Bilans
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 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Rok finansowy | 2001 | 2002 | 2003 | 2004 | 2005 | 2006 | 2007 | 2008 | 2009 | 2010 | 2011 | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
| Aktywa (mln) | 8.022 | 6.267 | 5.521 | 7.319 | 4.76731 | 9.445 | 11.957 | 12.059 | 7.771 | 11.928807 | 10.487 | 3.674235 | 12.562995 | 23.297723 | 35.823925 | 35.691006 | 29.973943 | 28.850122 | 18.963595 | 17.811253 | 20.123884 | 21.643571 | 28.186178 | 39.020827 |
| Aktywa trwałe (mln) | 5.303 | 4.813 | 4.224 | 3.729 | 3.291 | 3.179 | 2.675 | 2.04 | 1.088 | 0.643715 | 2.195 | 0.017996 | 6.032896 | 16.900588 | 29.269453 | 29.727144 | 21.638326 | 13.643886 | 13.060878 | 12.249735 | 12.450822 | 13.384466 | 15.670334 | 18.740011 |
| Rzeczowe aktywa trwałe netto | 0.084 | 0.151 | 0.12 | 0.182 | 0.301 | 0.691 | 0.688 | 0.591 | 0.284 | 0.321191 | 2.079 | 0.017996 | 0.05964 | 0.143164 | 0.189652 | 0.373307 | 0.263069 | 0.127556 | 0.760763 | 0.560793 | 0.484578 | 0.535409 | 0.367092 | 1.317019 |
| Wartość firmy | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | (0.000476) | 0.0 | 0.0 | 4.810187 | 13.543905 | 18.092116 | 16.545864 | 10.645557 | 5.406768 | 5.199048 | 5.047219 | 5.023924 | 5.14925 | 5.095556 | 5.040804 |
| Wartości niematerialne i prawne | 5.219 | 4.662 | 4.104 | 3.547 | 2.99 | 2.488 | 1.987 | 1.449 | 0.804 | 0.323 | 0.116 | 0.0 | 1.105471 | 3.213519 | 10.835685 | 12.115973 | 9.818613 | 7.441855 | 6.503505 | 6.089904 | 6.791674 | 7.273602 | 0.0 | 9.727774 |
| Wartość firmy i wartości niematerialne i prawne | 5.219 | 4.662 | 4.104 | 3.547 | 2.99 | 2.488 | 1.987 | 1.449 | 0.804 | 0.322524 | 0.116 | 0.0 | 5.915658 | 16.757424 | 28.927801 | 28.661837 | 20.46417 | 12.848623 | 11.702553 | 11.137123 | 11.815598 | 12.422852 | 5.095556 | 14.768578 |
| Należności netto | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | (0.000481) | (0.001) | 0.0 | 0.0 | 0.0 | 2.464906 | 3.347595 | 3.759434 | 2.6815 | 1.850863 | 2.343739 | 3.260687 | 5.33633 | 5.060528 | 6.76858 |
| Inwestycje długoterminowe | 0.0 | 0.001 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.54 | 0.747222 | 0.53513 | 0.289511 | 0.401291 | 0.0 | 0.0 | 8.177155 | 0.0 |
| Aktywa obrotowe | 2.719 | 1.454 | 1.297 | 3.59 | 1.47631 | 6.266 | 9.282 | 10.019 | 6.683 | 11.285092 | 8.292 | 3.656239 | 6.530099 | 6.238635 | 6.554472 | 5.963862 | 8.335617 | 15.206236 | 5.902717 | 5.561518 | 7.673062 | 8.259105 | 12.515844 | 20.280815 |
| Środki pieniężne i Inwestycje | 2.629 | 1.234 | 1.118 | 3.163 | 1.04531 | 5.072 | 7.519 | 8.202 | 5.666 | 9.972844 | 7.312 | 3.125396 | 5.06347 | 4.013894 | 2.536388 | 2.616267 | 2.283302 | 0.467033 | 2.626837 | 2.105167 | 4.412375 | 2.922775 | 7.455316 | 13.512235 |
| Zapasy | 0.0 | 0.0 | 0.0 | 0.045 | 0.121 | 0.161 | 0.132 | 0.104 | 0.072 | 0.097729 | 0.105 | 0.046715 | 0.0 | 0.0 | (2.484474) | (3.366397) | (3.759434) | (2.699882) | 1.298663 | 0.972554 | 0.0 | 0.0 | 0.0 | 0.0 |
| Inwestycje krótkoterminowe | 2.453 | 1.18 | 1.057 | 2.977 | 0.0 | 0.0 | 5.0 | 0.0 | 0.0 | 5.0 | 0.0 | 0.0 | 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 | 0.176 | 0.054 | 0.061 | 0.186 | 1.04531 | 5.072 | 2.519 | 8.202 | 5.666 | 4.972844 | 7.312 | 3.125396 | 5.06347 | 4.013894 | 2.536388 | 2.616267 | 2.283302 | 0.467033 | 2.626837 | 2.105167 | 4.412375 | 2.922775 | 7.455316 | 13.512235 |
| Należności krótkoterminowe | 0.187 | 0.125 | 0.07 | 0.223 | 0.147 | 0.602 | 0.6 | 1.003 | 0.417 | 0.649 | 2.251 | 2.029924 | 0.574582 | 0.0 | 4.327965 | 7.058781 | 9.269732 | 2.484592 | 2.125257 | 1.943714 | 2.241114 | 3.270319 | 3.383248 | 3.855861 |
| Dług krótkoterminowy | 2.453 | 1.181 | 0.0 | 0.0 | 0.074 | 0.117 | 0.106 | 0.032 | 0.0 | 0.0 | 0.009 | 0.024879 | 0.024 | 0.0 | 0.0 | 0.0 | 0.945501 | 0.0 | 0.256527 | 0.343859 | 0.172887 | 0.217731 | 0.052135 | 0.219131 |
| Zobowiązania krótkoterminowe | 0.286 | 0.125 | 0.111 | 0.306 | 0.35759 | 1.094 | 1.761 | 2.161 | 0.781 | 1.988258 | 2.251 | 2.029924 | 1.802287 | 5.26464 | 9.318931 | 10.194137 | 9.269732 | 7.314668 | 2.381784 | 2.287573 | 6.647279 | 3.48805 | 3.435383 | 4.074992 |
| Rozliczenia międzyokresowe | 0.0 | (0.086) | 0.0 | 0.0 | (0.221) | (0.719) | 0.985 | 1.094 | 0.0 | 0.0 | (1.511) | (1.539876) | 1.105658 | 0.0 | 0.0 | 0.0 | (1.343195) | 0.0 | (1.636502) | (1.575312) | 0.0 | (2.601295) | 0.0 | 0.0 |
| Zobowiązania długoterminowe | 2.64 | 1.22 | 0.07 | 0.223 | 0.221 | 0.052 | 0.031 | 1.035 | 0.417 | 0.649 | 0.024 | 0.514927 | 0.020504 | 2.426936 | 3.70713 | 1.202889 | 4.325041 | 3.812545 | 4.502287 | 4.592958 | 0.368103 | 0.243272 | 0.353366 | 0.989531 |
| 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 | 1.232597 | 1.202889 | 0.881512 | 0.607943 | 0.457492 | 0.320913 | 0.199876 | 0.075592 | 0.219921 | nan |
| Zobowiązania z tytułu leasingu | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.024 | 0.024879 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.902649 | 0.684034 | 0.341114 | 0.385411 | 0.133445 | 0.0 |
| Zobowiązania ogółem | 0.286 | 0.125 | 0.111 | 0.306 | 0.35759 | 1.146 | 1.792 | 2.161 | 0.781 | 1.988258 | 2.275 | 2.029924 | 1.822791 | 7.691576 | 13.026061 | 11.397026 | 13.594773 | 11.127213 | 6.884071 | 6.880531 | 7.015382 | 3.731322 | 3.788749 | 5.064523 |
| Kapitał własny | 7.736 | 6.142 | 5.41 | 7.013 | 4.41 | 8.299 | 10.165 | 9.898 | 6.99 | 9.940549 | 8.212 | 1.644311 | 10.740204 | 15.606147 | 22.797864 | 24.29398 | 16.37917 | 17.722909 | 12.079524 | 10.930722 | 13.108502 | 17.912249 | 24.397429 | 33.956304 |
| Udziały mniejszościowe | 0.0 | 0.0 | 0.0 | 0.0 | (0.017) | (0.014) | (0.015) | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.205001 | 0.169824 | 0.152324 | 0.076716 | 0.070623 | 0.0 | 0.0 | 0.0 | 0.0 |
| Pasywa | 8.022 | 6.267 | 5.521 | 7.319 | 4.76731 | 9.445 | 11.957 | 12.059 | 7.771 | 11.928807 | 10.487 | 3.674235 | 12.562995 | 23.297723 | 35.823925 | 35.691006 | 29.973943 | 28.850122 | 18.963595 | 17.811253 | 20.123884 | 21.643571 | 28.186178 | nan |
| Inwestycje | 2.453 | 1.181 | 1.057 | 2.977 | 0.0 | 0.0 | 5.0 | 0.0 | 0.0 | 5.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.54 | 0.747222 | 0.53513 | 0.289511 | 0.401291 | 0.0 | 0.0 | 8.177155 | 0.0 |
| Dług (mln) | 0.0 | 0.0 | 0.0 | 0.0 | 0.074 | 0.169 | 0.138 | 0.032 | 0.0 | 0.0 | 0.024 | 0.024879 | 0.044504 | 0.014504 | 0.0 | 0.0 | 0.945501 | 2.795603 | 0.902649 | 0.684034 | 0.341114 | 0.385411 | 0.18558 | 0.968324 |
| Środki pieniężne i inne aktywa pieniężne | 0.176 | 0.054 | 0.061 | 0.186 | 1.04531 | 5.072 | 2.519 | 8.202 | 5.666 | 4.972844 | 7.312 | 3.125396 | 5.06347 | 4.013894 | 2.536388 | 2.616267 | 2.283302 | 0.467033 | 2.626837 | 2.105167 | 4.412375 | 2.922775 | 7.455316 | 13.512235 |
| Dług netto | (0.176) | (0.054) | (0.061) | (0.186) | (0.97131) | (4.903) | (2.381) | (8.17) | (5.666) | (4.972844) | (7.288) | (3.100517) | (5.018966) | (3.99939) | (2.536388) | (2.616267) | (1.337801) | 2.32857 | (1.724188) | (1.421133) | (4.071261) | (2.537364) | (7.269736) | (12.543911) |
| Ticker | GMR.L | GMR.L | GMR.L | GMR.L | GMR.L | GMR.L | GMR.L | GMR.L | GMR.L | GMR.L | GMR.L | GMR.L | GMR.L | GMR.L | GMR.L | GMR.L | GMR.L | GMR.L | GMR.L | GMR.L | GMR.L | GMR.L | GMR.L | GMR.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 |