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 | 40 | 41 | 42 | 43 | 44 |
---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
Rok finansowy | 2011 | 2012 | 2013 | 2013 | 2013 | 2013 | 2014 | 2014 | 2014 | 2014 | 2015 | 2015 | 2015 | 2015 | 2016 | 2016 | 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 | Q4 | Q4 | Q1 | Q2 | Q3 | Q4 | Q1 | Q2 | Q3 | Q4 | Q1 | Q2 | Q3 | Q4 | Q1 | Q2 | Q1 | Q2 | 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 | Q2 | Q4 |
Aktywa | 3.8 | 26.3 | 30.7 | 30.7 | 34.4 | 34.4 | 52.8 | 52.8 | 72.4 | 72.4 | 169.4 | 169.4 | 170.7 | 170.7 | 158.5 | 158.5 | 157.7 | 157.7 | 160.7 | 162.5 | 162.5 | 161.8 | 161.8 | 160.8 | 160.8 | 158.3 | 158.3 | 137.5 | 137.5 | 133.4 | 133.4 | 130.0 | 130.0 | 141.5 | 141.5 | 136.8 | 136.8 | 168.0 | 168.1 | 189.8 | 189.8 | 203.9 | 203.9 | 203.5 | 221.1 |
Aktywa trwałe | 0.2 | 23.7 | 24.3 | 24.3 | 26.1 | 26.1 | 39.8 | 39.8 | 44.9 | 44.9 | 49.5 | 49.0 | 61.1 | 61.1 | 63.9 | 63.9 | 78.8 | 87.0 | 94.3 | 101.4 | 101.4 | 105.6 | 105.6 | 111.3 | 111.3 | 117.6 | 117.6 | 108.2 | 108.2 | 112.9 | 112.9 | 116.5 | 116.5 | 119.0 | 119.0 | 123.5 | 123.5 | 132.6 | 132.7 | 145.1 | 145.1 | 161.6 | 161.6 | 160.5 | 170.0 |
Rzeczowe aktywa trwałe netto | 0.2 | 23.7 | 24.3 | 24.3 | 26.1 | 26.1 | 39.8 | 39.8 | 44.8 | 44.8 | 49.0 | 49.0 | 61.1 | 61.1 | 63.3 | 63.3 | 78.8 | 86.9 | 94.2 | 101.3 | 101.3 | 105.5 | 105.5 | 111.3 | 0.1 | 117.1 | 117.1 | 107.5 | 0.1 | 112.4 | 112.4 | 116.1 | 0.1 | 118.4 | 118.4 | 121.9 | 0.0 | 131.4 | 131.4 | 143.6 | 5.0 | 160.4 | 13.1 | 159.5 | 168.7 |
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 | 0.0 | 0.0 | 0.0 | 0.0 | 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 | 0.0 | 0.0 | 0.0 | 0.0 | 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 | 0.0 | 0.0 | 0.0 | 0.0 | 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 | 0.1 | 0.0 | 0.0 | 0.2 | 0.0 | 0.0 | 0.0 | 1.4 | 0.0 | 0.0 | 0.0 | 1.6 | 0.0 | 0.0 | 0.0 | 0.6 | 0.0 | 1.3 | 0.0 | 0.0 | 0.0 | 0.0 | 1.0 | 0.0 | 0.6 | 0.0 | 0.7 | 0.0 | 0.6 | 0.0 | 0.3 | 0.0 | 0.4 | 0.0 | 0.3 | 0.0 | 0.7 | 0.0 | 0.3 | 0.0 | 0.1 | 0.0 | 0.3 | 0.0 | 0.4 |
Inwestycje długoterminowe | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.1 | 0.0 | 0.0 | 0.0 | 0.7 | 0.0 | 0.5 | 0.0 | 0.0 | 0.0 | 0.6 | 0.0 | 1.5 | 0.0 | 1.2 | 0.0 | 1.5 | 0.0 | 1.2 | 1.1 | 0.0 |
Aktywa obrotowe | 3.6 | 2.6 | 6.4 | 6.4 | 8.2 | 8.2 | 13.0 | 13.0 | 27.6 | 27.6 | 119.8 | 120.3 | 109.6 | 109.6 | 94.5 | 94.5 | 78.9 | 70.8 | 66.4 | 61.0 | 61.0 | 56.2 | 56.2 | 49.4 | 49.4 | 40.7 | 40.7 | 29.3 | 29.3 | 20.5 | 20.5 | 13.5 | 13.5 | 22.5 | 22.5 | 13.4 | 13.4 | 35.4 | 35.4 | 44.7 | 44.7 | 42.3 | 42.3 | 43.0 | 51.1 |
Środki pieniężne i Inwestycje | 3.6 | 2.5 | 6.2 | 6.2 | 7.5 | 7.5 | 11.6 | 11.6 | 25.1 | 25.1 | 118.8 | 118.8 | 107.6 | 107.6 | 93.9 | 93.9 | 77.8 | 69.6 | 65.6 | 60.3 | 60.3 | 55.2 | 55.2 | 48.8 | 48.8 | 40.0 | 40.0 | 28.7 | 28.7 | 20.2 | 20.2 | 12.6 | 12.6 | 22.2 | 22.2 | 12.7 | 12.7 | 19.4 | 19.4 | 21.8 | 21.8 | 14.1 | 14.1 | 10.3 | 12.0 |
Zapasy | -0.0 | 0.0 | 0.0 | (0.2) | 0.0 | 0.0 | 0.0 | (1.4) | 0.0 | 0.0 | 0.0 | (1.0) | 0.0 | 0.0 | 0.0 | (0.6) | 0.0 | (1.1) | 0.0 | 0.0 | 0.0 | 0.0 | (1.0) | 0.0 | (0.6) | 0.0 | (0.7) | 0.0 | (0.6) | 0.0 | (0.3) | 0.0 | 0.0 | 0.0 | (0.3) | 0.0 | -0.0 | 0.0 | 0.0 | 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 | 0.0 | 0.0 | 0.0 | 0.0 | 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 | 2.5 | 6.2 | 6.2 | 7.5 | 7.5 | 11.6 | 11.6 | 25.1 | 25.1 | 118.8 | 118.8 | 107.6 | 107.6 | 93.9 | 93.9 | 77.8 | 69.6 | 65.6 | 60.3 | 60.3 | 55.2 | 55.2 | 48.8 | 48.8 | 40.0 | 40.0 | 28.7 | 28.7 | 20.2 | 20.2 | 12.6 | 12.6 | 22.2 | 22.2 | 12.7 | 12.7 | 19.4 | 19.4 | 21.8 | 21.8 | 14.1 | 14.1 | 10.3 | 12.0 |
Należności krótkoterminowe | 0.0 | 0.2 | 0.2 | 0.2 | 1.3 | 1.3 | 1.2 | 1.2 | 0.9 | 0.9 | 0.9 | 0.9 | 1.1 | 1.1 | 1.8 | 1.8 | 2.8 | 0.9 | 0.8 | 1.0 | 1.0 | 1.2 | 1.2 | 1.0 | 1.0 | 2.0 | 2.0 | 1.3 | 1.3 | 1.1 | 1.1 | 1.4 | 1.4 | 1.4 | 1.4 | 1.5 | 1.5 | 2.5 | 8.8 | 2.6 | 2.6 | 9.1 | 9.1 | 9.0 | 10.9 |
Dług krótkoterminowy | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 11.3 | 11.3 | 5.1 | 5.1 | 9.9 | 9.9 | 41.5 | 47.9 |
Zobowiązania krótkoterminowe | 0.1 | 0.2 | 0.3 | 0.3 | 1.3 | 1.3 | 2.0 | 2.0 | 0.9 | 0.9 | 3.0 | 3.0 | 3.3 | 3.3 | 4.0 | 4.0 | 5.6 | 0.9 | 2.7 | 2.4 | 2.4 | 2.7 | 2.7 | 3.3 | 3.3 | 5.3 | 5.3 | 2.2 | 2.2 | 4.5 | 4.5 | 3.8 | 3.8 | 3.0 | 3.0 | 3.8 | 3.8 | 20.0 | 20.2 | 9.7 | 9.7 | 26.8 | 26.8 | 65.8 | 72.0 |
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 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | (6.3) | 0.0 | 0.0 | -0.0 | 0.0 | 0.0 | 0.0 |
Zobowiązania długoterminowe | 0.0 | 0.0 | 0.0 | 0.2 | 0.0 | 0.0 | 0.0 | 1.2 | 0.0 | 0.0 | 0.0 | 0.9 | 0.0 | 0.0 | 0.0 | 1.8 | 0.0 | 0.9 | 0.0 | 0.0 | 0.0 | 0.0 | 1.2 | 0.0 | 0.0 | 0.0 | 2.0 | 0.0 | 0.0 | 0.0 | 1.1 | 0.0 | 0.0 | 0.0 | 1.4 | 0.0 | 0.0 | 0.0 | 0.2 | 26.7 | 26.7 | 33.8 | 33.8 | 3.3 | 3.8 |
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 | 0.0 | 0.0 | 0.0 | 0.0 | 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 | 0.0 | 0.0 | 0.2 | 0.0 | 0.0 | 0.0 | 1.2 | 0.0 | 0.0 | 0.0 | 0.9 | 0.0 | 0.0 | 0.0 | 1.8 | 0.0 | 0.9 | 0.0 | 0.0 | 0.0 | 0.0 | 1.2 | 0.0 | 0.0 | 0.0 | 2.0 | 0.0 | 0.0 | 0.0 | 1.1 | 0.0 | 0.0 | 0.0 | 1.4 | 0.0 | 0.0 | 0.0 | 0.2 | 26.7 | 26.7 | 33.8 | 33.8 | 3.3 | 3.8 |
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 | 0.0 | 0.0 | 0.0 | 0.0 | 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 | 0.1 | 0.2 | 0.3 | 0.3 | 1.3 | 1.3 | 2.0 | 2.0 | 0.9 | 0.9 | 3.0 | 3.0 | 3.3 | 3.3 | 4.0 | 4.0 | 5.6 | 1.8 | 2.7 | 2.4 | 2.4 | 2.7 | 2.7 | 3.3 | 3.3 | 5.3 | 5.3 | 2.2 | 2.2 | 4.5 | 4.5 | 3.8 | 3.8 | 3.0 | 3.0 | 3.8 | 3.8 | 20.0 | 20.4 | 36.4 | 36.4 | 60.6 | 60.6 | 69.0 | 75.8 |
Kapitał (fundusz) podstawowy | 4.0 | 15.9 | 21.0 | 21.0 | 25.8 | 25.8 | 34.8 | 34.8 | 56.4 | 56.4 | 166.0 | 166.0 | 166.2 | 166.2 | 166.4 | 166.4 | 169.2 | 172.4 | 172.4 | 172.6 | 172.6 | 172.6 | 172.6 | 172.6 | 172.6 | 172.6 | 172.6 | 172.6 | 172.6 | 172.7 | 172.7 | 172.7 | 172.7 | 190.0 | 190.0 | 190.0 | 190.0 | 203.6 | 203.6 | 206.8 | 206.8 | 206.7 | 206.7 | 206.7 | 223.3 |
Zyski zatrzymane | (0.4) | (1.9) | (3.9) | (3.9) | (6.7) | (6.7) | (9.4) | (9.4) | (14.5) | (14.5) | (18.8) | (18.8) | (21.5) | (21.5) | (29.5) | (29.5) | (35.8) | (36.5) | (37.0) | (37.7) | (37.7) | (41.2) | (41.2) | (44.0) | (44.0) | (48.8) | (48.8) | (69.5) | (69.5) | (73.2) | (73.2) | (75.7) | (75.7) | (79.9) | (79.9) | (83.1) | (83.1) | (85.7) | (85.7) | (88.8) | (88.8) | (97.8) | (97.8) | (103.9) | (117.0) |
Kapitał własny | 3.7 | 26.1 | 30.4 | 30.4 | 33.0 | 33.0 | 50.9 | 50.9 | 71.5 | 71.5 | 166.3 | 166.3 | 167.4 | 167.4 | 154.5 | 154.5 | 152.1 | 156.3 | 158.0 | 160.1 | 160.1 | 159.2 | 159.2 | 157.5 | 157.5 | 153.0 | 153.0 | 135.3 | 135.3 | 128.9 | 128.9 | 126.2 | 126.2 | 138.5 | 138.5 | 133.1 | 133.1 | 147.7 | 147.7 | 153.4 | 153.4 | 143.3 | 143.3 | 134.4 | 145.3 |
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 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 |
Pasywa | 3.8 | 26.3 | 30.7 | 30.7 | 34.4 | 34.4 | 52.8 | 52.8 | 72.4 | 72.4 | 169.4 | 169.4 | 170.7 | 170.7 | 158.5 | 158.5 | 157.7 | 157.7 | 160.7 | 162.5 | 162.5 | 161.8 | 161.8 | 160.8 | 160.8 | 158.3 | 158.3 | 137.5 | 137.5 | 133.4 | 133.4 | 130.0 | 130.0 | 141.5 | 141.5 | 136.8 | 136.8 | 167.8 | 168.1 | 189.8 | 189.8 | 203.9 | 203.9 | 203.5 | 221.1 |
Inwestycje | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.1 | 0.0 | 0.0 | 0.0 | 0.7 | 0.0 | 0.5 | 0.0 | 0.0 | 0.0 | 0.6 | 0.0 | 1.5 | 0.0 | 1.2 | 0.0 | 1.5 | 0.0 | 1.2 | 1.1 | 0.0 |
Dług | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 11.3 | 11.3 | 23.9 | 23.9 | 32.7 | 32.7 | 41.5 | 47.9 |
Środki pieniężne i inne aktywa pieniężne | 3.6 | 2.5 | 6.2 | 6.2 | 7.5 | 7.5 | 11.6 | 11.6 | 25.1 | 25.1 | 118.8 | 118.8 | 107.6 | 107.6 | 93.9 | 93.9 | 77.8 | 69.6 | 65.6 | 60.3 | 60.3 | 55.2 | 55.2 | 48.8 | 48.8 | 40.0 | 40.0 | 28.7 | 28.7 | 20.2 | 20.2 | 12.6 | 12.6 | 22.2 | 22.2 | 12.7 | 12.7 | 19.4 | 19.4 | 21.8 | 21.8 | 14.1 | 14.1 | 10.3 | 12.0 |
Dług netto | (3.6) | (2.5) | (6.2) | (6.2) | (7.5) | (7.5) | (11.6) | (11.6) | (25.1) | (25.1) | (118.8) | (118.8) | (107.6) | (107.6) | (93.9) | (93.9) | (77.8) | (69.6) | (65.6) | (60.3) | (60.3) | (55.2) | (55.2) | (48.8) | (48.8) | (40.0) | (40.0) | (28.7) | (28.7) | (20.2) | (20.2) | (12.6) | (12.6) | (22.2) | (22.2) | (12.7) | (12.7) | (8.1) | (8.1) | 2.1 | 2.1 | 18.6 | 18.6 | 31.3 | 35.9 |
Ticker | HFR.AX | HFR.AX | HFR.AX | HFR.AX | HFR.AX | HFR.AX | HFR.AX | HFR.AX | HFR.AX | HFR.AX | HFR.AX | HFR.AX | HFR.AX | HFR.AX | HFR.AX | HFR.AX | HFR.AX | HFR.AX | HFR.AX | HFR.AX | HFR.AX | HFR.AX | HFR.AX | HFR.AX | HFR.AX | HFR.AX | HFR.AX | HFR.AX | HFR.AX | HFR.AX | HFR.AX | HFR.AX | HFR.AX | HFR.AX | HFR.AX | HFR.AX | HFR.AX | HFR.AX | HFR.AX | HFR.AX | HFR.AX | HFR.AX | HFR.AX | HFR.AX | HFR.AX |
Waluta | AUD | AUD | AUD | AUD | AUD | AUD | AUD | AUD | AUD | AUD | AUD | AUD | AUD | AUD | AUD | AUD | AUD | AUD | AUD | AUD | AUD | AUD | AUD | AUD | AUD | AUD | AUD | AUD | AUD | AUD | AUD | AUD | AUD | AUD | AUD | AUD | AUD | AUD | AUD | AUD | AUD | AUD | AUD | AUD | AUD |