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 | 1.1 | 0.2 | 6.3 | 6.3 | 7.9 | 7.9 | 8.6 | 8.6 | 43.4 | 40.9 | 39.0 | 39.0 | 51.2 | 48.8 | 59.9 | 59.9 | 59.4 | 59.4 | 62.8 | 62.8 | 64.1 | 64.1 | 71.1 | 71.1 | 43.3 | 43.3 | 45.0 | 45.0 | 26.9 | 26.9 | 26.6 | 26.6 | 24.1 | 24.1 | 21.5 | 21.5 | 21.8 | 21.8 | 58 511.0 | 19.5 |
Aktywa trwałe | 0.0 | 0.0 | 0.0 | 0.0 | 4.8 | 4.8 | 5.0 | 5.0 | 32.3 | 30.4 | 30.1 | 30.1 | 39.9 | 37.5 | 43.0 | 43.0 | 42.5 | 41.7 | 41.7 | 41.7 | 45.9 | 45.9 | 48.4 | 48.4 | 23.3 | 23.3 | 9.6 | 9.6 | 16.0 | 16.0 | 18.2 | 18.2 | 16.4 | 16.4 | 17.1 | 17.1 | 12.7 | 12.7 | 41 306.0 | 12.1 |
Rzeczowe aktywa trwałe netto | 0.0 | 0.0 | 0.0 | 0.0 | 0.3 | 0.3 | 0.3 | 0.3 | 4.9 | 4.9 | 5.2 | 5.2 | 9.3 | 7.0 | 7.1 | 7.1 | 5.5 | 5.5 | 7.1 | 7.1 | 15.9 | 15.9 | 18.1 | 18.1 | 10.9 | 10.9 | 3.5 | 3.5 | 4.1 | 4.1 | 3.9 | 3.9 | 2.9 | 2.9 | 2.2 | 2.2 | 0.4 | 0.4 | 9 867.0 | 0.3 |
Wartość firmy | 0.0 | 0.0 | 0.0 | 0.0 | 2.3 | 2.3 | 2.9 | 2.9 | 14.7 | 13.3 | 0.0 | 0.0 | 21.0 | 21.0 | 0.0 | 0.0 | 29.0 | 29.0 | 0.0 | 0.0 | 25.8 | 25.8 | 0.0 | 0.0 | 11.8 | 11.8 | 0.0 | 0.0 | 5.5 | 5.5 | 0.0 | 5 906.0 | 5.7 | 5.7 | 6 857.0 | 6 716.0 | 3.4 | 3.4 | 6 978.0 | 0.0 |
Wartości niematerialne i prawne | 0.0 | 0.0 | 0.0 | 0.0 | 2.1 | 2.1 | 1.7 | 1.7 | 12.6 | 11.5 | 24.3 | 24.3 | 9.2 | 9.2 | 35.6 | 35.6 | 7.1 | 7.1 | 34.6 | 34.6 | 3.6 | 3.6 | 29.7 | 29.7 | 0.1 | 0.1 | 5.6 | 5.6 | 0.1 | 0.1 | 7.9 | 7.9 | 1.8 | 1.8 | 8.7 | 8.7 | 2.2 | 2.2 | 15 667.0 | 4.9 |
Wartość firmy i wartości niematerialne i prawne | 0.0 | 0.0 | 0.0 | 0.0 | 4.5 | 4.5 | 4.6 | 4.6 | 27.3 | 24.8 | 24.3 | 24.3 | 30.2 | 30.2 | 35.6 | 35.6 | 36.1 | 36.1 | 34.6 | 34.6 | 29.4 | 29.4 | 29.7 | 29.7 | 12.0 | 12.0 | 5.6 | 5.6 | 5.6 | 5.6 | 7.9 | 7.9 | 7.4 | 7.4 | 8.7 | 8.7 | 5.6 | 5.6 | 22 645.0 | 4.9 |
Należności netto | 0.4 | 0.4 | 0.8 | 0.8 | 0.9 | 1.1 | 1.8 | 1.8 | 2.6 | 5.6 | 5.4 | 5.4 | 3.0 | 3.0 | 7.3 | 7.3 | 4.8 | 4.8 | 14.0 | 14.0 | 2.6 | 2.6 | 4.1 | 4.1 | 0.7 | 0.7 | 0.8 | 0.8 | 0.8 | 0.8 | 0.9 | 0.9 | 0.8 | 0.8 | 1.2 | 1.2 | 1.4 | 1.4 | 6 831.0 | 2.5 |
Inwestycje długoterminowe | 0.0 | 0.0 | 0.0 | 0.0 | 0.1 | 0.1 | 0.0 | 0.0 | 0.0 | 0.0 | 0.1 | 0.1 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.1 | 0.0 | 0.0 | 0.0 | 0.1 | 0.0 | 0.1 | 0.0 | (0.5) | 0.0 | (0.5) | 5.7 | 5.7 | 5.8 | 5.8 | 5.8 | 5.8 | 5.9 | 5.9 | 6.0 | 6.0 | 1 277.0 | 6.1 |
Aktywa obrotowe | 1.0 | 0.2 | 6.3 | 6.3 | 3.1 | 3.1 | 3.6 | 3.6 | 11.1 | 10.5 | 8.9 | 8.9 | 11.3 | 11.3 | 16.9 | 16.9 | 16.9 | 17.8 | 21.1 | 21.1 | 18.2 | 18.2 | 22.7 | 22.7 | 20.0 | 20.0 | 35.4 | 35.4 | 10.8 | 10.8 | 8.3 | 8.3 | 7.7 | 7.7 | 4.3 | 4.3 | 9.1 | 9.1 | 17 205.0 | 7.4 |
Środki pieniężne i Inwestycje | 0.1 | 0.2 | 5.5 | 5.5 | 1.7 | 1.7 | 1.5 | 1.5 | 3.3 | 3.3 | 2.1 | 2.1 | 3.5 | 3.5 | 7.4 | 7.4 | 5.1 | 5.1 | 3.4 | 3.4 | 6.0 | 6.0 | 5.9 | 5.9 | 15.3 | 15.3 | 12.1 | 12.1 | 5.2 | 5.2 | 4.5 | 4.5 | 4.2 | 4.2 | 1.8 | 1.8 | 3.6 | 3.6 | 4 095.0 | 1.6 |
Zapasy | 0.1 | 0.1 | 0.1 | 0.1 | 0.3 | 0.3 | 0.3 | 0.3 | 1.3 | 1.3 | 1.4 | 1.4 | 1.5 | 1.5 | 1.5 | 1.5 | 2.0 | 2.0 | 2.8 | 2.8 | 3.9 | 3.9 | 2.8 | 2.8 | 0.9 | 0.9 | 0.7 | 0.7 | 0.7 | 0.7 | 1.6 | 1.6 | 1.1 | 1.1 | 0.9 | 0.9 | 0.1 | 0.1 | 5 702.0 | 1.8 |
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 | 67.0 | 3 555.0 | 750.0 | 4 085.0 | 114.0 | 3 506.0 | 450.0 | 1 305.0 | 0.0 |
Środki pieniężne i inne aktywa pieniężne | 0.1 | 0.2 | 5.5 | 5.5 | 1.7 | 1.7 | 1.5 | 1.5 | 3.3 | 3.3 | 2.1 | 2.1 | 3.5 | 3.5 | 7.4 | 7.4 | 5.1 | 5.1 | 3.4 | 3.4 | 6.0 | 6.0 | 5.9 | 5.9 | 15.3 | 15.3 | 12.1 | 12.1 | 5.2 | 5.2 | 4.5 | 4.5 | 4.2 | 4.2 | 1.8 | 1.8 | 3.6 | 3.6 | 2 790.0 | 1.6 |
Należności krótkoterminowe | 0.7 | 0.7 | 1.7 | 1.7 | 1.3 | 1.3 | 2.2 | 2.2 | 5.7 | 5.7 | 6.7 | 6.7 | 7.2 | 7.2 | 8.1 | 8.1 | 9.7 | 9.7 | 10.3 | 10.3 | 11.8 | 11.8 | 16.8 | 16.8 | 5.9 | 5.9 | 3.3 | 3.3 | 4.5 | 4.5 | 4.4 | 4.4 | 4.2 | 4.2 | 3.2 | 3.2 | 5.8 | 5.8 | 3.2 | 3.2 |
Dług krótkoterminowy | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.5 | 0.5 | 0.0 | 0.0 | 0.1 | 0.1 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 1.2 | 1.2 | 0.0 | 0.0 | 1.0 | 1.0 | 0.8 | 0.8 | 0.6 | 0.6 | 0.5 | 0.5 | 0.8 | 0.8 | 0.6 | 0.6 | 2.2 | 2.2 | 2 616.0 | 6.5 |
Zobowiązania krótkoterminowe | 1.6 | 1.6 | 2.4 | 2.4 | 3.6 | 3.6 | 4.4 | 4.4 | 16.3 | 16.3 | 16.5 | 16.5 | 20.7 | 20.3 | 24.9 | 24.9 | 31.3 | 31.3 | 32.4 | (32.4) | 32.8 | 32.8 | 37.8 | 37.8 | 14.0 | 14.0 | 16.0 | 16.0 | 10.1 | 10.1 | 9.8 | 9.8 | 9.5 | 9.5 | 7.5 | 7.5 | 12.9 | 12.9 | 19 846.0 | 12.3 |
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 | (6.6) | 0.0 | 0.0 | 0.0 | (4.9) | 0.0 | 0.0 | (2 793.0) | 0.0 | (4 261.0) | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 |
Zobowiązania długoterminowe | 0.0 | 0.0 | 0.0 | 1.7 | 0.0 | 2.0 | 4.0 | 4.0 | 16.9 | 16.9 | 19.6 | 19.6 | 21.1 | 19.2 | 18.2 | 18.2 | 18.0 | 18.0 | 20.9 | 85.7 | 24.8 | 24.8 | 34.5 | 34.5 | 10.6 | 10.6 | 9.1 | 9.1 | 0.8 | 0.8 | 1.2 | 1.2 | 1.2 | 1.2 | 3.0 | 3.0 | 25 853.0 | 0.6 | 25 436.0 | 0.6 |
Rezerwy z tytułu odroczonego podatku | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.5 | 0.0 | 0.5 | 0.0 | 4.2 | 0.0 | 4.4 | 0.0 | 1.3 | 0.0 | 1.3 | 0.0 | 0.7 | 0.0 | 0.7 | 0.0 | 0.2 | 0.0 | 0.2 | 0.0 | 0.1 | 0.0 | 0.1 | 0.0 | 0.0 | 0.0 | 0.3 | 0.0 | 0.6 | 0.0 | 0.6 | 0.0 | 0.6 | 0.0 | 0.6 |
Zobowiązania długoterminowe | 0.0 | 0.0 | 0.0 | 1.7 | 0.0 | 2.0 | 4.0 | 4.0 | 16.9 | 16.9 | 19.6 | 19.6 | 21.1 | 19.2 | 18.2 | 18.2 | 18.0 | 18.0 | 20.9 | 85.7 | 24.8 | 24.8 | 34.5 | 34.5 | 10.6 | 10.6 | 9.1 | 9.1 | 0.8 | 0.8 | 1.2 | 1.2 | 1.2 | 1.2 | 3.0 | 3.0 | 25 853.0 | 0.6 | 25 436.0 | 0.6 |
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 | 0.1 | 0.1 | 0.0 | 0.0 | 0.1 | 0.1 | 0.0 | 0.0 | 5.7 | 5.7 | 8.2 | 8.2 | 3.6 | 3.6 | 1.9 | 1.9 | 1.5 | 1.5 | 1.4 | 1.4 | 1.4 | 1.4 | 0.9 | 0.9 | 0.1 | 0.1 | 0.0 | 0.0 |
Zobowiązania ogółem | 1.6 | 1.6 | 2.4 | 2.4 | 3.6 | 5.7 | 8.4 | 8.4 | 33.2 | 33.2 | 36.1 | 36.1 | 41.8 | 39.5 | 43.1 | 43.1 | 49.4 | 49.4 | 53.3 | 53.3 | 57.6 | 57.6 | 72.3 | 72.3 | 24.6 | 24.6 | 25.2 | 25.2 | 11.0 | 11.0 | 11.0 | 11.0 | 10.7 | 10.7 | 10.5 | 10.5 | 12.9 | 13.5 | 45 282.0 | 12.9 |
Kapitał (fundusz) podstawowy | 0.0 | 0.2 | 3.1 | 3.1 | 3.1 | 3.1 | 3.1 | 3.1 | 5.4 | 5.4 | 5.4 | 5.4 | 6.8 | 6.8 | 8.4 | 8.4 | 8.5 | 8.5 | 8.5 | 8.5 | 8.6 | 8.6 | 8.6 | 8.6 | 8.6 | 8.6 | 8.6 | 8.6 | 8.7 | 8.7 | 8.8 | 8.8 | 8.8 | 8.8 | 8.8 | 8.8 | 8.8 | 8.8 | 1 348.0 | 8.8 |
Zyski zatrzymane | (0.5) | -0.0 | (4.3) | (4.3) | (6.3) | (6.3) | (8.3) | (8.3) | (13.2) | (13.2) | (17.4) | (17.4) | (20.9) | (20.9) | (26.6) | (26.6) | (34.6) | (34.6) | (35.0) | (22.1) | (42.4) | (42.4) | (49.8) | (36.8) | (32.4) | (32.4) | (32.7) | (26.7) | (21.6) | (21.6) | (22.0) | (25.3) | (24.3) | (24.3) | (26.2) | (29.5) | (29.0) | (32.3) | 7 935.0 | (33.9) |
Kapitał własny | (0.5) | 0.2 | 3.9 | 3.9 | 2.3 | 2.3 | 0.2 | 0.2 | 10.1 | 7.7 | 2.9 | 2.9 | 9.3 | 9.3 | 16.8 | 16.8 | 10.1 | 10.1 | 9.5 | 9.5 | 6.5 | 6.5 | (1.1) | (1.1) | 18.8 | 18.8 | 19.9 | 19.9 | 15.9 | 15.9 | 15.6 | 6 281.6 | (422.6) | (488.6) | (497.1) | (521.1) | (505.7) | (543.7) | 13 229.0 | 6.6 |
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 | 3.4 | 3.4 | 3.3 | 3.3 | 4.6 | 4.6 | 5.9 | 5.9 | 0.0 | 0.0 | 0.0 | 6 266.0 | (436.0) | (502.0) | (508.0) | (532.0) | (514.0) | (552.0) | (611.0) | 0.0 |
Pasywa | 1.1 | 0.2 | 6.3 | 6.3 | 5.9 | 7.9 | 8.6 | 8.6 | 43.4 | 40.9 | 39.0 | 39.0 | 51.2 | 48.8 | 59.9 | 59.9 | 59.4 | 59.4 | 62.8 | 62.8 | 64.1 | 64.1 | 71.1 | 71.1 | 43.3 | 43.3 | 45.0 | 45.0 | 26.9 | 26.9 | 26.6 | 26.6 | 24.1 | 24.1 | 21.5 | 21.5 | 21.2 | 21.8 | 58 511.0 | 19.5 |
Inwestycje | 0.0 | 0.0 | 0.0 | 0.0 | 0.1 | 0.1 | 0.0 | 0.1 | 0.0 | 0.0 | 0.1 | 0.1 | 0.0 | 0.0 | 0.0 | 0.3 | 0.0 | 0.1 | 0.0 | 0.0 | 0.0 | 0.1 | 0.0 | 0.1 | 0.0 | (0.5) | 0.0 | (0.5) | 5.7 | 5.7 | 5.8 | 5.8 | 5.8 | 5.8 | 5.9 | 5.9 | 6.0 | 6.0 | 2 582.0 | 6.1 |
Dług | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 2.0 | 2.0 | 13.2 | 13.2 | 15.2 | 15.2 | 16.2 | 16.3 | 16.9 | 16.9 | 17.1 | 17.1 | 20.3 | 20.3 | 24.6 | 20.2 | 34.3 | 26.1 | 10.5 | 7.9 | 9.0 | 9.8 | 0.8 | 1.5 | 0.9 | 1.4 | 0.6 | 1.4 | 2.4 | 3.0 | 2.1 | 2.2 | 17 772.0 | 6.5 |
Środki pieniężne i inne aktywa pieniężne | 0.1 | 0.2 | 5.5 | 5.5 | 1.7 | 1.7 | 1.5 | 1.5 | 3.3 | 3.3 | 2.1 | 2.1 | 3.5 | 3.5 | 7.4 | 7.4 | 5.1 | 5.1 | 3.4 | 3.4 | 6.0 | 6.0 | 5.9 | 5.9 | 15.3 | 15.3 | 12.1 | 12.1 | 5.2 | 5.2 | 4.5 | 4.5 | 4.2 | 4.2 | 1.8 | 1.8 | 3.6 | 3.6 | 2 790.0 | 1.6 |
Dług netto | (0.1) | (0.2) | (5.5) | (5.5) | (1.7) | (1.7) | 0.5 | 0.5 | 9.9 | 9.9 | 13.2 | 13.2 | 12.8 | 12.8 | 9.4 | 9.4 | 12.0 | 12.1 | 16.9 | 16.9 | 18.6 | 14.2 | 28.3 | 20.1 | (4.8) | (7.4) | (3.1) | (2.3) | (4.4) | (3.7) | (3.7) | (3.2) | (3.6) | (2.8) | 0.6 | 1.3 | (1.5) | (1.4) | 14 982.0 | 4.9 |
Ticker | BBB.L | BBB.L | BBB.L | BBB.L | BBB.L | BBB.L | BBB.L | BBB.L | BBB.L | BBB.L | BBB.L | BBB.L | BBB.L | BBB.L | BBB.L | BBB.L | BBB.L | BBB.L | BBB.L | BBB.L | BBB.L | BBB.L | BBB.L | BBB.L | BBB.L | BBB.L | BBB.L | BBB.L | BBB.L | BBB.L | BBB.L | BBB.L | BBB.L | BBB.L | BBB.L | BBB.L | BBB.L | BBB.L | BBB.L | BBB.L |
Waluta | GBP | GBP | GBP | GBP | GBP | GBP | GBP | GBP | GBP | GBP | GBP | GBP | GBP | GBP | GBP | GBP | GBP | GBP | GBP | GBP | GBP | GBP | GBP | GBP | GBP | GBP | GBP | GBP | GBP | GBP | GBP | GBP | GBP | GBP | GBP | GBP | GBP | GBP | GBP | GBP |