K
|
€
162K
|
€
277K
|
€
196K
|
€
240K
|
€
224K
|
€
239K
|
€
143K
|
€
167K
|
€
147K
|
€
130K
|
€
123K
|
€
107K
|
€
70K
|
€
50K
|
|
|
€
76K
|
€
47K
|
€
38K
|
€
18K
|
€
23K
|
€
14K
|
€
14K
|
€
256
|
€
8K
|
€
35K
|
€
42K
|
€
11K
|
€
21K
|
€
6K
|
€
14K
|
€
14K
|
€
13K
|
€
14K
|
€
24K
|
|
|
Rémunérations et charges sociales
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
-
|
€
158K
|
€
64K
|
-
|
€
155K
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
0,00%
|
96,10%
|
51,50%
|
0,00%
|
128,02%
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
€
429K
|
€
318K
|
€
265K
|
€
249K
|
€
264K
|
€
144K
|
€
243K
|
€
200K
|
€
242K
|
€
231K
|
€
250K
|
€
165K
|
€
190K
|
€
173K
|
€
142K
|
€
151K
|
€
132K
|
€
98K
|
€
58K
|
|
|
€
352K
|
€
245K
|
€
191K
|
€
171K
|
€
183K
|
€
63K
|
€
164K
|
€
118K
|
€
136K
|
€
125K
|
€
143K
|
€
70K
|
€
95K
|
€
60K
|
€
76K
|
€
87K
|
€
72K
|
€
42K
|
€
39K
|
|
|
€
227K
|
€
164K
|
€
125K
|
€
115K
|
€
121K
|
€
36K
|
€
104K
|
€
54K
|
€
64K
|
€
49K
|
€
62K
|
€
20K
|
€
35K
|
€
9K
|
€
20K
|
€
20K
|
€
18K
|
€
3K
|
€
18K
|
|
|
€
94K
|
€
54K
|
€
11K
|
€
4K
|
€
9K
|
€
42K
|
€
21K
|
€
35K
|
€
44K
|
€
53K
|
€
264K
|
€
20K
|
€
129K
|
€
48K
|
€
8K
|
€
36K
|
€
35K
|
€
679K
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
€
14K
|
€
5K
|
€
15K
|
€
22K
|
€
5K
|
€
9K
|
€
18K
|
€
6K
|
€
8K
|
€
12K
|
€
3K
|
€
17K
|
€
4K
|
€
4K
|
€
7K
|
€
7K
|
€
614
|
€
1K
|
€
3K
|
|
|
€
304K
|
€
237K
|
€
198K
|
€
192K
|
€
203K
|
€
117K
|
€
183K
|
€
136K
|
€
171K
|
€
155K
|
€
169K
|
€
115K
|
€
130K
|
€
122K
|
€
86K
|
€
84K
|
€
78K
|
€
59K
|
€
37K
|
|
|
€
512K
|
€
370K
|
€
430K
|
€
413K
|
€
330K
|
€
397K
|
€
329K
|
€
248K
|
€
229K
|
€
167K
|
€
134K
|
€
112K
|
€
75K
|
€
91K
|
€
56K
|
€
16K
|
€
3K
|
€
-24K
|
€
33K
|
|
|
3,73
|
2,22
|
3,13
|
3,60
|
2,14
|
4,01
|
4,02
|
3,18
|
2,91
|
2,39
|
1,95
|
1,96
|
1,47
|
1,95
|
1,65
|
1,09
|
1,02
|
0,87
|
1,40
|
|
|
3,68
|
2,24
|
3,14
|
3,55
|
2,09
|
3,92
|
3,91
|
3,06
|
2,83
|
2,27
|
2,05
|
1,84
|
1,39
|
1,93
|
1,59
|
1,04
|
0,95
|
0,83
|
1,37
|
|
|
3,75
|
2,26
|
3,18
|
3,63
|
2,15
|
4,03
|
4,05
|
3,19
|
2,94
|
2,40
|
2,06
|
1,97
|
1,48
|
2,03
|
1,72
|
1,11
|
1,02
|
0,87
|
1,40
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
€
1,18M
|
€
1,13M
|
€
1,11M
|
€
1,11M
|
€
1,24M
|
€
1,22M
|
€
1,17M
|
€
1,15M
|
€
1,18M
|
€
1,18M
|
€
1,22M
|
€
1,02M
|
€
1,10M
|
€
1,02M
|
€
1,04M
|
€
1,15M
|
€
1,17M
|
€
1,17M
|
€
498K
|
|
|
€
260K
|
€
445K
|
€
429K
|
€
491K
|
€
728K
|
€
675K
|
€
659K
|
€
745K
|
€
833K
|
€
908K
|
€
998K
|
€
856K
|
€
958K
|
€
911K
|
€
940K
|
€
1,07M
|
€
1,11M
|
€
1,13M
|
€
460K
|
|
|
€
187K
|
€
298K
|
€
199K
|
€
157K
|
€
289K
|
€
131K
|
€
108K
|
€
113K
|
€
119K
|
€
120K
|
€
134K
|
€
116K
|
€
159K
|
€
92K
|
€
83K
|
€
176K
|
€
185K
|
€
187K
|
€
81K
|
|
|
€
73K
|
€
141K
|
€
227K
|
€
332K
|
€
439K
|
€
543K
|
€
550K
|
€
631K
|
€
713K
|
€
788K
|
€
857K
|
€
740K
|
€
798K
|
€
815K
|
€
854K
|
€
891K
|
€
926K
|
€
942K
|
€
379K
|
|
|
77,89%
|
60,80%
|
61,44%
|
55,94%
|
41,14%
|
44,56%
|
43,47%
|
35,08%
|
29,54%
|
23,19%
|
18,43%
|
16,01%
|
13,01%
|
10,58%
|
9,52%
|
6,87%
|
5,04%
|
3,53%
|
7,66%
|
|
|
0,08
|
0,20
|
0,33
|
0,53
|
0,86
|
1
|
1,09
|
1,57
|
2,04
|
2,87
|
3,80
|
4,53
|
5,57
|
7,56
|
8,64
|
11,28
|
15,69
|
22,84
|
9,92
|
|
|
0,61
|
1,40
|
1,62
|
1,97
|
2,75
|
4,71
|
2,71
|
3,73
|
3,44
|
3,93
|
3,99
|
5,19
|
5,04
|
5,28
|
6,63
|
7,08
|
8,41
|
11,57
|
7,87
|
|
|
Interest Coverage Ratio
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
33,21%
|
34,31%
|
28,98%
|
30,85%
|
39,85%
|
21,52%
|
36,17%
|
33,66%
|
48,86%
|
56,45%
|
75,00%
|
70,31%
|
90,97%
|
112,93%
|
86,84%
|
106,67%
|
132,46%
|
142,95%
|
97,29%
|
|
|
24,74%
|
23,76%
|
18,22%
|
18,37%
|
23,86%
|
6,65%
|
20,51%
|
13,33%
|
18,38%
|
17,74%
|
27,64%
|
12,19%
|
24,72%
|
8,32%
|
20,14%
|
25,23%
|
30,12%
|
7,55%
|
47,56%
|
|
|
19,27
|
14,45
|
11,19
|
10,28
|
9,81
|
2,96
|
8,91
|
4,68
|
5,43
|
4,11
|
5,10
|
1,95
|
3,22
|
0,88
|
1,92
|
1,73
|
1,52
|
0,27
|
3,64
|
|
|
24,74
|
23,76
|
18,22
|
18,37
|
23,86
|
6,65
|
20,51
|
13,33
|
18,38
|
17,74
|
27,64
|
12,19
|
24,72
|
8,32
|
20,14
|
25,23
|
30,12
|
7,55
|
47,56
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
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
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Employés
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Coût salarial par employé
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|