Bilans
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 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| 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 | 2024 |
| Data sprawozdania | 1999-09-30 | 2000-09-30 | 2001-09-30 | 2002-09-30 | 2003-09-30 | 2004-09-30 | 2005-09-30 | 2006-09-30 | 2007-09-30 | 2008-09-30 | 2009-09-30 | 2010-09-30 | 2011-09-30 | 2012-09-30 | 2013-09-30 | 2014-09-30 | 2015-09-30 | 2016-09-30 | 2017-09-30 | 2018-09-30 | 2019-09-30 | 2020-09-30 | 2021-09-30 | 2022-09-30 | 2023-09-30 | 2024-09-30 |
| Okres | FY | FY | FY | FY | FY | FY | FY | FY | FY | FY | FY | FY | FY | FY | FY | FY | FY | FY | FY | FY | FY | FY | FY | FY | FY | FY |
| Aktywa (mln) | 119.471 | 126.318 | 139.176 | 132.638 | 149.328 | 148.658 | 157.766 | 153.647 | 168.778 | 174.702 | 174.349 | 185.967 | 191.59 | 192.992 | 207.585 | 239.236 | 243.981 | 263.343 | 271.705 | 282.857 | 299.107 | 310.119 | 335.633 | 353.678 | 356.245 | 368.017 |
| Aktywa trwałe (mln) | 95.229 | 116.713 | 124.976 | 121.142 | 129.695 | 126.71 | 120.51 | 125.083 | 135.995 | 137.45 | 134.974 | 139.373 | 144.76 | 153.446 | 175.582 | 205.376 | 209.268 | 236.085 | 236.568 | 242.49 | 249.982 | 250.966 | 267.588 | 278.691 | 273.606 | 285.49 |
| Rzeczowe aktywa trwałe netto | 91.943 | 112.393 | 122.536 | 119.905 | 128.443 | 126.183 | 119.756 | 119.279 | 122.13 | 128.625 | 133.11 | 135.872 | 143.143 | 138.125 | 155.191 | 184.846 | 187.845 | 209.168 | 211.921 | 215.153 | 217.046 | 220.835 | 219.663 | 219.515 | 219.33 | 230.144 |
| 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 |
| Wartości niematerialne i prawne | 2.232 | 2.065 | 0.223 | 0.182 | 0.141 | 0.1 | 0.13 | 0.131 | 0.082 | 0.086 | 0.06 | 0.029 | 0.06 | 0.051 | 0.026 | 0.02 | 0.227 | 0.162 | 1.11 | 0.938 | 0.683 | 0.479 | 0.933 | 0.967 | 0.681 | 0.364 |
| Wartość firmy i wartości niematerialne i prawne | 2.232 | 2.065 | 0.223 | 0.182 | 0.141 | 0.1 | 0.13 | 0.131 | 0.082 | 0.086 | 0.06 | 0.029 | 0.06 | 0.051 | 0.026 | 0.02 | 0.227 | 0.162 | 1.11 | 0.938 | 0.683 | 0.479 | 0.933 | 0.967 | 0.681 | 0.364 |
| Należności netto | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 6.973 | 7.069 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 1.273 | 0.0 | 1.194 | 2.788 | 4.454 | 0.0 | 17.995 | 15.745 | 18.0 | 19.934 | 25.959 | 24.902 |
| Inwestycje długoterminowe | 0.76 | 2.255 | 1.114 | 1.05 | 1.111 | (2.463) | (10.631) | (1.881) | (1.656) | (8.988) | (6.396) | (16.243) | (16.188) | (9.015) | (1.268) | 0.0 | (1.189) | (2.783) | (4.449) | 0.0 | 21.836 | 22.337 | 28.231 | 31.775 | 28.049 | 0.005 |
| Aktywa obrotowe | 24.242 | 9.605 | 14.2 | 11.496 | 19.633 | 21.948 | 37.256 | 28.564 | 32.783 | 37.252 | 39.375 | 46.594 | 46.83 | 39.546 | 32.003 | 33.86 | 34.713 | 27.258 | 35.137 | 40.367 | 49.125 | 59.153 | 68.045 | 74.987 | 82.639 | 82.527 |
| Środki pieniężne i Inwestycje | 15.89 | 0.143 | 0.017 | 0.21 | 0.077 | 2.89 | 12.24 | 15.111 | 16.368 | 16.242 | 16.836 | 22.676 | 24.532 | 14.331 | 4.798 | 9.776 | 12.503 | 1.925 | 8.076 | 15.735 | 24.915 | 35.52 | 43.136 | 47.397 | 47.429 | 49.19 |
| Zapasy | 2.452 | 2.306 | 2.957 | 2.708 | 2.961 | 2.584 | 3.927 | 4.196 | 4.631 | 6.102 | 6.069 | 7.573 | 6.451 | 7.245 | 9.434 | 7.334 | 6.239 | 5.962 | 6.825 | 7.092 | 6.018 | 6.028 | 6.909 | 7.173 | 9.187 | 8.435 |
| Inwestycje krótkoterminowe | 0.294 | 0.0 | 1.103 | 0.005 | 0.0 | 2.89 | 12.24 | 3.765 | 3.755 | 11.025 | 8.2 | 17.92 | 17.745 | 9.02 | 1.273 | 0.0 | 1.194 | 2.788 | 4.454 | 0.0 | (21.831) | (22.332) | (28.226) | (31.77) | (28.044) | 0.0 |
| Środki pieniężne i inne aktywa pieniężne | 15.89 | 0.143 | 0.017 | 0.21 | 0.077 | 2.89 | 12.24 | 11.346 | 12.613 | 5.217 | 8.636 | 4.756 | 6.787 | 5.311 | 4.798 | 9.776 | 12.503 | 1.925 | 8.076 | 15.735 | 24.915 | 35.52 | 43.136 | 47.397 | 47.429 | 49.19 |
| Należności krótkoterminowe | 6.277 | 4.738 | 3.868 | 2.648 | 3.214 | 3.454 | 2.177 | 2.076 | 1.713 | 0.853 | 0.983 | 1.489 | 1.462 | 17.037 | 14.332 | 24.113 | 17.597 | 16.084 | 15.885 | 15.284 | 17.32 | 18.193 | 18.373 | 21.043 | 19.459 | 2.402 |
| Dług krótkoterminowy | 0.065 | 2.469 | 10.46 | 1.699 | 4.587 | 0.0 | 1.37 | 0.0 | 0.0 | 0.146 | 0.0 | 0.0 | 0.0 | 0.07 | 10.0 | 0.0 | 0.0 | 0.943 | 0.0 | 0.0 | (0.584) | 0.065 | 0.072 | 0.069 | 0.081 | 0.0 |
| Zobowiązania krótkoterminowe | 9.751 | 12.139 | 18.232 | 11.078 | 15.99 | 10.678 | 10.841 | 11.878 | 12.354 | 12.95 | 15.556 | 16.182 | 17.698 | 21.801 | 25.284 | 28.359 | 24.315 | 17.447 | 16.919 | 17.703 | 20.332 | 21.143 | 22.721 | 23.53 | 23.377 | 29.347 |
| Rozliczenia międzyokresowe | (0.065) | (2.469) | (10.46) | (1.699) | 0.0 | 0.0 | (3.547) | 0.0 | 0.0 | 1.346 | 0.0 | 0.0 | 0.0 | (15.354) | (11.925) | 0.0 | 0.0 | (13.393) | 0.0 | 0.0 | 0.584 | 0.447 | 0.514 | 0.506 | 0.829 | 0.0 |
| Zobowiązania długoterminowe | 2.76 | 13.521 | 12.953 | 13.329 | 20.838 | 23.22 | 25.682 | 26.027 | 27.515 | 26.729 | 29.446 | 28.074 | 33.033 | 34.98 | 33.469 | 64.738 | 71.939 | 81.788 | 78.522 | 76.425 | 79.231 | 83.037 | 87.471 | 90.774 | 91.324 | 93.709 |
| Rezerwy z tytułu odroczonego podatku | 0.0 | 10.263 | 11.372 | 11.884 | 10.699 | 11.346 | 11.792 | 11.734 | 13.67 | 12.535 | 10.827 | 11.932 | 11.226 | 11.033 | 14.365 | 14.852 | 15.529 | 20.482 | 23.719 | 25.753 | 26.936 | 27.209 | 29.321 | 32.126 | 31.422 | 30.923 |
| 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 | 2.944 | 3.107 | 3.32 | 3.274 | 4.184 |
| Zobowiązania ogółem | 12.511 | 25.66 | 31.185 | 24.407 | 36.828 | 33.898 | 36.523 | 37.905 | 39.869 | 39.679 | 45.002 | 44.256 | 50.731 | 56.781 | 58.753 | 93.097 | 96.254 | 99.235 | 95.441 | 94.128 | 99.563 | 104.18 | 110.192 | 114.304 | 114.701 | 123.056 |
| Kapitał własny | 106.327 | 100.35 | 107.688 | 107.934 | 112.179 | 114.716 | 121.202 | 115.708 | 128.834 | 135.016 | 129.332 | 141.684 | 140.845 | 136.148 | 148.808 | 146.129 | 147.714 | 164.048 | 176.238 | 188.729 | 199.544 | 205.939 | 225.441 | 239.374 | 241.544 | 244.961 |
| Udziały mniejszościowe | 0.398 | 0.073 | 0.068 | 0.062 | 0.086 | 0.044 | 0.041 | 0.034 | 0.075 | 0.007 | 0.015 | 0.027 | 0.014 | 0.063 | 0.024 | 0.01 | 0.013 | 0.06 | 0.026 | 0.053 | 0.062 | 0.123 | 0.158 | 0.144 | 0.132 | 0.044 |
| Pasywa | 119.471 | 126.318 | 139.176 | 132.638 | 149.328 | 148.658 | 157.766 | 153.647 | 168.778 | 174.702 | 174.349 | 185.967 | 191.59 | 192.992 | 207.585 | 239.236 | 243.981 | 263.343 | 271.705 | 282.857 | 299.107 | 310.119 | 335.633 | 353.678 | 356.245 | 368.017 |
| Inwestycje | 1.054 | 2.255 | 2.217 | 1.055 | 1.111 | 0.427 | 0.754 | 1.884 | 2.099 | 2.037 | 1.804 | 1.677 | 1.557 | 0.005 | 0.005 | 0.005 | 0.005 | 0.005 | 0.005 | 0.005 | 0.005 | 0.005 | 0.005 | 0.005 | 0.005 | 0.005 |
| Dług (mln) | 1.398 | 5.189 | 10.46 | 1.708 | 4.593 | 0.0 | 1.37 | 0.0 | 0.0 | 0.146 | 0.0 | 0.0 | 0.0 | 0.07 | 10.0 | 30.0 | 30.0 | 30.943 | 30.0 | 30.0 | 30.0 | 32.944 | 33.107 | 33.32 | 33.274 | 34.184 |
| Środki pieniężne i inne aktywa pieniężne | 15.89 | 0.143 | 0.017 | 0.21 | 0.077 | 2.89 | 12.24 | 11.346 | 12.613 | 5.217 | 8.636 | 4.756 | 6.787 | 5.311 | 4.798 | 9.776 | 12.503 | 1.925 | 8.076 | 15.735 | 24.915 | 35.52 | 43.136 | 47.397 | 47.429 | 49.19 |
| Dług netto | (14.492) | 5.046 | 10.443 | 1.498 | 4.516 | (2.89) | (10.87) | (11.346) | (12.613) | (5.071) | (8.636) | (4.756) | (6.787) | (5.241) | 5.202 | 20.224 | 17.497 | 29.018 | 21.924 | 14.265 | 5.085 | (2.576) | (10.029) | (14.077) | (14.155) | (15.006) |
| Ticker | JEL.L | JEL.L | JEL.L | JEL.L | JEL.L | JEL.L | JEL.L | JEL.L | JEL.L | JEL.L | JEL.L | JEL.L | JEL.L | JEL.L | JEL.L | JEL.L | JEL.L | JEL.L | JEL.L | JEL.L | JEL.L | JEL.L | JEL.L | JEL.L | JEL.L | JEL.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 |