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 | 21.0 | 20.4 | 20.0 | 19.8 | 19.7 | 4.0 | 4.0 | 4.0 | 7.7 | 8.8 | 10.0 | 8.8 | 11.1 | 9.8 | 9.8 | 8.7 | 8.9 | 6.9 | 6.4 | 8.6 | 8.7 | 8.4 | 7.7 | 14.7 | 22.7 | 28.1 | 27.3 | 26.2 | 22.3 | 20.2 | 97.4 | 94.2 | 83.0 | 100.2 | 98.6 | 95.1 | 78.2 | 82.7 | 95.5 | 90.9 |
Aktywa trwałe | 17.4 | 18.5 | 18.8 | 19.0 | 19.5 | 3.7 | 3.7 | 3.7 | 3.7 | 3.7 | 3.8 | 3.8 | 3.8 | 3.8 | 3.9 | 3.9 | 3.9 | 3.9 | 3.9 | 3.9 | 3.9 | 3.9 | 3.9 | 3.9 | 3.9 | 4.2 | 4.2 | 4.4 | 4.4 | 4.4 | 71.3 | 71.3 | 71.3 | 71.3 | 71.3 | 71.3 | 71.3 | 71.3 | 71.6 | 71.6 |
Rzeczowe aktywa trwałe netto | 17.3 | 18.4 | 18.8 | 18.8 | 19.4 | 3.6 | 3.7 | 3.6 | 3.6 | 3.6 | 3.7 | 3.7 | 3.7 | 3.7 | 3.8 | 3.8 | 3.8 | 3.8 | 3.8 | 3.8 | 3.8 | 3.8 | 3.8 | 3.8 | 3.8 | 4.1 | 4.1 | 4.3 | 4.3 | 4.3 | 71.2 | 71.2 | 71.2 | 71.2 | 71.2 | 0.2 | 71.1 | 71.1 | 0.2 | 0.2 |
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 |
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 |
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 |
Należności netto | 0.8 | 0.1 | 0.1 | 0.1 | 0.0 | 0.1 | 0.0 | 0.0 | 0.1 | 0.2 | 0.1 | 0.2 | 0.2 | 0.1 | 0.0 | 0.1 | 0.2 | 0.3 | 0.1 | 0.1 | 0.2 | 0.6 | 0.0 | 0.0 | 0.2 | 0.1 | 0.0 | 0.1 | 0.3 | 0.1 | 0.2 | 0.3 | 0.6 | 0.1 | 0.1 | 0.3 | 0.8 | 1.0 | 0.2 | 0.4 |
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 | 0.1 | 0.1 | 0.1 | 0.1 | 0.2 | 0.2 | 0.2 | 0.2 | 0.2 | 0.2 | 0.2 | 0.2 | 0.2 | 0.2 |
Aktywa obrotowe | 3.6 | 1.8 | 1.2 | 0.8 | 0.2 | 0.3 | 0.3 | 0.3 | 4.0 | 5.1 | 6.2 | 5.1 | 7.3 | 6.0 | 5.9 | 4.8 | 4.9 | 2.9 | 2.5 | 4.6 | 4.8 | 4.5 | 3.8 | 10.8 | 18.9 | 23.9 | 23.1 | 21.9 | 17.9 | 15.8 | 26.1 | 22.9 | 11.6 | 28.9 | 27.3 | 23.8 | 7.0 | 11.5 | 23.9 | 19.4 |
Środki pieniężne i Inwestycje | 2.5 | 1.6 | 1.0 | 0.7 | 0.2 | 0.2 | 0.3 | 0.2 | 2.9 | 4.7 | 5.9 | 4.6 | 6.9 | 5.9 | 5.8 | 4.5 | 4.5 | 2.6 | 2.3 | 4.3 | 4.5 | 3.8 | 3.7 | 10.7 | 18.6 | 23.6 | 22.9 | 21.4 | 17.4 | 15.5 | 25.7 | 21.8 | 10.6 | 28.5 | 26.7 | 22.6 | 5.5 | 10.0 | 23.2 | 18.3 |
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 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.5 | 0.0 | 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 | 7.5 | 1.6 | 1.6 | 1.6 | 1.6 | 0.0 | 0.0 | 2.2 |
Środki pieniężne i inne aktywa pieniężne | 2.5 | 1.6 | 1.0 | 0.7 | 0.2 | 0.2 | 0.3 | 0.2 | 2.9 | 4.7 | 5.9 | 4.6 | 6.9 | 5.9 | 5.8 | 4.5 | 4.5 | 2.6 | 2.3 | 4.3 | 4.5 | 3.8 | 3.7 | 10.7 | 18.6 | 23.6 | 22.9 | 21.4 | 17.4 | 15.5 | 25.7 | 21.8 | 3.1 | 28.5 | 26.7 | 21.0 | 5.5 | 10.0 | 23.2 | 16.1 |
Należności krótkoterminowe | 0.0 | 0.1 | 0.1 | 0.1 | 0.3 | 0.5 | 0.2 | 0.4 | 0.3 | 0.2 | 0.2 | 0.2 | 0.7 | 0.3 | 0.2 | 0.8 | 1.0 | 0.1 | 0.1 | 0.6 | 0.3 | 0.1 | 0.0 | 0.1 | 0.7 | 0.1 | 0.1 | 0.6 | 0.8 | 0.1 | 0.4 | 1.8 | 1.9 | 0.3 | 0.2 | 3.5 | 1.5 | 0.1 | 0.5 | 3.5 |
Dług krótkoterminowy | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 1.5 | 2.0 | 2.1 | 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 |
Zobowiązania krótkoterminowe | 0.8 | 0.5 | 0.4 | 0.4 | 0.7 | 2.1 | 2.3 | 2.6 | 0.5 | 0.6 | 0.4 | 0.3 | 0.8 | 0.4 | 0.3 | 0.9 | 1.1 | 0.3 | 0.3 | 0.9 | 0.6 | 0.4 | 0.1 | 0.5 | 0.9 | 1.4 | 1.3 | 1.7 | 1.1 | 0.3 | 2.9 | 3.7 | 2.1 | 4.1 | 4.0 | 6.4 | 2.7 | 0.8 | 5.2 | 6.3 |
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 | 0.0 | 0.0 | 0.0 | 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 | 0.1 | 0.1 | 0.1 | 0.3 | 2.0 | 2.3 | 2.4 | 0.3 | 0.3 | 0.4 | 0.3 | 0.3 | 0.2 | 0.2 | 0.1 | 0.4 | 0.1 | 0.1 | 0.6 | 0.3 | 0.1 | 0.2 | 0.1 | 0.7 | 0.1 | 0.1 | 0.6 | 0.8 | 0.1 | 0.4 | 1.8 | 1.9 | 0.3 | 0.2 | 0.0 | 0.0 | 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 |
Zobowiązania długoterminowe | 0.0 | 0.1 | 0.1 | 0.1 | 0.3 | 2.0 | 2.3 | 2.4 | 0.3 | 0.3 | 0.4 | 0.3 | 0.3 | 0.2 | 0.2 | 0.1 | 0.4 | 0.1 | 0.1 | 0.6 | 0.3 | 0.1 | 0.2 | 0.1 | 0.7 | 0.1 | 0.1 | 0.6 | 0.8 | 0.1 | 0.4 | 1.8 | 1.9 | 0.3 | 0.2 | 0.0 | 0.0 | 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 |
Zobowiązania ogółem | 0.8 | 0.5 | 0.4 | 0.4 | 0.7 | 2.1 | 2.3 | 2.6 | 0.5 | 0.8 | 0.8 | 0.6 | 1.1 | 0.6 | 0.5 | 0.9 | 1.4 | 0.3 | 0.3 | 0.9 | 0.6 | 0.4 | 0.4 | 0.5 | 0.9 | 1.4 | 1.3 | 1.7 | 1.1 | 0.3 | 2.9 | 3.7 | 2.1 | 4.1 | 4.0 | 6.4 | 2.7 | 0.8 | 5.2 | 6.3 |
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 | 43.0 | 0.0 | 0.0 | 0.0 | 48.6 | 0.0 | 51.4 | 55.0 | 54.6 | 54.7 | 62.2 | 72.9 | 79.8 | 79.9 | 79.9 | 80.2 | 80.0 | 156.2 | 156.3 | 156.3 | 174.0 | 174.5 | 174.8 | 174.8 | 184.8 | 195.0 | 196.3 |
Zyski zatrzymane | (9.6) | (9.9) | (10.3) | (10.5) | (11.1) | (28.4) | (28.5) | (28.8) | (31.3) | (33.3) | (33.8) | (35.3) | (38.8) | (39.6) | (40.8) | (42.5) | (47.1) | (48.0) | (48.4) | (49.8) | (52.9) | (53.0) | (53.8) | (54.6) | (58.4) | (60.2) | (61.4) | (63.1) | (67.0) | (68.5) | (70.9) | (75.1) | (85.1) | (87.7) | (90.2) | (96.8) | (110.4) | (114.4) | (116.6) | (123.8) |
Kapitał własny | 20.2 | 19.9 | 19.6 | 19.4 | 19.0 | 1.8 | 1.7 | 1.5 | 7.2 | 7.9 | 9.2 | 8.2 | 10.0 | 9.2 | 9.3 | 7.8 | 7.4 | 6.6 | 6.2 | 7.7 | 8.1 | 8.0 | 7.4 | 14.2 | 21.9 | 26.7 | 26.0 | 24.6 | 21.2 | 19.8 | 94.5 | 90.5 | 80.9 | 96.1 | 94.6 | 88.7 | 75.5 | 81.9 | 90.2 | 84.6 |
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 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 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 | 21.0 | 20.4 | 20.0 | 19.8 | 19.7 | 4.0 | 4.0 | 4.0 | 7.7 | 8.8 | 10.0 | 8.8 | 11.1 | 9.8 | 9.8 | 8.7 | 8.9 | 6.9 | 6.4 | 8.6 | 8.7 | 8.4 | 7.7 | 14.7 | 22.7 | 28.1 | 27.3 | 26.2 | 22.3 | 20.2 | 97.4 | 94.2 | 83.0 | 100.2 | 98.6 | 95.1 | 78.2 | 82.7 | 95.5 | 90.9 |
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 | 0.1 | 0.1 | 0.1 | 0.1 | 0.2 | 0.2 | 7.5 | 1.8 | 1.8 | 1.8 | 1.8 | 0.2 | 0.2 | 2.4 |
Dług | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 1.5 | 2.0 | 2.1 | 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 |
Środki pieniężne i inne aktywa pieniężne | 2.5 | 1.6 | 1.0 | 0.7 | 0.2 | 0.2 | 0.3 | 0.2 | 2.9 | 4.7 | 5.9 | 4.6 | 6.9 | 5.9 | 5.8 | 4.5 | 4.5 | 2.6 | 2.3 | 4.3 | 4.5 | 3.8 | 3.7 | 10.7 | 18.6 | 23.6 | 22.9 | 21.4 | 17.4 | 15.5 | 25.7 | 21.8 | 3.1 | 28.5 | 26.7 | 21.0 | 5.5 | 10.0 | 23.2 | 16.1 |
Dług netto | (2.5) | (1.6) | (1.0) | (0.7) | (0.2) | 1.3 | 1.8 | 1.9 | (2.9) | (4.7) | (5.9) | (4.6) | (6.9) | (5.9) | (5.8) | (4.5) | (4.5) | (2.6) | (2.3) | (4.3) | (4.5) | (3.8) | (3.7) | (10.7) | (18.6) | (23.6) | (22.9) | (21.4) | (17.4) | (15.5) | (25.7) | (21.8) | (3.1) | (28.5) | (26.7) | (21.0) | (5.5) | (10.0) | (23.2) | (16.1) |
Ticker | DV.V | DV.V | DV.V | DV.V | DV.V | DV.V | DV.V | DV.V | DV.V | DV.V | DV.V | DV.V | DV.V | DV.V | DV.V | DV.V | DV.V | DV.V | DV.V | DV.V | DV.V | DV.V | DV.V | DV.V | DV.V | DV.V | DV.V | DV.V | DV.V | DV.V | DV.V | DV.V | DV.V | DV.V | DV.V | DV.V | DV.V | DV.V | DV.V | DV.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 |