Rok finansowy |
1999 |
2000 |
2001 |
2002 |
2003 |
2004 |
2005 |
2006 |
2007 |
2008 |
2009 |
2010 |
2011 |
2012 |
2013 |
2014 |
2015 |
2016 |
2017 |
2018 |
2019 |
2020 |
2021 |
2022 |
2023 |
Aktywa (mln) |
2.334 |
18.952 |
8.736 |
5.224 |
6.435 |
23.663 |
17.854 |
40.879 |
33.129 |
43.583 |
45.393 |
53.317 |
62.618 |
79.262 |
120.037 |
123.381 |
147.052 |
143.502 |
173.662 |
191.021 |
224.948 |
228.484 |
208.337 |
218.676 |
230.87 |
Aktywa trwałe (mln) |
1.489 |
5.134 |
1.29 |
0.389 |
1.265 |
15.174 |
15.323 |
27.424 |
29.265 |
27.489 |
35.827 |
43.353 |
49.612 |
62.109 |
99.316 |
103.645 |
122.993 |
119.516 |
146.209 |
160.158 |
186.214 |
182.232 |
170.755 |
178.067 |
188.655 |
Rzeczowe aktywa trwałe netto |
1.291 |
3.96 |
1.011 |
0.376 |
0.517 |
0.885 |
0.883 |
8.38 |
8.31 |
8.672 |
12.276 |
14.788 |
15.626 |
19.884 |
32.533 |
34.846 |
36.045 |
35.049 |
40.686 |
47.045 |
72.344 |
77.012 |
70.893 |
64.959 |
63.492 |
Wartość firmy |
0.0 |
0.0 |
0.0 |
0.0 |
0.0 |
0.0 |
14.289 |
18.525 |
18.525 |
16.55 |
20.723 |
23.952 |
27.544 |
31.781 |
44.879 |
47.342 |
61.123 |
62.0 |
75.837 |
85.382 |
86.479 |
86.479 |
86.479 |
99.95 |
109.821 |
Wartości niematerialne i prawne |
0.198 |
1.174 |
0.279 |
0.013 |
0.748 |
14.289 |
0.151 |
0.349 |
0.72 |
0.363 |
1.008 |
1.978 |
3.033 |
8.028 |
19.488 |
19.041 |
23.065 |
19.707 |
26.926 |
25.211 |
24.631 |
18.101 |
12.852 |
12.981 |
0.0 |
Wartość firmy i wartości niematerialne i prawne |
0.198 |
1.174 |
0.279 |
0.013 |
0.748 |
14.289 |
14.44 |
18.874 |
19.245 |
16.913 |
21.731 |
25.93 |
30.577 |
39.809 |
64.367 |
66.383 |
84.188 |
81.707 |
102.763 |
110.593 |
111.11 |
104.58 |
99.331 |
112.931 |
109.821 |
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 |
2.17 |
3.253 |
5.049 |
7.899 |
7.191 |
8.356 |
9.373 |
10.131 |
10.6 |
10.519 |
15.659 |
26.46 |
Inwestycje długoterminowe |
0.0 |
0.0 |
0.0 |
0.0 |
0.0 |
0.0 |
0.0 |
0.0 |
0.0 |
0.884 |
0.0 |
0.0 |
0.0 |
0.0 |
0.0 |
0.0 |
0.0 |
0.0 |
0.0 |
0.0 |
0.0 |
0.0 |
0.0 |
0.0 |
0.111 |
Aktywa obrotowe |
0.845 |
13.818 |
7.446 |
4.835 |
5.17 |
8.489 |
2.531 |
13.455 |
3.864 |
16.094 |
9.566 |
9.964 |
13.006 |
17.153 |
20.721 |
19.736 |
24.059 |
23.986 |
27.453 |
30.863 |
38.734 |
46.252 |
37.582 |
40.609 |
42.215 |
Środki pieniężne i Inwestycje |
0.475 |
12.026 |
6.519 |
4.042 |
3.025 |
2.033 |
1.279 |
0.0 |
0.743 |
13.91 |
5.715 |
6.864 |
8.935 |
11.392 |
13.025 |
8.347 |
10.341 |
8.906 |
9.495 |
10.069 |
15.497 |
23.038 |
15.332 |
13.818 |
15.755 |
Zapasy |
0.0 |
0.0 |
0.0 |
0.0 |
0.0 |
0.0 |
0.0 |
0.0 |
0.0 |
0.0 |
0.0 |
0.0 |
0.0 |
1e-06 |
(3.253) |
1e-06 |
(7.899) |
(7.191) |
(8.356) |
1e-06 |
0.0 |
1e-06 |
(10.519) |
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 |
Środki pieniężne i inne aktywa pieniężne |
0.475 |
12.026 |
6.519 |
4.042 |
3.025 |
2.033 |
1.279 |
0.0 |
0.743 |
13.91 |
5.715 |
6.864 |
8.935 |
11.392 |
13.025 |
8.347 |
10.341 |
8.906 |
9.495 |
10.069 |
15.497 |
23.038 |
15.332 |
13.818 |
15.755 |
Należności krótkoterminowe |
0.712 |
1.373 |
0.831 |
1.17 |
0.457 |
0.983 |
4.829 |
4.336 |
4.789 |
5.19 |
7.489 |
9.744 |
10.592 |
12.491 |
15.158 |
18.68 |
19.532 |
23.368 |
29.145 |
30.933 |
31.948 |
29.495 |
26.232 |
31.898 |
35.728 |
Dług krótkoterminowy |
0.422 |
1.097 |
0.704 |
0.249 |
0.189 |
0.966 |
0.89 |
1.032 |
0.672 |
0.148 |
0.48 |
2.846 |
5.251 |
6.124 |
19.128 |
22.395 |
35.098 |
18.872 |
35.566 |
0.356 |
3.029 |
3.437 |
3.56 |
3.377 |
2.509 |
Zobowiązania krótkoterminowe |
1.387 |
3.772 |
2.513 |
1.17 |
2.07 |
5.933 |
5.929 |
13.32 |
5.461 |
10.138 |
8.969 |
13.493 |
16.344 |
19.785 |
37.425 |
44.126 |
57.48 |
46.651 |
71.6 |
35.613 |
37.46 |
32.932 |
29.792 |
39.275 |
41.121 |
Rozliczenia międzyokresowe |
(0.422) |
(1.097) |
(0.704) |
(0.959) |
(0.646) |
(1.949) |
0.169 |
4.8 |
(3.997) |
(4.444) |
(6.433) |
(8.064) |
(8.586) |
0.812 |
1.868 |
1.401 |
1.715 |
2.038 |
4.195 |
2.242 |
0.003 |
10.857 |
10.408 |
12.117 |
0.804 |
Zobowiązania długoterminowe |
1.61 |
1.62 |
0.571 |
0.292 |
0.22 |
2.201 |
1.373 |
5.449 |
4.987 |
0.054 |
0.834 |
0.92 |
1.211 |
7.261 |
17.725 |
6.576 |
7.303 |
3.336 |
3.597 |
51.011 |
75.494 |
78.98 |
59.654 |
58.845 |
66.352 |
Rezerwy z tytułu odroczonego podatku |
0.0 |
0.0 |
0.0 |
0.0 |
0.0 |
0.0 |
0.0 |
4.8 |
0.0 |
0.0 |
0.0 |
0.0 |
0.0 |
0.468 |
2.443 |
2.087 |
2.075 |
0.888 |
1.319 |
0.939 |
1.146 |
0.0 |
1.51 |
3.221 |
4.884 |
Zobowiązania z tytułu leasingu |
0.0 |
0.0 |
0.0 |
0.0 |
0.0 |
0.0 |
0.064 |
0.0 |
0.0 |
0.0 |
0.0 |
1.766 |
2.462 |
2.972 |
2.818 |
2.284 |
1.399 |
0.858 |
0.83 |
0.777 |
20.347 |
24.867 |
22.623 |
19.18 |
15.582 |
Zobowiązania ogółem |
2.997 |
5.392 |
3.084 |
1.462 |
2.29 |
8.134 |
7.302 |
18.769 |
10.448 |
10.192 |
9.803 |
14.413 |
17.555 |
27.046 |
55.15 |
50.702 |
64.783 |
49.987 |
75.197 |
86.624 |
112.954 |
111.912 |
89.446 |
98.12 |
107.473 |
Kapitał własny |
(0.663) |
13.56 |
5.652 |
3.762 |
4.145 |
15.529 |
10.552 |
22.11 |
22.681 |
33.391 |
35.59 |
38.904 |
45.063 |
52.216 |
64.887 |
72.679 |
82.269 |
93.515 |
98.465 |
104.397 |
111.994 |
116.572 |
118.891 |
120.556 |
123.397 |
Udziały mniejszościowe |
0.0 |
0.0 |
(0.012) |
(0.03) |
0.129 |
0.0 |
0.0 |
0.0 |
0.0 |
0.0 |
0.0 |
0.0 |
0.0 |
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 |
2.334 |
18.952 |
8.736 |
5.224 |
6.435 |
23.663 |
17.854 |
40.879 |
33.129 |
43.583 |
45.393 |
53.317 |
62.618 |
79.262 |
120.037 |
123.381 |
147.052 |
143.502 |
173.662 |
191.021 |
224.948 |
228.484 |
208.337 |
218.676 |
230.87 |
Inwestycje |
0.0 |
0.0 |
0.0 |
0.0 |
0.0 |
0.0 |
0.0 |
0.0 |
0.0 |
0.884 |
0.0 |
0.0 |
0.0 |
0.0 |
0.0 |
0.0 |
0.0 |
0.0 |
0.0 |
0.0 |
0.0 |
0.0 |
0.0 |
0.0 |
0.111 |
Dług (mln) |
1.94 |
2.628 |
1.275 |
0.541 |
0.292 |
3.137 |
2.237 |
1.681 |
0.859 |
0.202 |
1.314 |
3.766 |
6.462 |
11.82 |
32.844 |
23.741 |
35.924 |
19.497 |
36.069 |
49.313 |
73.138 |
77.658 |
56.623 |
53.58 |
58.091 |
Środki pieniężne i inne aktywa pieniężne |
0.475 |
12.026 |
6.519 |
4.042 |
3.025 |
2.033 |
1.279 |
0.0 |
0.743 |
13.91 |
5.715 |
6.864 |
8.935 |
11.392 |
13.025 |
8.347 |
10.341 |
8.906 |
9.495 |
10.069 |
15.497 |
23.038 |
15.332 |
13.818 |
15.755 |
Dług netto |
1.465 |
(9.398) |
(5.244) |
(3.501) |
(2.733) |
1.104 |
0.958 |
1.681 |
0.116 |
(13.708) |
(4.401) |
(3.098) |
(2.473) |
0.428 |
19.819 |
15.394 |
25.583 |
10.591 |
26.574 |
39.244 |
57.641 |
54.62 |
41.291 |
39.762 |
42.336 |
Ticker |
IOM.L |
IOM.L |
IOM.L |
IOM.L |
IOM.L |
IOM.L |
IOM.L |
IOM.L |
IOM.L |
IOM.L |
IOM.L |
IOM.L |
IOM.L |
IOM.L |
IOM.L |
IOM.L |
IOM.L |
IOM.L |
IOM.L |
IOM.L |
IOM.L |
IOM.L |
IOM.L |
IOM.L |
IOM.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 |