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 |
---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
Rok finansowy | 2005 | 2005 | 2006 | 2006 | 2007 | 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 | 2024 |
Kwartał | 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 | Q4 | Q2 | Q4 | Q2 | Q4 | Q2 | Q4 |
Aktywa | 5.5 | 5.9 | 6.1 | 7.8 | 8.8 | 11.0 | 12.4 | 16.7 | 14.8 | 20.8 | 18.7 | 27.1 | 26.3 | 31.0 | 32.1 | 33.9 | 30.9 | 31.6 | 32.0 | 34.5 | 33.2 | 33.9 | 31.5 | 37.7 | 38.3 | 52.3 | 77.6 | 91.9 | 81.9 | 91.6 | 95.1 | 113.6 | 119.0 | 172.4 | 163.4 | 203.5 | 165.3 | 188.5 | 157.7 | 182.4 |
Aktywa trwałe | 1.8 | 1.6 | 1.7 | 3.3 | 1.7 | 2.9 | 2.8 | 3.4 | 3.5 | 3.4 | 3.2 | 2.0 | 1.9 | 2.2 | 2.6 | 2.5 | 2.3 | 2.2 | 2.1 | 2.0 | 1.9 | 2.0 | 1.9 | 1.9 | 1.8 | 2.2 | 40.0 | 39.6 | 38.3 | 39.1 | 47.5 | 44.0 | 39.8 | 38.7 | 37.8 | 41.6 | 36.4 | 35.9 | 37.0 | 35.2 |
Rzeczowe aktywa trwałe netto | 0.0 | 0.0 | 0.0 | 0.0 | 0.1 | 0.0 | 0.0 | 0.5 | 0.5 | 0.4 | 0.4 | 0.3 | 0.3 | 0.5 | 0.8 | 0.7 | 0.6 | 0.5 | 0.3 | 0.2 | 0.2 | 0.2 | 0.1 | 0.1 | 0.1 | 0.5 | 1.8 | 1.8 | 1.8 | 1.8 | 11.8 | 10.9 | 9.8 | 9.4 | 9.0 | 9.3 | 8.3 | 8.8 | 8.2 | 7.9 |
Wartość firmy | 0.0 | 0.0 | 1.6 | 2.8 | 1.6 | 1.6 | 1.6 | 1.6 | 1.6 | 1.6 | 1.6 | 1.6 | 1.6 | 1.6 | 1.6 | 1.6 | 1.6 | 1.6 | 1.6 | 1.7 | 1.7 | 1.7 | 1.7 | 1.7 | 1.7 | 1.7 | 13.3 | 12.2 | 12.2 | 12.8 | 12.7 | 12.3 | 11.6 | 11.8 | 12.1 | 13.9 | 12.7 | 12.9 | 12.5 | 11.9 |
Wartości niematerialne i prawne | 1.8 | 1.6 | 0.0 | (1.2) | 0.0 | 0.0 | 0.0 | 0.1 | 0.1 | 0.1 | 0.1 | 0.1 | 0.0 | 0.0 | 0.2 | 0.1 | 0.1 | 0.1 | 0.1 | 0.1 | 0.1 | 0.1 | 0.1 | 0.1 | 0.0 | 0.0 | 24.8 | 25.6 | 24.3 | 24.5 | 35.7 | 33.2 | 30.0 | 29.3 | 28.8 | 32.3 | 28.1 | 27.1 | 12.4 | 11.2 |
Wartość firmy i wartości niematerialne i prawne | 1.8 | 1.6 | 1.6 | 1.6 | 1.6 | 1.7 | 1.7 | 1.7 | 1.8 | 1.8 | 1.7 | 1.7 | 1.7 | 1.7 | 1.8 | 1.8 | 1.7 | 1.7 | 1.7 | 1.8 | 1.7 | 1.8 | 1.7 | 1.7 | 1.7 | 1.7 | 38.1 | 37.7 | 36.5 | 37.3 | 48.5 | 45.5 | 41.6 | 41.1 | 40.8 | 46.2 | 40.9 | 40.0 | 24.9 | 23.1 |
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 | 0.7 | 3.8 | 0.7 | 5.2 | 0.6 | 6.6 | 1.7 | 5.3 | 2.3 | 7.1 | 3.2 | 15.3 | 5.2 | 19.8 | 3.9 | 18.1 | 4.2 | 26.8 | 10.5 | 39.5 | 11.6 | 44.0 | 12.7 | 39.2 | 0.0 |
Inwestycje długoterminowe | 0.0 | 0.0 | 0.0 | (0.1) | (0.1) | (1.6) | (2.2) | (3.1) | (2.2) | (3.1) | (4.7) | (7.0) | (4.6) | (3.9) | (9.3) | (22.8) | 21.1 | 22.4 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 20.8 | 0.0 | 15.6 | 13.3 | 19.9 | 16.2 | 22.9 | 17.9 | (53.1) | 18.5 | (46.1) | 18.4 | (48.0) | 0.0 | 0.0 |
Aktywa obrotowe | 3.7 | 4.3 | 4.4 | 4.5 | 7.1 | 8.1 | 9.7 | 13.4 | 11.3 | 17.4 | 15.5 | 25.1 | 24.4 | 28.8 | 29.5 | 31.4 | 28.5 | 29.4 | 30.0 | 32.5 | 31.3 | 31.9 | 29.6 | 35.8 | 36.5 | 48.2 | 36.2 | 47.8 | 40.1 | 48.8 | 44.0 | 64.1 | 73.1 | 121.7 | 118.3 | 157.1 | 123.6 | 149.0 | 120.7 | 147.2 |
Środki pieniężne i Inwestycje | 0.8 | 0.9 | 1.5 | 2.6 | 3.4 | 6.2 | 7.6 | 11.2 | 8.9 | 14.2 | 11.6 | 18.7 | 20.9 | 25.3 | 25.9 | 28.4 | 24.5 | 25.9 | 24.4 | 28.9 | 24.2 | 26.9 | 24.1 | 28.5 | 28.8 | 33.7 | 18.0 | 31.1 | 19.4 | 31.8 | 25.6 | 43.1 | 44.8 | 81.8 | 78.3 | 118.2 | 77.2 | 104.8 | 80.4 | 109.1 |
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 | 0.0 | 0.0 | 2.2 | 0.0 | 2.6 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 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 krótkoterminowe | 0.0 | 0.1 | 0.1 | 0.1 | 0.1 | 1.6 | 3.3 | 4.2 | 3.4 | 3.9 | 5.5 | 7.0 | 4.6 | 3.9 | 9.4 | 22.8 | 21.1 | 22.2 | 20.3 | 22.3 | 22.4 | 24.6 | 21.3 | 25.7 | 26.2 | 20.8 | 12.5 | 15.6 | 13.3 | 19.9 | 5.0 | 22.9 | 6.5 | 45.6 | 46.7 | 65.9 | 30.3 | 66.8 | 59.5 | 83.8 |
Środki pieniężne i inne aktywa pieniężne | 0.8 | 0.9 | 1.4 | 2.6 | 3.4 | 4.6 | 4.3 | 7.0 | 5.6 | 10.3 | 6.1 | 11.7 | 16.3 | 21.4 | 16.5 | 5.6 | 3.4 | 3.7 | 4.2 | 6.6 | 1.8 | 2.4 | 2.8 | 2.8 | 2.7 | 12.9 | 5.4 | 15.5 | 6.1 | 11.9 | 20.6 | 20.2 | 38.3 | 36.2 | 31.6 | 52.2 | 46.9 | 38.0 | 20.9 | 25.3 |
Należności krótkoterminowe | 0.0 | 0.2 | 0.0 | 0.0 | 0.0 | 0.1 | 2.6 | 0.1 | 2.0 | 0.2 | 1.5 | 0.0 | 6.3 | 0.1 | 6.1 | 0.1 | 6.3 | 0.0 | 6.1 | 0.1 | 5.3 | 0.0 | 3.1 | 0.1 | 4.2 | 0.3 | 18.0 | 0.9 | 15.8 | 2.2 | 15.4 | 0.3 | 27.6 | 0.9 | 41.4 | 1.1 | 35.2 | 0.7 | 31.0 | 0.8 |
Dług krótkoterminowy | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.7 | 1.1 | 0.6 | 0.7 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 3.1 | 3.3 | 3.3 | 0.0 | 1.4 | 1.4 | 1.4 | 1.3 | 1.3 | 1.5 | 1.4 | 1.5 | 2.0 | 2.1 |
Zobowiązania krótkoterminowe | 0.3 | 0.6 | 0.4 | 1.3 | 1.6 | 3.0 | 2.6 | 4.2 | 2.4 | 7.0 | 4.6 | 9.4 | 7.1 | 7.9 | 9.0 | 10.1 | 6.8 | 6.6 | 6.7 | 7.7 | 6.2 | 5.5 | 4.4 | 10.0 | 9.5 | 16.3 | 21.3 | 28.3 | 19.3 | 23.7 | 16.9 | 29.6 | 29.1 | 53.4 | 43.1 | 57.3 | 38.5 | 47.3 | 33.6 | 45.6 |
Rozliczenia międzyokresowe | 0.0 | 0.0 | 0.0 | 0.1 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.1 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | (3.1) | (3.3) | (3.3) | 0.0 | (1.4) | (1.4) | (1.4) | (1.3) | (1.3) | (1.5) | (1.4) | (1.5) | 0.0 | 0.0 |
Zobowiązania długoterminowe | 2.3 | 2.3 | 2.2 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.8 | 1.2 | 1.6 | 0.9 | 1.2 | 1.3 | 2.1 | 1.8 | 1.9 | 1.8 | 2.4 | 2.6 | 0.9 | 0.4 | 0.3 | 8.1 | 6.7 | 3.3 | 4.7 | 15.0 | 12.6 | 8.8 | 8.5 | 8.0 | 8.0 | 7.1 | 7.2 | 6.2 | 5.7 |
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 | 0.8 | 1.2 | 1.6 | 0.9 | 1.2 | 1.3 | 1.7 | 1.5 | 1.7 | 1.6 | 2.2 | 2.5 | 0.8 | 0.2 | 0.0 | 0.0 | 3.2 | 3.3 | 4.0 | 4.2 | 3.3 | 0.4 | 0.4 | 0.4 | 0.4 | 0.4 | 0.0 | 0.0 | 0.0 |
Zobowiązania długoterminowe | 2.3 | 2.3 | 2.2 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.8 | 1.2 | 1.6 | 0.9 | 1.2 | 1.3 | 2.1 | 1.8 | 1.9 | 1.8 | 2.4 | 2.6 | 0.9 | 0.4 | 0.3 | 8.1 | 6.7 | 3.3 | 4.7 | 15.0 | 12.6 | 8.8 | 8.5 | 8.0 | 8.0 | 7.1 | 7.2 | 6.2 | 5.7 |
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 | 11.4 | 10.7 | 9.8 | 9.4 | 8.9 | 9.1 | 8.1 | 8.7 | 8.2 | 7.8 |
Zobowiązania ogółem | 2.6 | 2.9 | 2.7 | 1.3 | 1.6 | 3.0 | 2.6 | 4.2 | 2.4 | 7.0 | 4.6 | 10.2 | 8.3 | 9.5 | 9.9 | 11.3 | 8.1 | 8.7 | 8.5 | 9.6 | 8.0 | 7.9 | 7.0 | 10.9 | 10.0 | 16.6 | 29.8 | 38.3 | 26.2 | 28.4 | 31.9 | 42.2 | 37.9 | 61.8 | 51.0 | 65.3 | 45.6 | 54.6 | 39.8 | 51.3 |
Kapitał (fundusz) podstawowy | 8.9 | 9.0 | 9.0 | 9.6 | 9.6 | 1.1 | 1.1 | 1.2 | 1.2 | 1.2 | 1.2 | 1.2 | 1.2 | 1.2 | 1.2 | 1.2 | 1.3 | 1.3 | 1.3 | 1.3 | 1.3 | 1.3 | 1.3 | 1.3 | 1.3 | 1.3 | 1.3 | 1.3 | 1.3 | 1.3 | 1.3 | 1.3 | 1.3 | 1.3 | 1.3 | 1.3 | 1.3 | 1.3 | 1.3 | 1.3 |
Zyski zatrzymane | (5.9) | (6.2) | (6.1) | (5.3) | (4.9) | 7.2 | 8.3 | 10.4 | 11.5 | 12.8 | 13.6 | 16.3 | 17.4 | 20.8 | 22.0 | 23.6 | 23.4 | 17.8 | 18.3 | 19.5 | 19.5 | 20.8 | 19.5 | 21.6 | 23.1 | 30.5 | 36.4 | 41.1 | 42.9 | 50.8 | 50.8 | 59.5 | 68.7 | 98.0 | 101.3 | 124.5 | 106.5 | 120.4 | 103.5 | 117.7 |
Kapitał własny | 2.9 | 3.0 | 3.4 | 6.5 | 7.2 | 8.0 | 9.8 | 12.6 | 12.5 | 13.8 | 14.2 | 16.9 | 18.0 | 21.5 | 22.2 | 22.6 | 22.8 | 22.9 | 23.5 | 24.9 | 25.2 | 25.9 | 24.5 | 26.7 | 28.4 | 35.6 | 47.8 | 53.5 | 55.7 | 63.2 | 63.2 | 71.4 | 81.1 | 110.5 | 112.3 | 138.2 | 119.7 | 134.0 | 117.9 | 131.1 |
Udziały mniejszościowe | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 1.2 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.9 | 0.9 | 1.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 |
Pasywa | 5.5 | 5.9 | 6.1 | 7.8 | 8.8 | 11.0 | 12.4 | 16.7 | 14.8 | 20.8 | 18.7 | 27.1 | 26.3 | 31.0 | 32.1 | 33.9 | 30.9 | 31.6 | 32.0 | 34.5 | 33.2 | 33.9 | 31.5 | 37.7 | 38.3 | 52.3 | 77.6 | 91.9 | 81.9 | 91.6 | 95.1 | 113.6 | 119.0 | 172.4 | 163.4 | 203.5 | 165.3 | 188.5 | 157.7 | 182.4 |
Inwestycje | 0.0 | 0.1 | 0.1 | 0.0 | 0.0 | 0.0 | 1.1 | 1.1 | 1.2 | 0.8 | 0.8 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 20.3 | 22.3 | 22.4 | 24.6 | 21.3 | 25.7 | 26.2 | 20.8 | 12.5 | 15.6 | 13.3 | 19.9 | 5.0 | 22.9 | 6.5 | 45.6 | 46.7 | 65.9 | 30.3 | 66.8 | 59.5 | 83.8 |
Dług | 0.0 | 2.4 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.7 | 1.1 | 0.6 | 0.7 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 11.2 | 10.0 | 6.6 | 0.0 | 11.4 | 10.7 | 9.8 | 9.4 | 8.9 | 9.1 | 8.1 | 8.7 | 8.2 | 7.8 |
Środki pieniężne i inne aktywa pieniężne | 0.8 | 0.9 | 1.4 | 2.6 | 3.4 | 4.6 | 4.3 | 7.0 | 5.6 | 10.3 | 6.1 | 11.7 | 16.3 | 21.4 | 16.5 | 5.6 | 3.4 | 3.7 | 4.2 | 6.6 | 1.8 | 2.4 | 2.8 | 2.8 | 2.7 | 12.9 | 5.4 | 15.5 | 6.1 | 11.9 | 20.6 | 20.2 | 38.3 | 36.2 | 31.6 | 52.2 | 46.9 | 38.0 | 20.9 | 25.3 |
Dług netto | (0.8) | 1.6 | (1.4) | (2.5) | (3.4) | (4.6) | (4.3) | (7.0) | (5.6) | (9.6) | (5.0) | (11.1) | (15.6) | (21.4) | (16.5) | (5.6) | (3.4) | (3.7) | (4.2) | (6.6) | (1.8) | (2.4) | (2.8) | (2.8) | (2.7) | (12.9) | 5.7 | (5.6) | 0.5 | (11.9) | (9.2) | (9.6) | (28.5) | (26.7) | (22.7) | (43.2) | (38.9) | (29.2) | (12.7) | (17.5) |
Ticker | IPX.L | IPX.L | IPX.L | IPX.L | IPX.L | IPX.L | IPX.L | IPX.L | IPX.L | IPX.L | IPX.L | IPX.L | IPX.L | IPX.L | IPX.L | IPX.L | IPX.L | IPX.L | IPX.L | IPX.L | IPX.L | IPX.L | IPX.L | IPX.L | IPX.L | IPX.L | IPX.L | IPX.L | IPX.L | IPX.L | IPX.L | IPX.L | IPX.L | IPX.L | IPX.L | IPX.L | IPX.L | IPX.L | IPX.L | IPX.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 | GBP |