Rok finansowy |
2005 |
2006 |
2007 |
2008 |
2009 |
2010 |
2011 |
2012 |
2013 |
2014 |
2015 |
2016 |
2017 |
2018 |
2019 |
2020 |
2021 |
2022 |
2023 |
2024 |
Aktywa (mln) |
1.70521 |
7.766306 |
6.038671 |
5.971854 |
7.711463 |
5.644215 |
6.531797 |
4.529334 |
4.217029 |
20.434555 |
10.962228 |
56.931113 |
120.956255 |
94.230281 |
59.179472 |
204.206 |
186.587 |
259.468 |
308.124 |
474.242 |
Aktywa trwałe (mln) |
1.689724 |
3.032856 |
3.077838 |
2.277154 |
2.519283 |
2.44629 |
2.468637 |
2.640352 |
2.809727 |
2.91293 |
2.706587 |
2.876647 |
3.278511 |
3.294081 |
5.52263 |
1.702 |
16.524 |
16.472 |
18.415999 |
20.67 |
Rzeczowe aktywa trwałe netto |
0.0 |
0.033307 |
0.03173 |
0.020502 |
0.029106 |
0.023151 |
0.009316 |
0.063806 |
0.04559 |
0.034004 |
0.020477 |
0.017073 |
0.021622 |
0.026647 |
1.329522 |
1.157 |
0.979 |
0.927 |
2.871 |
2.048 |
Wartość firmy |
0.0 |
2.878078 |
2.913237 |
2.151215 |
2.37537 |
2.267255 |
2.280773 |
2.374092 |
2.422558 |
2.286627 |
2.176494 |
0.544109 |
0.59597 |
0.559587 |
0.578224 |
0.545 |
0.545 |
0.545 |
0.545 |
0.545 |
Wartości niematerialne i prawne |
0.0 |
0.121471 |
0.132871 |
0.105437 |
0.114807 |
0.155883 |
0.178549 |
0.202453 |
0.341579 |
0.592299 |
0.509615 |
2.315465 |
2.660919 |
2.707846 |
3.614884 |
0.0 |
0.0 |
0.0 |
0.0 |
0.0 |
Wartość firmy i wartości niematerialne i prawne |
0.0 |
2.999549 |
3.046108 |
2.256652 |
2.490177 |
2.423139 |
2.459322 |
2.576545 |
2.764138 |
2.878925 |
2.686109 |
2.859573 |
3.256889 |
3.267434 |
4.193108 |
0.545 |
0.545 |
0.545 |
0.545 |
0.545 |
Należności netto |
0.003441 |
0.0 |
0.477938 |
0.09958 |
0.616076 |
0.106495 |
0.141287 |
0.0 |
0.0 |
0.0 |
0.0 |
0.0 |
0.0 |
7.105877 |
9.814 |
8.26 |
15.583 |
9.282 |
10.954 |
31.496 |
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 |
15.0 |
15.0 |
15.0 |
0.0 |
Aktywa obrotowe |
1.70521 |
4.73345 |
2.960833 |
3.6947 |
5.19218 |
3.197926 |
4.06316 |
1.888982 |
1.407302 |
17.521626 |
8.255641 |
54.054466 |
117.677744 |
90.936199 |
53.656841 |
202.504 |
170.063 |
242.996 |
289.708 |
453.572 |
Środki pieniężne i Inwestycje |
1.689724 |
4.629611 |
2.482895 |
3.595121 |
4.576104 |
3.091431 |
3.921873 |
1.552771 |
0.995648 |
15.517618 |
5.221391 |
49.087104 |
108.466559 |
82.10207 |
40.327529 |
187.986 |
148.38 |
227.827 |
271.772 |
399.757 |
Zapasy |
(0.003441) |
0.0 |
(0.477938) |
(0.09958) |
(0.616076) |
(0.106495) |
(0.141287) |
0.0 |
0.0 |
0.0 |
0.0 |
0.0 |
0.0 |
0.0 |
3.505146 |
4.538 |
4.037 |
2.499 |
1e-06 |
6.249 |
Inwestycje krótkoterminowe |
0.0 |
2.546972 |
0.0 |
0.0 |
0.0 |
0.0 |
0.0 |
0.0 |
0.0 |
0.0 |
0.0 |
0.0 |
65.974296 |
56.99802 |
10.25725 |
0.0 |
0.0 |
0.0 |
0.0 |
0.0 |
Środki pieniężne i inne aktywa pieniężne |
1.689724 |
2.082639 |
2.482895 |
3.595121 |
4.576104 |
3.091431 |
3.921873 |
1.552771 |
0.995648 |
15.517618 |
5.221391 |
49.087104 |
42.492263 |
25.10405 |
30.070278 |
187.986 |
148.38 |
227.827 |
271.772 |
399.757 |
Należności krótkoterminowe |
0.020648 |
0.129308 |
0.194348 |
0.071756 |
0.189189 |
0.219163 |
0.138182 |
0.32211 |
0.543768 |
0.570642 |
1.899207 |
0.887099 |
1.640607 |
3.602426 |
1.907746 |
0.178 |
10.044 |
2.91 |
3.492 |
11.266 |
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 |
1.608468 |
(0.000106) |
0.603136 |
0.798 |
0.648 |
0.675 |
1.18 |
2.24 |
Zobowiązania krótkoterminowe |
0.020648 |
0.129308 |
0.311353 |
0.12301 |
0.464078 |
0.31794 |
0.242206 |
0.32211 |
0.806886 |
0.816077 |
2.685579 |
13.414133 |
11.616687 |
12.974571 |
12.608171 |
14.203 |
33.422 |
19.029 |
8.692 |
42.681 |
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 |
0.152 |
0.000106 |
0.0 |
10.863 |
22.403 |
0.0 |
1e-06 |
0.687 |
Zobowiązania długoterminowe |
0.0 |
0.0 |
0.0 |
0.0 |
0.0 |
0.0 |
0.0 |
0.0 |
0.0 |
0.0 |
0.0 |
0.989766 |
1.387894 |
1.398335 |
2.168668 |
5.149 |
5.16 |
9.973 |
50.149 |
227.002 |
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 |
2e-06 |
0.0 |
0.0 |
0.0 |
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 |
1.246918 |
1.312 |
0.934 |
0.88 |
1.775 |
2.361 |
Zobowiązania ogółem |
0.020648 |
0.129308 |
0.311353 |
0.12301 |
0.464078 |
0.31794 |
0.242206 |
0.32211 |
0.806886 |
0.816077 |
2.685579 |
14.403899 |
13.004581 |
14.372906 |
14.776839 |
19.352 |
38.582 |
29.002 |
58.841 |
269.683 |
Kapitał własny |
1.684562 |
7.636998 |
5.727318 |
5.848844 |
7.247385 |
5.326275 |
6.289591 |
4.207224 |
3.410143 |
19.618478 |
8.276649 |
42.527214 |
107.951674 |
79.857374 |
44.402632 |
184.854 |
148.005 |
230.466 |
249.283 |
204.559 |
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 |
Pasywa |
1.70521 |
7.766306 |
6.038671 |
5.971854 |
7.711463 |
5.644215 |
6.531797 |
4.529334 |
4.217029 |
20.434555 |
10.962228 |
56.931113 |
120.956255 |
94.230281 |
59.179472 |
204.206 |
186.587 |
259.468 |
308.124 |
474.242 |
Inwestycje |
0.0 |
2.546972 |
0.0 |
0.0 |
0.0 |
0.0 |
0.0 |
0.0 |
0.0 |
0.0 |
0.0 |
0.0 |
65.974296 |
56.99802 |
10.25725 |
0.0 |
15.0 |
15.0 |
15.0 |
15.0 |
Dług (mln) |
0.0 |
0.0 |
0.0 |
0.0 |
0.0 |
0.0 |
0.0 |
0.0 |
0.0 |
0.0 |
0.0 |
0.0 |
0.0 |
0.0 |
1.246918 |
5.947 |
5.808 |
10.648 |
51.329 |
2.361 |
Środki pieniężne i inne aktywa pieniężne |
1.689724 |
2.082639 |
2.482895 |
3.595121 |
4.576104 |
3.091431 |
3.921873 |
1.552771 |
0.995648 |
15.517618 |
5.221391 |
49.087104 |
42.492263 |
25.10405 |
30.070278 |
187.986 |
148.38 |
227.827 |
271.772 |
399.757 |
Dług netto |
(1.689724) |
(2.082639) |
(2.482895) |
(3.595121) |
(4.576104) |
(3.091431) |
(3.921873) |
(1.552771) |
(0.995648) |
(15.517618) |
(5.221391) |
(49.087104) |
(42.492263) |
(25.10405) |
(28.82336) |
(182.039) |
(142.572) |
(217.179) |
(220.443) |
(397.396) |
Ticker |
VRNA |
VRNA |
VRNA |
VRNA |
VRNA |
VRNA |
VRNA |
VRNA |
VRNA |
VRNA |
VRNA |
VRNA |
VRNA |
VRNA |
VRNA |
VRNA |
VRNA |
VRNA |
VRNA |
VRNA |
Waluta |
GBP |
GBP |
GBP |
GBP |
GBP |
GBP |
GBP |
GBP |
GBP |
GBP |
GBP |
GBP |
GBP |
GBP |
GBP |
USD |
USD |
USD |
USD |
USD |