Bilans kwartalnie
dane w mln
index | 0 | 1 | 2 | 3 | 4 | 5 | 6 | 7 | 8 | 9 | 10 | 11 | 12 | 13 | 14 | 15 | 16 | 17 | 18 | 19 | 20 | 21 | 22 | 23 | 24 | 25 | 26 | 27 | 28 | 29 | 30 | 31 | 32 | 33 | 34 | 35 | 36 | 37 | 38 | 39 |
---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
Rok finansowy | 2014 | 2014 | 2015 | 2015 | 2015 | 2015 | 2016 | 2016 | 2016 | 2016 | 2017 | 2017 | 2017 | 2017 | 2018 | 2018 | 2018 | 2018 | 2019 | 2019 | 2019 | 2019 | 2020 | 2020 | 2020 | 2020 | 2021 | 2021 | 2021 | 2021 | 2022 | 2022 | 2022 | 2022 | 2023 | 2023 | 2023 | 2023 | 2024 | 2024 |
Kwartał | Q3 | Q4 | Q1 | Q2 | Q3 | Q4 | Q1 | Q2 | Q3 | Q4 | Q1 | Q2 | Q3 | Q4 | Q1 | Q2 | Q3 | Q4 | Q1 | Q2 | Q3 | Q4 | Q1 | Q2 | Q3 | Q4 | Q1 | Q2 | Q3 | Q4 | Q1 | Q2 | Q3 | Q4 | Q1 | Q2 | Q3 | Q4 | Q1 | Q2 |
Aktywa | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.2 | 8.5 | 15.9 | 15.3 | 19.0 | 18.7 | 17.9 | 17.8 | 17.4 | 16.7 | 19.2 | 21.1 | 11.0 | 10.1 | 5.7 | 1.0 | 1.7 | 1.7 | 17.2 | 17.9 | 17.2 | 148.4 | 146.1 | 198.5 | 193.5 | 190.6 | 188.9 | 183.9 | 194.3 | 188.9 | 185.4 | 177.2 | 173.6 | 167.9 | 163.1 |
Aktywa trwałe | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 5.9 | 15.0 | 15.0 | 17.9 | 18.1 | 17.7 | 17.7 | 13.3 | 13.6 | 18.1 | 18.4 | 9.7 | 9.7 | 5.6 | 0.7 | 0.7 | 0.7 | 10.4 | 12.1 | 11.6 | 128.7 | 128.8 | 135.8 | 136.5 | 136.4 | 145.7 | 145.7 | 151.1 | 151.3 | 154.5 | 153.6 | 154.2 | 153.9 | 153.5 |
Rzeczowe aktywa trwałe netto | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 5.9 | 14.9 | 14.9 | 17.8 | 18.0 | 17.6 | 17.6 | 13.3 | 13.5 | 18.0 | 18.3 | 9.6 | 9.6 | 5.5 | 0.6 | 0.6 | 0.6 | 10.3 | 12.0 | 11.5 | 128.6 | 128.7 | 135.7 | 135.9 | 135.9 | 145.1 | 145.1 | 150.5 | 150.6 | 150.9 | 150.8 | 151.7 | 151.7 | 151.6 |
Wartość firmy | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 |
Wartości niematerialne i prawne | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 |
Wartość firmy i wartości niematerialne i prawne | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 |
Należności netto | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.1 | 0.1 | 0.1 | 0.1 | 0.0 | 0.0 | 0.0 | 0.0 | 0.1 | 0.0 | 0.5 | 0.5 | 0.4 | 0.2 | 0.1 | 0.2 | 0.3 | 0.4 | 0.4 | 0.5 | 0.5 | 0.6 | 0.1 | 0.0 |
Inwestycje długoterminowe | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 1.8 | 1.6 | 0.0 |
Aktywa obrotowe | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.2 | 2.5 | 0.9 | 0.3 | 1.1 | 0.6 | 0.2 | 0.1 | 4.0 | 3.1 | 1.1 | 2.8 | 1.4 | 0.4 | 0.1 | 0.3 | 1.0 | 1.0 | 6.8 | 5.7 | 5.6 | 19.8 | 17.3 | 62.7 | 57.0 | 54.1 | 43.2 | 38.3 | 43.1 | 37.6 | 30.9 | 23.6 | 19.4 | 14.0 | 9.6 |
Środki pieniężne i Inwestycje | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.2 | 2.3 | 0.7 | 0.1 | 0.9 | 0.5 | 0.1 | 0.1 | 4.0 | 2.6 | 0.4 | 2.1 | 1.1 | 0.2 | 0.0 | 0.2 | 0.8 | 1.0 | 6.7 | 5.5 | 5.5 | 18.9 | 16.3 | 58.5 | 55.9 | 53.4 | 42.3 | 37.2 | 40.6 | 34.5 | 21.9 | 17.1 | 11.9 | 9.0 | 3.5 |
Zapasy | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 2.0 | 0.0 |
Inwestycje krótkoterminowe | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.1 | 0.1 | 0.1 | 36.2 | 36.3 | 36.5 | 20.3 | 28.6 | 23.9 | 2.1 | 4.0 | 0.0 | 0.0 | 2.1 |
Środki pieniężne i inne aktywa pieniężne | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.2 | 2.3 | 0.7 | 0.1 | 0.9 | 0.5 | 0.1 | 0.0 | 3.9 | 2.5 | 0.4 | 2.1 | 1.0 | 0.2 | 0.0 | 0.2 | 0.8 | 1.0 | 6.7 | 5.5 | 5.5 | 18.9 | 16.3 | 58.4 | 19.7 | 17.1 | 5.8 | 16.9 | 12.0 | 10.5 | 19.8 | 13.1 | 11.9 | 9.0 | 1.4 |
Należności krótkoterminowe | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.1 | 0.1 | 0.1 | 0.1 | 0.1 | 0.1 | 0.2 | 0.3 | 0.4 | 0.3 | 0.7 | 0.2 | 0.3 | 0.3 | 0.3 | 0.2 | 0.4 | 0.6 | 0.4 | 1.7 | 1.3 | 1.1 | 1.4 | 1.9 | 3.9 | 2.1 | 1.7 | 1.7 | 2.4 | 0.0 | 2.1 | 0.0 | 0.0 |
Dług krótkoterminowy | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.2 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.3 | 0.4 | 0.3 | 0.3 | 0.3 | 0.4 | 0.4 | 0.1 | 0.1 | 0.1 | 0.1 | 0.1 | 0.1 | 0.1 | 0.0 | 0.0 |
Zobowiązania krótkoterminowe | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.1 | 0.2 | 0.4 | 0.2 | 0.2 | 0.2 | 0.3 | 0.3 | 0.3 | 0.4 | 0.3 | 0.7 | 0.3 | 0.4 | 0.5 | 0.7 | 0.7 | 0.6 | 1.0 | 0.8 | 2.1 | 1.7 | 4.8 | 1.9 | 2.4 | 4.2 | 2.2 | 1.7 | 2.0 | 2.7 | 2.2 | 3.1 | 2.6 | 2.3 |
Rozliczenia międzyokresowe | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 3.5 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.2 | 0.1 | 0.0 | 0.0 | 0.0 |
Zobowiązania długoterminowe | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 1.0 | 0.8 | 0.9 | 0.9 | 0.7 | 0.8 | 0.8 | 0.2 | 0.2 | 0.2 | 0.1 | 2.4 | 2.2 | 1.1 | 0.9 | 0.7 |
Rezerwy z tytułu odroczonego podatku | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 |
Zobowiązania długoterminowe | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 1.0 | 0.8 | 0.9 | 0.9 | 0.7 | 0.8 | 0.8 | 0.2 | 0.2 | 0.2 | 0.1 | 2.4 | 2.2 | 1.1 | 0.9 | 0.7 |
Zobowiązania z tytułu leasingu | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.2 | 0.3 | 0.3 | 0.3 | 0.2 | 0.2 | 0.2 | 0.2 | 0.2 | 0.1 | 0.1 | 0.1 |
Zobowiązania ogółem | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.1 | 0.2 | 0.4 | 0.2 | 0.2 | 0.2 | 0.3 | 0.3 | 0.3 | 0.4 | 0.3 | 0.7 | 0.3 | 0.4 | 0.5 | 0.7 | 0.7 | 0.6 | 2.0 | 1.6 | 3.0 | 2.7 | 5.6 | 2.7 | 3.2 | 4.3 | 2.4 | 1.9 | 2.1 | 5.1 | 4.4 | 4.2 | 3.5 | 3.0 |
Kapitał (fundusz) podstawowy | 5.3 | 5.3 | 5.3 | 5.3 | 5.3 | 5.5 | 14.7 | 22.7 | 23.0 | 27.3 | 27.3 | 27.4 | 27.4 | 31.6 | 31.7 | 35.8 | 40.8 | 41.2 | 41.4 | 41.4 | 42.2 | 43.8 | 44.8 | 64.2 | 65.3 | 69.2 | 171.8 | 172.5 | 228.6 | 230.6 | 233.8 | 239.4 | 240.0 | 261.9 | 263.3 | 263.4 | 263.4 | 273.8 | 273.8 | 274.0 |
Zyski zatrzymane | (5.6) | (5.6) | (5.6) | (5.6) | (5.7) | (5.7) | (7.7) | (9.0) | (10.0) | (10.5) | (11.1) | (12.0) | (12.2) | (16.0) | (16.8) | (18.9) | (21.9) | (32.8) | (33.6) | (38.0) | (43.2) | (44.8) | (45.7) | (49.3) | (55.4) | (57.8) | (60.9) | (69.8) | (74.6) | (81.3) | (90.2) | (101.2) | (106.7) | (115.8) | (126.9) | (138.7) | (152.2) | (159.2) | (166.4) | (172.2) |
Kapitał własny | -0.0 | -0.0 | -0.0 | -0.0 | 0.0 | 0.2 | 8.3 | 15.7 | 15.0 | 18.8 | 18.5 | 17.7 | 17.5 | 17.1 | 16.4 | 18.8 | 20.8 | 10.3 | 9.7 | 5.3 | 0.5 | 1.0 | 1.0 | 16.6 | 15.9 | 15.6 | 145.4 | 143.4 | 192.9 | 190.8 | 187.4 | 184.6 | 181.6 | 192.4 | 186.8 | 180.3 | 172.8 | 169.3 | 164.4 | 160.2 |
Udziały mniejszościowe | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 |
Pasywa | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.2 | 8.5 | 15.9 | 15.3 | 19.0 | 18.7 | 17.9 | 17.8 | 17.4 | 16.7 | 19.2 | 21.1 | 11.0 | 10.1 | 5.7 | 1.0 | 1.7 | 1.7 | 17.2 | 17.9 | 17.2 | 148.4 | 146.1 | 198.5 | 193.5 | 190.6 | 188.9 | 183.9 | 194.3 | 188.9 | 185.4 | 177.2 | 173.6 | 167.9 | 163.1 |
Inwestycje | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.1 | 0.1 | 0.1 | 36.2 | 36.3 | 36.5 | 20.3 | 28.6 | 23.9 | 2.1 | 4.0 | 1.8 | 1.6 | 2.1 |
Dług | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.2 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 1.3 | 1.1 | 1.2 | 1.3 | 1.0 | 1.2 | 1.2 | 0.3 | 0.2 | 0.2 | 0.2 | 0.2 | 0.2 | 0.2 | 0.1 | 0.1 |
Środki pieniężne i inne aktywa pieniężne | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.2 | 2.3 | 0.7 | 0.1 | 0.9 | 0.5 | 0.1 | 0.0 | 3.9 | 2.5 | 0.4 | 2.1 | 1.0 | 0.2 | 0.0 | 0.2 | 0.8 | 1.0 | 6.7 | 5.5 | 5.5 | 18.9 | 16.3 | 58.4 | 19.7 | 17.1 | 5.8 | 16.9 | 12.0 | 10.5 | 19.8 | 13.1 | 11.9 | 9.0 | 1.4 |
Dług netto | -0.0 | -0.0 | 0.0 | 0.0 | -0.0 | (0.2) | (2.3) | (0.7) | 0.0 | (0.9) | (0.5) | (0.1) | -0.0 | (3.9) | (2.5) | (0.4) | (2.1) | (1.0) | (0.2) | -0.0 | (0.2) | (0.8) | (0.9) | (6.7) | (4.1) | (4.4) | (17.7) | (15.0) | (57.4) | (18.5) | (15.8) | (5.6) | (16.7) | (11.8) | (10.3) | (19.6) | (12.9) | (11.7) | (8.9) | (1.3) |
Ticker | 5LA1.F | 5LA1.F | 5LA1.F | 5LA1.F | 5LA1.F | 5LA1.F | 5LA1.F | 5LA1.F | 5LA1.F | 5LA1.F | 5LA1.F | 5LA1.F | 5LA1.F | 5LA1.F | 5LA1.F | 5LA1.F | 5LA1.F | 5LA1.F | 5LA1.F | 5LA1.F | 5LA1.F | 5LA1.F | 5LA1.F | 5LA1.F | 5LA1.F | 5LA1.F | 5LA1.F | 5LA1.F | 5LA1.F | 5LA1.F | 5LA1.F | 5LA1.F | 5LA1.F | 5LA1.F | 5LA1.F | 5LA1.F | 5LA1.F | 5LA1.F | 5LA1.F | 5LA1.F |
Waluta | CAD | CAD | CAD | CAD | CAD | CAD | CAD | CAD | CAD | CAD | CAD | CAD | CAD | CAD | CAD | CAD | CAD | CAD | CAD | CAD | CAD | CAD | CAD | CAD | CAD | CAD | CAD | CAD | CAD | CAD | CAD | CAD | CAD | CAD | CAD | CAD | CAD | CAD | CAD | CAD |