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 |
---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
Rok finansowy | 2014 | 2015 | 2015 | 2016 | 2016 | 2017 | 2017 | 2018 | 2018 | 2019 | 2019 | 2020 | 2020 | 2021 | 2021 | 2022 | 2022 | 2023 | 2023 | 2023 | 2023 | 2024 | 2024 | 2024 | 2024 |
Kwartał | Q4 | Q2 | Q4 | Q2 | Q4 | Q2 | Q4 | Q2 | Q4 | Q2 | Q4 | Q2 | Q4 | Q2 | Q4 | Q2 | Q4 | Q1 | Q2 | Q3 | Q4 | Q1 | Q2 | Q3 | Q4 |
Aktywa | 25.5 | 21.5 | 21.1 | 20.6 | 31.0 | 33.3 | 34.1 | 41.5 | 40.4 | 46.6 | 45.3 | 62.4 | 73.4 | 77.3 | 78.7 | 83.6 | 84.4 | 87.2 | 87.2 | 85.9 | 85.9 | 106.5 | 106.5 | 96.7 | 96.7 |
Aktywa trwałe | 3.8 | 3.5 | 3.8 | 4.5 | 8.1 | 8.6 | 11.9 | 13.3 | 12.8 | 12.7 | 12.8 | 19.3 | 29.9 | 31.7 | 30.9 | 30.9 | 30.2 | 31.0 | 31.0 | 30.3 | 30.3 | 30.0 | 30.0 | 30.7 | 30.7 |
Rzeczowe aktywa trwałe netto | 2.6 | 2.5 | 2.7 | 3.3 | 4.9 | 5.3 | 8.5 | 9.9 | 9.9 | 9.6 | 9.4 | 12.0 | 15.5 | 18.0 | 17.9 | 18.4 | 18.6 | 19.8 | 19.8 | 19.4 | 19.6 | 19.9 | 19.9 | 20.6 | 20.6 |
Wartość firmy | 0.1 | 0.0 | 0.1 | 0.0 | 1.7 | 1.6 | 1.6 | 1.5 | 1.5 | 1.4 | 1.3 | 4.0 | 10.6 | 10.0 | 9.4 | 8.8 | 8.2 | 8.1 | 8.1 | 7.5 | 7.4 | 6.9 | 6.9 | 6.3 | 6.3 |
Wartości niematerialne i prawne | 1.0 | 1.0 | 0.9 | 0.0 | 1.2 | 1.4 | 1.6 | 1.4 | 0.9 | 1.1 | 1.5 | 1.9 | 2.3 | 2.1 | 2.1 | 2.2 | 2.2 | 0.5 | 2.0 | 2.0 | 2.1 | 2.1 | 2.1 | 2.6 | 2.6 |
Wartość firmy i wartości niematerialne i prawne | 1.0 | 1.0 | 1.0 | 1.1 | 2.9 | 3.0 | 3.2 | 2.9 | 2.3 | 2.5 | 2.8 | 6.0 | 12.9 | 12.2 | 11.5 | 11.0 | 10.4 | 8.7 | 10.1 | 9.5 | 9.5 | 9.0 | 9.0 | 8.9 | 8.9 |
Należności netto | 7.1 | 2.8 | 1.8 | 0.0 | 4.8 | 0.0 | 6.2 | 0.0 | 6.0 | 0.0 | 0.0 | 0.0 | 7.0 | 8.2 | 8.6 | 0.0 | 9.5 | 11.6 | 0.0 | 9.6 | 0.0 | 10.6 | 10.6 | 9.0 | 9.0 |
Inwestycje długoterminowe | 0.1 | 0.0 | 0.0 | 0.0 | (0.3) | (0.7) | (0.7) | (0.1) | (1.3) | (2.9) | (2.0) | (0.9) | (5.1) | (5.1) | (5.9) | (3.7) | (3.2) | 0.2 | (3.7) | 0.2 | (9.4) | 0.3 | 0.3 | 0.3 | 0.3 |
Aktywa obrotowe | 21.7 | 18.0 | 17.3 | 16.1 | 22.9 | 24.7 | 22.3 | 28.2 | 27.6 | 33.9 | 32.5 | 43.1 | 43.5 | 45.6 | 47.8 | 52.7 | 54.2 | 56.1 | 56.1 | 55.7 | 55.7 | 76.5 | 76.5 | 66.0 | 66.0 |
Środki pieniężne i Inwestycje | 4.6 | 6.2 | 6.0 | 4.4 | 7.4 | 8.1 | 6.0 | 11.8 | 11.4 | 15.3 | 14.3 | 24.2 | 22.0 | 22.5 | 24.8 | 25.1 | 27.4 | 23.3 | 23.3 | 19.4 | 19.4 | 39.1 | 39.1 | 29.9 | 29.9 |
Zapasy | 9.1 | 9.0 | 9.6 | 9.0 | 10.7 | 10.1 | 10.0 | 10.0 | 10.2 | 11.9 | 12.8 | 13.3 | 14.6 | 14.9 | 14.4 | 15.1 | 17.3 | 19.0 | 19.0 | 24.5 | 24.5 | 24.3 | 24.3 | 25.9 | 25.9 |
Inwestycje krótkoterminowe | 0.0 | 0.0 | 0.0 | 0.0 | 0.4 | 0.9 | 0.7 | 0.2 | 1.4 | 3.0 | 2.1 | 1.1 | 5.2 | 5.3 | 6.1 | 3.9 | 3.5 | 3.9 | 3.9 | 9.6 | 9.6 | 25.4 | 25.4 | 19.4 | 19.4 |
Środki pieniężne i inne aktywa pieniężne | 4.6 | 6.2 | 6.0 | 4.4 | 7.0 | 7.2 | 5.3 | 11.6 | 9.9 | 12.3 | 12.2 | 23.1 | 16.7 | 17.2 | 18.7 | 21.2 | 23.9 | 19.4 | 19.4 | 9.8 | 9.8 | 13.7 | 13.7 | 10.4 | 10.4 |
Należności krótkoterminowe | 2.2 | 1.5 | 1.8 | 1.8 | 3.2 | 2.6 | 4.1 | 5.8 | 4.2 | 5.5 | 4.2 | 3.2 | 6.4 | 8.4 | 9.5 | 7.2 | 10.0 | 10.7 | 11.1 | 9.8 | 12.9 | 7.0 | 7.0 | 8.4 | 8.4 |
Dług krótkoterminowy | 7.9 | 0.9 | 1.5 | 0.7 | 1.5 | 0.7 | 1.0 | 0.5 | 1.1 | 0.6 | 2.0 | 1.4 | 5.8 | 1.6 | 7.1 | 4.2 | 10.4 | 4.8 | 6.5 | 12.8 | 9.7 | 16.7 | 16.7 | 9.8 | 9.8 |
Zobowiązania krótkoterminowe | 10.9 | 3.5 | 3.9 | 2.9 | 7.4 | 6.2 | 7.6 | 8.4 | 7.7 | 8.9 | 8.4 | 7.5 | 14.1 | 12.7 | 17.6 | 13.5 | 22.3 | 20.9 | 20.9 | 28.6 | 28.6 | 27.6 | 27.6 | 23.6 | 23.6 |
Rozliczenia międzyokresowe | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 1.9 | 0.0 | 2.1 | 0.0 | 0.0 | 0.0 | 2.9 | 0.0 | 2.7 | 0.9 | 2.1 | 0.0 | 0.0 | 3.2 | 0.0 | 6.0 | 0.0 | 0.0 | 0.0 | 0.0 |
Zobowiązania długoterminowe | 9.9 | 8.8 | 8.4 | 8.6 | 13.7 | 16.7 | 15.7 | 20.9 | 20.7 | 24.2 | 21.9 | 38.4 | 43.8 | 48.2 | 45.1 | 50.9 | 43.9 | 47.0 | 47.0 | 38.2 | 38.2 | 57.7 | 57.7 | 53.6 | 53.6 |
Rezerwy z tytułu odroczonego podatku | 0.4 | 0.3 | 0.3 | 0.2 | 0.3 | 0.3 | 0.4 | 0.4 | 0.2 | 0.1 | 0.2 | 0.2 | 0.2 | 0.2 | 0.4 | 0.4 | 0.6 | 0.0 | 0.6 | 0.0 | 0.8 | 0.0 | 0.0 | 0.0 | 0.0 |
Zobowiązania długoterminowe | 9.9 | 8.8 | 8.4 | 8.6 | 13.7 | 16.7 | 15.7 | 20.9 | 20.7 | 24.2 | 21.9 | 38.4 | 43.8 | 48.2 | 45.1 | 50.9 | 43.9 | 47.0 | 47.0 | 38.2 | 38.2 | 57.7 | 57.7 | 53.6 | 53.6 |
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 |
Zobowiązania ogółem | 20.9 | 12.3 | 12.3 | 11.6 | 21.1 | 23.0 | 23.3 | 29.3 | 28.4 | 33.2 | 30.3 | 46.0 | 57.9 | 60.9 | 62.7 | 64.4 | 66.2 | 67.9 | 67.9 | 66.8 | 66.8 | 85.3 | 85.3 | 77.1 | 77.1 |
Kapitał (fundusz) podstawowy | 0.9 | 1.2 | 1.2 | 1.2 | 1.2 | 1.2 | 1.2 | 1.2 | 1.2 | 1.2 | 1.2 | 1.2 | 1.2 | 1.2 | 1.2 | 1.2 | 1.2 | 1.2 | 1.2 | 1.2 | 1.2 | 1.2 | 1.2 | 1.2 | 1.2 |
Zyski zatrzymane | 1.8 | 0.3 | 0.5 | 0.5 | 0.7 | 0.6 | 1.2 | 1.5 | 1.9 | 2.2 | 2.9 | 1.9 | 0.4 | 1.0 | 0.6 | 1.8 | 1.3 | 8.6 | 1.1 | 9.2 | 1.1 | 2.1 | 2.1 | 1.9 | 1.9 |
Kapitał własny | 4.6 | 9.2 | 8.8 | 9.1 | 9.9 | 10.4 | 10.8 | 12.2 | 12.0 | 13.4 | 15.0 | 16.4 | 15.5 | 16.4 | 15.9 | 19.2 | 18.1 | 19.3 | 19.3 | 19.2 | 19.2 | 21.1 | 21.1 | 19.6 | 19.6 |
Udziały mniejszościowe | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.3 | 0.3 | 0.0 | 0.3 | 1.8 | 0.6 | 1.4 | 0.7 | 0.7 | 0.4 | 0.3 | 0.3 | 0.7 | 0.7 | 0.8 | 0.8 | 0.3 | 0.3 |
Pasywa | 25.5 | 21.5 | 21.1 | 20.6 | 31.0 | 33.3 | 34.1 | 41.2 | 40.4 | 46.6 | 45.3 | 62.4 | 73.4 | 77.3 | 78.7 | 83.6 | 84.4 | 87.2 | 87.2 | 85.9 | 85.9 | 106.5 | 106.5 | 96.7 | 96.7 |
Inwestycje | 0.1 | 0.1 | 0.1 | 0.1 | 0.2 | 0.2 | 0.1 | 0.1 | 0.1 | 0.1 | 0.1 | 0.2 | 0.2 | 0.2 | 0.1 | 0.2 | 0.3 | 4.1 | 0.2 | 9.8 | 0.2 | 25.6 | 25.6 | 19.7 | 19.7 |
Dług | 17.4 | 9.5 | 9.6 | 9.1 | 7.5 | 16.1 | 10.0 | 14.3 | 14.9 | 17.8 | 17.9 | 31.1 | 43.2 | 43.3 | 31.5 | 35.1 | 35.8 | 48.2 | 49.9 | 50.0 | 35.0 | 73.6 | 73.6 | 36.4 | 36.4 |
Środki pieniężne i inne aktywa pieniężne | 4.6 | 6.2 | 6.0 | 4.4 | 7.0 | 7.2 | 5.3 | 11.6 | 9.9 | 12.3 | 12.2 | 23.1 | 16.7 | 17.2 | 18.7 | 21.2 | 23.9 | 19.4 | 19.4 | 9.8 | 9.8 | 13.7 | 13.7 | 10.4 | 10.4 |
Dług netto | 12.8 | 3.3 | 3.7 | 4.7 | 0.5 | 8.9 | 4.7 | 2.8 | 5.0 | 5.6 | 5.7 | 8.0 | 26.4 | 26.1 | 12.8 | 13.9 | 11.9 | 28.8 | 30.6 | 40.2 | 25.2 | 59.9 | 59.9 | 26.0 | 26.0 |
Ticker | NBI.MC | NBI.MC | NBI.MC | NBI.MC | NBI.MC | NBI.MC | NBI.MC | NBI.MC | NBI.MC | NBI.MC | NBI.MC | NBI.MC | NBI.MC | NBI.MC | NBI.MC | NBI.MC | NBI.MC | NBI.MC | NBI.MC | NBI.MC | NBI.MC | NBI.MC | NBI.MC | NBI.MC | NBI.MC |
Waluta | EUR | EUR | EUR | EUR | EUR | EUR | EUR | EUR | EUR | EUR | EUR | EUR | EUR | EUR | EUR | EUR | EUR | EUR | EUR | EUR | EUR | EUR | EUR | EUR | EUR |