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 | 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 | 2024 |
Kwartał | 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 | Q4 |
Aktywa | 8.1 | 7.8 | 13.2 | 10.0 | 12.8 | 11.6 | 14.1 | 24.0 | 22.3 | 20.8 | 24.6 | 22.9 | 25.8 | 32.7 | 26.2 | 24.6 | 24.6 | 24.8 | 25.3 | 23.4 | 24.4 | 34.1 | 55.4 | 44.6 | 137.8 | 130.7 | 163.2 | 151.3 | 155.0 | 168.2 | 151.1 | 158.8 | 168.0 | 151.2 | 203.2 | 184.6 | 195.0 | 167.6 | 248.4 | 227.1 | 274.4 |
Aktywa trwałe | 6.9 | 7.0 | 5.6 | 7.1 | 8.7 | 8.7 | 8.9 | 17.4 | 18.7 | 18.7 | 18.8 | 20.7 | 23.2 | 23.2 | 21.9 | 20.7 | 19.7 | 21.2 | 20.9 | 17.0 | 5.4 | 6.2 | 7.4 | 14.9 | 96.1 | 96.6 | 102.3 | 101.0 | 100.8 | 102.8 | 106.9 | 106.7 | 117.9 | 119.0 | 120.8 | 137.1 | 97.5 | 103.4 | 116.5 | 135.4 | 173.5 |
Rzeczowe aktywa trwałe netto | 6.9 | 6.9 | 5.4 | 6.9 | 8.5 | 8.5 | 8.6 | 16.9 | 18.2 | 18.2 | 18.3 | 18.6 | 21.2 | 21.2 | 19.9 | 16.9 | 16.9 | 18.5 | 18.4 | 15.0 | 3.8 | 3.7 | 3.9 | 10.2 | 90.5 | 93.8 | 93.9 | 93.8 | 94.3 | 93.8 | 105.0 | 104.9 | 115.7 | 115.0 | 118.4 | 133.4 | 33.0 | 31.9 | 40.0 | 128.0 | 168.0 |
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 |
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 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 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 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.4 | 0.7 | 0.7 | 0.7 | 0.8 | 1.3 | 1.4 | 1.5 | 3.1 | 3.5 | 3.2 | 3.0 | 2.1 | 2.2 | 1.5 | 1.1 | 2.1 | 2.8 | 3.7 | 3.4 | 5.5 | 7.3 | 4.3 | 4.3 | 5.1 | 5.7 | 6.1 | 4.9 | 5.1 | 0.0 | 2.4 | 1.6 | 2.5 | 2.4 |
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 | 1.8 | 1.4 | 1.3 | 1.1 | 0.3 | 0.2 | 1.1 | 2.0 | 3.3 | 3.0 | 0.1 | 5.7 | 4.5 | 4.3 | 6.4 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 |
Aktywa obrotowe | 1.2 | 0.8 | 7.7 | 2.9 | 4.0 | 2.9 | 5.2 | 6.7 | 3.6 | 2.1 | 5.8 | 2.2 | 2.5 | 9.5 | 4.2 | 3.8 | 4.8 | 3.7 | 4.3 | 6.4 | 19.0 | 27.9 | 48.0 | 29.6 | 41.7 | 34.1 | 60.9 | 50.3 | 54.2 | 65.4 | 44.2 | 52.1 | 50.1 | 32.2 | 82.3 | 47.5 | 97.5 | 64.2 | 131.9 | 91.7 | 100.9 |
Środki pieniężne i Inwestycje | 1.1 | 0.8 | 7.4 | 2.6 | 3.6 | 2.8 | 5.0 | 6.2 | 2.6 | 1.2 | 5.0 | 1.0 | 1.0 | 7.9 | 2.5 | 0.4 | 1.1 | 0.3 | 1.2 | 3.9 | 13.1 | 22.4 | 44.7 | 24.4 | 37.8 | 29.0 | 56.6 | 43.8 | 41.2 | 57.3 | 37.1 | 28.0 | 43.1 | 23.8 | 75.2 | 40.0 | 92.7 | 60.4 | 128.2 | 86.1 | 97.9 |
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 | 0.2 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.6 | 0.7 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 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 | 1.3 | 1.2 | 0.8 | 0.8 | 0.5 | 0.6 | 0.8 | 2.5 | 2.1 | 1.8 | 2.0 | 1.6 | 1.4 | 0.9 | 1.3 | 0.9 |
Środki pieniężne i inne aktywa pieniężne | 1.1 | 0.8 | 7.4 | 2.6 | 3.6 | 2.8 | 5.0 | 6.2 | 2.6 | 1.2 | 5.0 | 1.0 | 1.0 | 7.9 | 2.5 | 0.4 | 1.1 | 0.3 | 1.2 | 3.9 | 13.1 | 22.4 | 44.7 | 24.4 | 37.8 | 27.6 | 55.4 | 43.0 | 40.3 | 56.8 | 36.5 | 27.2 | 40.6 | 21.7 | 73.4 | 38.0 | 91.1 | 59.1 | 127.3 | 84.9 | 96.9 |
Należności krótkoterminowe | 0.2 | 0.0 | 0.0 | 0.9 | 0.5 | 0.2 | 0.8 | 2.8 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 1.1 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 20.6 | 15.7 | 23.5 | 0.0 | 0.0 |
Dług krótkoterminowy | 0.0 | 0.0 | 0.0 | 1.5 | 1.5 | 1.5 | 0.0 | 0.1 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.3 | 0.3 | 0.0 | 0.3 | 0.3 | 0.5 | 1.5 | 1.3 | 1.2 | 0.8 | 0.6 | 0.5 | 0.4 | 0.4 | 0.5 | 0.5 | 0.6 | 0.6 | 0.7 | 1.1 | 1.2 | 9.2 | 9.7 | 6.3 |
Zobowiązania krótkoterminowe | 0.5 | 0.5 | 1.2 | 2.6 | 2.4 | 2.1 | 1.0 | 2.9 | 1.6 | 1.2 | 1.7 | 3.2 | 2.6 | 3.7 | 1.9 | 3.4 | 2.7 | 3.2 | 3.8 | 4.9 | 8.4 | 12.3 | 12.7 | 18.7 | 22.4 | 27.1 | 15.0 | 20.2 | 25.4 | 23.5 | 19.8 | 21.4 | 20.9 | 17.7 | 16.9 | 35.2 | 25.2 | 20.7 | 45.9 | 49.1 | 70.0 |
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 | (16.2) | 0.0 | 0.0 | 0.0 |
Zobowiązania długoterminowe | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.2 | 0.4 | 0.4 | 0.4 | 0.4 | 1.1 | 1.1 | 1.1 | 1.1 | 3.3 | 4.6 | 4.5 | 4.5 | 4.4 | 4.4 | 4.4 | 4.5 | 6.5 | 6.3 | 5.9 | 5.5 | 6.0 | 5.6 | 4.2 | 4.2 | 9.9 | 9.5 | 8.9 | 9.0 | 45.2 | 45.4 | 32.4 | 87.5 | 113.8 |
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 |
Zobowiązania długoterminowe | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.2 | 0.4 | 0.4 | 0.4 | 0.4 | 1.1 | 1.1 | 1.1 | 1.1 | 3.3 | 4.6 | 4.5 | 4.5 | 4.4 | 4.4 | 4.4 | 4.5 | 6.5 | 6.3 | 5.9 | 5.5 | 6.0 | 5.6 | 4.2 | 4.2 | 9.9 | 9.5 | 8.9 | 9.0 | 45.2 | 45.4 | 32.4 | 87.5 | 113.8 |
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 | 1.6 | 1.6 | 1.2 | 1.5 | 1.5 | 1.6 | 2.7 | 2.6 | 2.3 | 1.9 | 1.6 | 1.3 | 1.3 | 1.2 | 1.4 | 3.6 | 3.4 | 3.3 | 3.2 | 9.6 | 9.4 | 17.4 | 17.4 | 13.5 |
Zobowiązania ogółem | 0.5 | 0.5 | 1.2 | 2.6 | 2.4 | 2.1 | 1.0 | 3.2 | 2.0 | 1.6 | 2.1 | 3.5 | 3.7 | 4.8 | 3.0 | 4.4 | 6.0 | 7.7 | 8.3 | 9.4 | 12.8 | 16.7 | 17.1 | 23.2 | 28.9 | 33.4 | 20.9 | 25.7 | 31.4 | 29.1 | 24.0 | 25.6 | 30.8 | 27.2 | 25.8 | 44.2 | 70.5 | 66.1 | 78.3 | 136.7 | 183.8 |
Kapitał (fundusz) podstawowy | 31.2 | 31.2 | 36.8 | 36.8 | 41.0 | 40.9 | 46.5 | 59.0 | 60.2 | 60.2 | 65.2 | 65.2 | 71.4 | 78.8 | 78.7 | 78.6 | 81.6 | 81.6 | 83.5 | 88.1 | 99.2 | 109.8 | 130.9 | 131.2 | 241.3 | 253.8 | 321.2 | 334.2 | 362.0 | 407.4 | 417.0 | 448.9 | 464.0 | 467.2 | 537.9 | 539.5 | 552.4 | 552.9 | 661.2 | 667.8 | 670.1 |
Zyski zatrzymane | (28.0) | (28.4) | (29.3) | (33.8) | (35.0) | (35.8) | (39.2) | (46.7) | (48.6) | (50.4) | (52.0) | (55.1) | (58.6) | (61.8) | (66.5) | (69.4) | (74.1) | (75.6) | (78.8) | (87.6) | (101.2) | (106.2) | (107.4) | (125.2) | (161.5) | (191.4) | (217.4) | (246.3) | (279.0) | (298.1) | (322.7) | (351.5) | (367.9) | (384.7) | (404.2) | (444.0) | (476.9) | (504.3) | (537.6) | (622.5) | (627.1) |
Kapitał własny | 7.6 | 7.3 | 12.1 | 7.4 | 10.4 | 9.5 | 13.2 | 20.9 | 20.3 | 19.1 | 22.5 | 19.4 | 22.1 | 27.9 | 23.2 | 20.1 | 18.6 | 17.1 | 17.0 | 14.0 | 11.6 | 17.4 | 38.3 | 21.4 | 109.0 | 97.3 | 142.2 | 125.7 | 123.5 | 139.1 | 127.1 | 133.2 | 137.2 | 124.0 | 177.3 | 140.4 | 124.5 | 101.5 | 170.1 | 90.4 | 90.6 |
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 | 8.1 | 7.8 | 13.2 | 10.0 | 12.8 | 11.6 | 14.1 | 24.0 | 22.3 | 20.8 | 24.6 | 22.9 | 25.8 | 32.7 | 26.2 | 24.6 | 24.6 | 24.8 | 25.3 | 23.4 | 24.4 | 34.1 | 55.4 | 44.6 | 137.8 | 130.7 | 163.2 | 151.3 | 155.0 | 168.2 | 151.1 | 158.8 | 168.0 | 151.2 | 203.2 | 184.6 | 195.0 | 167.6 | 248.4 | 227.1 | 274.4 |
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 | 1.8 | 1.4 | 1.3 | 1.1 | 0.3 | 0.2 | 1.1 | 2.0 | 3.3 | 3.0 | 1.4 | 6.9 | 5.3 | 5.1 | 6.9 | 0.6 | 0.8 | 2.5 | 2.1 | 1.8 | 2.0 | 1.6 | 1.4 | 0.9 | 1.3 | 0.9 |
Dług | 0.0 | 0.0 | 0.0 | 1.5 | 1.5 | 1.5 | 0.0 | 0.1 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 1.3 | 1.3 | 1.2 | 1.5 | 1.5 | 1.6 | 2.7 | 2.6 | 2.3 | 1.9 | 1.6 | 1.3 | 1.3 | 1.2 | 1.4 | 3.6 | 3.4 | 3.3 | 3.2 | 32.4 | 33.4 | 17.4 | 17.4 | 13.5 |
Środki pieniężne i inne aktywa pieniężne | 1.1 | 0.8 | 7.4 | 2.6 | 3.6 | 2.8 | 5.0 | 6.2 | 2.6 | 1.2 | 5.0 | 1.0 | 1.0 | 7.9 | 2.5 | 0.4 | 1.1 | 0.3 | 1.2 | 3.9 | 13.1 | 22.4 | 44.7 | 24.4 | 37.8 | 27.6 | 55.4 | 43.0 | 40.3 | 56.8 | 36.5 | 27.2 | 40.6 | 21.7 | 73.4 | 38.0 | 91.1 | 59.1 | 127.3 | 84.9 | 96.9 |
Dług netto | (1.1) | (0.8) | (7.4) | (1.1) | (2.1) | (1.3) | (5.0) | (6.1) | (2.6) | (1.2) | (5.0) | (1.0) | (1.0) | (7.9) | (2.5) | (0.4) | (1.1) | 1.0 | 0.1 | (2.7) | (11.7) | (20.9) | (43.1) | (21.7) | (35.2) | (25.4) | (53.5) | (41.4) | (39.0) | (55.6) | (35.3) | (25.8) | (37.0) | (18.3) | (70.1) | (34.8) | (58.8) | (25.7) | (109.9) | (67.4) | (83.4) |
Ticker | SKE | SKE | SKE | SKE | SKE | SKE | SKE | SKE | SKE | SKE | SKE | SKE | SKE | SKE | SKE | SKE | SKE | SKE | SKE | SKE | SKE | SKE | SKE | SKE | SKE | SKE | SKE | SKE | SKE | SKE | SKE | SKE | SKE | SKE | SKE | SKE | SKE | SKE | SKE | SKE | SKE |
Waluta | CAD | CAD | CAD | CAD | CAD | CAD | CAD | CAD | CAD | CAD | CAD | CAD | CAD | CAD | CAD | CAD | CAD | CAD | CAD | CAD | CAD | CAD | CAD | CAD | CAD | CAD | CAD | CAD | CAD | CAD | CAD | CAD | CAD | CAD | CAD | CAD | CAD | CAD | CAD | CAD | CAD |