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 |
---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
Rok finansowy | 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 | 2024 | 2025 |
Kwartał | Q1 | 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 |
Aktywa | 0.0 | 30.8 | 0.0 | 34.1 | 36.2 | 38.4 | 44.7 | 53.0 | 56.9 | 67.5 | 73.4 | 79.9 | 85.0 | 86.0 | 92.3 | 95.9 | 109.3 | 141.2 | 141.2 | 143.4 | 169.6 | 226.7 | 228.4 | 296.3 | 313.4 | 418.0 | 481.8 | 525.4 | 561.8 | 565.7 | 597.0 | 624.0 | 637.8 | 625.5 | 626.5 | 586.3 | 555.5 | 492.0 | 491.4 |
Aktywa trwałe | 0.0 | 29.0 | 0.0 | 32.6 | 32.9 | 36.8 | 43.3 | 51.1 | 55.9 | 66.5 | 72.9 | 77.7 | 84.5 | 85.9 | 1.3 | 92.8 | 98.3 | 122.4 | 139.6 | 138.8 | 164.2 | 207.3 | 210.1 | 234.1 | 294.1 | 376.0 | 423.9 | 496.2 | 526.4 | 541.9 | 576.7 | 608.9 | 612.0 | 612.9 | 608.1 | 3.9 | 3.9 | 3.9 | 3.9 |
Rzeczowe aktywa trwałe netto | 0.0 | 0.0 | 0.0 | 0.6 | 0.5 | 1.2 | 1.5 | 1.8 | 1.7 | 1.7 | 1.7 | 1.7 | 1.7 | 2.1 | 2.3 | 2.3 | 2.2 | 1.9 | 2.9 | 3.0 | 2.9 | 2.8 | 1.4 | 2.2 | 2.2 | 2.2 | 2.2 | 2.9 | 3.4 | 4.1 | 4.8 | 4.5 | 3.4 | 3.4 | 3.3 | 3.3 | 3.2 | 3.2 | 3.2 |
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 | 0.4 | 0.4 | 0.4 | 0.4 | 0.4 | 0.4 | 0.4 | 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 | 0.1 | 0.1 | 0.1 | 0.7 | 0.7 | 0.7 | 0.7 | 0.7 | 0.7 | 0.7 |
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 | 0.5 | 0.5 | 0.5 | 1.1 | 1.1 | 1.1 | 1.1 | 0.7 | 0.7 | 0.7 |
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 | 1.8 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 493.5 | 461.9 | 3.8 | 4.3 |
Inwestycje 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 | 34.4 | 34.4 | 24.6 | 0.0 | 0.0 | 10.4 | 10.6 | 11.3 | 0.0 | 0.0 | 0.0 | 0.0 |
Aktywa obrotowe | 0.0 | 1.8 | 0.0 | 1.5 | 3.3 | 1.6 | 1.4 | 1.9 | 1.0 | 1.0 | 0.6 | 2.2 | 0.5 | 0.1 | 2.9 | 3.1 | 11.0 | 18.8 | 1.6 | 4.6 | 5.4 | 19.4 | 18.3 | 62.2 | 19.2 | 41.9 | 57.9 | 29.1 | 35.5 | 23.7 | 20.3 | 15.1 | 25.8 | 12.6 | 18.4 | 505.9 | 469.3 | 23.4 | 30.1 |
Środki pieniężne i Inwestycje | 0.0 | 1.8 | 0.0 | 1.5 | 3.3 | 1.6 | 1.4 | 1.9 | 1.0 | 1.0 | 0.6 | 2.2 | 0.5 | 0.1 | 1.1 | 3.1 | 11.0 | 18.8 | 1.6 | 4.6 | 5.4 | 19.4 | 56.5 | 108.6 | 77.1 | 108.6 | 110.8 | 83.1 | 92.4 | 79.1 | 91.5 | 87.7 | 102.8 | 93.4 | 103.1 | 12.4 | 7.4 | 19.6 | 25.8 |
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 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 7.2 | 6.9 | 0.0 | 0.0 | 0.0 | 5.1 | 4.8 | 4.4 | 5.3 | 4.2 | 2.7 | 2.7 | 2.9 | 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 | 38.1 | 46.3 | 57.9 | 66.7 | 52.9 | 54.0 | 56.9 | 55.4 | 71.2 | 72.6 | 77.0 | 80.8 | 84.7 | 48.8 | 1.6 | 1.5 | 1.4 |
Środki pieniężne i inne aktywa pieniężne | 0.0 | 1.8 | 0.0 | 1.5 | 3.3 | 1.6 | 1.4 | 1.9 | 1.0 | 1.0 | 0.6 | 2.2 | 0.5 | 0.1 | 1.1 | 3.1 | 11.0 | 18.8 | 1.6 | 4.6 | 5.4 | 19.4 | 18.3 | 62.2 | 19.2 | 41.9 | 57.9 | 29.1 | 35.5 | 23.7 | 20.3 | 15.1 | 25.8 | 12.6 | 18.4 | 10.6 | 5.9 | 18.1 | 24.4 |
Należności 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 | 0.2 | 240.9 | 241.9 | 4 613.3 | 4 729.3 | 4 859.8 | 4 559.0 | 4 268.5 | 0.0 | 0.0 | 0.0 | 0.0 |
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 | 28.2 | 0.0 | 30.1 | 52.3 | 50.2 | 62.8 | 46.6 | 46.1 | 67.7 | 86.4 | 99.3 | 88.3 | 88.1 | 0.0 | 0.0 | 0.0 | 0.0 |
Zobowiązania krótkoterminowe | 0.0 | 0.0 | 0.0 | 0.4 | 0.6 | 0.0 | 0.3 | 0.3 | 0.2 | 0.0 | 0.0 | 0.1 | 0.2 | 0.2 | 0.2 | 1.1 | 0.0 | 0.0 | 0.0 | 0.0 | 0.1 | 0.0 | 2.2 | 0.0 | 3.9 | 0.2 | 0.3 | 0.5 | 0.6 | 0.3 | 0.4 | 0.5 | 0.4 | 0.5 | 0.5 | 4.8 | 3.4 | 0.0 | 0.0 |
Rozliczenia międzyokresowe | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.3 | 0.0 | 0.0 | 0.9 | 0.0 | 0.0 | 1.2 | 1.2 | 1.1 | 1.0 | 1.1 | 0.0 | 0.0 | 1.3 | 0.9 | 1.1 | 0.0 | 1.6 | 1.3 | 3.9 | 4.6 | 4.9 | 2.7 | 1.6 | 3.9 | 0.2 | 2.9 | 1.8 | 4.1 | 4.3 | 4.8 | 3.4 | 0.0 | 0.0 |
Zobowiązania długoterminowe | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 9.9 | 5.7 | 13.7 | 17.6 | 12.9 | 2.3 | 24.3 | 29.1 | 33.0 | 35.0 | 24.7 | 25.0 | 58.6 | 59.2 | 59.0 | 85.7 | 145.7 | 110.2 | 150.0 | 110.4 | 237.7 | 282.1 | 319.9 | 341.9 | 347.6 | 367.6 | 394.5 | 401.9 | 395.0 | 388.6 | 351.3 | 331.5 | 0.0 | 0.0 |
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 | (5.4) | 34.3 | (14.1) | 52.1 | 49.9 | (182.2) | (240.9) | (241.9) | 363 019.7 | 389 863.7 | 397 057.7 | 390 509.6 | 384 426.9 | 0.0 | 0.0 | 0.0 | 0.0 |
Zobowiązania długoterminowe | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 9.9 | 5.7 | 13.7 | 17.6 | 12.9 | 2.3 | 24.3 | 29.1 | 33.0 | 35.0 | 24.7 | 25.0 | 58.6 | 59.2 | 59.0 | 85.7 | 145.7 | 110.2 | 150.0 | 110.4 | 237.7 | 282.1 | 319.9 | 341.9 | 347.6 | 367.6 | 394.5 | 401.9 | 395.0 | 388.6 | 351.3 | 331.5 | 0.0 | 0.0 |
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 |
Zobowiązania ogółem | 0.0 | 0.0 | 0.0 | 0.4 | 0.6 | 9.9 | 6.1 | 14.0 | 17.7 | 12.9 | 2.3 | 24.4 | 29.2 | 33.2 | 35.2 | 24.7 | 25.0 | 58.7 | 59.2 | 59.0 | 85.8 | 145.8 | 143.8 | 150.0 | 154.6 | 237.9 | 282.4 | 320.4 | 342.5 | 348.0 | 368.0 | 395.0 | 402.3 | 395.5 | 389.1 | 356.2 | 334.8 | 310.3 | 312.1 |
Kapitał (fundusz) podstawowy | 0.0 | 24.2 | 0.0 | 26.1 | 26.7 | 28.5 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 |
Zyski zatrzymane | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.6 | 1.0 | 1.2 | 1.2 | 1.6 | 2.2 | 2.4 | (0.4) | 1.7 | 0.7 | 0.4 | (1.3) | (1.7) | 0.6 | 0.1 | (2.9) | (0.7) | (1.0) | (0.9) | (5.0) | (1.6) | (1.6) | (2.7) | (8.0) | (6.3) | (7.2) | (7.9) | (20.1) | (16.5) | (25.8) | (35.8) | 0.0 | 0.0 |
Kapitał własny | 16.1 | 24.2 | 24.2 | 26.1 | 26.7 | 28.5 | 38.6 | 39.0 | 39.2 | 54.6 | 54.9 | 55.5 | 55.8 | 52.8 | 57.1 | 69.4 | 84.3 | 82.6 | 82.0 | 84.4 | 83.9 | 80.9 | 84.6 | 146.3 | 158.8 | 180.1 | 199.4 | 205.0 | 219.3 | 217.7 | 229.0 | 229.0 | 235.5 | 230.1 | 237.4 | 230.2 | 220.6 | 181.7 | 179.3 |
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 |
Pasywa | 16.1 | 24.3 | 24.2 | 26.4 | 27.3 | 38.4 | 44.7 | 53.0 | 56.9 | 67.5 | 57.2 | 79.9 | 85.0 | 86.0 | 92.3 | 94.2 | 109.3 | 141.2 | 141.2 | 143.4 | 169.6 | 226.7 | 228.4 | 296.3 | 313.4 | 418.0 | 481.8 | 525.4 | 561.8 | 565.7 | 597.0 | 624.0 | 637.8 | 625.5 | 626.5 | 586.3 | 555.5 | 492.0 | 491.4 |
Inwestycje | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 38.1 | 46.3 | 57.9 | 66.7 | 52.9 | 54.0 | 56.9 | 55.4 | 71.2 | 72.6 | 77.0 | 80.8 | 84.7 | 48.8 | 1.6 | 1.5 | 1.4 |
Dług | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.3 | 0.5 | 0.3 | 0.3 | 0.3 | 2.3 | 0.3 | 0.3 | 1.5 | 3.1 | 24.7 | 23.3 | 56.3 | 56.4 | 56.8 | 82.6 | 110.7 | 138.4 | 144.5 | 140.5 | 213.6 | 260.0 | 303.8 | 327.0 | 326.9 | 350.0 | 375.5 | 382.1 | 371.7 | 372.1 | 249.4 | 0.0 | 0.0 | 0.0 |
Środki pieniężne i inne aktywa pieniężne | 0.0 | 1.8 | 0.0 | 1.5 | 3.3 | 1.6 | 1.4 | 1.9 | 1.0 | 1.0 | 0.6 | 2.2 | 0.5 | 0.1 | 1.1 | 3.1 | 11.0 | 18.8 | 1.6 | 4.6 | 5.4 | 19.4 | 18.3 | 62.2 | 19.2 | 41.9 | 57.9 | 29.1 | 35.5 | 23.7 | 20.3 | 15.1 | 25.8 | 12.6 | 18.4 | 10.6 | 5.9 | 18.1 | 24.4 |
Dług netto | 0.0 | (1.8) | 0.0 | (1.5) | (3.3) | (1.3) | (0.9) | (1.6) | (0.7) | (0.7) | 1.7 | (1.9) | (0.3) | 1.4 | 2.0 | 21.6 | 12.3 | 37.5 | 54.8 | 52.2 | 77.2 | 91.3 | 120.0 | 82.2 | 121.2 | 171.6 | 202.2 | 274.6 | 291.5 | 303.2 | 329.7 | 360.3 | 356.3 | 359.1 | 353.7 | 238.9 | (5.9) | (18.1) | (24.4) |
Ticker | SCCF | SCCF | SCCF | SCCF | SCCF | SCCF | SCCF | SCCF | SCCF | SCCF | SCCF | SCCF | SCCF | SCCF | SCCF | SCCF | SCCF | SCCF | SCCF | SCCF | SCCF | SCCF | SCCF | SCCF | SCCF | SCCF | SCCF | SCCF | SCCF | SCCF | SCCF | SCCF | SCCF | SCCF | SCCF | SCCF | SCCF | SCCF | SCCF |
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 |