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 |
---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
Rok finansowy | 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 |
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 |
Aktywa | 0.3 | 0.4 | 0.3 | 0.2 | 3.3 | 2.8 | 2.2 | 1.6 | 12.8 | 12.1 | 23.5 | 22.1 | 20.4 | 19.3 | 39.0 | 49.4 | 48.8 | 45.6 | 51.3 | 48.7 | 44.2 | 40.1 | 35.8 | 32.5 | 30.6 | 27.2 | 30.9 | 31.7 | 28.5 | 24.8 | 21.8 | 18.8 | 15.1 | 18.0 |
Aktywa trwałe | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.1 | 0.2 | 0.3 | 0.6 | 0.7 | 0.7 | 0.7 | 0.8 | 0.9 | 1.9 | 2.0 | 2.0 | 2.7 | 3.0 | 3.3 | 3.2 | 3.0 | 3.7 | 3.6 | 3.5 | 5.8 | 7.3 | 7.1 | 6.8 | 6.5 | 4.6 | 4.5 |
Rzeczowe aktywa trwałe netto | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.1 | 0.4 | 0.5 | 0.5 | 0.5 | 0.5 | 0.5 | 0.5 | 0.6 | 0.6 | 1.0 | 1.0 | 1.3 | 1.2 | 1.1 | 1.0 | 0.9 | 0.8 | 0.7 | 2.8 | 2.6 | 2.4 | 2.2 | 2.1 | 2.0 |
Wartość firmy | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | (118 714.9) | 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 | 1.6 | 1.6 | 1.6 | 1.6 | 1.6 | 0.0 | 0.0 |
Wartości niematerialne i prawne | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 118 715.0 | 0.2 | 0.2 | 0.2 | 0.2 | 0.3 | 0.3 | 0.3 | 1.4 | 1.4 | 1.4 | 1.8 | 2.0 | 2.0 | 1.9 | 1.9 | 2.6 | 2.6 | 2.6 | 3.3 | 2.6 | 2.6 | 2.5 | 2.4 | 2.4 | 2.3 |
Wartość firmy i wartości niematerialne i prawne | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.1 | 0.2 | 0.2 | 0.2 | 0.2 | 0.3 | 0.3 | 0.3 | 1.4 | 1.4 | 1.4 | 1.8 | 2.0 | 2.0 | 1.9 | 1.9 | 2.6 | 2.6 | 2.6 | 4.9 | 4.3 | 4.2 | 4.1 | 4.1 | 2.4 | 2.3 |
Należności netto | 0.0 | 0.0 | -0.0 | -0.0 | -0.0 | (0.1) | -0.0 | -0.0 | 0.0 | 0.1 | 0.0 | 0.1 | 0.2 | 0.4 | 0.5 | 1.2 | 1.9 | 2.2 | 2.6 | 3.3 | 3.9 | 4.2 | 1.4 | 2.2 | 2.8 | 1.2 | 1.9 | 4.3 | 3.0 | 2.3 | 3.3 | 0.8 | 0.5 | 0.7 |
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 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 |
Aktywa obrotowe | 0.3 | 0.4 | 0.2 | 0.2 | 3.2 | 2.8 | 2.2 | 1.5 | 12.6 | 11.8 | 22.9 | 21.4 | 19.7 | 18.5 | 38.2 | 48.5 | 46.9 | 43.6 | 49.3 | 45.9 | 41.2 | 36.8 | 32.6 | 29.5 | 26.9 | 23.6 | 27.4 | 25.8 | 21.2 | 17.7 | 15.0 | 12.2 | 10.5 | 13.5 |
Środki pieniężne i Inwestycje | 0.3 | 0.3 | 0.2 | 0.0 | 3.1 | 2.6 | 2.0 | 1.4 | 12.4 | 10.7 | 21.4 | 19.3 | 17.0 | 15.5 | 35.4 | 45.1 | 41.6 | 37.0 | 43.1 | 39.9 | 34.9 | 30.0 | 28.5 | 23.7 | 19.3 | 16.0 | 18.2 | 14.9 | 11.5 | 8.2 | 4.6 | 4.9 | 3.6 | 6.2 |
Zapasy | 0.0 | 0.0 | 0.0 | 0.1 | 0.1 | 0.2 | 0.1 | 0.1 | 0.2 | 0.7 | 1.3 | 2.0 | 2.2 | 2.3 | 2.1 | 2.0 | 2.7 | 3.6 | 2.8 | 2.3 | 1.6 | 1.9 | 2.0 | 3.0 | 4.0 | 5.6 | 6.5 | 5.8 | 5.8 | 6.4 | 6.5 | 6.3 | 6.2 | 6.1 |
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 | 25.0 | 25.0 | 35.0 | 30.0 | 30.0 | 30.0 | 25.0 | 24.9 | 19.9 | 13.9 | 6.5 | 6.5 | 10.0 | 7.5 | 5.0 | 2.5 | 0.0 | 0.0 | 0.0 |
Środki pieniężne i inne aktywa pieniężne | 0.3 | 0.3 | 0.2 | 0.0 | 3.1 | 2.6 | 2.0 | 1.4 | 12.4 | 10.7 | 21.4 | 19.3 | 17.0 | 15.5 | 35.4 | 20.1 | 16.6 | 2.0 | 13.0 | 9.9 | 4.9 | 5.0 | 3.6 | 3.8 | 5.3 | 9.5 | 11.7 | 4.9 | 4.0 | 3.2 | 2.1 | 4.9 | 3.6 | 6.2 |
Należności krótkoterminowe | 0.0 | 0.0 | 0.1 | 0.1 | 0.0 | 0.0 | 0.0 | 0.1 | 0.2 | 0.7 | 0.4 | 0.7 | 0.4 | 0.4 | 0.8 | 0.8 | 1.2 | 2.4 | 1.3 | 1.5 | 1.8 | 1.7 | 1.4 | 0.9 | 1.4 | 1.4 | 1.9 | 1.5 | 1.1 | 1.1 | 1.1 | 1.3 | 0.6 | 0.5 |
Dług krótkoterminowy | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.1 | 0.2 | 0.2 | 0.1 | 0.2 | 0.3 | 0.3 | 0.1 | 0.2 | 0.2 | 0.2 | 0.1 | 0.2 | 0.2 | 0.2 | 0.2 | 0.2 | 0.2 | 0.2 | 1.2 | 1.2 | 1.2 | 0.5 | 0.6 | 0.6 |
Zobowiązania krótkoterminowe | 0.1 | 0.2 | 0.2 | 0.2 | 0.2 | 0.2 | 0.2 | 0.2 | 0.4 | 0.9 | 0.8 | 1.3 | 1.1 | 1.0 | 1.6 | 1.7 | 2.3 | 3.4 | 2.6 | 3.1 | 2.9 | 2.8 | 2.6 | 2.2 | 3.2 | 3.4 | 10.8 | 10.8 | 23.5 | 18.5 | 16.2 | 10.7 | 13.2 | 13.8 |
Rozliczenia międzyokresowe | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.2 | 0.3 | 0.2 | 0.2 | 0.1 | 0.0 | 0.2 | 0.2 | 0.1 | 0.2 | 0.1 | 0.2 | 0.1 | 0.2 | 0.2 | 0.2 | 0.2 | 0.4 | 0.4 | 0.5 | 0.0 | 0.5 | 0.0 |
Zobowiązania długoterminowe | 0.0 | 0.0 | 0.1 | 0.1 | 0.0 | 0.1 | 0.1 | 0.1 | 0.2 | 0.0 | 0.2 | 0.2 | 0.2 | 0.1 | 0.4 | 0.3 | 0.1 | 0.1 | 0.0 | 0.1 | 0.1 | 0.4 | 0.4 | 0.4 | 0.4 | 0.3 | 0.3 | 0.3 | 1.8 | 1.8 | 1.8 | 1.7 | 1.7 | 1.6 |
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 | (0.2) | (0.2) | (0.2) | (0.4) | (0.1) | (0.3) | (0.2) | 0.0 | (0.1) | 0.0 | 0.0 | 0.0 | 0.0 |
Zobowiązania długoterminowe | 0.0 | 0.0 | 0.1 | 0.1 | 0.0 | 0.1 | 0.1 | 0.1 | 0.2 | 0.0 | 0.2 | 0.2 | 0.2 | 0.1 | 0.4 | 0.3 | 0.1 | 0.1 | 0.0 | 0.1 | 0.1 | 0.4 | 0.4 | 0.4 | 0.4 | 0.3 | 0.3 | 0.3 | 1.8 | 1.8 | 1.8 | 1.7 | 1.7 | 1.6 |
Zobowiązania z tytułu leasingu | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.1 | 0.3 | 0.2 | 0.3 | 0.2 | 0.2 | 0.2 | 0.2 | 0.1 | 0.1 | 0.1 | 0.1 | 0.4 | 0.4 | 0.3 | 0.3 | 0.3 | 0.2 | 0.2 | 2.3 | 2.3 | 2.3 | 2.2 | 2.2 | 0.0 |
Zobowiązania ogółem | 0.1 | 0.2 | 0.2 | 0.2 | 0.2 | 0.2 | 0.2 | 0.2 | 0.4 | 0.9 | 1.0 | 1.4 | 1.2 | 1.1 | 1.9 | 2.0 | 2.4 | 3.5 | 2.6 | 3.2 | 3.0 | 3.2 | 3.0 | 2.6 | 3.5 | 3.7 | 11.1 | 11.1 | 25.3 | 20.3 | 17.9 | 12.4 | 14.9 | 1.6 |
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 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 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 | (0.2) | (0.4) | (0.6) | (0.8) | (1.1) | (1.5) | (2.3) | (3.1) | (4.4) | (5.9) | (7.8) | (10.2) | (12.7) | (15.1) | (17.9) | (21.8) | (25.3) | (30.7) | (38.5) | (44.5) | (49.8) | (55.2) | (60.0) | (63.8) | (67.4) | (71.4) | (76.4) | (79.4) | (98.0) | (98.1) | (99.0) | (97.3) | (105.1) | (105.1) |
Kapitał własny | 0.2 | 0.2 | 0.1 | 0.0 | 3.1 | 2.6 | 2.0 | 1.4 | 12.4 | 11.1 | 22.5 | 20.7 | 19.2 | 18.1 | 37.1 | 47.4 | 46.4 | 42.1 | 48.8 | 45.5 | 41.3 | 36.9 | 32.9 | 30.0 | 27.1 | 23.6 | 19.8 | 20.6 | 3.2 | 4.5 | 3.8 | 6.4 | 0.2 | 0.0 |
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 |
Pasywa | 0.3 | 0.4 | 0.3 | 0.2 | 3.3 | 2.8 | 2.2 | 1.6 | 12.8 | 12.1 | 23.5 | 22.1 | 20.4 | 19.3 | 39.0 | 49.4 | 48.8 | 45.6 | 51.3 | 48.7 | 44.2 | 40.1 | 35.8 | 32.5 | 30.6 | 27.2 | 30.9 | 31.7 | 28.5 | 24.8 | 21.8 | 18.8 | 15.1 | 18.0 |
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 | 25.0 | 25.0 | 35.0 | 30.0 | 30.0 | 30.0 | 25.0 | 24.9 | 19.9 | 13.9 | 6.5 | 6.5 | 10.0 | 7.5 | 5.0 | 2.5 | 0.0 | 0.0 | 0.0 |
Dług | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.1 | 0.3 | 0.3 | 0.3 | 0.2 | 0.6 | 0.6 | 0.4 | 0.1 | 0.1 | 0.1 | 0.1 | 0.4 | 0.4 | 0.3 | 0.3 | 0.3 | 0.1 | 0.2 | 2.3 | 2.3 | 2.3 | 2.2 | 2.2 | 2.1 |
Środki pieniężne i inne aktywa pieniężne | 0.3 | 0.3 | 0.2 | 0.0 | 3.1 | 2.6 | 2.0 | 1.4 | 12.4 | 10.7 | 21.4 | 19.3 | 17.0 | 15.5 | 35.4 | 20.1 | 16.6 | 2.0 | 13.0 | 9.9 | 4.9 | 5.0 | 3.6 | 3.8 | 5.3 | 9.5 | 11.7 | 4.9 | 4.0 | 3.2 | 2.1 | 4.9 | 3.6 | 6.2 |
Dług netto | (0.3) | (0.3) | (0.2) | -0.0 | (3.1) | (2.5) | (2.0) | (1.4) | (12.4) | (10.6) | (21.1) | (19.0) | (16.7) | (15.2) | (34.8) | (19.5) | (16.3) | (1.9) | (12.9) | (9.8) | (4.9) | (4.6) | (3.3) | (3.5) | (5.0) | (9.2) | (11.6) | (4.7) | (1.7) | (0.9) | 0.2 | (2.7) | (1.4) | (4.0) |
Ticker | WRAP | WRAP | WRAP | WRAP | WRAP | WRAP | WRAP | WRAP | WRAP | WRAP | WRAP | WRAP | WRAP | WRAP | WRAP | WRAP | WRAP | WRAP | WRAP | WRAP | WRAP | WRAP | WRAP | WRAP | WRAP | WRAP | WRAP | WRAP | WRAP | WRAP | WRAP | WRAP | WRAP | WRAP |
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 |