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 |
---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
Rok finansowy | 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 | 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 |
Aktywa | 0.0 | 671.6 | 0.0 | 1 016.9 | 1 625.4 | 1 923.1 | 1 904.2 | 2 306.4 | 2 530.4 | 3 022.5 | 2 464.0 | 2 995.6 | 2 942.8 | 3 179.5 | 3 204.4 | 3 229.5 | 3 000.2 | 3 276.7 | 3 048.5 | 3 016.7 | 2 939.6 | 2 973.7 | 2 913.7 | 2 913.7 | 2 754.4 | 2 754.4 | 2 759.5 | 2 759.5 |
Aktywa trwałe | (156.9) | 6.1 | (280.0) | 14.0 | 13.7 | 20.3 | 45.2 | 85.8 | 93.3 | 114.9 | 171.4 | 199.5 | 248.4 | 247.6 | 256.9 | 232.0 | 248.6 | 330.9 | 365.4 | 404.9 | 432.7 | 390.7 | 391.9 | 391.9 | 471.7 | 471.7 | 457.8 | 457.8 |
Rzeczowe aktywa trwałe netto | 0.0 | 3.1 | 0.0 | 3.4 | 3.2 | 11.3 | 33.1 | 47.6 | 57.7 | 87.1 | 80.6 | 85.1 | 84.9 | 93.0 | 92.8 | 119.1 | 126.5 | 164.4 | 186.6 | 214.2 | 228.6 | 251.1 | 264.2 | 264.2 | 348.0 | 348.0 | 333.9 | 333.9 |
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 |
Wartości niematerialne i prawne | 0.0 | 0.0 | 0.0 | 0.0 | 0.2 | 0.2 | 2.4 | 2.6 | 2.5 | 4.4 | 5.6 | 5.7 | 68.3 | 70.7 | 70.2 | 71.5 | 72.4 | 73.9 | 73.7 | 73.7 | 75.1 | 74.1 | 72.1 | 72.1 | 70.1 | 70.1 | 68.1 | 68.1 |
Wartość firmy i wartości niematerialne i prawne | 0.0 | 0.0 | 0.0 | 0.0 | 0.2 | 0.2 | 2.4 | 2.6 | 2.5 | 4.4 | 5.6 | 5.7 | 68.3 | 70.7 | 70.2 | 71.5 | 72.4 | 73.9 | 73.7 | 73.7 | 75.1 | 74.1 | 72.1 | 72.1 | 70.1 | 70.1 | 68.1 | 68.1 |
Należności netto | 0.0 | 253.9 | 0.0 | 474.1 | 388.0 | 372.7 | 312.4 | 662.6 | 771.6 | 1 024.1 | 635.2 | 1 130.9 | 1 072.2 | 1 036.4 | 535.8 | 920.8 | 603.3 | 623.3 | 444.9 | 702.0 | 530.8 | 602.1 | 626.1 | 626.1 | 551.0 | 551.0 | 556.6 | 556.6 |
Inwestycje długoterminowe | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | (13.2) | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 30.0 | 30.0 | 0.0 | 30.0 | 23.8 | 23.8 | 27.8 | 27.8 |
Aktywa obrotowe | 156.9 | 665.4 | 280.0 | 1 002.9 | 1 611.7 | 1 902.7 | 1 859.1 | 2 220.6 | 2 437.0 | 2 907.6 | 2 292.6 | 2 796.1 | 2 694.4 | 2 931.9 | 2 947.5 | 2 997.5 | 2 751.6 | 2 945.8 | 2 683.0 | 2 611.9 | 2 506.9 | 2 583.0 | 2 521.9 | 2 521.9 | 2 282.7 | 2 282.7 | 2 301.7 | 2 301.7 |
Środki pieniężne i Inwestycje | 156.9 | 280.0 | 280.0 | 257.0 | 933.3 | 1 109.3 | 1 109.2 | 970.3 | 1 108.9 | 1 348.6 | 1 192.1 | 1 001.1 | 895.2 | 1 210.2 | 1 610.9 | 1 187.9 | 1 362.3 | 1 465.8 | 1 310.2 | 1 063.3 | 1 103.3 | 1 105.7 | 1 015.9 | 1 015.9 | 957.9 | 957.9 | 944.3 | 944.3 |
Zapasy | 0.0 | 50.7 | 0.0 | 166.3 | 201.1 | 232.0 | 298.7 | 420.6 | 452.8 | 418.0 | 371.1 | 412.2 | 492.7 | 439.4 | 592.1 | 558.1 | 541.2 | 576.4 | 630.7 | 555.1 | 604.3 | 502.3 | 509.9 | 509.9 | 442.2 | 442.2 | 389.0 | 389.0 |
Inwestycje krótkoterminowe | 313.9 | 0.0 | 559.9 | 0.0 | 0.0 | 169.0 | 345.1 | 302.3 | 381.8 | 376.2 | 746.3 | 366.9 | 179.6 | 706.1 | 704.6 | 520.3 | 590.5 | 878.9 | 441.8 | 247.0 | 343.2 | 368.6 | 324.5 | 324.5 | 466.2 | 466.2 | 242.7 | 242.7 |
Środki pieniężne i inne aktywa pieniężne | (156.9) | 280.0 | (280.0) | 257.0 | 933.3 | 940.3 | 764.0 | 668.0 | 727.1 | 972.4 | 445.9 | 634.2 | 715.6 | 504.1 | 906.3 | 667.6 | 771.7 | 587.0 | 868.4 | 816.3 | 760.1 | 737.1 | 691.5 | 691.5 | 491.7 | 491.7 | 701.6 | 701.6 |
Należności krótkoterminowe | 0.0 | 292.9 | 0.0 | 501.1 | 415.1 | 548.5 | 521.4 | 692.3 | 760.7 | 1 043.2 | 742.7 | 1 114.0 | 1 010.8 | 1 001.4 | 1 128.1 | 1 102.1 | 859.6 | 1 069.1 | 929.0 | 865.6 | 839.0 | 844.1 | 821.5 | 821.5 | 674.5 | 674.5 | 686.7 | 686.7 |
Dług krótkoterminowy | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 6.1 | 103.0 | 103.0 | 102.9 | 6.6 | 8.5 | 9.9 | 9.5 | 11.4 | 12.4 | 11.7 | 11.3 | 10.7 | 17.4 | 19.7 | 27.4 | 129.8 | 129.8 | 130.4 | 130.4 | 153.3 | 153.3 |
Zobowiązania krótkoterminowe | 0.0 | 432.4 | 0.0 | 692.0 | 618.6 | 851.7 | 829.7 | 1 112.2 | 1 234.3 | 1 632.8 | 1 033.9 | 1 532.7 | 1 462.5 | 1 634.1 | 1 583.5 | 1 554.4 | 1 330.0 | 1 594.5 | 1 360.0 | 1 318.5 | 1 284.3 | 1 415.0 | 1 380.7 | 1 380.7 | 1 266.6 | 1 266.6 | 1 285.5 | 1 285.5 |
Rozliczenia międzyokresowe | 0.0 | 27.0 | 0.0 | 53.7 | 64.7 | 86.3 | 55.0 | 59.6 | 73.9 | 103.2 | 40.8 | 75.1 | 73.7 | 112.6 | 91.3 | 78.5 | 96.0 | 100.1 | 84.6 | 107.0 | 109.3 | 118.4 | 0.0 | 132.2 | 0.0 | 131.3 | 303.1 | 0.0 |
Zobowiązania długoterminowe | 0.0 | 0.5 | 0.0 | 0.2 | 0.2 | 0.5 | 11.2 | 14.2 | 13.1 | 15.2 | 14.5 | 18.3 | 17.6 | 15.1 | 17.1 | 17.5 | 31.9 | 31.3 | 79.5 | 105.4 | 114.2 | 129.6 | 142.2 | 142.2 | 144.2 | 144.2 | 105.5 | 105.5 |
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 |
Zobowiązania długoterminowe | 0.0 | 0.5 | 0.0 | 0.2 | 0.2 | 0.5 | 11.2 | 14.2 | 13.1 | 15.2 | 14.5 | 18.3 | 17.6 | 15.1 | 17.1 | 17.5 | 31.9 | 31.3 | 79.5 | 105.4 | 114.2 | 129.6 | 142.2 | 142.2 | 144.2 | 144.2 | 105.5 | 105.5 |
Zobowiązania z tytułu leasingu | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 17.0 | 21.0 | 19.7 | 20.4 | 19.5 | 22.9 | 24.4 | 21.2 | 25.6 | 24.9 | 21.8 | 18.9 | 16.2 | 13.4 | 19.4 | 14.0 | 6.5 | 6.5 | 5.1 | 5.1 | 7.0 | 7.0 |
Zobowiązania ogółem | 0.0 | 432.8 | 0.0 | 692.2 | 618.8 | 852.2 | 840.9 | 1 126.4 | 1 247.4 | 1 648.0 | 1 048.5 | 1 550.9 | 1 480.0 | 1 649.2 | 1 600.6 | 1 571.9 | 1 361.9 | 1 625.8 | 1 439.5 | 1 423.9 | 1 398.4 | 1 544.6 | 1 522.9 | 1 522.9 | 1 410.8 | 1 410.8 | 1 391.1 | 1 391.1 |
Kapitał (fundusz) podstawowy | 0.0 | 256.9 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 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 | (160.9) | 0.0 | (90.6) | (150.4) | (95.5) | (54.3) | 34.0 | 106.9 | 195.6 | 211.0 | 220.6 | 255.1 | 363.1 | 410.4 | 456.5 | 427.2 | 449.9 | 399.9 | 360.3 | 280.7 | 174.4 | 119.5 | 119.5 | 89.7 | 89.7 | 95.7 | 95.7 |
Kapitał własny | (127.7) | 238.7 | (18.2) | 324.7 | 1 006.6 | 1 070.9 | 1 063.3 | 1 180.0 | 1 283.0 | 1 374.4 | 1 415.6 | 1 444.7 | 1 462.8 | 1 530.3 | 1 603.8 | 1 657.5 | 1 638.3 | 1 650.9 | 1 608.9 | 1 592.8 | 1 541.2 | 1 429.2 | 1 390.8 | 1 390.8 | 1 343.6 | 1 343.6 | 1 368.4 | 1 368.4 |
Udziały mniejszościowe | 0.0 | 0.0 | 0.0 | 0.0 | 3.0 | 3.0 | 3.1 | 6.7 | 5.1 | 5.7 | 5.5 | 6.0 | 2.6 | 3.2 | 3.5 | 3.8 | 4.0 | 3.5 | 2.9 | (1.0) | (2.6) | (3.6) | (6.0) | (6.0) | (4.2) | (4.2) | (3.7) | (3.7) |
Pasywa | (127.7) | 671.6 | (18.2) | 1 016.9 | 1 625.4 | 1 923.1 | 1 904.2 | 2 306.4 | 2 530.4 | 3 022.5 | 2 464.0 | 2 995.6 | 2 942.8 | 3 179.5 | 3 204.4 | 3 229.5 | 3 000.2 | 3 276.7 | 3 048.5 | 3 016.7 | 2 939.6 | 2 973.7 | 2 913.7 | 2 913.7 | 2 754.4 | 2 754.4 | 2 759.5 | 2 759.5 |
Inwestycje | 313.9 | 0.0 | 559.9 | 0.0 | 0.0 | 169.0 | 345.1 | 302.3 | 381.8 | 376.2 | 746.3 | 366.9 | 179.6 | 706.1 | 704.6 | 520.3 | 590.5 | 878.9 | 441.8 | 247.0 | 343.2 | 368.6 | 324.5 | 324.5 | 490.0 | 490.0 | 270.5 | 270.5 |
Dług | 0.0 | 32.2 | 0.0 | 3.0 | 2.2 | 5.8 | 17.0 | 116.8 | 115.6 | 116.3 | 19.5 | 22.9 | 24.4 | 21.2 | 25.6 | 24.9 | 37.9 | 35.0 | 81.4 | 114.5 | 125.1 | 148.8 | 257.5 | 261.6 | 259.4 | 261.9 | 238.7 | 245.7 |
Środki pieniężne i inne aktywa pieniężne | (156.9) | 280.0 | (280.0) | 257.0 | 933.3 | 940.3 | 764.0 | 668.0 | 727.1 | 972.4 | 445.9 | 634.2 | 715.6 | 504.1 | 906.3 | 667.6 | 771.7 | 587.0 | 868.4 | 816.3 | 760.1 | 737.1 | 691.5 | 691.5 | 491.7 | 491.7 | 701.6 | 701.6 |
Dług netto | 156.9 | (247.7) | 280.0 | (254.0) | (931.1) | (934.5) | (747.0) | (551.1) | (611.5) | (856.2) | (426.4) | (611.3) | (691.1) | (482.9) | (880.8) | (642.6) | (733.9) | (551.9) | (787.0) | (701.8) | (635.0) | (588.3) | (433.9) | (429.8) | (232.3) | (229.9) | (462.9) | (455.9) |
Ticker | VIOT | VIOT | VIOT | VIOT | VIOT | VIOT | VIOT | VIOT | VIOT | VIOT | VIOT | VIOT | VIOT | VIOT | VIOT | VIOT | VIOT | VIOT | VIOT | VIOT | VIOT | VIOT | VIOT | VIOT | VIOT | VIOT | VIOT | VIOT |
Waluta | CNY | CNY | CNY | CNY | CNY | CNY | CNY | CNY | CNY | CNY | CNY | CNY | CNY | CNY | CNY | CNY | CNY | CNY | CNY | CNY | CNY | CNY | CNY | CNY | CNY | CNY | CNY | CNY |