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 |
---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
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 | 2025 | 2025 |
Kwartał | 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 | Q3 |
Aktywa | 881.1 | 805.7 | 779.3 | 1 087.6 | 960.2 | 895.3 | 920.0 | 1 148.7 | 1 004.7 | 946.0 | 1 006.9 | 1 210.0 | 1 072.0 | 1 070.4 | 964.2 | 1 121.9 | 962.1 | 848.9 | 925.3 | 1 045.7 | 932.7 | 909.3 | 883.0 | 1 066.8 | 858.5 | 909.3 | 968.3 | 1 188.4 | 1 002.4 | 947.0 | 1 032.3 | 1 402.9 | 1 304.8 | 1 243.7 | 1 256.6 | 1 571.7 | 1 489.5 | 1 413.9 | 1 369.1 | 1 483.4 | 1 225.9 |
Aktywa trwałe | 207.9 | 218.4 | 215.0 | 213.3 | 222.6 | 221.4 | 226.3 | 243.7 | 254.6 | 257.7 | 275.1 | 277.4 | 277.5 | 292.4 | 284.9 | 271.7 | 252.1 | 245.6 | 331.6 | 321.8 | 332.7 | 357.7 | 359.1 | 352.3 | 322.8 | 393.0 | 408.4 | 405.2 | 397.2 | 391.6 | 398.4 | 398.1 | 411.0 | 418.7 | 418.7 | 414.2 | 411.2 | 446.9 | 413.4 | 405.5 | 402.8 |
Rzeczowe aktywa trwałe netto | 186.4 | 185.6 | 181.9 | 178.4 | 189.8 | 188.8 | 193.0 | 207.5 | 218.0 | 237.5 | 269.8 | 272.2 | 272.4 | 277.0 | 272.0 | 242.4 | 246.0 | 239.3 | 324.2 | 314.6 | 322.0 | 322.8 | 329.1 | 323.9 | 304.0 | 321.4 | 335.8 | 340.3 | 332.6 | 336.9 | 344.5 | 345.0 | 357.6 | 358.0 | 358.5 | 354.6 | 351.4 | 345.1 | 340.2 | 352.7 | 348.3 |
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 |
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 |
Wartość firmy i wartości niematerialne i prawne | (16.3) | 0.0 | (16.3) | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 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 | 71.7 | 69.8 | 54.3 | 83.3 | 75.0 | 76.8 | 66.4 | 102.7 | 67.4 | 72.1 | 78.6 | 112.3 | 66.2 | 66.2 | 88.6 | 99.8 | 84.3 | 85.3 | 79.6 | 123.4 | 86.7 | 121.8 | 68.9 | 134.8 | 96.6 | 101.5 | 72.1 | 151.6 | 95.3 | 119.2 | 86.2 | 162.5 | 94.9 | 104.7 | 85.0 | 128.4 | 90.4 | 80.2 | 96.4 | 108.5 | 70.8 |
Inwestycje długoterminowe | 16.3 | 0.0 | 16.3 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 |
Aktywa obrotowe | 673.2 | 587.3 | 564.3 | 874.3 | 737.6 | 673.9 | 693.6 | 905.0 | 750.2 | 688.3 | 731.9 | 932.6 | 794.5 | 778.0 | 679.3 | 850.2 | 710.0 | 603.2 | 593.7 | 723.9 | 600.0 | 551.6 | 523.9 | 714.5 | 535.8 | 516.3 | 559.9 | 783.3 | 605.2 | 555.4 | 633.9 | 1 004.9 | 893.8 | 825.0 | 837.9 | 1 157.5 | 1 078.3 | 967.0 | 955.7 | 1 078.0 | 823.1 |
Środki pieniężne i Inwestycje | 23.0 | 10.6 | 7.9 | 9.4 | 19.0 | 8.6 | 12.5 | 10.1 | 10.3 | 12.0 | 15.8 | 14.9 | 13.1 | 15.1 | 12.6 | 12.8 | 12.8 | 11.5 | 16.9 | 17.6 | 13.9 | 10.7 | 11.6 | 14.8 | 14.1 | 59.8 | 59.8 | 11.3 | 11.0 | 10.9 | 12.2 | 12.9 | 12.5 | 12.3 | 12.3 | 12.1 | 7.2 | 11.9 | 13.0 | 9.5 | 5.3 |
Zapasy | 547.1 | 472.4 | 482.6 | 761.7 | 631.2 | 567.7 | 586.8 | 772.0 | 656.4 | 598.1 | 633.5 | 802.4 | 710.1 | 680.8 | 569.3 | 683.9 | 575.9 | 501.7 | 493.5 | 575.2 | 493.1 | 411.6 | 423.8 | 550.7 | 410.9 | 343.1 | 414.7 | 608.2 | 482.0 | 410.3 | 523.4 | 821.3 | 780.5 | 708.8 | 735.1 | 1 013.4 | 968.9 | 872.7 | 841.8 | 944.9 | 735.7 |
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 | 0.0 | 0.0 |
Środki pieniężne i inne aktywa pieniężne | 23.0 | 10.6 | 7.9 | 9.4 | 19.0 | 8.6 | 12.5 | 10.1 | 10.3 | 12.0 | 15.8 | 14.9 | 13.1 | 15.1 | 12.6 | 12.8 | 12.8 | 11.5 | 16.9 | 17.6 | 13.9 | 10.7 | 11.6 | 14.8 | 14.1 | 59.8 | 59.8 | 11.3 | 11.0 | 10.9 | 12.2 | 12.9 | 12.5 | 12.3 | 12.3 | 12.1 | 7.2 | 11.9 | 13.0 | 9.5 | 5.3 |
Należności krótkoterminowe | 102.6 | 68.9 | 86.3 | 261.7 | 99.3 | 67.4 | 102.5 | 237.0 | 98.2 | 72.8 | 109.8 | 249.8 | 102.0 | 56.8 | 98.5 | 212.1 | 93.6 | 61.0 | 77.6 | 195.7 | 84.3 | 71.2 | 99.6 | 230.1 | 98.8 | 74.1 | 125.6 | 268.9 | 111.3 | 87.6 | 142.2 | 345.2 | 156.1 | 69.2 | 117.7 | 321.6 | 125.2 | 40.3 | 62.5 | 213.0 | 70.8 |
Dług krótkoterminowy | 8.5 | 12.4 | 2.6 | 307.1 | 312.3 | 280.2 | 31.2 | 10.0 | 12.4 | 8.5 | 8.7 | 9.4 | 9.7 | 9.8 | 18.8 | 6.6 | 320.6 | 6.8 | 66.5 | 63.8 | 62.0 | 28.3 | 55.6 | 113.1 | 54.4 | 28.3 | 53.1 | 52.2 | 27.1 | 26.0 | 25.0 | 22.1 | 21.3 | 25.8 | 32.6 | 31.6 | 30.6 | 39.0 | 121.4 | 107.9 | 106.6 |
Zobowiązania krótkoterminowe | 163.4 | 123.7 | 129.2 | 627.2 | 480.7 | 399.5 | 179.6 | 312.5 | 178.7 | 132.3 | 164.2 | 323.0 | 162.4 | 194.4 | 180.3 | 295.5 | 468.8 | 112.4 | 151.9 | 286.6 | 173.0 | 149.7 | 177.8 | 380.6 | 188.1 | 158.1 | 201.7 | 372.2 | 199.9 | 173.2 | 216.0 | 445.4 | 246.9 | 158.2 | 200.2 | 432.8 | 224.0 | 151.0 | 249.5 | 408.0 | 243.9 |
Rozliczenia międzyokresowe | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 75.2 | 80.2 | 60.7 | 0.0 | 9.4 | 6.8 | 4.1 | 1.9 | 9.5 | 12.1 | 7.8 | 3.6 | 7.7 | 7.5 | 4.3 | 3.1 | 12.0 | 12.2 | 7.7 | 3.9 | 13.0 | 14.4 | 10.0 | 6.5 | 14.6 | 8.7 | 8.2 | 5.1 | 10.1 | 7.0 |
Zobowiązania długoterminowe | 326.0 | 330.2 | 296.1 | 100.8 | 89.2 | 90.7 | 335.8 | 426.0 | 408.4 | 379.5 | 409.2 | 457.2 | 472.8 | 479.1 | 381.6 | 416.6 | 73.2 | 319.0 | 359.6 | 346.4 | 324.5 | 365.3 | 290.0 | 254.1 | 166.9 | 173.4 | 179.2 | 229.9 | 207.9 | 190.0 | 243.2 | 389.3 | 472.9 | 502.0 | 480.6 | 555.7 | 672.0 | 680.0 | 530.7 | 476.5 | 369.2 |
Rezerwy z tytułu odroczonego podatku | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 4.2 | 2.5 | 1.6 | 3.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.9 | 0.0 | 0.0 | 0.0 | 5.0 | 28.3 | 28.8 | 30.5 | 32.4 | 32.9 | 33.4 | 33.9 | 34.4 | 31.6 | 31.5 | 31.4 | 30.8 | 54.2 | 24.2 | 0.0 | 23.2 |
Zobowiązania długoterminowe | 326.0 | 330.2 | 296.1 | 100.8 | 89.2 | 90.7 | 335.8 | 426.0 | 408.4 | 379.5 | 409.2 | 457.2 | 472.8 | 479.1 | 381.6 | 416.6 | 73.2 | 319.0 | 359.6 | 346.4 | 324.5 | 365.3 | 290.0 | 254.1 | 166.9 | 173.4 | 179.2 | 229.9 | 207.9 | 190.0 | 243.2 | 389.3 | 472.9 | 502.0 | 480.6 | 555.7 | 672.0 | 680.0 | 530.7 | 476.5 | 369.2 |
Zobowiązania z tytułu leasingu | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 5.0 | 7.9 | 18.4 | 26.0 | 38.9 | 34.8 | 37.9 | 37.4 | 35.9 | 33.5 | 30.8 | 29.7 | 31.3 | 124.1 | 111.7 | 106.0 | 67.1 | 88.8 | 80.3 | 75.9 | 47.0 | 77.6 | 74.6 | 69.2 | 42.5 | 37.9 | 35.0 | 34.6 | 34.0 | 30.7 | 28.2 | 26.7 | 26.0 | 20.2 | 16.6 | 0.0 |
Zobowiązania ogółem | 489.4 | 454.0 | 425.3 | 728.0 | 569.9 | 490.2 | 515.3 | 738.5 | 587.1 | 511.8 | 573.4 | 780.2 | 635.2 | 673.5 | 561.9 | 712.1 | 542.0 | 431.4 | 511.5 | 633.0 | 497.5 | 514.9 | 467.9 | 634.8 | 355.0 | 331.5 | 380.9 | 602.1 | 407.8 | 363.2 | 459.1 | 834.7 | 719.8 | 660.2 | 680.8 | 988.5 | 896.1 | 831.0 | 780.2 | 884.5 | 613.1 |
Kapitał (fundusz) podstawowy | 3.0 | 3.0 | 3.0 | 3.0 | 3.0 | 3.0 | 3.0 | 3.0 | 3.0 | 3.0 | 3.0 | 3.0 | 3.0 | 3.0 | 3.0 | 3.0 | 3.0 | 3.0 | 3.0 | 3.0 | 3.0 | 3.0 | 3.0 | 3.0 | 3.0 | 3.0 | 3.0 | 3.0 | 3.0 | 3.0 | 3.0 | 3.0 | 3.0 | 3.0 | 3.0 | 3.0 | 3.0 | 3.0 | 3.0 | 3.1 | 3.1 |
Zyski zatrzymane | 340.4 | 343.1 | 346.1 | 352.6 | 383.7 | 397.5 | 397.5 | 403.6 | 411.8 | 410.1 | 409.3 | 408.2 | 415.9 | 389.6 | 395.0 | 404.1 | 418.1 | 409.5 | 408.6 | 413.2 | 438.6 | 459.8 | 480.5 | 498.6 | 571.0 | 585.9 | 600.0 | 611.7 | 630.3 | 636.9 | 641.9 | 658.1 | 679.1 | 670.0 | 664.4 | 689.1 | 706.8 | 704.6 | 717.2 | 730.5 | 745.2 |
Kapitał własny | 391.7 | 351.7 | 354.0 | 359.6 | 390.3 | 405.2 | 404.6 | 410.2 | 417.6 | 434.3 | 433.5 | 429.8 | 436.8 | 396.9 | 402.3 | 409.8 | 420.0 | 417.5 | 413.8 | 412.7 | 435.2 | 394.4 | 415.1 | 432.1 | 503.5 | 577.8 | 587.4 | 586.3 | 594.6 | 583.8 | 573.1 | 568.2 | 585.1 | 583.5 | 575.8 | 583.2 | 593.4 | 582.9 | 588.9 | 598.9 | 612.8 |
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 |
Pasywa | 881.1 | 805.7 | 779.3 | 1 087.6 | 960.2 | 895.3 | 920.0 | 1 148.7 | 1 004.7 | 946.0 | 1 006.9 | 1 210.0 | 1 072.0 | 1 070.4 | 964.2 | 1 121.9 | 962.1 | 848.9 | 925.3 | 1 045.7 | 932.7 | 909.3 | 883.0 | 1 066.8 | 858.5 | 909.3 | 968.3 | 1 188.4 | 1 002.4 | 947.0 | 1 032.3 | 1 402.9 | 1 304.8 | 1 243.7 | 1 256.6 | 1 571.7 | 1 489.5 | 1 413.9 | 1 369.1 | 1 483.4 | 1 225.9 |
Inwestycje | 16.3 | 0.0 | 16.3 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 |
Dług | 302.8 | 284.1 | 237.9 | 344.4 | 348.9 | 321.2 | 315.7 | 383.3 | 382.0 | 371.8 | 393.0 | 442.4 | 458.9 | 459.8 | 370.5 | 390.9 | 361.0 | 303.9 | 370.8 | 355.7 | 331.3 | 312.5 | 233.8 | 252.5 | 174.5 | 169.4 | 174.7 | 221.4 | 197.0 | 178.1 | 230.0 | 373.4 | 455.9 | 492.5 | 478.2 | 552.5 | 668.6 | 650.8 | 614.6 | 531.1 | 421.0 |
Środki pieniężne i inne aktywa pieniężne | 23.0 | 10.6 | 7.9 | 9.4 | 19.0 | 8.6 | 12.5 | 10.1 | 10.3 | 12.0 | 15.8 | 14.9 | 13.1 | 15.1 | 12.6 | 12.8 | 12.8 | 11.5 | 16.9 | 17.6 | 13.9 | 10.7 | 11.6 | 14.8 | 14.1 | 59.8 | 59.8 | 11.3 | 11.0 | 10.9 | 12.2 | 12.9 | 12.5 | 12.3 | 12.3 | 12.1 | 7.2 | 11.9 | 13.0 | 9.5 | 5.3 |
Dług netto | 279.8 | 273.5 | 230.0 | 335.0 | 329.9 | 312.6 | 303.2 | 373.2 | 371.7 | 359.8 | 377.2 | 427.5 | 445.8 | 444.7 | 357.9 | 378.1 | 348.2 | 292.5 | 353.9 | 338.0 | 317.5 | 301.8 | 222.2 | 237.7 | 160.3 | 109.6 | 114.9 | 210.1 | 186.0 | 167.2 | 217.7 | 360.5 | 443.4 | 480.2 | 465.9 | 540.4 | 661.5 | 639.0 | 601.6 | 521.6 | 415.7 |
Ticker | SENEA | SENEA | SENEA | SENEA | SENEA | SENEA | SENEA | SENEA | SENEA | SENEA | SENEA | SENEA | SENEA | SENEA | SENEA | SENEA | SENEA | SENEA | SENEA | SENEA | SENEA | SENEA | SENEA | SENEA | SENEA | SENEA | SENEA | SENEA | SENEA | SENEA | SENEA | SENEA | SENEA | SENEA | SENEA | SENEA | SENEA | SENEA | SENEA | SENEA | SENEA |
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 |