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 |
---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
Rok finansowy | 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 | Q1 | 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 | 0.0 | 16.7 | 16.7 | 18.2 | 18.2 | 23.9 | 23.9 | 20.8 | 20.5 | 20.0 | 20.0 | 19.7 | 19.7 | 20.5 | 20.5 | 18.6 | 18.6 | 20.4 | 20.4 | 25.3 | 25.3 | 24.5 | 24.5 | 25.5 | 25.5 | 22.9 | 22.9 | 23.3 | 23.3 | 21.8 | 21.8 | 19.7 | 19.7 |
Aktywa trwałe | (0.2) | 9.1 | 8.9 | 9.0 | 8.5 | 9.2 | 8.7 | 8.6 | 8.3 | 7.9 | 7.8 | 7.6 | 7.4 | 7.4 | 7.3 | 7.5 | 7.3 | 7.4 | 7.1 | 10.7 | 10.6 | 10.2 | 10.1 | 10.5 | 10.5 | 10.5 | 10.4 | 9.6 | 9.6 | 9.3 | 9.3 | 9.0 | 9.0 |
Rzeczowe aktywa trwałe netto | 0.0 | 1.7 | 1.7 | 1.7 | 1.7 | 1.5 | 1.5 | 1.4 | 1.4 | 1.3 | 1.3 | 1.1 | 1.1 | 1.3 | 1.3 | 1.3 | 1.3 | 1.5 | 1.5 | 5.6 | 5.6 | 5.5 | 5.5 | 5.5 | 5.5 | 5.6 | 5.6 | 5.4 | 5.4 | 5.4 | 5.4 | 5.2 | 5.2 |
Wartość firmy | 0.0 | 2.3 | 2.3 | 2.3 | 2.3 | 2.2 | 2.2 | 2.1 | 2.1 | 2.0 | 2.0 | 1.9 | 1.9 | 1.8 | 1.8 | 1.8 | 1.8 | 1.7 | 1.7 | 1.6 | 1.6 | 1.5 | 1.5 | 1.4 | 1.4 | 1.3 | 1.3 | 1.2 | 1.2 | 1.2 | 1.2 | 0.0 | 0.0 |
Wartości niematerialne i prawne | 0.0 | 4.7 | 4.7 | 4.5 | 4.5 | 4.3 | 4.9 | 4.1 | 4.1 | 3.9 | 4.4 | 3.8 | 4.2 | 3.6 | 4.0 | 3.4 | 3.7 | 3.3 | 3.5 | 2.7 | 2.9 | 2.6 | 2.7 | 2.5 | 2.5 | 2.3 | 2.3 | 2.2 | 2.2 | 2.1 | 2.1 | 3.1 | 3.1 |
Wartość firmy i wartości niematerialne i prawne | 0.0 | 7.1 | 7.1 | 6.8 | 6.8 | 6.5 | 7.1 | 6.2 | 6.8 | 5.9 | 6.4 | 5.7 | 6.1 | 5.4 | 5.8 | 5.2 | 5.5 | 4.9 | 5.2 | 4.3 | 4.5 | 4.1 | 4.2 | 3.9 | 3.9 | 3.7 | 3.7 | 3.5 | 3.5 | 3.3 | 3.3 | 3.1 | 3.1 |
Należności netto | 0.0 | 5.1 | 5.1 | 6.2 | 6.2 | 7.0 | 7.4 | 7.7 | 0.0 | 7.1 | 7.1 | 4.6 | 5.1 | 5.0 | 5.8 | 4.3 | 5.3 | 4.7 | 5.3 | 5.8 | 6.2 | 5.5 | 5.7 | 5.8 | 5.9 | 4.7 | 4.9 | 4.4 | 7.1 | 4.3 | 6.1 | 4.2 | 4.2 |
Inwestycje długoterminowe | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.1 | 0.2 | 0.1 | 0.2 | 0.2 | 0.5 | 0.2 | 0.5 | 0.2 | 0.5 | 0.1 | 0.4 | 0.1 | 1.1 | 0.0 | 0.0 | 0.0 | 0.7 | 0.0 | 0.6 | 0.7 | 0.7 |
Aktywa obrotowe | 0.2 | 7.6 | 7.8 | 9.2 | 9.6 | 14.8 | 15.2 | 12.2 | 12.2 | 12.1 | 12.2 | 12.1 | 12.3 | 13.1 | 13.3 | 11.1 | 11.3 | 13.0 | 13.3 | 14.6 | 14.7 | 14.3 | 14.3 | 15.0 | 15.0 | 12.4 | 12.4 | 13.7 | 13.7 | 12.5 | 12.5 | 10.8 | 10.8 |
Środki pieniężne i Inwestycje | 0.2 | 0.1 | 0.1 | 0.2 | 0.2 | 5.0 | 5.0 | 1.0 | 1.0 | 1.9 | 1.9 | 3.8 | 3.8 | 4.8 | 4.8 | 2.3 | 2.3 | 4.5 | 4.5 | 4.2 | 4.2 | 4.6 | 4.6 | 3.1 | 3.1 | 2.2 | 2.2 | 1.4 | 1.4 | 2.1 | 2.1 | 1.5 | 1.5 |
Zapasy | 0.0 | 2.0 | 2.0 | 2.7 | 2.6 | 2.3 | 2.3 | 3.1 | 3.1 | 2.4 | 2.4 | 3.2 | 3.2 | 2.5 | 2.5 | 3.5 | 3.4 | 3.2 | 3.1 | 4.2 | 4.0 | 3.8 | 3.5 | 5.8 | 5.4 | 5.0 | 4.9 | 4.9 | 4.8 | 4.0 | 4.0 | 5.0 | 5.0 |
Inwestycje krótkoterminowe | 0.3 | 0.0 | 0.1 | 0.0 | 0.1 | 0.0 | 0.0 | 0.0 | 0.1 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | (0.1) | 0.0 | (0.3) | 0.0 | (0.3) | 0.0 | (0.4) | 0.0 | (0.4) | 0.0 | (1.1) | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 |
Środki pieniężne i inne aktywa pieniężne | (0.2) | 0.1 | 0.1 | 0.2 | 0.2 | 5.0 | 5.0 | 1.0 | 1.0 | 1.9 | 1.9 | 3.8 | 3.8 | 4.8 | 4.8 | 2.3 | 2.3 | 4.5 | 4.5 | 4.2 | 4.2 | 4.6 | 4.6 | 3.1 | 3.1 | 2.2 | 2.2 | 1.4 | 1.4 | 2.1 | 2.1 | 1.5 | 1.5 |
Należności krótkoterminowe | 0.0 | 2.1 | 2.1 | 2.9 | 2.9 | 2.9 | 2.9 | 3.2 | 3.4 | 2.6 | 2.6 | 2.7 | 2.7 | 2.8 | 2.8 | 2.3 | 2.3 | 2.5 | 2.5 | 3.4 | 3.4 | 3.3 | 3.3 | 3.5 | 3.5 | 2.6 | 2.6 | 2.1 | 2.1 | 1.9 | 1.9 | 2.2 | 2.2 |
Dług krótkoterminowy | 0.0 | 1.6 | 1.6 | 1.9 | 1.9 | 2.3 | 2.3 | 1.2 | 1.2 | 2.5 | 2.5 | 1.4 | 1.4 | 3.0 | 3.0 | 3.1 | 3.1 | 2.1 | 2.1 | 2.8 | 2.8 | 2.0 | 2.0 | 1.9 | 1.9 | 2.0 | 2.0 | 2.1 | 2.1 | 1.9 | 1.9 | 2.0 | 2.0 |
Zobowiązania krótkoterminowe | 0.0 | 8.1 | 6.7 | 8.4 | 8.1 | 9.7 | 8.4 | 6.5 | 6.0 | 8.4 | 7.2 | 6.0 | 6.0 | 8.3 | 7.4 | 6.4 | 6.4 | 5.4 | 5.4 | 8.0 | 8.0 | 6.9 | 6.9 | 7.2 | 7.1 | 5.6 | 10.8 | 5.2 | 5.1 | 4.8 | 4.4 | 3.1 | 3.1 |
Rozliczenia międzyokresowe | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.5 | 0.0 | 0.0 | 0.0 | 0.3 | 0.0 | 0.2 | 0.0 | 0.1 | 0.0 | 0.2 | 0.0 | 0.4 | 0.0 | 0.2 | 0.0 | 0.1 | 0.0 | (2.1) | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.2 |
Zobowiązania długoterminowe | 0.0 | 7.6 | 9.0 | 8.5 | 8.8 | 6.6 | 7.9 | 6.4 | 6.6 | 3.4 | 4.6 | 5.8 | 5.9 | 3.9 | 4.8 | 3.8 | 3.9 | 6.6 | 6.6 | 7.6 | 7.6 | 7.2 | 7.3 | 7.3 | 7.3 | 6.3 | 1.1 | 7.2 | 7.3 | 6.2 | 6.5 | 5.4 | 5.4 |
Rezerwy z tytułu odroczonego podatku | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 1.2 | 0.0 | 0.0 | 0.0 | 1.2 | 0.0 | 1.0 | 0.0 | 0.9 | 0.0 | 0.9 | 0.0 | 0.8 | 0.0 | 0.1 | 0.0 | 0.1 | 0.0 | 0.1 | 0.0 | 0.2 | 0.0 | 0.2 | 0.0 | 0.3 | 0.0 | 0.0 |
Zobowiązania długoterminowe | 0.0 | 7.6 | 9.0 | 8.5 | 8.8 | 6.6 | 7.9 | 6.4 | 6.6 | 3.4 | 4.6 | 5.8 | 5.9 | 3.9 | 4.8 | 3.8 | 3.9 | 6.6 | 6.6 | 7.6 | 7.6 | 7.2 | 7.3 | 7.3 | 7.3 | 6.3 | 1.1 | 7.2 | 7.3 | 6.2 | 6.5 | 5.4 | 5.4 |
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 | (6.4) | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | (5.3) | 0.0 | 0.0 |
Zobowiązania ogółem | 0.0 | 15.7 | 15.7 | 16.9 | 16.9 | 16.3 | 16.3 | 12.9 | 12.6 | 11.8 | 11.8 | 11.8 | 11.8 | 12.1 | 12.1 | 10.2 | 10.2 | 12.0 | 12.0 | 15.6 | 15.6 | 14.2 | 14.2 | 14.4 | 14.4 | 11.9 | 11.9 | 12.4 | 12.4 | 10.9 | 10.9 | 8.6 | 8.6 |
Kapitał (fundusz) podstawowy | 0.0 | 0.5 | 0.5 | 0.5 | 0.5 | 0.7 | 0.7 | 0.7 | 0.7 | 0.7 | 0.7 | 0.7 | 0.7 | 0.7 | 0.7 | 0.7 | 0.7 | 0.7 | 0.7 | 0.7 | 0.7 | 0.7 | 0.7 | 0.7 | 0.7 | 0.7 | 0.7 | 0.7 | 0.7 | 0.7 | 0.7 | 0.7 | 0.7 |
Zyski zatrzymane | 0.0 | 0.6 | 0.6 | 0.8 | 0.8 | 1.5 | 0.8 | 1.7 | 0.2 | 2.0 | 0.5 | 1.7 | (0.2) | 2.2 | 0.2 | 2.2 | 0.0 | 2.2 | 0.0 | 3.6 | 1.4 | 4.2 | 2.0 | 4.9 | 0.7 | 4.9 | 0.7 | 5.0 | 0.1 | 5.1 | 0.2 | 0.4 | 0.4 |
Kapitał własny | 0.2 | 1.0 | 1.0 | 1.3 | 1.3 | 7.6 | 7.6 | 7.9 | 7.9 | 8.2 | 8.2 | 7.9 | 7.9 | 8.4 | 8.4 | 8.4 | 8.4 | 8.4 | 8.4 | 9.7 | 9.7 | 10.3 | 10.3 | 11.0 | 11.0 | 11.0 | 11.0 | 10.9 | 10.9 | 10.9 | 10.9 | 11.2 | 11.2 |
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 |
Pasywa | 0.2 | 16.7 | 16.7 | 18.2 | 18.2 | 23.9 | 23.9 | 20.8 | 20.5 | 20.0 | 20.0 | 19.7 | 19.7 | 20.5 | 20.5 | 18.6 | 18.6 | 20.4 | 20.4 | 25.3 | 25.3 | 24.5 | 24.5 | 25.5 | 25.5 | 22.9 | 22.9 | 23.3 | 23.3 | 21.8 | 21.8 | 19.7 | 19.7 |
Inwestycje | 0.3 | 0.0 | 0.1 | 0.0 | 0.1 | 0.0 | 0.0 | 0.0 | 0.1 | 0.0 | 0.0 | 0.1 | 0.2 | 0.1 | 0.1 | 0.2 | 0.1 | 0.2 | 0.1 | 0.2 | 0.1 | 0.1 | 0.0 | 0.1 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.6 | 0.7 | 0.7 |
Dług | 0.0 | 7.4 | 7.4 | 7.4 | 7.4 | 7.4 | 7.4 | 5.8 | 5.8 | 5.2 | 5.2 | 5.3 | 5.3 | 5.9 | 5.9 | 5.2 | 5.2 | 7.0 | 7.0 | 9.5 | 9.5 | 8.3 | 8.3 | 8.3 | 8.3 | 7.3 | 7.3 | 8.3 | 8.3 | 7.2 | 7.2 | 6.2 | 6.2 |
Środki pieniężne i inne aktywa pieniężne | (0.2) | 0.1 | 0.1 | 0.2 | 0.2 | 5.0 | 5.0 | 1.0 | 1.0 | 1.9 | 1.9 | 3.8 | 3.8 | 4.8 | 4.8 | 2.3 | 2.3 | 4.5 | 4.5 | 4.2 | 4.2 | 4.6 | 4.6 | 3.1 | 3.1 | 2.2 | 2.2 | 1.4 | 1.4 | 2.1 | 2.1 | 1.5 | 1.5 |
Dług netto | 0.2 | 7.2 | 7.2 | 7.2 | 7.2 | 2.4 | 2.4 | 4.8 | 4.8 | 3.3 | 3.3 | 1.5 | 1.5 | 1.1 | 1.1 | 3.0 | 3.0 | 2.4 | 2.4 | 5.3 | 5.3 | 3.7 | 3.7 | 5.2 | 5.2 | 5.2 | 5.2 | 6.9 | 6.9 | 5.1 | 5.1 | 4.6 | 4.6 |
Ticker | GEL.MI | GEL.MI | GEL.MI | GEL.MI | GEL.MI | GEL.MI | GEL.MI | GEL.MI | GEL.MI | GEL.MI | GEL.MI | GEL.MI | GEL.MI | GEL.MI | GEL.MI | GEL.MI | GEL.MI | GEL.MI | GEL.MI | GEL.MI | GEL.MI | GEL.MI | GEL.MI | GEL.MI | GEL.MI | GEL.MI | GEL.MI | GEL.MI | GEL.MI | GEL.MI | GEL.MI | GEL.MI | GEL.MI |
Waluta | EUR | EUR | EUR | EUR | EUR | EUR | EUR | EUR | EUR | EUR | EUR | EUR | EUR | EUR | EUR | EUR | EUR | EUR | EUR | EUR | EUR | EUR | EUR | EUR | EUR | EUR | EUR | EUR | EUR | EUR | EUR | EUR | EUR |