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 |
---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
Rok finansowy | 2002 | 2003 | 2004 | 2005 | 2006 | 2007 | 2008 | 2008 | 2009 | 2009 | 2010 | 2010 | 2011 | 2011 | 2012 | 2012 | 2013 | 2013 | 2014 | 2014 | 2015 | 2015 | 2016 | 2016 | 2017 | 2017 | 2018 | 2018 | 2019 | 2019 | 2020 | 2020 | 2021 | 2021 | 2022 | 2022 | 2023 | 2023 | 2024 |
Kwartał | Q1 | Q1 | Q2 | Q2 | Q2 | Q2 | Q2 | Q4 | Q2 | Q4 | Q2 | Q4 | Q2 | Q4 | Q2 | Q4 | Q2 | Q4 | Q2 | Q4 | Q2 | Q4 | Q2 | Q4 | Q2 | Q4 | Q2 | Q4 | Q2 | Q4 | Q2 | Q4 | Q2 | Q4 | Q2 | Q4 | Q2 | Q4 | Q2 |
Aktywa | 23.7 | 5.5 | 4.0 | 2.4 | 1.7 | 9.5 | 9.0 | 8.5 | 7.1 | 8.3 | 7.0 | 9.3 | 6.3 | 9.1 | 6.7 | 10.9 | 9.3 | 11.8 | 8.9 | 12.0 | 10.7 | 17.6 | 9.2 | 13.5 | 10.9 | 12.7 | 10.4 | 11.5 | 9.6 | 9.1 | 8.4 | 8.4 | 8.1 | 9.3 | 9.9 | 8.6 | 9.1 | 9.2 | 9.5 |
Aktywa trwałe | 18.4 | 1.5 | 1.6 | 0.5 | 0.4 | 7.0 | 5.2 | 4.1 | 4.1 | 4.1 | 4.1 | 4.1 | 4.1 | 4.1 | 4.1 | 4.1 | 4.2 | 4.4 | 4.4 | 4.4 | 4.4 | 4.2 | 4.2 | 5.9 | 5.7 | 5.4 | 5.4 | 5.2 | 5.1 | 3.3 | 3.2 | 3.8 | 3.6 | 4.5 | 4.3 | 4.3 | 4.2 | 4.4 | 4.3 |
Rzeczowe aktywa trwałe netto | 2.2 | 1.3 | 0.7 | 0.3 | 0.2 | 0.4 | 0.2 | 0.4 | 0.3 | 0.3 | 0.3 | 0.4 | 0.3 | 0.3 | 0.3 | 0.3 | 0.4 | 0.3 | 0.3 | 0.4 | 0.3 | 0.2 | 0.2 | 0.2 | 0.2 | 0.1 | 0.2 | 0.6 | 0.5 | 0.5 | 0.5 | 1.1 | 0.9 | 0.7 | 0.5 | 0.3 | 0.1 | 0.1 | 0.1 |
Wartość firmy | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 4.9 | 3.7 | 3.7 | 3.7 | 3.7 | 3.7 | 3.7 | 3.7 | 3.7 | 3.7 | 3.7 | 3.7 | 3.7 | 3.7 | 3.7 | 3.7 | 3.7 | 4.9 | 4.9 | 4.9 | 4.9 | 4.3 | 4.3 | 2.7 | 2.7 | 2.7 | 2.7 | 2.7 | 2.7 | 2.7 | 2.7 | 2.7 | 2.7 |
Wartości niematerialne i prawne | 16.0 | 0.0 | 0.0 | 0.0 | 0.0 | 6.5 | 0.0 | (2.2) | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 3.7 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.5 | 0.4 | 0.4 | 0.3 | 0.3 | 4.5 | 2.8 | 2.8 | 2.7 | 2.7 | 2.7 | 2.7 | 2.7 | 2.7 | 0.0 | 0.0 |
Wartość firmy i wartości niematerialne i prawne | 16.0 | 0.0 | 0.0 | 0.0 | 0.0 | 6.5 | 4.9 | 3.7 | 3.7 | 3.7 | 3.7 | 3.7 | 3.7 | 3.7 | 3.7 | 3.7 | 3.7 | 3.7 | 3.7 | 3.7 | 3.7 | 3.7 | 3.7 | 5.4 | 5.3 | 5.3 | 5.2 | 4.6 | 8.9 | 5.5 | 5.4 | 5.4 | 5.3 | 5.3 | 5.3 | 5.3 | 5.3 | 2.7 | 2.7 |
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 | 3.0 | 4.4 | 2.5 | 3.6 | 2.2 | 3.2 | 2.3 | 5.2 | 3.0 | 4.5 | 2.9 | 4.6 | 2.7 | 2.9 | 1.2 | 1.7 | 1.0 | 1.5 | 0.7 | 1.6 | 1.9 | 1.8 | 1.7 |
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 | 0.1 | 0.3 | 0.3 | 0.3 | 0.3 | 0.2 | 0.2 | 0.4 | 0.2 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.7 | 0.5 | 0.3 | 0.1 | (1.6) | 0.0 |
Aktywa obrotowe | 5.3 | 4.0 | 2.4 | 1.9 | 1.3 | 2.5 | 3.8 | 4.4 | 3.0 | 4.2 | 2.9 | 5.2 | 2.2 | 5.0 | 2.7 | 6.8 | 5.1 | 7.4 | 4.5 | 7.6 | 6.4 | 13.4 | 5.0 | 7.6 | 5.2 | 7.3 | 5.0 | 6.3 | 4.5 | 5.8 | 5.2 | 4.5 | 4.5 | 4.8 | 5.6 | 4.3 | 5.0 | 4.9 | 5.2 |
Środki pieniężne i Inwestycje | 2.9 | 1.6 | 0.1 | 0.3 | 0.1 | (0.6) | 0.9 | 0.7 | 0.3 | 1.2 | 0.1 | 1.8 | 0.0 | 1.1 | 0.0 | 1.8 | 0.0 | 1.2 | 0.0 | 2.8 | 2.6 | 8.8 | 1.3 | 2.0 | 1.3 | 2.1 | 2.1 | 1.3 | 1.8 | 2.6 | 3.5 | 2.3 | 3.1 | 3.0 | 4.4 | 2.4 | 2.6 | 2.7 | 3.0 |
Zapasy | 0.3 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | (1.2) | 0.0 | (0.5) | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | (0.3) | 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 | 0.3 | 0.0 | 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 | 1.6 | 0.1 | 0.3 | 0.1 | (0.6) | 0.9 | 0.7 | 0.3 | 1.2 | 0.1 | 1.8 | 0.0 | 1.1 | 0.0 | 1.8 | 0.0 | 1.2 | 0.0 | 2.8 | 2.6 | 8.8 | 1.3 | 2.0 | 1.3 | 2.1 | 2.1 | 1.3 | 1.8 | 2.6 | 3.5 | 2.3 | 3.1 | 3.0 | 4.4 | 2.4 | 2.6 | 2.7 | 3.0 |
Należności krótkoterminowe | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 1.4 | 1.4 | 1.3 | 1.2 | 0.8 | 0.7 | 0.8 | 0.4 | 0.7 | 0.8 | 0.7 | 0.7 | 0.8 | 0.8 | 0.9 | 0.4 | 0.6 | 0.4 | 0.4 | 0.5 | 0.5 | 0.6 | 0.3 | 0.4 | 0.5 | 0.5 | 0.2 | 0.3 | 0.3 | 0.4 | 0.3 | 0.3 | 0.3 |
Dług krótkoterminowy | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 4.3 | 4.1 | 2.7 | 2.5 | 3.1 | 2.6 | 2.1 | 2.0 | 2.9 | 2.4 | 3.0 | 3.3 | 3.3 | 5.7 | 0.0 | 6.9 | 0.0 | (2.5) | 0.0 | 0.0 | 0.0 | 0.2 | 0.0 | (0.7) | 0.0 | (0.4) | 0.0 | (0.9) | 0.0 | 0.2 | 0.0 | 0.0 | 0.0 |
Zobowiązania krótkoterminowe | 9.0 | 7.6 | 4.7 | 3.6 | 3.8 | 7.7 | 10.0 | 11.2 | 9.2 | 9.3 | 9.3 | 9.6 | 8.0 | 9.3 | 8.8 | 10.6 | 10.2 | 10.7 | 10.1 | 14.4 | 6.8 | 13.9 | 5.2 | 8.0 | 5.4 | 6.3 | 4.9 | 5.9 | 4.7 | 5.3 | 4.4 | 4.4 | 4.0 | 4.3 | 4.0 | 4.8 | 4.0 | 3.6 | 3.2 |
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 | (3.3) | (5.7) | 0.0 | (6.9) | 0.0 | (0.1) | 0.0 | -0.0 | 0.0 | (0.1) | 2.4 | 2.9 | 2.4 | 2.3 | 2.2 | 2.3 | 2.1 | 2.7 | 2.2 | 2.1 | 0.0 |
Zobowiązania długoterminowe | 0.2 | 1.4 | 0.8 | 0.3 | 0.0 | 3.4 | 0.5 | 0.7 | 0.5 | 1.5 | 4.0 | 1.5 | 2.9 | 1.5 | 3.5 | 1.6 | 3.7 | 1.6 | 0.0 | 1.5 | 0.0 | 0.1 | 0.0 | 0.1 | 0.1 | 0.1 | 0.1 | 0.1 | 0.3 | 0.2 | 0.1 | 0.4 | 0.3 | 0.3 | 0.2 | 0.0 | 0.0 | 0.0 | 0.0 |
Rezerwy z tytułu odroczonego podatku | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 3.4 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.1 | 0.1 | 0.1 | 0.1 | 0.1 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.1 | 0.1 | 0.0 | 0.0 | 0.0 | 0.0 |
Zobowiązania długoterminowe | 0.2 | 1.4 | 0.8 | 0.3 | 0.0 | 3.4 | 0.5 | 0.7 | 0.5 | 1.5 | 4.0 | 1.5 | 2.9 | 1.5 | 3.5 | 1.6 | 3.7 | 1.6 | 0.0 | 1.5 | 0.0 | 0.1 | 0.0 | 0.1 | 0.1 | 0.1 | 0.1 | 0.1 | 0.3 | 0.2 | 0.1 | 0.4 | 0.3 | 0.3 | 0.2 | 0.0 | 0.0 | 0.0 | 0.0 |
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 | 0.1 | 0.0 | 0.2 | 0.0 | 0.2 | 0.0 | 0.3 | 0.0 | 0.2 | 0.0 | 0.1 | 0.0 | 0.0 | 0.1 | 0.3 | 0.3 | 0.4 | 0.1 | 0.9 | 0.3 | 0.4 | 0.1 | 0.2 | 0.0 | 0.0 | 0.0 |
Zobowiązania ogółem | 9.2 | 9.0 | 5.5 | 3.9 | 3.8 | 11.1 | 10.5 | 11.9 | 9.7 | 10.9 | 9.3 | 11.1 | 8.0 | 10.8 | 8.8 | 12.1 | 10.2 | 12.3 | 10.1 | 16.0 | 6.8 | 14.0 | 5.2 | 8.1 | 5.5 | 6.4 | 5.0 | 6.3 | 5.0 | 5.6 | 4.5 | 4.8 | 4.3 | 4.6 | 4.1 | 4.9 | 4.0 | 3.6 | 3.2 |
Kapitał (fundusz) podstawowy | 3.0 | 5.2 | 6.7 | 7.5 | 0.0 | 1.9 | 11.9 | 0.8 | 0.8 | 0.8 | 0.8 | 0.8 | 0.8 | 0.8 | 0.8 | 0.8 | 0.8 | 0.8 | 0.8 | 0.8 | 1.6 | 1.6 | 1.6 | 1.7 | 1.7 | 1.7 | 1.7 | 1.7 | 1.7 | 1.7 | 1.7 | 1.7 | 1.7 | 1.7 | 1.7 | 1.5 | 1.5 | 1.5 | 1.5 |
Zyski zatrzymane | (29.2) | (50.2) | (52.4) | (53.7) | (54.3) | (4.3) | (8.0) | (9.1) | (9.1) | (8.6) | (8.3) | (7.7) | (7.5) | (7.6) | (7.8) | (7.1) | (6.7) | (6.2) | (6.9) | (9.8) | (10.9) | (11.2) | (10.9) | (10.2) | (10.3) | (9.4) | (1.3) | (1.5) | 3.8 | 2.7 | 3.1 | 2.7 | 2.8 | 3.5 | 4.1 | 2.3 | 3.8 | 4.3 | (0.9) |
Kapitał własny | 14.5 | (3.5) | (1.5) | (1.5) | (2.1) | (1.6) | (1.5) | (3.4) | (2.6) | (2.6) | (2.4) | (1.8) | (1.7) | (1.8) | (2.0) | (1.3) | (0.9) | (0.4) | (1.2) | (4.0) | 3.9 | 3.6 | 4.0 | 5.4 | 5.4 | 6.3 | 5.4 | 5.2 | 4.6 | 3.5 | 3.9 | 3.6 | 3.8 | 4.7 | 5.7 | 3.8 | 5.1 | 5.7 | 6.3 |
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 |
Pasywa | 23.7 | 5.5 | 4.0 | 2.4 | 1.7 | 9.5 | 9.0 | 8.5 | 7.1 | 8.3 | 7.0 | 9.3 | 6.3 | 9.1 | 6.7 | 10.9 | 9.3 | 11.8 | 8.9 | 12.0 | 10.7 | 17.6 | 9.2 | 13.5 | 10.9 | 12.7 | 10.4 | 11.1 | 9.6 | 9.1 | 8.4 | 8.4 | 8.1 | 9.3 | 9.9 | 8.6 | 9.1 | 9.2 | 9.5 |
Inwestycje | 0.2 | 0.2 | 0.9 | 0.2 | 0.2 | 0.1 | 0.1 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.1 | 0.3 | 0.3 | 0.3 | 0.3 | 0.2 | 0.2 | 0.4 | 0.2 | 0.3 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.7 | 0.5 | 0.3 | 0.1 | 0.0 | (1.6) |
Dług | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 4.8 | 4.6 | 3.2 | 4.0 | 3.1 | 4.1 | 2.1 | 3.5 | 2.9 | 4.0 | 3.0 | 4.9 | 3.3 | 7.4 | 0.0 | 7.0 | 0.0 | 0.1 | 0.0 | 0.0 | 0.1 | 0.1 | 0.3 | 0.4 | 0.1 | 0.9 | 0.3 | 0.4 | 0.1 | 0.2 | 0.0 | 0.0 | 0.0 |
Środki pieniężne i inne aktywa pieniężne | 2.9 | 1.6 | 0.1 | 0.3 | 0.1 | (0.6) | 0.9 | 0.7 | 0.3 | 1.2 | 0.1 | 1.8 | 0.0 | 1.1 | 0.0 | 1.8 | 0.0 | 1.2 | 0.0 | 2.8 | 2.6 | 8.8 | 1.3 | 2.0 | 1.3 | 2.1 | 2.1 | 1.3 | 1.8 | 2.6 | 3.5 | 2.3 | 3.1 | 3.0 | 4.4 | 2.4 | 2.6 | 2.7 | 3.0 |
Dług netto | (2.9) | (1.6) | (0.1) | (0.3) | (0.1) | 0.6 | 3.9 | 3.9 | 2.8 | 2.9 | 3.1 | 2.4 | 2.1 | 2.4 | 2.9 | 2.2 | 3.0 | 3.7 | 3.3 | 4.6 | (2.6) | (1.8) | (1.3) | (1.9) | (1.2) | (2.1) | (2.0) | (1.2) | (1.5) | (2.2) | (3.5) | (1.5) | (2.8) | (2.6) | (4.3) | (2.2) | (2.6) | (2.7) | (3.0) |
Ticker | ING.L | ING.L | ING.L | ING.L | ING.L | ING.L | ING.L | ING.L | ING.L | ING.L | ING.L | ING.L | ING.L | ING.L | ING.L | ING.L | ING.L | ING.L | ING.L | ING.L | ING.L | ING.L | ING.L | ING.L | ING.L | ING.L | ING.L | ING.L | ING.L | ING.L | ING.L | ING.L | ING.L | ING.L | ING.L | ING.L | ING.L | ING.L | ING.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 | GBP | GBP | GBP | GBP | GBP | GBP | GBP | GBP | GBP | GBP | GBP | GBP | GBP | GBP | GBP |