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 |
---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
Rok finansowy | 2014 | 2014 | 2014 | 2014 | 2015 | 2015 | 2015 | 2015 | 2016 | 2016 | 2016 | 2016 | 2017 | 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 | 2024 |
Kwartał | Q1 | Q2 | Q3 | 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 | Q1 | Q2 | Q3 | Q4 | Q1 | Q2 | Q3 | Q4 | Q1 | Q2 | Q3 | Q4 | Q1 | Q2 | Q4 |
Aktywa | 311.7 | 311.7 | 311.7 | 311.7 | 333.9 | 333.9 | 298.7 | 298.7 | 328.4 | 328.4 | 342.9 | 342.9 | 395.7 | 395.7 | 399.5 | 399.5 | 359.4 | 359.4 | 289.4 | 289.4 | 274.9 | 274.9 | 251.3 | 251.3 | 274.6 | 274.6 | 293.1 | 293.1 | 298.9 | 298.9 | 255.0 | 255.0 | 212.5 | 212.5 | 231.0 | 231.0 | 254.5 | 254.5 | 270.2 | 270.2 | 284.9 | 284.9 | 269.7 |
Aktywa trwałe | 308.2 | 308.2 | 310.4 | 310.4 | 333.1 | 333.1 | 296.9 | 296.9 | 326.5 | 326.5 | 340.0 | 340.0 | 395.0 | 395.0 | 397.8 | 397.8 | 358.7 | 358.7 | 288.3 | 288.3 | 274.0 | 274.0 | 250.6 | 250.6 | 274.0 | 274.0 | 289.9 | 289.9 | 297.6 | 297.6 | 253.3 | 253.3 | 212.0 | 212.0 | 229.6 | 229.6 | 252.5 | 250.2 | 267.5 | 265.6 | 282.3 | 282.3 | 265.3 |
Rzeczowe aktywa trwałe 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 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 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 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 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 |
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 |
Należności netto | 3.3 | 3.3 | 1.1 | 1.1 | 0.4 | 0.4 | 1.4 | 1.4 | 1.6 | 1.6 | 1.8 | 1.8 | 0.6 | 0.6 | 1.5 | 1.5 | 0.5 | 0.5 | 1.0 | 1.0 | 0.7 | 0.7 | 0.6 | 0.6 | 0.4 | 0.4 | 3.0 | 3.0 | 1.1 | 1.1 | 1.4 | 1.4 | 0.3 | 0.3 | 1.4 | 1.4 | 1.8 | 1.8 | 2.2 | 2.2 | 2.5 | 2.5 | 2.1 |
Inwestycje długoterminowe | 308.2 | 308.2 | 310.4 | 310.4 | 333.1 | 333.1 | 296.9 | 296.9 | 326.5 | 326.5 | 340.0 | 340.0 | 395.0 | 395.0 | 397.8 | 397.8 | 358.7 | 358.7 | 288.3 | 288.3 | 274.0 | 274.0 | 250.6 | 250.6 | 274.0 | 274.0 | 289.9 | 289.9 | 297.6 | 297.6 | 253.3 | 253.3 | 212.0 | 212.0 | 229.6 | 229.6 | 252.5 | 250.2 | 267.5 | 265.6 | 282.3 | 282.3 | 0.0 |
Aktywa obrotowe | 3.5 | 3.5 | 1.3 | 1.3 | 0.9 | 0.9 | 1.7 | 1.7 | 1.9 | 1.9 | 2.9 | 2.9 | 0.7 | 0.7 | 1.7 | 1.7 | 0.7 | 0.6 | 1.1 | 1.1 | 0.8 | 0.8 | 0.7 | 0.6 | 0.6 | 0.5 | 3.1 | 3.1 | 1.3 | 1.3 | 1.6 | 1.6 | 0.5 | 0.5 | 1.5 | 1.5 | 1.9 | 4.1 | 2.7 | 2.7 | 2.7 | 2.7 | 4.4 |
Środki pieniężne i Inwestycje | 0.1 | 0.1 | 0.2 | 0.2 | 0.4 | 0.4 | 0.3 | 0.3 | 0.2 | 0.2 | 1.0 | 1.0 | 0.0 | 0.0 | 0.2 | 0.2 | 0.1 | 0.1 | 0.0 | 0.0 | 0.1 | 0.1 | 0.1 | 0.1 | 0.1 | 0.1 | 0.1 | 0.1 | 0.1 | 0.1 | 0.2 | 0.2 | 0.0 | 0.0 | 0.1 | 0.1 | 0.0 | 2.3 | 0.5 | 0.5 | 0.1 | 0.1 | 2.2 |
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 | (0.1) | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | (0.1) | 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 | (0.1) | 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 | (1.8) | 0.0 | 0.0 | 0.0 |
Środki pieniężne i inne aktywa pieniężne | 0.1 | 0.1 | 0.2 | 0.2 | 0.4 | 0.4 | 0.3 | 0.3 | 0.2 | 0.2 | 1.0 | 1.0 | 0.0 | 0.0 | 0.2 | 0.2 | 0.1 | 0.1 | 0.0 | 0.0 | 0.1 | 0.1 | 0.1 | 0.1 | 0.1 | 0.1 | 0.1 | 0.1 | 0.1 | 0.1 | 0.2 | 0.2 | 0.0 | 0.0 | 0.1 | 0.1 | 0.0 | 2.3 | 0.5 | 2.3 | 0.1 | 0.1 | 2.2 |
Należności krótkoterminowe | 0.1 | 0.1 | 0.2 | 0.2 | 0.0 | 0.0 | 0.5 | 0.5 | 0.2 | 0.2 | 0.0 | 0.0 | 1.4 | 1.4 | 2.0 | 2.0 | 0.0 | 0.0 | 0.9 | 0.9 | 0.0 | 0.0 | 0.1 | 0.1 | 0.0 | 0.0 | 2.9 | 2.9 | 0.5 | 0.5 | 0.0 | 0.0 | 0.0 | 0.0 | 0.7 | 0.7 | 1.5 | 1.5 | 0.7 | 0.7 | 2.0 | 2.0 | 1.3 |
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 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 |
Zobowiązania krótkoterminowe | 0.5 | 0.5 | 0.6 | 0.6 | 0.5 | 0.5 | 1.1 | 1.1 | 0.6 | 0.6 | 0.3 | 0.3 | 1.8 | 1.4 | 2.4 | 2.0 | 0.5 | 0.5 | 1.3 | 0.9 | 0.4 | 0.4 | 0.4 | 0.1 | 0.4 | 0.4 | 3.3 | 2.9 | 0.9 | 0.9 | 0.3 | 0.3 | 0.4 | 0.4 | 1.1 | 1.1 | 1.9 | 1.5 | 1.0 | 0.7 | 2.5 | 2.5 | 1.3 |
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 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 |
Zobowiązania 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 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.5 |
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 |
Zobowiązania 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 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.5 |
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 |
Zobowiązania ogółem | 0.5 | 0.5 | 0.6 | 0.6 | 0.5 | 0.5 | 1.1 | 1.1 | 0.6 | 0.6 | 0.3 | 0.3 | 1.8 | 1.8 | 2.4 | 2.4 | 0.5 | 0.5 | 1.3 | 1.3 | 0.4 | 0.4 | 0.4 | 0.4 | 0.4 | 0.4 | 3.3 | 3.3 | 0.9 | 0.9 | 0.3 | 0.3 | 0.4 | 0.4 | 1.1 | 1.1 | 1.9 | 1.5 | 1.0 | 1.0 | 2.5 | 2.5 | 1.8 |
Kapitał (fundusz) podstawowy | 2.8 | 2.8 | 2.8 | 2.8 | 2.8 | 2.8 | 2.8 | 2.8 | 2.8 | 2.8 | 2.8 | 2.8 | 2.8 | 2.8 | 2.8 | 2.8 | 2.8 | 2.8 | 2.8 | 2.8 | 2.8 | 2.8 | 2.8 | 2.8 | 2.8 | 2.8 | 2.8 | 2.8 | 2.8 | 2.8 | 2.8 | 2.8 | 2.8 | 2.8 | 2.8 | 2.8 | 2.8 | 2.8 | 2.8 | 2.8 | 2.8 | 2.8 | 2.8 |
Zyski zatrzymane | 22.3 | 22.3 | 22.2 | 22.2 | 44.6 | 44.6 | 8.7 | 8.7 | 38.9 | 38.9 | 53.6 | 53.6 | 105.0 | (5.6) | 108.2 | (8.6) | 70.0 | (7.3) | (0.8) | (0.8) | (14.4) | (14.4) | (38.0) | (38.0) | (14.7) | (14.7) | 0.9 | 0.9 | 9.1 | 9.1 | (34.2) | (34.2) | (76.8) | (76.8) | (58.9) | (58.9) | (36.3) | (36.3) | (19.7) | (19.7) | (6.5) | (6.5) | (20.9) |
Kapitał własny | 311.2 | 311.2 | 311.1 | 311.1 | 333.5 | 333.5 | 297.5 | 297.5 | 327.8 | 327.8 | 342.5 | 342.5 | 393.9 | 393.9 | 397.1 | 397.1 | 358.9 | 358.9 | 288.1 | 288.1 | 274.5 | 274.5 | 250.9 | 250.9 | 274.2 | 274.2 | 289.8 | 289.8 | 298.0 | 298.0 | 254.6 | 254.6 | 212.1 | 212.1 | 230.0 | 230.0 | 252.6 | 252.6 | 269.2 | 269.2 | 282.4 | 282.4 | 268.0 |
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 |
Pasywa | 311.7 | 311.7 | 311.7 | 311.7 | 333.9 | 333.9 | 298.7 | 298.7 | 328.4 | 328.4 | 342.9 | 342.9 | 395.7 | 395.7 | 399.5 | 399.5 | 359.4 | 359.4 | 289.4 | 289.4 | 274.9 | 274.9 | 251.3 | 251.3 | 274.6 | 274.6 | 293.1 | 293.1 | 298.9 | 298.9 | 255.0 | 255.0 | 212.5 | 212.5 | 231.0 | 231.0 | 254.5 | 254.5 | 270.2 | 270.2 | 284.9 | 284.9 | 269.7 |
Inwestycje | 308.2 | 308.2 | 310.4 | 310.4 | 333.1 | 333.1 | 296.9 | 296.9 | 326.5 | 326.5 | 340.0 | 340.0 | 395.0 | 395.0 | 397.8 | 397.8 | 358.7 | 358.7 | 288.3 | 288.3 | 274.0 | 274.0 | 250.6 | 250.6 | 274.0 | 274.0 | 289.9 | 289.9 | 297.6 | 297.6 | 253.3 | 253.3 | 212.0 | 212.0 | 229.6 | 229.6 | 252.5 | 250.2 | 267.5 | 265.6 | 282.3 | 282.3 | 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 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 |
Środki pieniężne i inne aktywa pieniężne | 0.1 | 0.1 | 0.2 | 0.2 | 0.4 | 0.4 | 0.3 | 0.3 | 0.2 | 0.2 | 1.0 | 1.0 | 0.0 | 0.0 | 0.2 | 0.2 | 0.1 | 0.1 | 0.0 | 0.0 | 0.1 | 0.1 | 0.1 | 0.1 | 0.1 | 0.1 | 0.1 | 0.1 | 0.1 | 0.1 | 0.2 | 0.2 | 0.0 | 0.0 | 0.1 | 0.1 | 0.0 | 2.3 | 0.5 | 2.3 | 0.1 | 0.1 | 2.2 |
Dług netto | (0.1) | (0.1) | (0.2) | (0.2) | (0.4) | (0.4) | (0.3) | (0.3) | (0.2) | (0.2) | (1.0) | (1.0) | -0.0 | -0.0 | (0.2) | (0.2) | (0.1) | (0.1) | -0.0 | -0.0 | (0.1) | (0.1) | (0.1) | (0.1) | (0.1) | (0.1) | (0.1) | (0.1) | (0.1) | (0.1) | (0.2) | (0.2) | -0.0 | -0.0 | (0.1) | (0.1) | -0.0 | (2.3) | (0.5) | (2.3) | (0.1) | (0.1) | (2.2) |
Ticker | JOF | JOF | JOF | JOF | JOF | JOF | JOF | JOF | JOF | JOF | JOF | JOF | JOF | JOF | JOF | JOF | JOF | JOF | JOF | JOF | JOF | JOF | JOF | JOF | JOF | JOF | JOF | JOF | JOF | JOF | JOF | JOF | JOF | JOF | JOF | JOF | JOF | JOF | JOF | JOF | JOF | JOF | JOF |
Waluta | USD | USD | USD | USD | USD | USD | USD | USD | USD | USD | USD | USD | USD | USD | USD | USD | USD | USD | USD | USD | USD | USD | USD | USD | USD | USD | USD | USD | USD | USD | USD | USD | USD | USD | USD | USD | USD | USD | USD | USD | USD | USD | USD |