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 | 40 |
---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
Rok finansowy | 2014 | 2014 | 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 |
Kwartał | 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 | Q3 | Q4 | Q2 |
Aktywa | 152.1 | 152.1 | 142.2 | 142.2 | 144.4 | 144.4 | 125.6 | 125.6 | 114.1 | 114.1 | 115.4 | 115.4 | 109.2 | 109.2 | 103.7 | 103.7 | 68.4 | 68.4 | 67.8 | 67.8 | 66.9 | 66.9 | 67.2 | 67.2 | 65.9 | 65.9 | 64.9 | 64.9 | 63.0 | 63.0 | 60.0 | 60.0 | 57.2 | 57.2 | 52.9 | 52.9 | 97.1 | 97.1 | 210.6 | 210.6 | 345.1 |
Aktywa trwałe | 36.8 | 36.8 | 28.5 | 28.5 | 29.1 | 29.1 | 25.1 | 25.1 | 18.8 | 18.8 | 18.9 | 18.9 | 22.5 | 22.5 | 21.1 | 21.1 | 21.1 | 21.1 | 21.1 | 21.1 | 21.1 | 21.1 | 22.1 | 22.1 | 22.0 | 22.0 | 22.1 | 22.1 | 22.0 | 22.0 | 22.0 | 22.0 | 21.8 | 21.8 | 21.9 | 21.9 | 62.6 | 62.6 | 174.0 | 174.0 | 269.2 |
Rzeczowe aktywa trwałe netto | 4.9 | 34.3 | 0.1 | 28.5 | 0.1 | 29.1 | 0.0 | 25.1 | 0.0 | 18.8 | 0.0 | 18.9 | 0.0 | 22.5 | 0.0 | 21.1 | 0.0 | 21.1 | 0.0 | 21.1 | 0.0 | 21.1 | 1.0 | 22.1 | 0.8 | 22.0 | 0.8 | 22.1 | 0.7 | 22.0 | 0.7 | 22.0 | 0.5 | 21.8 | 0.5 | 21.9 | 28.5 | 49.9 | 75.1 | 97.0 | 138.3 |
Wartość firmy | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 18.7 | 0.0 | 0.0 | 0.0 | 22.5 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 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 | 31.9 | 2.4 | 28.4 | 28.4 | 29.1 | 0.0 | 25.1 | 25.1 | 18.7 | 0.0 | 18.8 | 18.8 | 22.5 | 0.0 | 21.0 | 21.0 | 21.1 | 21.1 | 21.1 | 0.0 | 21.1 | 0.0 | 21.1 | 0.0 | 21.1 | 0.0 | 21.2 | 0.0 | 21.3 | 0.0 | 21.3 | 0.0 | 21.3 | 0.0 | 21.3 | 0.0 | 21.3 | 0.0 | 21.9 | 21.9 | 0.0 |
Wartość firmy i wartości niematerialne i prawne | 31.9 | 2.4 | 28.4 | 28.4 | 29.1 | 0.0 | 25.1 | 25.1 | 18.7 | 18.7 | 18.8 | 18.8 | 22.5 | 22.5 | 21.0 | 21.0 | 21.1 | 21.1 | 21.1 | 0.0 | 21.1 | 0.0 | 21.1 | 0.0 | 21.1 | 0.0 | 21.2 | 0.0 | 21.3 | 0.0 | 21.3 | 0.0 | 21.3 | 0.0 | 21.3 | 0.0 | 21.3 | 0.0 | 21.9 | 21.9 | 0.0 |
Należności netto | 0.9 | 0.0 | 2.7 | 2.7 | 0.6 | 0.0 | 0.1 | 0.0 | 0.6 | 0.6 | 2.2 | 0.0 | 0.7 | 0.0 | 0.7 | 0.7 | 0.4 | 0.4 | 0.3 | 0.3 | 0.0 | 0.0 | 0.2 | 0.2 | 0.0 | 0.0 | 0.1 | 0.1 | 0.0 | 0.0 | 0.1 | 0.1 | 0.0 | 0.0 | 0.1 | 0.1 | 0.0 | 0.0 | 3.2 | 0.0 | 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 | 0.0 | 0.0 | 0.0 | 0.0 |
Aktywa obrotowe | 115.4 | 115.4 | 113.7 | 113.7 | 115.2 | 115.2 | 100.5 | 100.5 | 95.3 | 95.3 | 96.5 | 96.5 | 86.7 | 86.7 | 82.6 | 82.6 | 47.3 | 47.3 | 46.7 | 46.7 | 45.8 | 45.8 | 45.1 | 45.1 | 44.0 | 44.0 | 42.9 | 42.9 | 41.0 | 41.0 | 38.0 | 38.0 | 35.4 | 35.4 | 31.0 | 31.0 | 34.5 | 34.5 | 36.7 | 36.7 | 76.0 |
Środki pieniężne i Inwestycje | 110.9 | 110.9 | 108.1 | 108.1 | 112.2 | 112.2 | 98.7 | 98.7 | 92.5 | 92.5 | 88.1 | 88.1 | 83.5 | 83.5 | 81.4 | 81.4 | 46.9 | 46.9 | 46.3 | 46.3 | 45.5 | 45.5 | 44.9 | 44.9 | 43.8 | 43.8 | 42.7 | 42.7 | 40.8 | 40.8 | 37.7 | 37.7 | 27.1 | 27.1 | 20.4 | 20.4 | 7.7 | 7.7 | 14.7 | 14.7 | 13.8 |
Zapasy | 3.6 | 3.6 | 2.2 | 2.2 | 2.4 | 2.4 | 1.3 | 1.3 | 2.1 | 2.1 | 1.9 | 1.9 | 2.5 | 2.5 | 0.4 | 0.4 | 0.0 | 0.0 | 0.0 | -0.0 | 0.0 | 0.0 | 0.0 | -0.0 | 0.0 | 0.0 | 0.0 | -0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 10.6 | 9.7 | 9.7 | 13.4 | 13.4 | 15.7 |
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 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 |
Środki pieniężne i inne aktywa pieniężne | 110.9 | 110.9 | 108.1 | 108.1 | 112.2 | 112.2 | 98.7 | 98.7 | 92.5 | 92.5 | 88.1 | 88.1 | 83.5 | 83.5 | 81.4 | 81.4 | 46.9 | 46.9 | 46.3 | 46.3 | 45.5 | 45.5 | 44.9 | 44.9 | 43.8 | 43.8 | 42.7 | 42.7 | 40.8 | 40.8 | 37.7 | 37.7 | 27.1 | 27.1 | 20.4 | 20.4 | 7.7 | 7.7 | 14.7 | 14.7 | 13.8 |
Należności krótkoterminowe | 13.9 | 13.9 | 0.4 | 0.4 | 18.4 | 18.4 | 0.3 | 0.3 | 1.5 | 1.5 | 0.1 | 0.1 | 1.5 | 1.5 | 4.1 | 4.1 | 0.2 | 0.2 | 0.1 | 0.1 | 0.2 | 0.2 | 0.1 | 0.1 | 0.2 | 0.2 | 0.1 | 0.1 | 0.8 | 0.8 | 0.3 | 0.3 | 0.8 | 0.8 | 0.5 | 0.5 | 10.6 | 10.6 | 0.9 | 0.9 | 54.9 |
Dług krótkoterminowy | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 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 | 0.1 | 0.0 | 0.2 | 0.0 | 0.1 | 0.0 | 0.2 | 0.0 | 0.1 | 0.0 | 0.2 | 11.5 | 11.6 | 6.8 | 6.9 | 25.7 |
Zobowiązania krótkoterminowe | 13.9 | 13.9 | 17.1 | 17.1 | 20.4 | 20.4 | 6.4 | 6.4 | 3.0 | 3.0 | 22.5 | 22.5 | 8.6 | 8.6 | 34.4 | 34.4 | 0.2 | 0.2 | 0.5 | 0.5 | 0.2 | 0.2 | 0.6 | 0.6 | 0.3 | 0.3 | 0.4 | 0.4 | 0.9 | 0.9 | 0.8 | 0.8 | 0.9 | 0.9 | 2.9 | 2.9 | 23.5 | 23.5 | 38.8 | 38.8 | 97.0 |
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 | (0.3) | 0.0 | -0.0 | 0.0 | (0.1) | 0.0 | -0.0 | 0.0 | (0.3) | 0.0 | -0.0 | 0.0 | -0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 |
Zobowiązania długoterminowe | 0.0 | 22.1 | 0.0 | 22.7 | 0.0 | 22.9 | 0.0 | 32.4 | 0.0 | 32.4 | 0.0 | 14.5 | 0.0 | 24.5 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.8 | 0.8 | 0.7 | 0.7 | 0.6 | 0.6 | 0.6 | 0.6 | 0.4 | 0.4 | 0.4 | 0.4 | 0.2 | 0.2 | 27.6 | 27.6 | 123.8 | 123.8 | 178.1 |
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 | 0.0 |
Zobowiązania długoterminowe | 0.0 | 22.1 | 0.0 | 22.7 | 0.0 | 22.9 | 0.0 | 32.4 | 0.0 | 32.4 | 0.0 | 14.5 | 0.0 | 24.5 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.8 | 0.8 | 0.7 | 0.7 | 0.6 | 0.6 | 0.6 | 0.6 | 0.4 | 0.4 | 0.4 | 0.4 | 0.2 | 0.2 | 27.6 | 27.6 | 123.8 | 123.8 | 178.1 |
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 | 0.9 | 0.0 | 0.8 | 0.0 | 0.8 | 0.0 | 0.7 | 0.0 | 0.6 | 0.0 | 0.4 | 0.0 | 0.3 | 0.0 | 0.3 | 0.0 | 0.2 | 0.0 |
Zobowiązania ogółem | 13.9 | 36.0 | 17.1 | 39.7 | 20.4 | 43.3 | 6.4 | 38.8 | 3.0 | 35.5 | 22.5 | 37.0 | 8.6 | 33.1 | 34.4 | 34.4 | 0.2 | 0.2 | 0.5 | 0.5 | 0.2 | 0.2 | 1.4 | 1.4 | 1.0 | 1.0 | 1.0 | 1.0 | 1.6 | 1.6 | 1.1 | 1.1 | 1.3 | 1.3 | 3.1 | 3.1 | 51.1 | 51.1 | 162.7 | 162.7 | 275.1 |
Kapitał (fundusz) podstawowy | 149.0 | 149.0 | 149.0 | 149.0 | 149.0 | 149.0 | 149.0 | 149.0 | 149.0 | 149.0 | 149.0 | 149.0 | 28.1 | 28.1 | 28.1 | 28.1 | 28.1 | 28.1 | 28.1 | 28.1 | 28.1 | 28.1 | 28.1 | 28.1 | 28.1 | 28.1 | 28.1 | 28.1 | 28.1 | 28.1 | 28.1 | 28.1 | 28.1 | 28.1 | 28.1 | 28.1 | 28.1 | 28.1 | 28.1 | 28.1 | 28.9 |
Zyski zatrzymane | (411.5) | (411.5) | (425.2) | (425.2) | (426.6) | (426.6) | (440.9) | (440.9) | (449.0) | (449.0) | (449.3) | (449.3) | 48.2 | 48.2 | 41.3 | 41.3 | 40.2 | 40.2 | 39.4 | 39.4 | 38.7 | 38.7 | 37.8 | 37.8 | 37.0 | 37.0 | 35.9 | 35.9 | 33.5 | 33.5 | 31.0 | 31.0 | 28.0 | 28.0 | 21.9 | 21.9 | 18.0 | 18.0 | 19.2 | 19.2 | 41.4 |
Kapitał własny | 116.1 | 116.1 | 102.4 | 102.4 | 101.1 | 101.1 | 86.8 | 86.8 | 78.6 | 78.6 | 78.4 | 78.4 | 76.1 | 76.1 | 69.3 | 69.3 | 68.2 | 68.2 | 67.3 | 67.3 | 66.7 | 66.7 | 65.8 | 65.8 | 64.9 | 64.9 | 63.9 | 63.9 | 61.4 | 61.4 | 58.9 | 58.9 | 55.9 | 55.9 | 49.8 | 49.8 | 45.9 | 45.9 | 48.0 | 48.0 | 70.1 |
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 | 0.0 |
Pasywa | 130.0 | 152.1 | 119.5 | 142.2 | 121.4 | 144.4 | 93.2 | 125.6 | 81.7 | 114.1 | 100.9 | 115.4 | 84.7 | 109.2 | 103.7 | 103.7 | 68.4 | 68.4 | 67.8 | 67.8 | 66.9 | 66.9 | 67.2 | 67.2 | 65.9 | 65.9 | 64.9 | 64.9 | 63.0 | 63.0 | 60.0 | 60.0 | 57.2 | 57.2 | 52.9 | 52.9 | 97.1 | 97.1 | 210.6 | 210.6 | 345.1 |
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 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 |
Dług | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.7 | 0.9 | 0.7 | 0.8 | 0.6 | 0.8 | 0.6 | 0.7 | 0.3 | 0.6 | 0.3 | 0.4 | 0.1 | 0.3 | 22.1 | 22.2 | 31.7 | 31.9 | 60.2 |
Środki pieniężne i inne aktywa pieniężne | 110.9 | 110.9 | 108.1 | 108.1 | 112.2 | 112.2 | 98.7 | 98.7 | 92.5 | 92.5 | 88.1 | 88.1 | 83.5 | 83.5 | 81.4 | 81.4 | 46.9 | 46.9 | 46.3 | 46.3 | 45.5 | 45.5 | 44.9 | 44.9 | 43.8 | 43.8 | 42.7 | 42.7 | 40.8 | 40.8 | 37.7 | 37.7 | 27.1 | 27.1 | 20.4 | 20.4 | 7.7 | 7.7 | 14.7 | 14.7 | 13.8 |
Dług netto | (110.9) | (110.9) | (108.1) | (108.1) | (112.2) | (112.2) | (98.7) | (98.7) | (92.5) | (92.5) | (88.1) | (88.1) | (83.5) | (83.5) | (81.4) | (81.4) | (46.9) | (46.9) | (46.3) | (46.3) | (45.5) | (45.5) | (44.1) | (43.9) | (43.1) | (43.0) | (42.1) | (41.9) | (40.2) | (40.1) | (37.4) | (37.1) | (26.8) | (26.7) | (20.3) | (20.0) | 14.4 | 14.5 | 17.0 | 17.1 | 46.4 |
Ticker | AET.L | AET.L | AET.L | AET.L | AET.L | AET.L | AET.L | AET.L | AET.L | AET.L | AET.L | AET.L | AET.L | AET.L | AET.L | AET.L | AET.L | AET.L | AET.L | AET.L | AET.L | AET.L | AET.L | AET.L | AET.L | AET.L | AET.L | AET.L | AET.L | AET.L | AET.L | AET.L | AET.L | AET.L | AET.L | AET.L | AET.L | AET.L | AET.L | AET.L | AET.L |
Waluta | USD | USD | USD | USD | USD | USD | USD | USD | USD | USD | USD | USD | USD | USD | USD | USD | USD | USD | USD | USD | USD | USD | USD | USD | USD | USD | USD | USD | USD | USD | USD | USD | USD | USD | USD | USD | USD | USD | USD | USD | USD |