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 | 41 | 42 | 43 | 44 |
---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
Rok finansowy | 2012 | 2013 | 2013 | 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 | 2024 | 2024 |
Kwartał | Q4 | Q2 | Q4 | 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 | Q1 | Q2 | Q4 |
Aktywa | 511.9 | 469.5 | 461.1 | 310.6 | 266.0 | 266.0 | 225.9 | 225.9 | 178.0 | 178.0 | 188.8 | 188.8 | 172.6 | 172.6 | 191.5 | 191.5 | 209.8 | 209.8 | 195.4 | 195.4 | 188.6 | 188.6 | 194.2 | 194.2 | 213.8 | 213.8 | 180.0 | 180.0 | 146.6 | 146.6 | 188.8 | 188.8 | 235.6 | 235.6 | 46.7 | 46.7 | 39.0 | 39.0 | 51.3 | 51.3 | 56.6 | 56.6 | 68.1 | 68.1 | 71.9 |
Aktywa trwałe | 451.1 | 448.6 | 451.4 | 305.0 | 260.4 | 260.4 | 222.3 | 222.3 | 174.8 | 174.8 | 177.4 | 177.4 | 168.8 | 168.8 | 189.6 | 189.6 | 205.2 | 205.2 | 193.3 | 193.5 | 184.8 | 186.4 | 192.2 | 192.5 | 211.2 | 213.1 | 158.6 | 179.9 | 143.9 | 145.6 | 184.7 | 188.7 | 221.1 | 233.7 | 45.1 | 46.5 | 37.0 | 38.5 | 50.3 | 50.5 | 54.4 | 56.2 | 62.4 | 62.4 | 71.6 |
Rzeczowe aktywa trwałe 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 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 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 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 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 | 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 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 |
Należności netto | 31.3 | 20.2 | 9.7 | 3.0 | 4.4 | 4.4 | 0.0 | 0.0 | 0.1 | 0.1 | 2.9 | 2.9 | 2.7 | 2.7 | 1.0 | 1.0 | 0.6 | 0.6 | 1.5 | 1.5 | 0.8 | 0.8 | 1.6 | 1.6 | 0.6 | 0.6 | 0.1 | 0.1 | 0.7 | 0.7 | 0.0 | 0.0 | 1.8 | 1.8 | 0.2 | 0.2 | 0.3 | 0.3 | 0.5 | 0.5 | 0.1 | 0.1 | 0.8 | 0.8 | 0.4 |
Inwestycje długoterminowe | 451.1 | 437.9 | 438.9 | 302.5 | 259.3 | 259.3 | 219.0 | 219.0 | 172.1 | 172.1 | 169.6 | 169.6 | 168.0 | 168.0 | 189.5 | 189.5 | 201.8 | 201.8 | 192.7 | 193.5 | 183.8 | 186.4 | 192.1 | 192.5 | 209.9 | 213.1 | 138.8 | 179.9 | 143.9 | 145.6 | 181.4 | 188.7 | 210.1 | 233.7 | 44.1 | 46.5 | 35.8 | 38.5 | 50.3 | 50.5 | 52.9 | 56.2 | 58.2 | 58.2 | 71.2 |
Aktywa obrotowe | 32.1 | 21.0 | 9.7 | 5.5 | 5.6 | 5.6 | 3.6 | 3.6 | 3.2 | 3.2 | 11.4 | 11.4 | 3.8 | 3.8 | 2.0 | 2.0 | 4.6 | 4.6 | 2.1 | 1.5 | 3.8 | 2.1 | 2.0 | 1.6 | 2.6 | 0.6 | 21.4 | 0.1 | 2.6 | 0.9 | 4.1 | 0.0 | 14.5 | 1.8 | 1.6 | 0.2 | 2.1 | 0.4 | 1.0 | 0.6 | 2.2 | 0.2 | 5.8 | 5.8 | 1.4 |
Środki pieniężne i Inwestycje | 0.8 | 0.8 | 0.1 | 0.0 | 0.1 | 0.1 | 0.1 | 0.1 | 0.4 | 0.4 | 0.3 | 0.3 | 0.3 | 0.3 | 1.0 | 1.0 | 0.5 | 0.5 | 0.4 | 0.4 | 2.0 | 1.4 | 0.4 | 0.4 | 0.7 | 4.6 | 0.4 | 9.9 | 1.9 | 0.2 | 0.5 | 6.9 | 0.4 | 15.5 | 0.1 | 0.1 | 0.1 | 0.1 | 0.1 | 0.1 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 |
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 | (1.1) | 0.0 | 0.0 | 0.0 | 0.7 | 0.0 | 0.1 | 0.0 | 6.4 | 0.0 | 0.1 | 0.0 | 1.9 | 0.0 | 2.7 | 0.0 | 4.6 | 0.0 | 0.0 | 0.0 | 4.2 | 0.0 | 0.0 | 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 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 6.5 | 0.0 | 15.1 | 0.0 | 2.5 | 0.0 | 4.0 | 0.0 | 1.9 | 0.0 | 3.8 | 0.0 | 0.0 | 0.0 |
Środki pieniężne i inne aktywa pieniężne | 0.8 | 0.8 | 0.1 | 0.0 | 0.1 | 0.1 | 0.1 | 0.1 | 0.4 | 0.4 | 0.3 | 0.3 | 0.3 | 0.3 | 1.0 | 1.0 | 0.5 | 0.5 | 0.4 | 0.4 | 2.0 | 1.4 | 0.4 | 0.4 | 0.7 | 4.6 | 0.4 | 9.9 | 1.9 | 0.2 | 0.5 | 0.5 | 0.4 | 0.4 | 0.1 | 0.1 | 0.1 | 0.1 | 0.1 | 0.1 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 |
Należności krótkoterminowe | 4.9 | 10.0 | 16.1 | 0.0 | 6.1 | 6.1 | 0.0 | 0.0 | 0.0 | 0.0 | 0.3 | 0.3 | 0.0 | 0.0 | 7.8 | 7.8 | 6.4 | 6.4 | 0.0 | 0.1 | 2.4 | 2.4 | 0.7 | 0.7 | 0.0 | 0.1 | 4.3 | 4.3 | 1.4 | 1.4 | 0.0 | 0.1 | 1.3 | 1.3 | 0.0 | 0.0 | 0.3 | 0.3 | 0.5 | 0.5 | 0.5 | 0.5 | 0.4 | 0.4 | 0.1 |
Dług krótkoterminowy | 0.0 | 0.0 | 1.8 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 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 krótkoterminowe | 34.4 | 21.3 | 31.0 | 3.2 | 7.8 | 7.8 | 3.9 | 3.9 | 3.2 | 3.2 | 8.9 | 8.9 | 1.3 | 1.3 | 8.2 | 8.2 | 10.3 | 10.3 | 0.6 | 0.1 | 3.9 | 2.4 | 1.1 | 0.7 | 1.6 | 0.1 | 25.5 | 4.4 | 1.7 | 1.5 | 3.8 | 0.1 | 13.9 | 1.3 | 1.5 | 1.5 | 2.0 | 0.3 | 1.0 | 0.5 | 2.4 | 0.5 | 5.2 | 5.2 | 0.0 |
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 | 0.0 | 0.0 | 0.1 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 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 | 0.0 | 0.0 | 0.0 | 25.5 | 0.0 | 1.8 | 0.0 | 3.9 | 0.0 | 14.0 | 0.0 | 1.5 | 0.0 | 0.3 | 0.0 | 1.0 | 0.0 | 2.4 | 0.0 | 0.0 | 0.0 |
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 | 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 | 0.0 | 0.0 | 0.0 | 25.5 | 0.0 | 1.8 | 0.0 | 3.9 | 0.0 | 14.0 | 0.0 | 1.5 | 0.0 | 0.3 | 0.0 | 1.0 | 0.0 | 2.4 | 0.0 | 0.0 | 0.0 |
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 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 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 ogółem | 34.4 | 21.3 | 31.0 | 3.2 | 7.8 | 7.8 | 3.9 | 3.9 | 3.2 | 3.2 | 8.9 | 8.9 | 1.3 | 1.3 | 8.2 | 8.2 | 10.3 | 10.3 | 0.6 | 0.8 | 3.9 | 4.0 | 1.1 | 1.1 | 1.6 | 1.7 | 25.5 | 25.5 | 1.7 | 1.8 | 3.8 | 3.9 | 13.9 | 1.3 | 1.5 | 1.5 | 2.0 | 2.0 | 1.0 | 0.5 | 2.4 | 0.5 | 5.2 | 5.2 | 1.1 |
Kapitał (fundusz) podstawowy | 513.9 | 339.9 | 302.2 | 283.7 | 249.0 | 249.0 | 234.1 | 234.1 | 223.4 | 223.4 | 221.7 | 221.7 | 215.7 | 215.7 | 209.5 | 209.5 | 204.4 | 204.4 | 198.7 | 198.7 | 194.9 | 194.9 | 193.8 | 193.8 | 191.7 | 191.7 | 191.6 | 191.6 | 189.0 | 189.0 | 186.1 | 186.1 | 181.6 | 181.6 | 179.4 | 179.4 | 179.4 | 179.4 | 180.2 | 180.2 | 180.2 | 180.2 | 181.1 | 181.1 | 181.1 |
Zyski zatrzymane | 110.3 | 108.3 | 123.3 | 23.1 | 8.4 | 8.4 | (12.1) | (12.1) | (48.7) | (48.7) | (41.9) | (41.9) | (44.4) | (44.4) | (26.2) | (26.2) | (5.0) | (5.0) | (4.2) | 1.3 | (10.3) | (10.3) | (0.7) | (0.7) | 20.4 | 20.4 | (37.1) | (37.1) | (44.2) | (44.2) | (1.2) | (1.2) | 40.0 | 40.0 | (134.2) | (134.2) | (142.4) | (142.4) | (129.9) | (129.9) | (126.0) | (126.0) | (118.1) | (118.1) | (110.3) |
Kapitał własny | 477.4 | 448.1 | 425.6 | 306.8 | 257.4 | 257.4 | 222.0 | 222.0 | 174.7 | 174.7 | 179.8 | 179.8 | 171.3 | 171.3 | 183.3 | 183.3 | 199.4 | 199.4 | 194.5 | 194.5 | 184.6 | 184.6 | 193.0 | 193.0 | 212.1 | 212.1 | 154.6 | 154.6 | 144.8 | 144.8 | 184.9 | 184.9 | 221.6 | 221.6 | 45.2 | 45.2 | 37.1 | 37.1 | 50.3 | 50.3 | 54.2 | 54.2 | 63.0 | 63.0 | 70.8 |
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 | 0.0 | 0.0 | 0.0 | 0.0 |
Pasywa | 0.0 | 469.4 | 456.6 | 310.0 | 265.2 | 265.2 | 225.9 | 225.9 | 177.9 | 177.9 | 188.7 | 188.7 | 172.5 | 172.5 | 191.4 | 191.4 | 209.7 | 209.7 | 195.1 | 195.4 | 188.5 | 188.6 | 194.2 | 194.2 | 213.7 | 213.8 | 180.0 | 180.0 | 146.5 | 146.6 | 188.7 | 188.8 | 235.5 | 235.6 | 46.7 | 46.7 | 39.0 | 39.0 | 51.3 | 51.3 | 56.6 | 56.6 | 68.1 | 68.1 | 71.9 |
Inwestycje | 451.1 | 437.9 | 438.9 | 302.5 | 259.3 | 259.3 | 219.0 | 219.0 | 172.1 | 172.1 | 169.6 | 169.6 | 168.0 | 168.0 | 189.5 | 189.5 | 201.8 | 201.8 | 192.7 | 193.5 | 183.8 | 186.4 | 192.1 | 192.5 | 209.9 | 213.1 | 138.8 | 179.9 | 143.9 | 145.6 | 181.4 | 188.7 | 210.1 | 233.7 | 44.1 | 46.5 | 35.8 | 38.5 | 50.3 | 50.5 | 52.9 | 56.2 | 58.2 | 58.2 | 71.2 |
Dług | 0.0 | 0.0 | 1.8 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 20.9 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 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 | 0.8 | 0.8 | 0.1 | 0.0 | 0.1 | 0.1 | 0.1 | 0.1 | 0.4 | 0.4 | 0.3 | 0.3 | 0.3 | 0.3 | 1.0 | 1.0 | 0.5 | 0.5 | 0.4 | 0.4 | 2.0 | 1.4 | 0.4 | 0.4 | 0.7 | 4.6 | 0.4 | 9.9 | 1.9 | 0.2 | 0.5 | 0.5 | 0.4 | 0.4 | 0.1 | 0.1 | 0.1 | 0.1 | 0.1 | 0.1 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 |
Dług netto | (0.8) | (0.8) | 1.7 | -0.0 | (0.1) | (0.1) | (0.1) | (0.1) | (0.4) | (0.4) | (0.3) | (0.3) | (0.3) | (0.3) | (1.0) | (1.0) | (0.5) | (0.5) | (0.4) | (0.4) | (2.0) | (1.4) | (0.4) | (0.4) | (0.7) | (4.6) | (0.4) | 11.0 | (1.9) | (0.2) | (0.5) | (0.5) | (0.4) | (0.4) | (0.1) | (0.1) | (0.1) | (0.1) | (0.1) | (0.1) | -0.0 | -0.0 | -0.0 | -0.0 | -0.0 |
Ticker | CEE | CEE | CEE | CEE | CEE | CEE | CEE | CEE | CEE | CEE | CEE | CEE | CEE | CEE | CEE | CEE | CEE | CEE | CEE | CEE | CEE | CEE | CEE | CEE | CEE | CEE | CEE | CEE | CEE | CEE | CEE | CEE | CEE | CEE | CEE | CEE | CEE | CEE | CEE | CEE | CEE | CEE | CEE | CEE | CEE |
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 | USD | USD | USD | USD |