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 | 2003 | 2004 | 2004 | 2005 | 2005 | 2006 | 2006 | 2007 | 2007 | 2008 | 2008 | 2009 | 2009 | 2010 | 2010 | 2012 | 2012 | 2013 | 2013 | 2014 | 2014 | 2015 | 2015 | 2016 | 2016 | 2017 | 2017 | 2018 | 2018 | 2019 | 2019 | 2020 | 2020 | 2021 | 2021 | 2022 | 2022 | 2023 | 2023 | 2024 |
| Kwartał | Q4 | Q2 | Q4 | Q2 | Q4 | Q2 | Q4 | Q2 | Q4 | Q2 | Q4 | Q2 | Q4 | Q2 | Q4 | Q2 | Q4 | Q2 | Q4 | Q2 | Q4 | Q2 | Q4 | Q2 | Q4 | Q2 | Q4 | Q2 | Q4 | Q2 | Q4 | Q2 | Q4 | Q2 | Q4 | Q2 | Q4 | Q2 | Q4 | Q2 |
| Aktywa | 28.0 | 28.5 | 29.9 | 29.6 | 30.2 | 33.5 | 44.0 | 45.3 | 56.7 | 60.4 | 57.1 | 55.2 | 52.5 | 51.9 | 51.0 | 36.9 | 34.3 | 30.5 | 23.7 | 17.5 | 17.3 | 17.1 | 17.6 | 18.2 | 22.0 | 22.2 | 24.5 | 24.1 | 37.4 | 37.1 | 37.5 | 38.6 | 40.6 | 41.2 | 39.2 | 40.1 | 41.6 | 43.3 | 46.0 | 48.8 |
| Aktywa trwałe | 13.7 | 14.5 | 14.5 | 14.7 | 14.7 | 13.9 | 23.5 | 22.8 | 29.9 | 32.4 | 32.8 | 32.2 | 31.0 | 30.0 | 29.0 | 25.4 | 23.5 | 22.2 | 14.3 | 12.8 | 12.8 | 12.9 | 12.6 | 12.7 | 15.7 | 15.7 | 15.7 | 15.7 | 26.6 | 26.3 | 25.7 | 25.7 | 25.9 | 25.4 | 24.7 | 24.2 | 24.2 | 29.0 | 29.7 | 31.1 |
| Rzeczowe aktywa trwałe netto | 7.6 | 8.0 | 8.0 | 8.3 | 8.5 | 8.3 | 8.4 | 8.4 | 11.2 | 12.2 | 12.9 | 12.6 | 12.1 | 11.3 | 10.4 | 7.6 | 7.2 | 6.2 | 0.6 | 0.6 | 0.6 | 0.6 | 0.5 | 0.6 | 0.9 | 0.8 | 0.8 | 0.8 | 3.4 | 3.0 | 2.8 | 2.7 | 2.9 | 2.5 | 2.4 | 2.2 | 2.2 | 1.9 | 2.0 | 1.8 |
| Wartość firmy | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 13.7 | 10.2 | 14.2 | 14.2 | 14.2 | 13.5 | 13.5 | 13.0 | 13.4 | 13.6 | 13.0 | 12.7 | 10.7 | 10.6 | 10.6 | 10.5 | 10.2 | 10.2 | 11.5 | 11.5 | 11.5 | 11.4 | 15.7 | 15.7 | 15.6 | 15.6 | 15.8 | 15.7 | 15.6 | 15.2 | 15.3 | 18.8 | 18.5 | 19.0 |
| Wartości niematerialne i prawne | 5.6 | 5.9 | 5.9 | 5.7 | 6.2 | 5.6 | 0.0 | 3.2 | 3.6 | 3.8 | 3.6 | 3.5 | 3.3 | 2.9 | 2.9 | 2.1 | 1.9 | 1.7 | 1.5 | 1.6 | 1.7 | 1.8 | 1.9 | 1.9 | 3.3 | 3.4 | 3.4 | 3.5 | 7.5 | 23.1 | 22.8 | 22.9 | 23.0 | 22.9 | 22.1 | 22.0 | 21.9 | 27.0 | 9.0 | 10.0 |
| Wartość firmy i wartości niematerialne i prawne | 5.6 | 5.9 | 5.9 | 5.7 | 6.2 | 5.6 | 13.7 | 13.4 | 17.8 | 18.0 | 17.7 | 17.0 | 16.8 | 15.9 | 16.3 | 15.8 | 14.9 | 14.4 | 12.2 | 12.2 | 12.3 | 12.3 | 12.1 | 12.1 | 14.8 | 14.9 | 14.9 | 15.0 | 23.3 | 38.8 | 38.4 | 38.5 | 38.7 | 38.6 | 37.7 | 37.2 | 37.3 | 45.9 | 27.5 | 29.0 |
| 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 | 6.9 | 0.0 | 3.7 | 2.6 | 2.5 | 2.3 | 2.4 | 2.9 | 3.2 | 2.9 | 3.8 | 2.8 | 3.9 | 3.9 | 4.4 | 3.1 | 4.0 | 3.6 | 4.5 | 3.7 | 4.4 | 4.5 | 4.2 | 4.8 |
| Inwestycje długoterminowe | 0.0 | 0.5 | 0.0 | 0.7 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 20.6 | 12.7 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 15.5 | 15.5 | 26.5 | 10.4 | 10.0 | 10.0 | 10.1 | 9.6 | 9.0 | 8.9 | 8.8 | 10.1 | (0.1) | 0.0 |
| Aktywa obrotowe | 14.3 | 14.0 | 15.3 | 14.9 | 15.5 | 19.6 | 20.5 | 22.5 | 26.8 | 28.0 | 24.3 | 23.0 | 21.4 | 22.0 | 22.0 | 11.6 | 10.7 | 8.4 | 9.4 | 4.6 | 4.5 | 4.2 | 5.0 | 5.4 | 6.3 | 6.5 | 8.5 | 8.1 | 10.6 | 10.8 | 11.7 | 12.9 | 14.7 | 15.8 | 14.6 | 15.8 | 17.4 | 14.3 | 16.3 | 17.7 |
| Środki pieniężne i Inwestycje | 2.4 | 2.5 | 2.5 | 2.7 | 3.4 | 6.9 | 3.1 | 5.9 | 6.6 | 6.8 | 5.9 | 6.1 | 2.4 | 6.0 | 3.7 | 1.7 | 0.9 | 1.2 | 0.8 | 1.1 | 1.2 | 1.7 | 2.0 | 2.5 | 2.6 | 3.5 | 4.7 | 5.3 | 6.0 | 6.8 | 7.2 | 9.8 | 10.7 | 12.2 | 10.1 | 10.9 | 12.1 | 9.4 | 10.9 | 12.0 |
| Zapasy | 2.0 | 2.4 | 2.8 | 2.2 | 2.4 | 2.8 | 3.9 | 3.4 | 3.8 | 4.6 | 4.7 | 3.7 | 3.7 | 4.0 | 3.9 | 2.3 | 2.1 | 0.9 | 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 | 0.1 | 0.1 | 0.1 |
| 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 |
| Środki pieniężne i inne aktywa pieniężne | 2.4 | 2.5 | 2.5 | 2.7 | 3.4 | 6.9 | 3.1 | 5.9 | 6.6 | 6.8 | 5.9 | 6.1 | 2.4 | 6.0 | 3.7 | 1.7 | 0.9 | 1.2 | 0.8 | 1.1 | 1.2 | 1.7 | 2.0 | 2.5 | 2.6 | 3.5 | 4.7 | 5.3 | 6.0 | 6.8 | 7.2 | 9.8 | 10.7 | 12.2 | 10.1 | 10.9 | 12.1 | 9.4 | 10.9 | 12.0 |
| Należności krótkoterminowe | 10.4 | 6.1 | 16.3 | 7.2 | 0.0 | 7.8 | 11.9 | 8.3 | 15.1 | 12.5 | 10.4 | 8.9 | 11.4 | 7.4 | 10.9 | 5.3 | 3.6 | 4.5 | 1.9 | 2.0 | 0.7 | 1.2 | 0.5 | 1.1 | 0.7 | 1.0 | 0.3 | 1.2 | 0.5 | 1.3 | 0.5 | 1.5 | 0.6 | 1.4 | 0.6 | 1.7 | 0.5 | 1.8 | 0.6 | 2.0 |
| Dług krótkoterminowy | 4.4 | 1.1 | 0.0 | 1.1 | 0.0 | 1.2 | 1.2 | 0.7 | 0.3 | 0.4 | 0.4 | 0.4 | 0.4 | 0.5 | 1.0 | 4.7 | 5.6 | 4.1 | 5.4 | 4.7 | 0.9 | 1.3 | 1.6 | 1.4 | 1.3 | 1.1 | 1.9 | 1.2 | 2.3 | 2.2 | 2.2 | 2.2 | 2.2 | 2.1 | 0.5 | (2.2) | (7.3) | (9.1) | (9.2) | 0.6 |
| Zobowiązania krótkoterminowe | 14.8 | 13.6 | 16.3 | 14.8 | 14.4 | 16.4 | 19.5 | 19.3 | 22.1 | 25.5 | 18.1 | 18.3 | 18.8 | 18.7 | 18.9 | 15.6 | 16.7 | 14.3 | 17.7 | 12.2 | 7.8 | 7.6 | 8.1 | 8.6 | 9.1 | 9.0 | 10.5 | 9.7 | 12.1 | 11.8 | 11.9 | 12.3 | 12.9 | 12.9 | 12.0 | 12.2 | 12.7 | 14.4 | 15.3 | 17.4 |
| 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 | 7.0 | 0.0 | 10.1 | 0.0 | 5.9 | (1.3) | (1.6) | (1.4) | (1.3) | (1.1) | (1.9) | (1.2) | (1.7) | 5.8 | 5.9 | 6.2 | 6.4 | 2.3 | 7.1 | 7.3 | 7.8 | 9.6 | 9.8 | 0.0 |
| Zobowiązania długoterminowe | 2.2 | 3.3 | 4.2 | 6.1 | 6.0 | 4.9 | 6.8 | 5.1 | 8.7 | 9.7 | 14.1 | 15.3 | 13.0 | 17.9 | 17.4 | 8.4 | 8.7 | 10.8 | 8.3 | 0.7 | 2.8 | 1.7 | 1.0 | 0.6 | 2.4 | 2.0 | 1.6 | 1.2 | 6.2 | 8.6 | 7.6 | 6.8 | 6.2 | 5.1 | 3.4 | 3.1 | 3.0 | 3.2 | 3.3 | 3.3 |
| Rezerwy z tytułu odroczonego podatku | 0.0 | 0.4 | 0.0 | 0.1 | 0.0 | 0.3 | 1.4 | 1.1 | 1.1 | 1.1 | 1.1 | 0.8 | 0.6 | 0.3 | 0.1 | 0.4 | 0.2 | 0.1 | 0.1 | 0.2 | 0.2 | 0.2 | 0.2 | 0.2 | 0.6 | 0.6 | 0.7 | 0.7 | 1.6 | 1.5 | 1.4 | 1.4 | 1.4 | 1.4 | 1.8 | 1.8 | 1.8 | 2.2 | 2.4 | 2.5 |
| Zobowiązania długoterminowe | 2.2 | 3.3 | 4.2 | 6.1 | 6.0 | 4.9 | 6.8 | 5.1 | 8.7 | 9.7 | 14.1 | 15.3 | 13.0 | 17.9 | 17.4 | 8.4 | 8.7 | 10.8 | 8.3 | 0.7 | 2.8 | 1.7 | 1.0 | 0.6 | 2.4 | 2.0 | 1.6 | 1.2 | 6.2 | 8.6 | 7.6 | 6.8 | 6.2 | 5.1 | 3.4 | 3.1 | 3.0 | 3.2 | 3.3 | 3.3 |
| Zobowiązania z tytułu leasingu | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.7 | 0.0 | 0.8 | 0.0 | 0.8 | 0.0 | 0.6 | 0.0 | 0.4 | 0.5 | 0.5 | 0.4 | 0.4 | 0.5 | 0.4 | 0.4 | 0.4 | 0.4 | 0.4 | 0.3 | 0.3 | 0.3 | 2.6 | 2.3 | 2.2 | 2.3 | 2.4 | 2.1 | 1.9 | 1.6 | 1.7 | 1.5 | 1.5 | 1.3 |
| Zobowiązania ogółem | 17.0 | 16.9 | 20.5 | 20.9 | 20.4 | 21.3 | 26.3 | 24.4 | 30.8 | 35.2 | 32.3 | 33.6 | 31.8 | 36.6 | 36.2 | 24.0 | 25.4 | 25.1 | 26.1 | 12.9 | 10.6 | 10.0 | 9.7 | 9.8 | 12.3 | 11.8 | 13.0 | 11.8 | 21.9 | 20.4 | 19.5 | 19.1 | 19.1 | 18.0 | 15.4 | 15.2 | 15.7 | 17.6 | 18.6 | 20.7 |
| Kapitał (fundusz) podstawowy | 4.9 | 4.9 | 4.9 | 4.9 | 4.9 | 5.0 | 5.6 | 5.7 | 6.0 | 6.0 | 6.0 | 6.1 | 6.1 | 6.1 | 6.1 | 6.1 | 6.1 | 6.1 | 6.1 | 6.4 | 7.5 | 7.5 | 0.7 | 0.7 | 0.8 | 0.8 | 0.8 | 0.8 | 0.8 | 0.8 | 0.8 | 0.8 | 0.8 | 0.8 | 0.8 | 0.8 | 0.8 | 0.8 | 0.8 | 0.8 |
| Zyski zatrzymane | (0.1) | 0.3 | (1.9) | (2.6) | (1.5) | 0.7 | 1.6 | 5.0 | 6.7 | 6.2 | 5.3 | 2.0 | 1.1 | (4.2) | (4.9) | (6.4) | (10.4) | (13.8) | (18.3) | (12.1) | (12.3) | (11.8) | 7.7 | 8.1 | 8.8 | 9.5 | 10.5 | 11.3 | 11.9 | 14.1 | 15.4 | 16.9 | 18.5 | 20.1 | 20.9 | 22.0 | 22.8 | 22.9 | 24.4 | 25.2 |
| Kapitał własny | 11.0 | 11.6 | 9.4 | 8.7 | 9.8 | 12.2 | 17.6 | 20.9 | 25.9 | 25.2 | 24.8 | 21.6 | 20.7 | 15.3 | 14.8 | 12.9 | 8.8 | 5.4 | (2.4) | 4.6 | 6.7 | 7.0 | 7.9 | 8.4 | 9.7 | 10.4 | 11.5 | 12.3 | 15.5 | 16.7 | 17.9 | 19.5 | 21.5 | 23.1 | 23.8 | 24.8 | 25.8 | 25.8 | 27.4 | 28.1 |
| 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 | 28.0 | 28.5 | 29.9 | 29.6 | 30.2 | 33.5 | 44.0 | 45.3 | 56.7 | 60.4 | 57.1 | 55.2 | 52.5 | 51.9 | 51.0 | 36.9 | 34.3 | 30.5 | 23.7 | 17.5 | 17.3 | 17.1 | 17.6 | 18.2 | 22.0 | 22.2 | 24.5 | 24.1 | 35.2 | 37.1 | 37.5 | 38.6 | 40.6 | 41.2 | 39.2 | 40.1 | 41.6 | 43.3 | 46.0 | 48.8 |
| Inwestycje | 0.5 | 0.5 | 0.6 | 0.7 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 20.6 | 12.7 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 15.5 | 15.5 | 26.5 | 10.4 | 10.0 | 10.0 | 10.1 | 9.6 | 9.0 | 8.9 | 8.8 | 10.1 | (0.1) | (0.3) |
| Dług | 6.0 | 2.8 | 0.0 | 2.5 | 0.0 | 2.2 | 1.7 | 1.2 | 4.6 | 1.0 | 5.7 | 5.2 | 5.1 | 8.3 | 9.8 | 7.5 | 8.0 | 7.9 | 5.6 | 4.9 | 3.2 | 3.2 | 2.8 | 2.2 | 3.9 | 3.3 | 3.7 | 2.6 | 8.1 | 9.3 | 8.4 | 7.6 | 6.9 | 5.8 | 2.0 | 1.6 | 1.7 | 1.5 | 1.5 | 1.3 |
| Środki pieniężne i inne aktywa pieniężne | 2.4 | 2.5 | 2.5 | 2.7 | 3.4 | 6.9 | 3.1 | 5.9 | 6.6 | 6.8 | 5.9 | 6.1 | 2.4 | 6.0 | 3.7 | 1.7 | 0.9 | 1.2 | 0.8 | 1.1 | 1.2 | 1.7 | 2.0 | 2.5 | 2.6 | 3.5 | 4.7 | 5.3 | 6.0 | 6.8 | 7.2 | 9.8 | 10.7 | 12.2 | 10.1 | 10.9 | 12.1 | 9.4 | 10.9 | 12.0 |
| Dług netto | 3.6 | 0.3 | (2.5) | (0.2) | (3.4) | (4.7) | (1.4) | (4.8) | (2.0) | (5.8) | (0.1) | (0.9) | 2.7 | 2.3 | 6.0 | 5.9 | 7.1 | 6.7 | 4.8 | 3.8 | 2.0 | 1.5 | 0.8 | (0.3) | 1.3 | (0.3) | (1.0) | (2.7) | 2.1 | 2.5 | 1.1 | (2.2) | (3.7) | (6.4) | (8.0) | (9.3) | (10.5) | (7.9) | (9.4) | (10.7) |
| Ticker | ELCO.L | ELCO.L | ELCO.L | ELCO.L | ELCO.L | ELCO.L | ELCO.L | ELCO.L | ELCO.L | ELCO.L | ELCO.L | ELCO.L | ELCO.L | ELCO.L | ELCO.L | ELCO.L | ELCO.L | ELCO.L | ELCO.L | ELCO.L | ELCO.L | ELCO.L | ELCO.L | ELCO.L | ELCO.L | ELCO.L | ELCO.L | ELCO.L | ELCO.L | ELCO.L | ELCO.L | ELCO.L | ELCO.L | ELCO.L | ELCO.L | ELCO.L | ELCO.L | ELCO.L | ELCO.L | ELCO.L |
| Waluta | GBP | GBP | GBP | GBP | GBP | GBP | GBP | GBP | GBP | GBP | GBP | GBP | GBP | GBP | GBP | GBP | GBP | GBP | GBP | GBP | GBP | GBP | GBP | GBP | GBP | GBP | GBP | GBP | GBP | GBP | GBP | GBP | GBP | GBP | GBP | GBP | GBP | GBP | GBP | GBP |