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 | 2019 | 2019 | 2019 | 2019 | 2020 | 2020 | 2020 | 2020 | 2021 | 2021 | 2021 | 2021 | 2022 | 2022 | 2022 | 2022 | 2023 | 2023 | 2023 | 2023 | 2024 | 2024 |
Kwartał | Q2 | Q3 | Q4 | Q1 | Q2 | Q3 | Q4 | Q1 | Q2 | Q3 | Q4 | Q1 | Q2 | Q3 | Q4 | Q1 | Q2 | Q3 | Q1 | Q2 | Q3 | Q4 | Q1 | Q2 | Q3 | Q4 | Q1 | Q2 | Q3 | Q4 | Q1 | Q2 | Q3 | Q4 | Q1 | Q2 | Q3 | Q4 | Q1 | Q2 |
Aktywa | 0.1 | 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 | 0.5 | 0.4 | 0.2 | 105.1 | 121.1 | 124.8 | 88.5 | 85.7 | 85.5 | 84.1 | 88.7 | 95.4 | 102.7 | 120.4 | 125.9 | 130.5 | 131.6 | 142.8 | 140.9 | 141.9 | 136.7 | 144.9 | 143.0 | 137.1 | 130.8 |
Aktywa trwałe | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 81.9 | 105.5 | 111.9 | 69.0 | 70.0 | 70.0 | 70.2 | 68.9 | 69.2 | 68.6 | 68.8 | 69.3 | 69.7 | 69.8 | 69.9 | 71.1 | 71.6 | 70.5 | 70.2 | 71.5 | 63.3 | 66.0 |
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 | 21.1 | 42.1 | 50.6 | 63.6 | 64.3 | 64.4 | 64.7 | 63.2 | 62.9 | 62.2 | 62.2 | 62.2 | 62.4 | 62.0 | 62.2 | 62.6 | 63.2 | 62.5 | 62.0 | 63.7 | 61.3 | 60.1 |
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 | 35.1 | 35.1 | 35.1 | 4.3 | 4.3 | 4.3 | 4.3 | 4.3 | 4.3 | 4.3 | 4.3 | 4.3 | 4.3 | 4.3 | 4.3 | 4.3 | 4.3 | 4.3 | 4.3 | 4.3 | 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 | 24.6 | 26.3 | 26.2 | 0.5 | 0.5 | 0.4 | 0.4 | 0.3 | 0.3 | 0.2 | 0.2 | 0.4 | 0.4 | 0.4 | 0.3 | 0.3 | 0.6 | 0.7 | 0.7 | 0.0 | 0.7 | 0.6 |
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 | 59.7 | 61.4 | 61.3 | 4.7 | 4.7 | 4.7 | 4.6 | 4.5 | 4.5 | 4.5 | 4.4 | 4.6 | 4.7 | 4.7 | 4.6 | 4.6 | 4.8 | 4.9 | 4.9 | 4.3 | 0.7 | 0.6 |
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 | 0.0 | 0.0 | 0.4 | 0.3 | 0.4 | 0.7 | 2.0 | 1.6 | 3.1 | 3.9 | 7.4 | 6.6 | 9.7 | 12.9 | 11.7 | 15.8 | 17.2 | 16.7 | 16.0 | 16.7 | 21.1 | 13.8 | 11.2 | 13.0 |
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 | 0.3 | 0.4 | 0.4 | 0.4 | 0.2 | 0.2 | 0.2 | 0.2 | 0.3 | 0.2 | 0.2 | 0.2 | 0.2 | 0.1 | 0.1 | 0.1 | 0.1 | 0.0 | 0.0 |
Aktywa obrotowe | 0.1 | 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 | 0.5 | 0.4 | 0.2 | 23.1 | 15.6 | 12.9 | 19.5 | 15.7 | 15.4 | 13.9 | 19.9 | 26.2 | 34.1 | 51.6 | 56.6 | 60.8 | 61.8 | 72.9 | 69.8 | 70.4 | 66.1 | 74.8 | 71.5 | 73.8 | 64.8 |
Środki pieniężne i Inwestycje | 0.1 | 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 | 0.5 | 0.4 | 0.2 | 19.7 | 11.9 | 6.0 | 11.7 | 4.4 | 3.9 | 1.1 | 3.8 | 1.2 | 3.7 | 11.3 | 1.9 | 3.0 | 3.1 | 4.4 | 3.0 | 3.9 | 3.4 | 3.4 | 3.5 | 2.6 | 2.4 |
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 | 0.8 | 1.0 | 0.8 | 5.9 | 7.9 | 8.7 | 9.0 | 11.4 | 16.4 | 22.1 | 27.5 | 37.1 | 39.0 | 38.0 | 48.3 | 47.8 | 48.5 | 44.2 | 48.4 | 50.6 | 51.5 | 47.6 |
Inwestycje krótkoterminowe | 0.1 | 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 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 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 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.5 | 0.4 | 0.2 | 19.7 | 11.9 | 6.0 | 11.7 | 4.4 | 3.9 | 1.1 | 3.8 | 1.2 | 3.7 | 11.3 | 1.9 | 3.0 | 3.1 | 4.4 | 3.0 | 3.9 | 3.4 | 3.4 | 3.5 | 2.6 | 2.4 |
Należności 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 | 0.1 | 0.1 | 0.0 | 0.0 | 0.0 | 3.8 | 6.3 | 11.1 | 4.0 | 4.7 | 5.9 | 7.0 | 11.2 | 14.1 | 14.6 | 18.1 | 25.0 | 33.1 | 36.2 | 43.1 | 44.3 | 44.8 | 40.7 | 45.8 | 45.0 | 43.3 | 40.6 |
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 | 0.4 | 4.4 | 6.8 | 2.4 | 3.5 | 4.5 | 10.5 | 2.2 | 4.0 | 21.6 | 24.0 | 22.2 | 20.4 | 9.2 | 9.3 | 9.6 | 9.9 | 9.8 | 9.8 | 10.1 | 10.3 | 10.3 |
Zobowiązania 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 | 0.1 | 0.2 | 0.0 | 0.1 | 0.0 | 4.2 | 10.7 | 17.9 | 10.5 | 10.4 | 12.1 | 18.3 | 14.3 | 18.1 | 36.2 | 42.2 | 47.1 | 53.4 | 45.5 | 52.4 | 53.9 | 54.8 | 50.5 | 59.2 | 56.7 | 55.4 | 50.9 |
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 | (14.1) | (14.6) | 0.0 | 0.0 | (33.1) | (36.2) | 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 | 10.7 | 19.1 | 19.1 | 38.1 | 37.7 | 37.9 | 31.2 | 41.0 | 40.9 | 30.0 | 29.0 | 28.1 | 29.9 | 40.3 | 40.2 | 39.8 | 40.3 | 39.5 | 38.5 | 40.1 | 38.8 | 36.8 |
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 | 6.6 | 5.1 | 4.9 | 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 | 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 | 10.7 | 19.1 | 19.1 | 38.1 | 37.7 | 37.9 | 31.2 | 41.0 | 40.9 | 30.0 | 29.0 | 28.1 | 29.9 | 40.3 | 40.2 | 39.8 | 40.3 | 39.5 | 38.5 | 40.1 | 38.8 | 36.8 |
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 | 0.5 | 6.0 | 6.0 | 6.0 | 5.6 | 5.3 | 5.2 | 4.4 | 4.6 | 4.8 | 4.6 | 4.4 | 4.1 | 3.9 | 4.4 | 4.7 | 6.2 | 5.9 | 5.6 | 6.1 | 5.5 | 5.1 |
Zobowiązania ogółem | 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 | 0.1 | 0.2 | 0.0 | 0.1 | 0.0 | 14.9 | 29.8 | 37.0 | 48.7 | 48.1 | 49.9 | 49.5 | 55.3 | 59.0 | 66.2 | 71.2 | 75.2 | 83.3 | 85.8 | 92.6 | 93.7 | 95.1 | 90.0 | 97.7 | 96.8 | 94.2 | 87.7 |
Kapitał (fundusz) podstawowy | 11.0 | 11.0 | 11.0 | 11.0 | 11.0 | 11.0 | 11.0 | 11.0 | 11.0 | 11.0 | 11.0 | 11.0 | 11.0 | 11.0 | 11.0 | 11.3 | 11.3 | 11.3 | 120.9 | 122.2 | 123.2 | 42.1 | 42.8 | 43.0 | 43.1 | 43.1 | 43.2 | 43.8 | 53.4 | 53.4 | 53.4 | 53.4 | 53.4 | 53.5 | 53.7 | 54.1 | 54.1 | 54.1 | 54.1 | 54.1 |
Zyski zatrzymane | (12.0) | (12.1) | (12.1) | (12.1) | (12.6) | (12.6) | (12.6) | (12.6) | (12.6) | (12.6) | (12.6) | (12.6) | (12.6) | (12.6) | (12.7) | (12.7) | (12.8) | (13.0) | (39.2) | (43.6) | (48.6) | (10.5) | (13.8) | (16.6) | (18.0) | (19.7) | (17.1) | (17.7) | (18.6) | (17.9) | (22.3) | (24.4) | (19.3) | (22.4) | (23.0) | (23.4) | (23.0) | (24.2) | (27.5) | (27.4) |
Kapitał własny | 0.1 | 0.1 | 0.0 | -0.0 | -0.0 | -0.0 | -0.0 | -0.0 | (0.1) | (0.1) | (0.1) | (0.1) | (0.1) | (0.1) | (0.1) | 0.4 | 0.3 | 0.2 | 90.2 | 91.3 | 87.9 | 39.9 | 37.6 | 35.5 | 34.6 | 33.4 | 36.4 | 36.5 | 49.2 | 50.7 | 47.2 | 45.8 | 50.2 | 47.2 | 46.9 | 46.7 | 47.2 | 46.2 | 42.9 | 43.1 |
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 |
Pasywa | 0.1 | 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 | 0.5 | 0.4 | 0.2 | 105.1 | 121.1 | 124.8 | 88.5 | 85.7 | 85.5 | 84.1 | 88.7 | 95.4 | 102.7 | 120.4 | 125.9 | 130.5 | 131.6 | 142.8 | 140.9 | 141.9 | 136.7 | 144.9 | 143.0 | 137.1 | 130.8 |
Inwestycje | 0.1 | 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 | 0.3 | 0.4 | 0.4 | 0.4 | 0.2 | 0.2 | 0.2 | 0.2 | 0.3 | 0.2 | 0.2 | 0.2 | 0.2 | 0.1 | 0.1 | 0.1 | 0.1 | 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 | 4.5 | 18.4 | 20.9 | 40.5 | 41.2 | 42.3 | 41.7 | 43.2 | 44.9 | 50.9 | 52.6 | 49.9 | 49.5 | 48.8 | 48.7 | 48.4 | 49.3 | 48.3 | 47.4 | 48.5 | 47.4 | 46.3 |
Środki pieniężne i inne aktywa pieniężne | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.5 | 0.4 | 0.2 | 19.7 | 11.9 | 6.0 | 11.7 | 4.4 | 3.9 | 1.1 | 3.8 | 1.2 | 3.7 | 11.3 | 1.9 | 3.0 | 3.1 | 4.4 | 3.0 | 3.9 | 3.4 | 3.4 | 3.5 | 2.6 | 2.4 |
Dług 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 | (0.4) | (0.4) | (0.2) | (15.2) | 6.5 | 14.9 | 28.9 | 36.7 | 38.5 | 40.6 | 39.4 | 43.7 | 47.3 | 41.3 | 48.0 | 46.6 | 45.7 | 44.3 | 45.4 | 45.4 | 45.0 | 44.0 | 45.0 | 44.7 | 43.9 |
Ticker | DB.V | DB.V | DB.V | DB.V | DB.V | DB.V | DB.V | DB.V | DB.V | DB.V | DB.V | DB.V | DB.V | DB.V | DB.V | DB.V | DB.V | DB.V | DB.V | DB.V | DB.V | DB.V | DB.V | DB.V | DB.V | DB.V | DB.V | DB.V | DB.V | DB.V | DB.V | DB.V | DB.V | DB.V | DB.V | DB.V | DB.V | DB.V | DB.V | DB.V |
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 |