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 |
---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
Rok finansowy | 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 |
Aktywa | 155.0 | 335.4 | 334.6 | 464.5 | 464.5 | 763.9 | 763.9 | 794.7 | 794.7 | 859.5 | 859.5 | 917.5 | 917.5 | 965.0 | 965.0 | 1 240.8 | 1 240.8 | 1 414.2 | 1 414.2 | 2 010.2 | 2 010.2 | 2 136.7 | 2 136.7 | 2 354.9 | 2 354.9 | 2 539.3 | 2 539.3 | 2 493.9 | 2 493.9 |
Aktywa trwałe | 150.8 | 315.7 | 316.8 | 456.8 | 456.8 | 757.4 | 757.4 | 791.8 | 791.8 | 850.1 | 850.1 | 908.8 | 908.8 | 944.4 | 944.4 | 1 235.7 | 1 235.7 | 1 408.8 | 1 408.8 | 1 877.5 | 1 877.5 | 2 109.6 | 2 109.6 | 2 292.3 | 2 292.3 | 2 525.0 | 2 525.0 | 2 449.9 | 2 449.9 |
Rzeczowe aktywa trwałe 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 | 0.0 | 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 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 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 |
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 |
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 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 |
Inwestycje długoterminowe | 150.8 | 315.7 | 316.8 | 456.8 | 456.8 | 757.4 | 757.4 | 791.8 | 791.8 | 850.1 | 850.1 | 908.8 | 908.8 | 944.4 | 944.4 | 1 235.7 | 1 235.7 | 1 408.8 | 1 408.8 | 1 877.5 | 1 877.5 | 2 109.6 | 2 109.6 | 2 292.3 | 2 292.3 | 2 525.0 | 2 525.0 | 2 449.9 | 2 449.9 |
Aktywa obrotowe | 4.2 | 17.8 | 17.8 | 7.7 | 5.6 | 6.5 | 5.1 | 2.9 | 1.6 | 9.4 | 9.2 | 8.7 | 8.7 | 20.6 | 20.5 | 5.1 | 5.0 | 5.4 | 5.2 | 132.7 | 132.5 | 27.1 | 27.0 | 62.6 | 62.6 | 14.4 | 14.4 | 44.1 | 44.1 |
Środki pieniężne i Inwestycje | 3.6 | 17.8 | 14.8 | 5.2 | 5.2 | 3.0 | 3.0 | 1.1 | 1.1 | 6.0 | 6.0 | 8.5 | 8.5 | 16.5 | 16.5 | 4.7 | 4.7 | 5.0 | 5.0 | 132.3 | 132.3 | 26.8 | 26.8 | 61.5 | 61.5 | 13.4 | 13.4 | 42.3 | 42.3 |
Zapasy | 0.0 | 0.0 | 0.0 | 0.0 | (2.4) | 0.0 | 3.3 | 0.0 | 1.6 | 0.0 | 6.3 | 0.0 | 8.7 | 0.0 | 16.8 | 0.0 | 4.8 | 0.0 | 5.3 | 0.0 | 132.4 | 0.0 | 26.9 | 0.0 | 0.0 | 0.0 | 0.0 | 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 |
Środki pieniężne i inne aktywa pieniężne | 3.6 | 17.8 | 14.8 | 5.2 | 5.2 | 3.0 | 3.0 | 1.1 | 1.1 | 6.0 | 6.0 | 8.5 | 8.5 | 16.5 | 16.5 | 4.7 | 4.7 | 5.0 | 5.0 | 132.3 | 132.3 | 26.8 | 26.8 | 61.5 | 61.5 | 13.4 | 13.4 | 42.3 | 42.3 |
Należności krótkoterminowe | 1.3 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 7.9 | 0.0 | 0.0 | 0.0 | 3.5 | 0.0 | 3.9 | 0.0 | 5.3 | 0.0 | 5.9 | 0.0 | 6.3 | 0.0 | 8.7 | 0.0 | 7.7 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 |
Dług krótkoterminowy | 153.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 206.0 | 206.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 100.0 | 100.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 |
Zobowiązania krótkoterminowe | 155.0 | 0.0 | 1.3 | 3.6 | 3.6 | 7.9 | 7.9 | 4.3 | 4.3 | 209.5 | 3.5 | 3.9 | 3.9 | 5.3 | 5.3 | 5.9 | 5.9 | 6.3 | 6.3 | 8.7 | 8.7 | 108.2 | 8.2 | 6.9 | 6.9 | 10.4 | 10.4 | 10.9 | 10.9 |
Rozliczenia międzyokresowe | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | (202.5) | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | (91.8) | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 |
Zobowiązania długoterminowe | 0.0 | 70.8 | 71.2 | 198.2 | 198.2 | 362.0 | 362.0 | 251.0 | 251.0 | 0.0 | 206.0 | 269.3 | 269.3 | 210.8 | 210.8 | 485.8 | 485.8 | 472.7 | 472.7 | 745.4 | 745.4 | 746.1 | 8.2 | 1 056.2 | 1 056.2 | 1 249.6 | 1 249.6 | 1 216.6 | 1 216.6 |
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 |
Zobowiązania długoterminowe | 0.0 | 70.8 | 71.2 | 198.2 | 198.2 | 362.0 | 362.0 | 251.0 | 251.0 | 0.0 | 206.0 | 269.3 | 269.3 | 210.8 | 210.8 | 485.8 | 485.8 | 472.7 | 472.7 | 745.4 | 745.4 | 746.1 | 8.2 | 1 056.2 | 1 056.2 | 1 249.6 | 1 249.6 | 1 216.6 | 1 216.6 |
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 |
Zobowiązania ogółem | 155.0 | 72.5 | 72.5 | 201.8 | 201.8 | 370.0 | 370.0 | 255.3 | 255.3 | 209.5 | 209.5 | 273.2 | 273.2 | 216.2 | 216.2 | 491.7 | 491.7 | 479.0 | 479.0 | 754.0 | 754.0 | 854.2 | 854.2 | 1 063.2 | 1 063.2 | 1 260.0 | 1 260.0 | 1 227.4 | 1 227.4 |
Kapitał (fundusz) podstawowy | 0.0 | 2.7 | 2.7 | 2.7 | 2.7 | 3.8 | 3.8 | 5.2 | 5.2 | 6.3 | 6.3 | 6.3 | 6.3 | 7.4 | 7.4 | 7.4 | 7.4 | 8.9 | 8.9 | 11.4 | 11.4 | 11.4 | 11.4 | 11.4 | 11.4 | 11.4 | 11.4 | 11.3 | 11.3 |
Zyski zatrzymane | 0.0 | (3.9) | 247.4 | 248.0 | 9.1 | 270.1 | 41.0 | 270.3 | 54.7 | 258.0 | 58.1 | 252.3 | 71.4 | 233.9 | 72.2 | 234.2 | 94.9 | 257.9 | 143.3 | 301.8 | 218.3 | 328.1 | 279.9 | 1 257.4 | 1 257.4 | 1 245.0 | 1 245.0 | 1 242.0 | 1 242.0 |
Kapitał własny | 0.0 | 262.9 | 262.1 | 262.7 | 262.7 | 394.0 | 394.0 | 539.4 | 539.4 | 650.0 | 650.0 | 644.3 | 644.3 | 748.8 | 748.8 | 749.1 | 749.1 | 935.2 | 935.2 | 1 256.1 | 1 256.1 | 1 282.5 | 1 282.5 | 1 291.8 | 1 291.8 | 1 279.4 | 1 279.4 | 1 266.5 | 1 266.5 |
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 |
Pasywa | 155.0 | 335.4 | 334.6 | 464.5 | 464.5 | 763.9 | 763.9 | 794.7 | 794.7 | 859.5 | 859.5 | 917.5 | 917.5 | 965.0 | 965.0 | 1 240.8 | 1 240.8 | 1 414.2 | 1 414.2 | 2 010.2 | 2 010.2 | 2 136.7 | 2 136.7 | 2 354.9 | 2 354.9 | 2 539.3 | 2 539.3 | 2 493.9 | 2 493.9 |
Inwestycje | 150.8 | 315.7 | 316.8 | 456.8 | 456.8 | 757.4 | 757.4 | 791.8 | 791.8 | 850.1 | 850.1 | 908.8 | 908.8 | 944.4 | 944.4 | 1 235.7 | 1 235.7 | 1 408.8 | 1 408.8 | 1 877.5 | 1 877.5 | 2 109.6 | 2 109.6 | 2 292.3 | 2 292.3 | 2 525.0 | 2 525.0 | 2 449.9 | 2 449.9 |
Dług | 153.0 | 70.8 | 71.2 | 198.2 | 198.2 | 362.0 | 362.0 | 251.0 | 251.0 | 206.0 | 206.0 | 269.3 | 269.3 | 210.8 | 210.8 | 485.8 | 485.8 | 472.7 | 472.7 | 745.4 | 745.4 | 846.1 | 846.1 | 1 056.2 | 1 056.2 | 1 249.6 | 1 249.6 | 1 216.6 | 1 216.6 |
Środki pieniężne i inne aktywa pieniężne | 3.6 | 17.8 | 14.8 | 5.2 | 5.2 | 3.0 | 3.0 | 1.1 | 1.1 | 6.0 | 6.0 | 8.5 | 8.5 | 16.5 | 16.5 | 4.7 | 4.7 | 5.0 | 5.0 | 132.3 | 132.3 | 26.8 | 26.8 | 61.5 | 61.5 | 13.4 | 13.4 | 42.3 | 42.3 |
Dług netto | 149.3 | 53.0 | 56.4 | 193.0 | 193.0 | 359.0 | 359.0 | 249.9 | 249.9 | 200.0 | 200.0 | 260.9 | 260.9 | 194.3 | 194.3 | 481.0 | 481.0 | 467.7 | 467.7 | 613.1 | 613.1 | 819.2 | 819.2 | 994.7 | 994.7 | 1 236.2 | 1 236.2 | 1 174.2 | 1 174.2 |
Ticker | GRP.L | GRP.L | GRP.L | GRP.L | GRP.L | GRP.L | GRP.L | GRP.L | GRP.L | GRP.L | GRP.L | GRP.L | GRP.L | GRP.L | GRP.L | GRP.L | GRP.L | GRP.L | GRP.L | GRP.L | GRP.L | GRP.L | GRP.L | GRP.L | GRP.L | GRP.L | GRP.L | GRP.L | GRP.L |
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 |