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 |
---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
Rok finansowy | 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 | 2024 | 2025 | 2025 |
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 | Q1 | Q2 |
Aktywa | 29.9 | 21.2 | 21.3 | 28.6 | 29.2 | 30.0 | 65.1 | 65.1 | 64.9 | 66.7 | 67.1 | 69.7 | 65.3 | 64.5 | 66.3 | 62.5 | 63.8 | 59.5 | 135.0 | 129.3 | 154.1 | 159.4 | 151.4 | 183.6 | 191.9 | 186.2 | 178.8 | 197.2 | 188.0 | 195.8 | 183.1 | 169.0 | 367.3 | 362.6 | 359.4 | 339.8 | 331.3 | 325.9 | 325.0 | 314.4 | 325.0 | 306.6 |
Aktywa trwałe | 13.2 | 13.2 | 13.0 | 18.4 | 18.4 | 18.3 | 52.7 | 54.5 | 54.6 | 54.0 | 53.2 | 52.3 | 48.6 | 47.6 | 46.4 | 45.1 | 44.0 | 43.2 | 102.3 | 102.4 | 123.9 | 120.4 | 117.4 | 146.2 | 143.1 | 140.6 | 138.0 | 135.4 | 132.0 | 129.6 | 127.3 | 125.4 | 297.5 | 291.9 | 286.9 | 277.4 | 272.7 | 268.0 | 263.5 | 261.4 | 257.4 | 251.6 |
Rzeczowe aktywa trwałe netto | 0.1 | 0.1 | 0.2 | 0.3 | 0.3 | 0.3 | 0.7 | 0.6 | 0.6 | 1.1 | 1.2 | 1.4 | 1.7 | 1.8 | 1.6 | 1.6 | 1.4 | 1.3 | 5.7 | 5.3 | 28.6 | 27.1 | 26.0 | 25.8 | 24.7 | 23.6 | 22.7 | 21.8 | 20.1 | 19.4 | 18.8 | 18.6 | 21.5 | 20.3 | 19.6 | 11.2 | 10.6 | 10.1 | 9.3 | 6.7 | 7.3 | 7.0 |
Wartość firmy | 8.6 | 8.6 | 8.6 | 8.6 | 8.6 | 8.6 | 0.0 | 34.7 | 26.0 | 26.0 | 26.0 | 26.0 | 26.0 | 26.0 | 26.0 | 26.0 | 26.0 | 26.0 | 51.8 | 52.8 | 52.8 | 52.8 | 52.8 | 67.1 | 65.4 | 65.6 | 65.6 | 65.6 | 65.6 | 65.6 | 65.6 | 65.6 | 139.3 | 138.3 | 138.3 | 138.2 | 138.2 | 138.2 | 138.2 | 138.2 | 138.2 | 138.2 |
Wartości niematerialne i prawne | 0.0 | 0.0 | 0.0 | 8.6 | 0.0 | 0.0 | 43.0 | 7.6 | 16.4 | 16.0 | 15.6 | 15.1 | 14.7 | 14.2 | 13.8 | 13.4 | 12.9 | 12.5 | 41.2 | 41.2 | 40.0 | 38.8 | 37.6 | 52.6 | 52.4 | 50.8 | 49.1 | 47.5 | 45.8 | 44.2 | 42.5 | 40.9 | 136.7 | 133.1 | 128.9 | 124.8 | 120.7 | 116.5 | 112.4 | 108.3 | 104.2 | 100.1 |
Wartość firmy i wartości niematerialne i prawne | 8.6 | 8.6 | 8.6 | 8.6 | 8.6 | 8.6 | 43.0 | 42.3 | 42.4 | 42.0 | 41.6 | 41.1 | 40.7 | 40.2 | 39.8 | 39.4 | 38.9 | 38.5 | 92.9 | 94.0 | 92.8 | 91.6 | 90.4 | 119.8 | 117.9 | 116.4 | 114.8 | 113.1 | 111.5 | 109.8 | 108.2 | 106.5 | 276.0 | 271.4 | 267.2 | 262.9 | 258.8 | 254.7 | 250.6 | 246.5 | 242.4 | 238.3 |
Należności netto | 12.3 | 3.2 | 3.1 | 3.3 | 3.4 | 3.4 | 7.3 | 6.6 | 7.3 | 8.9 | 8.6 | 11.9 | 12.8 | 12.3 | 12.4 | 10.3 | 14.1 | 9.4 | 24.0 | 23.2 | 28.3 | 36.2 | 31.0 | 32.5 | 46.5 | 43.2 | 37.6 | 33.4 | 46.8 | 63.3 | 51.4 | 40.5 | 65.2 | 68.2 | 69.0 | 59.1 | 56.6 | 55.9 | 58.8 | 49.8 | 64.3 | 51.7 |
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 | 0.0 |
Aktywa obrotowe | 16.7 | 8.0 | 8.3 | 10.3 | 10.8 | 11.8 | 12.4 | 10.6 | 10.4 | 12.7 | 13.8 | 17.4 | 16.7 | 16.9 | 19.9 | 17.4 | 19.7 | 16.4 | 32.7 | 26.8 | 30.3 | 39.0 | 34.1 | 37.4 | 48.7 | 45.6 | 40.8 | 61.8 | 56.0 | 66.1 | 55.8 | 43.6 | 69.8 | 70.7 | 72.5 | 62.4 | 58.6 | 57.9 | 61.5 | 53.0 | 67.6 | 55.0 |
Środki pieniężne i Inwestycje | 3.8 | 4.2 | 4.7 | 5.6 | 6.0 | 6.9 | 2.8 | 3.4 | 2.5 | 3.1 | 4.6 | 4.9 | 3.2 | 3.6 | 6.6 | 6.4 | 4.3 | 5.5 | 6.0 | 1.8 | 0.4 | 1.1 | 0.7 | 1.4 | 0.4 | 0.4 | 0.7 | 24.1 | 4.2 | 0.4 | 1.1 | 0.2 | 1.4 | 0.1 | 0.5 | 0.2 | 0.1 | 0.2 | 0.4 | 0.3 | 0.5 | 0.2 |
Zapasy | 0.1 | 0.0 | 0.0 | 1.0 | 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 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | (1.2) | (1.1) | 0.0 | (1.0) | 0.0 | 0.0 | 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 | 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 | 3.8 | 4.2 | 4.7 | 5.6 | 6.0 | 6.9 | 2.8 | 3.4 | 2.5 | 3.1 | 4.6 | 4.9 | 3.2 | 3.6 | 6.6 | 6.4 | 4.3 | 5.5 | 6.0 | 1.8 | 0.4 | 1.1 | 0.7 | 1.4 | 0.4 | 0.4 | 0.7 | 24.1 | 4.2 | 0.4 | 1.1 | 0.2 | 1.4 | 0.1 | 0.5 | 0.2 | 0.1 | 0.2 | 0.4 | 0.3 | 0.5 | 0.2 |
Należności krótkoterminowe | 0.6 | 0.1 | 0.1 | 0.1 | 1.0 | 1.0 | 3.0 | 4.3 | 5.2 | 5.7 | 5.0 | 5.2 | 4.1 | 4.9 | 3.9 | 3.4 | 3.9 | 3.8 | 9.3 | 10.1 | 9.9 | 11.6 | 11.8 | 14.6 | 14.2 | 15.9 | 16.0 | 16.7 | 14.2 | 27.3 | 18.6 | 11.9 | 16.5 | 14.2 | 15.6 | 12.6 | 9.2 | 13.4 | 12.5 | 13.4 | 13.3 | 0.0 |
Dług krótkoterminowy | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 4.4 | 3.6 | 3.6 | 3.6 | 3.6 | 3.6 | 6.5 | 3.6 | 3.6 | 0.0 | 0.0 | 0.0 | 0.8 | 0.0 | 5.2 | 4.6 | 3.5 | 8.8 | 20.0 | 7.4 | 4.4 | 2.3 | 4.4 | 4.4 | 4.5 | 2.2 | 35.3 | 40.2 | 35.7 | 24.1 | 22.8 | 20.4 | 23.4 | 14.7 | 30.3 | 19.8 |
Zobowiązania krótkoterminowe | 15.6 | 7.2 | 6.8 | 5.6 | 6.1 | 6.4 | 16.0 | 14.5 | 14.6 | 16.0 | 16.1 | 18.5 | 16.7 | 18.2 | 19.1 | 15.9 | 15.5 | 16.5 | 28.2 | 29.5 | 30.7 | 37.0 | 35.5 | 48.0 | 55.4 | 48.1 | 45.0 | 66.4 | 53.7 | 59.0 | 50.5 | 38.5 | 81.1 | 79.1 | 75.3 | 64.8 | 58.1 | 56.2 | 58.4 | 53.2 | 64.7 | 49.9 |
Rozliczenia międzyokresowe | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 3.8 | 3.6 | 3.8 | 6.4 | 3.4 | 3.7 | (5.5) | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | (9.8) | 0.0 | 0.0 | 0.0 | 0.0 | (13.9) | 0.0 | 0.0 | 0.0 | 22.3 | 10.1 | 0.0 | (2.2) | 0.0 | 0.0 | 0.0 | (15.6) | 13.8 | 28.8 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 |
Zobowiązania długoterminowe | 0.0 | 0.0 | 0.0 | 0.1 | 0.1 | 0.2 | 22.3 | 18.8 | 17.8 | 17.1 | 16.2 | 15.3 | 14.5 | 10.7 | 9.7 | 7.2 | 7.0 | 0.2 | 63.0 | 54.2 | 76.3 | 73.0 | 64.2 | 82.2 | 80.5 | 79.2 | 71.5 | 65.2 | 60.2 | 54.4 | 45.0 | 38.4 | 185.7 | 181.6 | 178.9 | 172.6 | 168.5 | 163.0 | 157.9 | 151.0 | 148.9 | 142.9 |
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 | 0.6 | 1.5 | 0.0 | 1.2 | 1.2 | 1.2 | 1.2 | 1.5 | 1.5 | 1.2 | 1.2 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 |
Zobowiązania długoterminowe | 0.0 | 0.0 | 0.0 | 0.1 | 0.1 | 0.2 | 22.3 | 18.8 | 17.8 | 17.1 | 16.2 | 15.3 | 14.5 | 10.7 | 9.7 | 7.2 | 7.0 | 0.2 | 63.0 | 54.2 | 76.3 | 73.0 | 64.2 | 82.2 | 80.5 | 79.2 | 71.5 | 65.2 | 60.2 | 54.4 | 45.0 | 38.4 | 185.7 | 181.6 | 178.9 | 172.6 | 168.5 | 163.0 | 157.9 | 151.0 | 148.9 | 142.9 |
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 | 24.3 | 23.4 | 23.5 | 23.7 | 23.1 | 22.6 | 22.1 | 21.6 | 20.3 | 19.8 | 19.3 | 18.7 | 21.6 | 20.8 | 20.0 | 19.4 | 18.4 | 17.5 | 16.4 | 0.0 | 0.0 | 0.0 |
Zobowiązania ogółem | 15.6 | 7.2 | 6.8 | 5.8 | 6.1 | 6.6 | 38.3 | 33.3 | 32.4 | 33.1 | 32.3 | 33.9 | 31.2 | 28.9 | 28.8 | 23.1 | 22.4 | 16.7 | 91.2 | 83.7 | 107.0 | 110.0 | 99.7 | 130.1 | 135.9 | 127.3 | 116.5 | 131.6 | 113.9 | 113.4 | 95.5 | 77.0 | 266.8 | 260.6 | 254.2 | 237.4 | 226.5 | 219.2 | 216.4 | 204.2 | 213.6 | 143.8 |
Kapitał (fundusz) podstawowy | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 |
Zyski zatrzymane | (62.1) | (62.2) | (61.8) | (53.5) | (53.6) | (53.3) | (52.5) | (50.1) | (49.8) | (48.8) | (47.9) | (46.8) | (49.6) | (48.2) | (46.6) | (44.9) | (43.2) | (41.9) | (41.1) | (39.6) | (38.0) | (35.9) | (33.8) | (32.4) | (30.6) | (28.1) | (25.2) | (22.3) | (14.5) | (7.3) | (2.5) | 1.0 | 2.5 | 3.3 | 5.1 | 2.5 | 4.6 | 6.4 | 7.6 | 9.8 | 11.0 | 11.8 |
Kapitał własny | 14.2 | 14.1 | 14.6 | 22.9 | 23.1 | 23.4 | 26.8 | 31.8 | 32.6 | 33.6 | 34.8 | 35.9 | 34.1 | 35.6 | 37.5 | 39.4 | 41.3 | 42.8 | 43.8 | 45.6 | 47.1 | 49.4 | 51.7 | 53.4 | 55.9 | 58.9 | 62.2 | 65.6 | 74.1 | 82.4 | 87.7 | 92.1 | 100.5 | 101.9 | 105.2 | 102.4 | 104.8 | 106.8 | 108.6 | 110.1 | 111.4 | 0.0 |
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 |
Pasywa | 29.9 | 21.2 | 21.3 | 28.6 | 29.2 | 30.0 | 65.1 | 65.1 | 64.9 | 66.7 | 67.1 | 69.7 | 65.3 | 64.5 | 66.3 | 62.5 | 63.8 | 59.5 | 135.0 | 129.3 | 154.1 | 159.4 | 151.4 | 183.6 | 191.9 | 186.2 | 178.8 | 197.2 | 188.0 | 195.8 | 183.1 | 169.0 | 367.3 | 362.6 | 359.4 | 339.8 | 331.3 | 325.9 | 325.0 | 314.4 | 325.0 | 256.7 |
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 | 0.0 |
Dług | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 26.5 | 3.6 | 3.6 | 20.5 | 3.6 | 3.6 | 3.6 | 14.1 | 13.1 | 7.0 | 6.7 | 0.0 | 63.6 | 53.6 | 79.9 | 76.3 | 66.0 | 90.9 | 97.9 | 83.0 | 73.7 | 66.3 | 61.2 | 55.4 | 46.0 | 39.1 | 216.0 | 216.7 | 208.1 | 191.7 | 186.4 | 182.3 | 177.3 | 164.8 | 178.3 | 162.7 |
Środki pieniężne i inne aktywa pieniężne | 3.8 | 4.2 | 4.7 | 5.6 | 6.0 | 6.9 | 2.8 | 3.4 | 2.5 | 3.1 | 4.6 | 4.9 | 3.2 | 3.6 | 6.6 | 6.4 | 4.3 | 5.5 | 6.0 | 1.8 | 0.4 | 1.1 | 0.7 | 1.4 | 0.4 | 0.4 | 0.7 | 24.1 | 4.2 | 0.4 | 1.1 | 0.2 | 1.4 | 0.1 | 0.5 | 0.2 | 0.1 | 0.2 | 0.4 | 0.3 | 0.5 | 0.2 |
Dług netto | (3.8) | (4.2) | (4.7) | (5.6) | (6.0) | (6.9) | 23.7 | 0.1 | 1.1 | 17.4 | (1.0) | (1.3) | 0.4 | 10.5 | 6.5 | 0.6 | 2.4 | (5.5) | 57.6 | 51.8 | 79.5 | 75.2 | 65.3 | 89.6 | 97.5 | 82.5 | 72.9 | 42.2 | 57.0 | 55.1 | 45.0 | 38.9 | 214.7 | 216.6 | 207.5 | 191.5 | 186.3 | 182.0 | 176.9 | 164.5 | 177.9 | 162.5 |
Ticker | DLHC | DLHC | DLHC | DLHC | DLHC | DLHC | DLHC | DLHC | DLHC | DLHC | DLHC | DLHC | DLHC | DLHC | DLHC | DLHC | DLHC | DLHC | DLHC | DLHC | DLHC | DLHC | DLHC | DLHC | DLHC | DLHC | DLHC | DLHC | DLHC | DLHC | DLHC | DLHC | DLHC | DLHC | DLHC | DLHC | DLHC | DLHC | DLHC | DLHC | DLHC | DLHC |
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 |