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 |
---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
Rok finansowy | 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 |
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 |
Aktywa | 0.1 | 0.1 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.4 | 9.2 | 2.2 | 10.0 | 9.5 | 9.1 | 12.0 | 12.8 | 12.6 | 12.1 | 12.7 | 14.5 | 14.8 | 18.7 | 18.2 | 24.8 | 24.1 | 34.6 | 34.4 | 35.1 | 33.7 | 33.9 | 31.9 | 31.9 | 32.5 | 34.0 | 32.6 | 32.6 | 36.2 | 36.6 | 35.7 | 36.4 | 42.2 |
Aktywa trwałe | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 6.5 | 1.6 | 7.9 | 7.9 | 7.9 | 7.7 | 9.6 | 10.4 | 10.7 | 11.5 | 13.6 | 13.4 | 14.3 | 14.9 | 18.2 | 18.1 | 19.0 | 13.8 | 18.1 | 18.9 | 20.7 | 20.4 | 22.9 | 25.1 | 27.9 | 27.4 | 28.5 | 31.5 | 33.0 | 33.4 | 34.7 | 35.4 |
Rzeczowe aktywa trwałe netto | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 6.5 | 1.6 | 7.9 | 7.8 | 7.8 | 7.7 | 9.6 | 10.3 | 10.6 | 11.4 | 13.5 | 13.3 | 14.2 | 14.8 | 18.1 | 18.0 | 18.9 | 13.6 | 16.7 | 17.6 | 19.5 | 19.9 | 22.8 | 25.0 | 27.8 | 27.4 | 28.3 | 28.1 | 29.5 | 30.0 | 31.2 | 31.8 |
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 |
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 |
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 |
Należności netto | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.1 | 0.1 | 0.1 | 0.1 | 0.1 | 0.1 | 0.1 | 0.1 | 0.2 | 0.2 | 0.2 | 0.3 | 0.2 | 0.2 | 0.2 | 0.2 | 0.2 | 0.2 | 0.8 | 1.3 | 1.3 | 1.4 | 1.3 | 1.3 | 1.3 | 1.3 | 0.8 | 0.8 | 0.8 |
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 | 0.2 | 0.1 | 0.1 | 0.0 | 0.0 | 0.1 | 0.1 | 0.1 | 0.0 | 0.1 | 3.4 | 3.5 | 3.4 | 3.5 | 3.5 |
Aktywa obrotowe | 0.1 | 0.1 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.4 | 2.7 | 0.6 | 2.1 | 1.6 | 1.3 | 4.3 | 3.2 | 2.2 | 1.4 | 1.2 | 0.9 | 1.4 | 4.4 | 3.3 | 6.6 | 6.0 | 15.6 | 20.6 | 17.0 | 14.8 | 13.2 | 11.5 | 9.0 | 7.4 | 6.2 | 5.1 | 4.1 | 4.7 | 3.6 | 2.3 | 1.7 | 6.8 |
Środki pieniężne i Inwestycje | 0.1 | 0.1 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.4 | 2.6 | 0.6 | 2.0 | 1.5 | 0.8 | 3.9 | 2.9 | 2.0 | 1.2 | 1.0 | 0.7 | 1.2 | 4.1 | 3.0 | 6.1 | 5.6 | 15.3 | 14.2 | 16.7 | 14.5 | 12.8 | 10.6 | 7.5 | 5.9 | 4.7 | 3.8 | 2.7 | 3.3 | 2.2 | 1.4 | 0.8 | 5.9 |
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 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 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 | 3.6 | 2.7 | 1.8 | 1.0 | 0.7 | 0.4 | 0.2 | 3.2 | 2.6 | 5.6 | 5.1 | 2.6 | 2.8 | 3.7 | 3.4 | 3.1 | 1.9 | 1.3 | 1.0 | 0.9 | 0.7 | 0.6 | 0.5 | 0.5 | 0.4 | 0.4 | 0.1 |
Środki pieniężne i inne aktywa pieniężne | 0.1 | 0.1 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.4 | 2.6 | 0.6 | 2.0 | 1.5 | 0.8 | 0.3 | 0.2 | 0.2 | 0.2 | 0.3 | 0.3 | 1.0 | 0.9 | 0.4 | 0.5 | 0.5 | 12.6 | 11.3 | 12.9 | 11.1 | 9.7 | 8.7 | 6.2 | 4.9 | 3.8 | 3.1 | 2.1 | 2.7 | 1.8 | 1.0 | 0.4 | 5.8 |
Należności krótkoterminowe | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.1 | 0.1 | 0.0 | 0.1 | 0.1 | 0.1 | 0.5 | 0.2 | 0.2 | 0.1 | 0.2 | 0.3 | 0.2 | 0.2 | 0.4 | 0.6 | 0.1 | 0.2 | 0.9 | 1.0 | 0.4 | 0.5 | 0.4 | 0.4 | 0.5 | 0.1 | 0.2 | 0.2 | 0.1 | 0.1 | 0.1 | 0.0 | 0.1 |
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 | 0.1 | 0.1 | 0.1 | 0.1 | 0.1 | 0.1 | 0.2 | 0.2 | 0.2 | 0.2 | 0.2 | 0.1 | 0.1 | 0.1 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 |
Zobowiązania krótkoterminowe | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.1 | 0.1 | 0.0 | 0.1 | 0.1 | 0.2 | 0.6 | 0.3 | 0.2 | 0.2 | 0.6 | 0.5 | 1.3 | 0.3 | 0.6 | 0.7 | 0.3 | 0.4 | 1.1 | 1.3 | 0.7 | 0.8 | 0.6 | 0.7 | 0.9 | 0.2 | 0.2 | 0.2 | 0.1 | 0.1 | 0.1 | 0.1 | 0.1 |
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 | 0.1 | 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 | 0.0 | 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 | 0.1 | 0.1 | 0.1 | 0.5 | 0.2 | 0.2 | 0.1 | 0.2 | 0.4 | 0.4 | 0.3 | 0.3 | 0.3 | 0.3 | 0.2 | 0.2 | 0.1 | 0.1 | 0.1 | 0.0 | 0.5 | 0.6 | 0.2 | 0.2 | 0.2 | 0.0 | 0.0 | 0.8 | 0.8 | 0.8 |
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 |
Zobowiązania długoterminowe | 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 | 0.5 | 0.2 | 0.2 | 0.1 | 0.2 | 0.4 | 0.4 | 0.3 | 0.3 | 0.3 | 0.3 | 0.2 | 0.2 | 0.1 | 0.1 | 0.1 | 0.0 | 0.5 | 0.6 | 0.2 | 0.2 | 0.2 | 0.0 | 0.0 | 0.8 | 0.8 | 0.8 |
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 | 0.0 | 0.0 | 0.5 | 0.4 | 0.4 | 0.4 | 0.4 | 0.4 | 0.3 | 0.3 | 0.3 | 0.2 | 0.2 | 0.1 | 0.1 | 0.1 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 |
Zobowiązania ogółem | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.1 | 0.1 | 0.0 | 0.1 | 0.1 | 0.2 | 0.6 | 0.3 | 0.2 | 0.2 | 0.6 | 0.9 | 1.7 | 0.7 | 1.0 | 1.0 | 0.6 | 0.6 | 1.3 | 1.4 | 0.8 | 0.9 | 0.6 | 0.7 | 0.9 | 0.2 | 0.2 | 0.2 | 0.1 | 0.1 | 0.9 | 0.9 | 0.9 |
Kapitał (fundusz) podstawowy | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 17.2 | 0.0 | 0.0 | 24.3 | 24.3 | 29.5 | 30.2 | 41.5 | 42.1 | 43.5 | 43.8 | 44.2 | 44.3 | 45.6 | 45.8 | 46.7 | 46.7 | 47.3 | 52.4 | 52.4 | 52.4 | 52.9 | 58.6 |
Zyski zatrzymane | (1.0) | (1.1) | (1.1) | (1.1) | (1.1) | (1.1) | (1.1) | (1.1) | (2.0) | (0.5) | (2.5) | (2.9) | (3.4) | (5.2) | (5.7) | (6.1) | (6.5) | (6.8) | (7.2) | (7.5) | (7.9) | (8.5) | (8.8) | (9.2) | (9.6) | (10.5) | (11.5) | (12.6) | (13.8) | (16.1) | (17.5) | (18.2) | (18.8) | (20.2) | (20.9) | (21.7) | (22.3) | (23.4) | (23.9) | (24.4) |
Kapitał własny | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | -0.0 | 0.4 | 9.1 | 2.2 | 9.9 | 9.4 | 8.9 | 11.4 | 12.6 | 12.4 | 11.9 | 12.2 | 13.6 | 13.1 | 18.0 | 17.3 | 23.8 | 23.5 | 34.0 | 33.2 | 33.7 | 32.9 | 33.0 | 31.3 | 31.2 | 31.6 | 33.8 | 32.3 | 32.4 | 36.1 | 36.5 | 34.8 | 35.5 | 41.3 |
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 | 0.0 |
Pasywa | 0.1 | 0.1 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.4 | 9.2 | 2.2 | 10.0 | 9.5 | 9.1 | 12.0 | 12.8 | 12.6 | 12.1 | 12.7 | 14.5 | 14.8 | 18.7 | 18.2 | 24.8 | 24.1 | 34.6 | 34.4 | 35.1 | 33.7 | 33.9 | 31.9 | 31.9 | 32.5 | 34.0 | 32.6 | 32.6 | 36.2 | 36.6 | 35.7 | 36.4 | 42.2 |
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 | 3.6 | 2.7 | 1.8 | 1.0 | 0.7 | 0.4 | 0.2 | 3.2 | 2.6 | 5.6 | 5.1 | 2.6 | 3.0 | 3.9 | 3.5 | 3.2 | 1.9 | 1.3 | 1.0 | 0.9 | 0.7 | 0.6 | 0.5 | 0.5 | 3.8 | 3.9 | 3.6 |
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 | 0.5 | 0.4 | 0.4 | 0.4 | 0.4 | 0.4 | 0.3 | 0.3 | 0.3 | 0.2 | 0.2 | 0.1 | 0.1 | 0.1 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 |
Środki pieniężne i inne aktywa pieniężne | 0.1 | 0.1 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.4 | 2.6 | 0.6 | 2.0 | 1.5 | 0.8 | 0.3 | 0.2 | 0.2 | 0.2 | 0.3 | 0.3 | 1.0 | 0.9 | 0.4 | 0.5 | 0.5 | 12.6 | 11.3 | 12.9 | 11.1 | 9.7 | 8.7 | 6.2 | 4.9 | 3.8 | 3.1 | 2.1 | 2.7 | 1.8 | 1.0 | 0.4 | 5.8 |
Dług netto | (0.1) | (0.1) | -0.0 | -0.0 | -0.0 | -0.0 | -0.0 | (0.4) | (2.6) | (0.6) | (2.0) | (1.5) | (0.8) | (0.3) | (0.2) | (0.2) | (0.2) | (0.3) | (0.3) | (0.5) | (0.5) | -0.0 | (0.1) | (0.1) | (12.2) | (11.0) | (12.6) | (10.8) | (9.5) | (8.5) | (6.1) | (4.8) | (3.8) | (3.1) | (2.1) | (2.7) | (1.8) | (1.0) | (0.4) | (5.8) |
Ticker | SVE.V | SVE.V | SVE.V | SVE.V | SVE.V | SVE.V | SVE.V | SVE.V | SVE.V | SVE.V | SVE.V | SVE.V | SVE.V | SVE.V | SVE.V | SVE.V | SVE.V | SVE.V | SVE.V | SVE.V | SVE.V | SVE.V | SVE.V | SVE.V | SVE.V | SVE.V | SVE.V | SVE.V | SVE.V | SVE.V | SVE.V | SVE.V | SVE.V | SVE.V | SVE.V | SVE.V | SVE.V | SVE.V | SVE.V | SVE.V |
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 |