Wall Street Experts
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 | 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 | 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 | 153 291.0 | 148 819.0 | 136 983.0 | 147 006.0 | 147 515.0 | 129 234.0 | 124 901.0 | 127 574.0 | 127 574.0 | 126 906.0 | 126 906.0 | 125 777.0 | 125 777.0 | 114 251.0 | 114 251.0 | 117 581.0 | 117 581.0 | 117 700.0 | 117 700.0 | 125 417.0 | 125 417.0 | 123 063.0 | 123 120.0 | 123 562.0 | 123 562.0 | 118 816.0 | 118 816.0 | 126 055.0 | 126 055.0 | 126 383.0 | 126 383.0 | 128 265.0 | 128 265.0 | 115 341.0 | 115 341.0 | 121 006.0 | 121 006.0 | 111 831.0 | 111 831.0 | 112 274.0 |
| Aktywa trwałe | 129 278.0 | 126 819.0 | 118 340.0 | 125 449.0 | 125 290.0 | 110 033.0 | 107 825.0 | 106 962.0 | 106 962.0 | 109 928.0 | 109 928.0 | 105 298.0 | 105 298.0 | 98 999.0 | 98 999.0 | 97 486.0 | 97 486.0 | 99 614.0 | 99 614.0 | 103 939.0 | 103 939.0 | 105 115.0 | 105 172.0 | 101 393.0 | 101 393.0 | 99 820.0 | 99 820.0 | 101 405.0 | 101 405.0 | 103 292.0 | 103 292.0 | 81 776.0 | 81 776.0 | 81 092.0 | 81 092.0 | 80 717.0 | 80 717.0 | 81 633.0 | 81 633.0 | 82 760.0 |
| Rzeczowe aktywa trwałe netto | 32 013.0 | 32 079.0 | 28 748.0 | 29 942.0 | 30 331.0 | 27 730.0 | 26 678.0 | 25 246.0 | 25 246.0 | 25 810.0 | 25 810.0 | 24 576.0 | 24 576.0 | 24 325.0 | 24 325.0 | 23 907.0 | 23 907.0 | 25 394.0 | 25 394.0 | 27 841.0 | 27 841.0 | 27 607.0 | 27 886.0 | 26 545.0 | 26 545.0 | 26 299.0 | 26 299.0 | 26 710.0 | 26 710.0 | 26 648.0 | 26 648.0 | 23 669.0 | 23 669.0 | 23 679.0 | 23 679.0 | 23 591.0 | 23 591.0 | 24 405.0 | 24 405.0 | 25 077.0 |
| Wartość firmy | 0.0 | 0.0 | 52 546.0 | 0.0 | 0.0 | 0.0 | 50 270.0 | 0.0 | 0.0 | 52 864.0 | 52 864.0 | 0.0 | 0.0 | 50 497.0 | 50 497.0 | 0.0 | 0.0 | 50 929.0 | 50 929.0 | 0.0 | 0.0 | 53 130.0 | 52 908.0 | 0.0 | 0.0 | 50 492.0 | 50 492.0 | 0.0 | 0.0 | 52 484.0 | 52 484.0 | 0.0 | 0.0 | 38 453.0 | 38 453.0 | 0.0 | 0.0 | 38 315.0 | 38 315.0 | 0.0 |
| Wartości niematerialne i prawne | 90 244.0 | 87 577.0 | 29 208.0 | 86 904.0 | 87 210.0 | 74 756.0 | 22 650.0 | 74 334.0 | 74 334.0 | 23 872.0 | 23 872.0 | 73 805.0 | 73 805.0 | 17 296.0 | 17 296.0 | 66 642.0 | 66 642.0 | 15 939.0 | 15 939.0 | 68 760.0 | 68 760.0 | 16 897.0 | 16 897.0 | 67 646.0 | 67 646.0 | 15 569.0 | 15 569.0 | 67 916.0 | 67 916.0 | 15 991.0 | 15 991.0 | 50 248.0 | 50 248.0 | 10 770.0 | 10 770.0 | 49 029.0 | 49 029.0 | 10 785.0 | 10 785.0 | 0.0 |
| Wartość firmy i wartości niematerialne i prawne | 90 244.0 | 87 577.0 | 81 754.0 | 86 904.0 | 87 210.0 | 74 756.0 | 72 920.0 | 74 334.0 | 74 334.0 | 76 736.0 | 76 736.0 | 73 805.0 | 73 805.0 | 67 793.0 | 67 793.0 | 66 642.0 | 66 642.0 | 66 868.0 | 66 868.0 | 68 760.0 | 68 760.0 | 70 027.0 | 69 805.0 | 67 646.0 | 67 646.0 | 66 061.0 | 66 061.0 | 67 916.0 | 67 916.0 | 68 475.0 | 68 475.0 | 50 248.0 | 50 248.0 | 49 223.0 | 49 223.0 | 49 029.0 | 49 029.0 | 49 100.0 | 49 100.0 | 0.0 |
| Należności netto | 10 400.0 | 0.0 | 6 851.0 | 0.0 | 0.0 | 6 727.0 | 5 729.0 | 7 628.0 | 7 628.0 | 5 485.0 | 5 485.0 | 6 777.0 | 6 777.0 | 4 611.0 | 4 611.0 | 6 714.0 | 6 714.0 | 5 084.0 | 5 084.0 | 6 878.0 | 10 235.0 | 5 339.0 | 7 199.0 | 6 868.0 | 9 505.0 | 3 725.0 | 5 521.0 | 7 931.0 | 10 819.0 | 5 710.0 | 9 165.0 | 7 382.0 | 11 005.0 | 5 067.0 | 7 786.0 | 7 923.0 | 12 267.0 | 5 102.0 | 7 934.0 | 12 284.0 |
| Inwestycje długoterminowe | 7 021.0 | 7 163.0 | 4 277.0 | 8 603.0 | 7 749.0 | 7 547.0 | 4 676.0 | 7 382.0 | 7 382.0 | 4 701.0 | 4 701.0 | 6 917.0 | 6 917.0 | 4 266.0 | 4 266.0 | 6 937.0 | 6 937.0 | 4 562.0 | 4 562.0 | 7 338.0 | 7 338.0 | 4 364.0 | 1 179.0 | 7 202.0 | 7 202.0 | 4 188.0 | 5 192.0 | 0.0 | 6 779.0 | 5 172.0 | 8 169.0 | 0.0 | 7 859.0 | 5 523.0 | 6 459.0 | 0.0 | 8 097.0 | 5 437.0 | 6 318.0 | 8 474.0 |
| Aktywa obrotowe | 24 013.0 | 22 000.0 | 18 643.0 | 21 557.0 | 22 225.0 | 19 201.0 | 17 076.0 | 20 612.0 | 20 612.0 | 16 978.0 | 16 978.0 | 20 479.0 | 20 479.0 | 15 252.0 | 15 252.0 | 20 095.0 | 20 095.0 | 18 086.0 | 18 086.0 | 21 478.0 | 21 478.0 | 17 948.0 | 17 948.0 | 22 169.0 | 22 169.0 | 18 996.0 | 18 996.0 | 24 650.0 | 24 650.0 | 23 091.0 | 23 091.0 | 46 489.0 | 46 489.0 | 34 249.0 | 34 249.0 | 40 289.0 | 40 289.0 | 30 198.0 | 30 198.0 | 29 514.0 |
| Środki pieniężne i Inwestycje | 3 406.0 | 3 358.0 | 2 418.0 | 2 309.0 | 2 826.0 | 3 024.0 | 3 131.0 | 3 642.0 | 3 642.0 | 3 502.0 | 3 502.0 | 5 719.0 | 5 719.0 | 3 462.0 | 3 462.0 | 5 722.0 | 5 722.0 | 5 589.0 | 5 589.0 | 6 125.0 | 6 125.0 | 5 222.0 | 5 222.0 | 7 763.0 | 7 763.0 | 8 093.0 | 8 093.0 | 8 376.0 | 8 376.0 | 8 344.0 | 8 344.0 | 13 287.0 | 13 287.0 | 8 163.0 | 8 163.0 | 11 237.0 | 11 237.0 | 15 618.0 | 13 382.0 | 10 709.0 |
| Zapasy | 15 901.0 | 13 588.0 | 4 498.0 | 12 900.0 | 14 104.0 | 4 391.0 | 3 817.0 | 4 462.0 | 4 462.0 | 3 963.0 | 3 963.0 | 4 356.0 | 4 356.0 | 3 834.0 | 3 834.0 | 4 336.0 | 4 336.0 | 4 435.0 | 4 435.0 | 5 118.0 | 5 118.0 | 4 751.0 | 4 751.0 | 4 901.0 | 4 901.0 | 4 613.0 | 4 613.0 | 5 455.0 | 5 455.0 | 5 391.0 | 5 391.0 | 5 674.0 | 5 674.0 | 5 718.0 | 5 718.0 | 6 700.0 | 6 700.0 | 5 811.0 | 5 811.0 | 6 521.0 |
| 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 | 3 185.0 | 0.0 | 0.0 | 0.0 | (1 004.0) | 0.0 | 0.0 | 0.0 | (2 997.0) | 0.0 | 0.0 | 0.0 | (936.0) | 0.0 | 0.0 | 2 236.0 | 2 236.0 | 0.0 |
| Środki pieniężne i inne aktywa pieniężne | 3 406.0 | 3 358.0 | 2 418.0 | 2 309.0 | 2 826.0 | 3 024.0 | 3 131.0 | 3 642.0 | 3 642.0 | 3 502.0 | 3 502.0 | 5 719.0 | 5 719.0 | 3 462.0 | 3 462.0 | 5 722.0 | 5 722.0 | 5 589.0 | 5 589.0 | 6 125.0 | 6 125.0 | 5 222.0 | 5 222.0 | 7 763.0 | 7 763.0 | 8 093.0 | 8 093.0 | 8 376.0 | 8 376.0 | 8 344.0 | 8 344.0 | 13 287.0 | 13 287.0 | 8 163.0 | 8 163.0 | 11 237.0 | 11 237.0 | 13 382.0 | 13 382.0 | 10 709.0 |
| Należności krótkoterminowe | 14 866.0 | 13 744.0 | 12 031.0 | 12 228.0 | 13 933.0 | 12 529.0 | 12 260.0 | 15 406.0 | 15 406.0 | 13 497.0 | 13 497.0 | 15 525.0 | 15 525.0 | 13 474.0 | 13 474.0 | 17 123.0 | 17 123.0 | 16 199.0 | 16 199.0 | 18 711.0 | 18 711.0 | 17 149.0 | 17 149.0 | 17 732.0 | 17 732.0 | 16 598.0 | 16 598.0 | 21 430.0 | 21 430.0 | 20 642.0 | 20 642.0 | 24 373.0 | 24 373.0 | 21 917.0 | 21 917.0 | 25 054.0 | 25 054.0 | 22 159.0 | 22 159.0 | 25 803.0 |
| Dług krótkoterminowy | 1 917.0 | 1 672.0 | 1 835.0 | 2 108.0 | 2 078.0 | 1 481.0 | 4 549.0 | 5 719.0 | 5 719.0 | 9 067.0 | 9 067.0 | 8 304.0 | 8 304.0 | 849.0 | 849.0 | 1 789.0 | 1 789.0 | 7 233.0 | 7 233.0 | 7 839.0 | 8 240.0 | 3 688.0 | 4 112.0 | 1 772.0 | 2 189.0 | 561.0 | 959.0 | 1 281.0 | 1 654.0 | 5 792.0 | 6 167.0 | 9 660.0 | 10 019.0 | 5 391.0 | 5 781.0 | 13 228.0 | 13 620.0 | 7 872.0 | 8 338.0 | 6 284.0 |
| Zobowiązania krótkoterminowe | 29 720.0 | 27 800.0 | 26 523.0 | 28 823.0 | 31 081.0 | 27 737.0 | 29 759.0 | 35 087.0 | 35 087.0 | 34 150.0 | 34 150.0 | 36 369.0 | 36 369.0 | 25 066.0 | 25 066.0 | 31 297.0 | 31 297.0 | 34 481.0 | 34 481.0 | 39 729.0 | 39 729.0 | 33 311.0 | 33 311.0 | 32 961.0 | 32 961.0 | 28 449.0 | 28 449.0 | 36 043.0 | 36 043.0 | 43 282.0 | 43 282.0 | 58 156.0 | 58 156.0 | 48 747.0 | 48 747.0 | 60 721.0 | 60 721.0 | 47 230.0 | 47 230.0 | 49 736.0 |
| Rozliczenia międzyokresowe | 0.0 | 0.0 | 1 285.0 | 0.0 | 0.0 | 0.0 | 1 337.0 | 0.0 | 196.0 | 0.0 | 1 672.0 | 0.0 | 0.0 | 0.0 | 1 522.0 | 0.0 | 0.0 | 0.0 | 1 978.0 | 0.0 | 0.0 | 0.0 | 2 662.0 | 0.0 | 0.0 | 0.0 | 925.0 | 0.0 | 0.0 | 0.0 | 2 292.0 | 0.0 | 0.0 | 0.0 | 1 627.0 | 0.0 | 4 388.0 | 0.0 | 1 996.0 | 0.0 |
| Zobowiązania długoterminowe | 53 570.0 | 51 560.0 | 54 463.0 | 58 699.0 | 55 801.0 | 52 400.0 | 47 911.0 | 43 661.0 | 43 661.0 | 39 106.0 | 39 106.0 | 38 310.0 | 38 310.0 | 39 660.0 | 39 660.0 | 37 818.0 | 37 818.0 | 35 330.0 | 35 330.0 | 39 005.0 | 39 005.0 | 43 718.0 | 43 774.0 | 49 214.0 | 49 302.0 | 47 005.0 | 47 005.0 | 44 854.0 | 44 854.0 | 34 345.0 | 34 345.0 | 32 404.0 | 32 404.0 | 31 872.0 | 31 872.0 | 29 570.0 | 29 570.0 | 38 852.0 | 38 852.0 | 38 536.0 |
| Rezerwy z tytułu odroczonego podatku | 14 391.0 | 14 002.0 | 7 105.0 | 16 649.0 | 16 990.0 | 16 223.0 | 5 924.0 | 0.0 | 16 058.0 | 0.0 | 6 250.0 | 0.0 | 17 910.0 | 0.0 | 5 601.0 | 0.0 | 15 520.0 | 0.0 | 5 659.0 | 0.0 | 20 959.0 | 0.0 | 4 708.0 | 0.0 | 0.0 | 0.0 | 4 779.0 | 0.0 | 0.0 | 0.0 | 6 350.0 | 0.0 | 0.0 | 0.0 | 4 841.0 | 0.0 | 0.0 | 0.0 | 4 823.0 | 0.0 |
| Zobowiązania długoterminowe | 53 570.0 | 51 560.0 | 54 463.0 | 58 699.0 | 55 801.0 | 52 400.0 | 47 911.0 | 43 661.0 | 43 661.0 | 39 106.0 | 39 106.0 | 38 310.0 | 38 310.0 | 39 660.0 | 39 660.0 | 37 818.0 | 37 818.0 | 35 330.0 | 35 330.0 | 39 005.0 | 39 005.0 | 43 718.0 | 43 774.0 | 49 214.0 | 49 302.0 | 47 005.0 | 47 005.0 | 44 854.0 | 44 854.0 | 34 345.0 | 34 345.0 | 32 404.0 | 32 404.0 | 31 872.0 | 31 872.0 | 29 570.0 | 29 570.0 | 38 852.0 | 38 852.0 | 38 536.0 |
| 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 | 19.0 | 19.0 | 0.0 | 0.0 | 0.0 | 0.0 | 1 707.0 | 1 707.0 | 1 589.0 | 1 589.0 | 1 502.0 | 1 502.0 | 1 478.0 | 1 478.0 | 1 388.0 | 1 388.0 | 1 387.0 | 1 387.0 | 1 313.0 | 1 313.0 | 1 593.0 | 1 593.0 | 1 639.0 | 1 639.0 | 1 801.0 | 1 801.0 | 1 345.0 |
| Zobowiązania ogółem | 83 290.0 | 79 360.0 | 80 986.0 | 87 522.0 | 86 882.0 | 80 137.0 | 77 670.0 | 78 748.0 | 78 748.0 | 73 256.0 | 73 256.0 | 74 679.0 | 74 679.0 | 64 726.0 | 64 726.0 | 69 115.0 | 69 115.0 | 69 811.0 | 69 811.0 | 78 734.0 | 78 734.0 | 77 029.0 | 77 085.0 | 82 175.0 | 82 263.0 | 75 454.0 | 75 454.0 | 80 897.0 | 80 897.0 | 77 627.0 | 77 627.0 | 90 560.0 | 90 560.0 | 80 619.0 | 80 619.0 | 90 291.0 | 90 291.0 | 86 082.0 | 86 082.0 | 88 272.0 |
| Kapitał (fundusz) podstawowy | 3 051.0 | 3 051.0 | 3 051.0 | 3 051.0 | 3 051.0 | 3 051.0 | 3 051.0 | 3 051.0 | 3 051.0 | 3 051.0 | 3 051.0 | 3 051.0 | 3 051.0 | 3 051.0 | 3 051.0 | 3 051.0 | 3 051.0 | 3 051.0 | 3 051.0 | 3 051.0 | 3 051.0 | 3 051.0 | 3 051.0 | 2 963.0 | 2 963.0 | 2 963.0 | 2 963.0 | 2 905.0 | 2 905.0 | 2 905.0 | 2 905.0 | 2 837.0 | 2 837.0 | 2 837.0 | 2 837.0 | 2 747.0 | 2 747.0 | 2 747.0 | 2 747.0 | 2 685.0 |
| Zyski zatrzymane | 79 337.0 | 81 323.0 | 80 392.0 | 79 112.0 | 80 284.0 | 76 035.0 | 75 885.0 | 75 898.0 | 75 898.0 | 77 451.0 | 77 261.0 | 77 581.0 | 77 581.0 | 77 362.0 | 77 364.0 | 77 687.0 | 77 687.0 | 79 088.0 | 79 088.0 | 75 706.0 | 75 706.0 | 74 049.0 | 74 049.0 | 72 956.0 | 72 956.0 | 77 169.0 | 77 169.0 | 77 278.0 | 77 278.0 | 80 283.0 | 78 853.0 | 68 547.0 | 68 547.0 | 70 776.0 | 70 776.0 | 69 478.0 | 69 478.0 | 23 306.0 | 23 306.0 | 21 484.0 |
| Kapitał własny | 70 001.0 | 69 459.0 | 55 997.0 | 59 484.0 | 60 633.0 | 49 097.0 | 47 231.0 | 48 826.0 | 48 826.0 | 53 650.0 | 53 650.0 | 51 098.0 | 51 098.0 | 49 525.0 | 49 525.0 | 48 466.0 | 48 466.0 | 47 889.0 | 47 889.0 | 46 683.0 | 46 683.0 | 46 034.0 | 46 035.0 | 41 387.0 | 41 299.0 | 43 362.0 | 43 362.0 | 45 158.0 | 45 158.0 | 48 756.0 | 48 756.0 | 37 705.0 | 37 705.0 | 34 722.0 | 34 722.0 | 30 715.0 | 30 715.0 | 25 749.0 | 25 749.0 | 24 002.0 |
| Udziały mniejszościowe | 3 519.0 | 3 938.0 | 3 560.0 | 3 943.0 | 3 758.0 | 3 640.0 | 3 742.0 | 3 172.0 | 3 172.0 | 2 839.0 | 2 839.0 | 2 585.0 | 2 585.0 | 2 595.0 | 2 595.0 | 2 443.0 | 2 443.0 | 2 587.0 | 2 587.0 | 2 476.0 | 2 476.0 | 2 585.0 | 2 587.0 | 2 435.0 | 2 435.0 | 4 054.0 | 4 054.0 | 4 369.0 | 4 369.0 | 3 259.0 | 4 815.0 | 4 293.0 | 4 293.0 | 2 820.0 | 2 820.0 | 2 429.0 | 2 429.0 | 2 515.0 | 2 515.0 | 2 341.0 |
| Pasywa | 153 291.0 | 148 819.0 | 136 983.0 | 147 006.0 | 147 515.0 | 129 234.0 | 124 901.0 | 127 574.0 | 127 574.0 | 126 906.0 | 126 906.0 | 125 777.0 | 125 777.0 | 114 251.0 | 114 251.0 | 117 581.0 | 117 581.0 | 117 700.0 | 117 700.0 | 125 417.0 | 125 417.0 | 123 063.0 | 123 120.0 | 123 562.0 | 123 562.0 | 118 816.0 | 118 816.0 | 126 055.0 | 126 055.0 | 126 383.0 | 126 383.0 | 128 265.0 | 128 265.0 | 115 341.0 | 115 341.0 | 121 006.0 | 121 006.0 | 111 831.0 | 111 831.0 | 112 274.0 |
| Inwestycje | 7 021.0 | 7 163.0 | 4 277.0 | 8 603.0 | 7 749.0 | 7 547.0 | 4 676.0 | 7 382.0 | 7 382.0 | 4 701.0 | 4 701.0 | 6 917.0 | 6 917.0 | 4 266.0 | 4 266.0 | 6 937.0 | 6 937.0 | 4 562.0 | 4 562.0 | 7 338.0 | 7 338.0 | 4 364.0 | 4 364.0 | 7 202.0 | 7 202.0 | 4 188.0 | 4 188.0 | 0.0 | 6 779.0 | 5 172.0 | 5 172.0 | 0.0 | 7 859.0 | 5 523.0 | 5 523.0 | 0.0 | 8 097.0 | 7 673.0 | 5 437.0 | 8 474.0 |
| Dług | 41 096.0 | 39 230.0 | 40 525.0 | 44 158.0 | 40 889.0 | 37 658.0 | 36 028.0 | 33 322.0 | 33 322.0 | 30 204.0 | 30 204.0 | 28 704.0 | 28 704.0 | 24 208.0 | 24 189.0 | 24 087.0 | 24 087.0 | 23 983.0 | 23 983.0 | 25 885.0 | 26 286.0 | 24 567.0 | 24 991.0 | 30 251.0 | 30 668.0 | 29 852.0 | 30 250.0 | 29 677.0 | 30 050.0 | 28 547.0 | 28 922.0 | 32 365.0 | 32 724.0 | 28 256.0 | 28 646.0 | 34 403.0 | 34 795.0 | 38 635.0 | 39 101.0 | 37 078.0 |
| Środki pieniężne i inne aktywa pieniężne | 3 406.0 | 3 358.0 | 2 418.0 | 2 309.0 | 2 826.0 | 3 024.0 | 3 131.0 | 3 642.0 | 3 642.0 | 3 502.0 | 3 502.0 | 5 719.0 | 5 719.0 | 3 462.0 | 3 462.0 | 5 722.0 | 5 722.0 | 5 589.0 | 5 589.0 | 6 125.0 | 6 125.0 | 5 222.0 | 5 222.0 | 7 763.0 | 7 763.0 | 8 093.0 | 8 093.0 | 8 376.0 | 8 376.0 | 8 344.0 | 8 344.0 | 13 287.0 | 13 287.0 | 8 163.0 | 8 163.0 | 11 237.0 | 11 237.0 | 13 382.0 | 13 382.0 | 10 709.0 |
| Dług netto | 37 690.0 | 35 872.0 | 38 107.0 | 41 849.0 | 38 063.0 | 34 634.0 | 32 897.0 | 29 680.0 | 29 680.0 | 26 702.0 | 26 702.0 | 22 985.0 | 22 985.0 | 20 746.0 | 20 727.0 | 18 365.0 | 18 365.0 | 18 394.0 | 18 394.0 | 19 760.0 | 20 161.0 | 19 345.0 | 19 769.0 | 22 488.0 | 22 905.0 | 21 759.0 | 22 157.0 | 21 301.0 | 21 674.0 | 20 203.0 | 20 578.0 | 19 078.0 | 19 437.0 | 20 093.0 | 20 483.0 | 23 166.0 | 23 558.0 | 25 253.0 | 25 719.0 | 26 369.0 |
| Ticker | CABGY | CABGY | CABGY | CABGY | CABGY | CABGY | CABGY | CABGY | CABGY | CABGY | CABGY | CABGY | CABGY | CABGY | CABGY | CABGY | CABGY | CABGY | CABGY | CABGY | CABGY | CABGY | CABGY | CABGY | CABGY | CABGY | CABGY | CABGY | CABGY | CABGY | CABGY | CABGY | CABGY | CABGY | CABGY | CABGY | CABGY | CABGY | CABGY | CABGY |
| Waluta | DKK | DKK | DKK | DKK | DKK | DKK | DKK | DKK | DKK | DKK | DKK | DKK | DKK | DKK | DKK | DKK | DKK | DKK | DKK | DKK | DKK | DKK | DKK | DKK | DKK | DKK | DKK | DKK | DKK | DKK | DKK | DKK | DKK | DKK | DKK | DKK | DKK | DKK | DKK | DKK |