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 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Rok finansowy | 2017 | 2017 | 2020 | 2020 | 2020 | 2020 | 2021 | 2021 | 2021 | 2021 | 2022 | 2022 | 2022 | 2022 | 2023 | 2023 | 2023 | 2023 | 2024 | 2024 |
| Kwartał | Q2 | Q4 | Q1 | Q2 | Q3 | Q4 | Q1 | Q2 | Q3 | Q4 | Q1 | Q2 | Q3 | Q4 | Q1 | Q2 | Q3 | Q4 | Q1 | Q2 |
| Aktywa | 13.2 | 12.9 | 69.1 | 69.1 | 87.0 | 87.0 | 99.7 | 99.7 | 107.2 | 107.2 | 121.3 | 121.3 | 128.7 | 128.7 | 129.3 | 129.3 | 154.4 | 154.4 | 158.7 | 158.7 |
| Aktywa trwałe | 6.5 | 6.4 | 62.0 | 62.0 | 65.3 | 65.3 | 69.9 | 69.9 | 68.4 | 68.4 | 97.5 | 97.5 | 97.0 | 97.0 | 95.8 | 95.8 | 119.6 | 119.6 | 118.7 | 118.7 |
| Rzeczowe aktywa trwałe netto | 6.2 | 6.0 | 5.8 | 5.8 | 5.5 | 5.5 | 5.3 | 5.3 | 5.5 | 5.5 | 6.0 | 6.0 | 5.7 | 5.7 | 5.1 | 5.1 | 5.6 | 5.6 | 4.9 | 4.9 |
| Wartość firmy | 0.1 | 0.2 | 0.0 | 0.0 | 46.2 | 46.2 | 51.4 | 51.4 | 51.4 | 51.4 | 76.7 | 76.7 | 77.0 | 77.0 | 75.6 | 75.6 | 93.7 | 93.7 | 93.9 | 93.9 |
| Wartości niematerialne i prawne | 0.0 | 0.0 | 48.4 | 48.4 | 5.0 | 5.0 | 5.4 | 5.4 | 4.8 | 4.8 | 7.7 | 7.7 | 6.6 | 6.6 | 5.6 | 5.6 | 7.2 | 7.2 | 6.4 | 6.4 |
| Wartość firmy i wartości niematerialne i prawne | 0.1 | 0.2 | 48.4 | 48.4 | 51.2 | 51.2 | 56.8 | 56.8 | 56.2 | 56.2 | 84.4 | 84.4 | 83.6 | 83.6 | 81.2 | 81.2 | 100.9 | 100.9 | 100.3 | 100.3 |
| Należności netto | 3.8 | 3.6 | 5.2 | 5.2 | 3.8 | 3.8 | 7.8 | 7.8 | 6.4 | 6.4 | 11.9 | 11.9 | 10.4 | 10.4 | 12.9 | 13.2 | 15.6 | 15.6 | 16.2 | 16.2 |
| Inwestycje długoterminowe | 0.0 | 0.0 | 0.0 | 7.8 | 0.0 | 8.4 | 0.0 | 7.7 | 0.0 | 5.5 | 0.0 | 5.7 | 0.0 | 6.0 | 0.0 | 7.4 | 0.0 | 9.6 | 0.0 | 9.3 |
| Aktywa obrotowe | 6.7 | 6.5 | 7.1 | 7.1 | 21.7 | 21.7 | 29.7 | 29.7 | 38.8 | 38.8 | 23.8 | 23.8 | 31.7 | 31.7 | 33.5 | 33.5 | 34.8 | 34.8 | 40.0 | 40.0 |
| Środki pieniężne i Inwestycje | 2.9 | 2.9 | 1.9 | 1.9 | 17.5 | 17.5 | 21.1 | 21.1 | 31.8 | 31.8 | 11.1 | 11.1 | 20.4 | 20.4 | 19.5 | 19.5 | 18.1 | 18.1 | 22.1 | 22.1 |
| Zapasy | 0.0 | 0.0 | 0.0 | (5.2) | 0.0 | 0.0 | 0.0 | (8.6) | 0.0 | 0.0 | 0.0 | (12.8) | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 1.5 | 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 |
| Środki pieniężne i inne aktywa pieniężne | 2.9 | 2.9 | 1.9 | 1.9 | 17.5 | 17.5 | 21.1 | 21.1 | 31.8 | 31.8 | 11.1 | 11.1 | 20.4 | 20.4 | 19.5 | 19.5 | 18.1 | 18.1 | 22.1 | 22.1 |
| Należności krótkoterminowe | 0.7 | 0.6 | 7.4 | 7.4 | 0.5 | 0.5 | 1.1 | 1.1 | 0.8 | 0.8 | 1.2 | 1.2 | 1.2 | 1.2 | 1.2 | 1.2 | 1.8 | 1.8 | 1.8 | 1.8 |
| Dług krótkoterminowy | 2.2 | 4.1 | 2.4 | 2.4 | 0.4 | 0.4 | 0.5 | 0.0 | 0.5 | (2.7) | 0.9 | 0.0 | 0.8 | (1.6) | 0.7 | 0.0 | 1.2 | (3.1) | 1.2 | 1.2 |
| Zobowiązania krótkoterminowe | 4.9 | 6.5 | 11.2 | 11.2 | 10.3 | 10.3 | 12.8 | 12.8 | 14.1 | 14.1 | 17.8 | 17.8 | 21.2 | 21.2 | 18.9 | 18.9 | 21.6 | 21.6 | 26.5 | 26.5 |
| Rozliczenia międzyokresowe | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 2.7 | 0.0 | 3.2 | 0.0 | 12.8 | 0.0 | 1.1 | 0.0 | 2.0 | 0.0 | 1.2 | 0.0 | 3.9 | 0.0 | 0.0 |
| Zobowiązania długoterminowe | 6.6 | 6.3 | 8.6 | 8.6 | 6.0 | 6.0 | 6.9 | 6.9 | 7.0 | 7.0 | 13.4 | 13.4 | 11.5 | 11.5 | 8.4 | 8.4 | 13.2 | 13.2 | 9.7 | 9.7 |
| Rezerwy z tytułu odroczonego podatku | 0.0 | 0.0 | 0.0 | 0.5 | 0.0 | 0.5 | 0.0 | 0.7 | 0.0 | 0.6 | 0.0 | 1.4 | 0.0 | 1.4 | 0.0 | 1.4 | 0.0 | 2.0 | 0.0 | 2.1 |
| Zobowiązania długoterminowe | 6.6 | 6.3 | 8.6 | 8.6 | 6.0 | 6.0 | 6.9 | 6.9 | 7.0 | 7.0 | 13.4 | 13.4 | 11.5 | 11.5 | 8.4 | 8.4 | 13.2 | 13.2 | 9.7 | 9.7 |
| Zobowiązania z tytułu leasingu | 6.6 | 6.3 | 5.6 | 5.6 | 5.3 | 5.3 | 5.1 | 0.0 | 5.2 | 5.2 | 5.7 | 4.8 | 5.1 | 5.1 | 4.7 | 0.0 | 5.4 | 5.4 | 4.8 | 4.8 |
| Zobowiązania ogółem | 11.4 | 12.8 | 19.8 | 19.8 | 16.3 | 16.3 | 19.7 | 19.7 | 21.1 | 21.1 | 31.3 | 31.3 | 32.7 | 32.7 | 27.3 | 27.3 | 34.8 | 34.8 | 36.1 | 36.1 |
| Kapitał (fundusz) podstawowy | 0.8 | 0.9 | 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 |
| Zyski zatrzymane | 0.0 | 0.0 | 2.4 | 2.4 | 5.4 | 5.4 | 9.8 | 9.8 | 16.3 | 16.3 | 21.7 | 21.7 | 28.7 | 28.7 | 32.4 | 32.4 | 44.1 | 91.0 | 47.5 | 47.5 |
| Kapitał własny | 1.8 | 0.1 | 49.3 | 49.3 | 70.7 | 70.7 | 80.0 | 80.0 | 86.0 | 86.0 | 90.0 | 90.0 | 95.9 | 95.9 | 102.0 | 102.0 | 119.6 | 119.6 | 122.6 | 122.6 |
| 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 |
| Pasywa | 13.2 | 12.9 | 69.1 | 69.1 | 87.0 | 87.0 | 99.7 | 99.7 | 107.2 | 107.2 | 121.3 | 121.3 | 128.7 | 128.7 | 129.3 | 129.3 | 154.4 | 154.4 | 158.7 | 158.7 |
| Inwestycje | 0.0 | 0.0 | 0.0 | 7.8 | 0.0 | 8.4 | 0.0 | 7.7 | 0.0 | 5.5 | 0.0 | 5.7 | 0.0 | 6.0 | 0.0 | 7.4 | 0.0 | 9.6 | 0.0 | 9.3 |
| Dług | 8.8 | 10.4 | 9.9 | 10.4 | 4.8 | 5.3 | 4.6 | 5.1 | 4.8 | 5.2 | 4.8 | 5.7 | 4.4 | 5.1 | 4.0 | 4.7 | 4.2 | 5.4 | 0.0 | 4.8 |
| Środki pieniężne i inne aktywa pieniężne | 2.9 | 2.9 | 1.9 | 1.9 | 17.5 | 17.5 | 21.1 | 21.1 | 31.8 | 31.8 | 11.1 | 11.1 | 20.4 | 20.4 | 19.5 | 19.5 | 18.1 | 18.1 | 22.1 | 22.1 |
| Dług netto | 5.8 | 7.5 | 8.0 | 8.5 | (12.7) | (12.2) | (16.5) | (16.0) | (27.0) | (26.6) | (6.3) | (5.4) | (16.0) | (15.3) | (15.5) | (14.8) | (13.9) | (12.8) | (22.1) | (17.4) |
| Ticker | ELIX.L | ELIX.L | ELIX.L | ELIX.L | ELIX.L | ELIX.L | ELIX.L | ELIX.L | ELIX.L | ELIX.L | ELIX.L | ELIX.L | ELIX.L | ELIX.L | ELIX.L | ELIX.L | ELIX.L | ELIX.L | ELIX.L | ELIX.L |
| Waluta | GBP | GBP | GBP | GBP | GBP | GBP | GBP | GBP | GBP | GBP | GBP | GBP | GBP | GBP | GBP | GBP | GBP | GBP | GBP | GBP |