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 | 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 |
Kwartał | 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 | 8.1 | 5.4 | 5.4 | 7.4 | 7.4 | 6.0 | 6.0 | 7.7 | 7.7 | 5.2 | 5.2 | 6.7 | 6.7 | 7.0 | 7.0 | 7.1 | 7.1 | 8.4 | 8.4 | 8.3 | 8.3 | 5.6 | 5.6 | 11.1 | 11.1 | 19.1 | 19.1 | 0.0 | 36.5 | 153.6 | 153.6 | 154.6 | 154.6 | 21.6 | 21.6 | 19.7 | 19.7 | 13.9 | 13.9 |
Aktywa trwałe | 8.1 | 8.1 | 5.4 | 1.6 | 7.4 | 4.4 | 6.0 | 1.6 | 7.7 | 4.4 | 5.2 | 1.6 | 6.7 | 4.4 | 7.0 | 1.9 | 7.1 | 1.1 | 8.4 | 1.9 | 8.3 | 2.1 | 5.5 | 3.3 | 11.0 | 3.6 | 19.1 | 9.9 | 0.0 | 8.3 | 153.6 | 6.2 | 154.6 | 6.6 | 21.6 | 8.2 | 19.7 | 8.6 | 13.9 | 7.9 |
Rzeczowe aktywa trwałe netto | 0.4 | 0.4 | 0.3 | 0.3 | 0.3 | 0.3 | 0.2 | 0.2 | 0.2 | 0.2 | 0.3 | 0.3 | 0.3 | 0.3 | 0.3 | 0.3 | 0.3 | 0.3 | 0.4 | 0.4 | 0.4 | 0.4 | 0.3 | 0.3 | 0.2 | 0.2 | 0.2 | 0.2 | 0.0 | 0.3 | 0.3 | 0.4 | 0.4 | 0.4 | 0.4 | 0.4 | 0.4 | 0.4 | 0.4 | 0.4 |
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 | 0.1 | 0.1 | 0.1 | 0.1 | 0.1 | 0.1 | 0.1 | 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 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 |
Wartości niematerialne i prawne | 0.0 | 0.0 | 0.2 | 0.2 | 0.2 | 0.2 | 0.3 | 0.3 | 0.2 | 0.2 | 0.3 | 0.3 | 0.2 | 0.2 | 0.2 | 0.2 | 0.3 | 0.3 | 0.5 | 0.5 | 0.5 | 0.5 | 0.5 | 0.5 | 0.4 | 0.4 | 0.3 | 0.3 | 0.0 | 0.3 | 0.3 | 0.3 | 0.2 | 0.2 | 0.6 | 0.6 | 0.6 | 0.6 | 0.5 | 0.5 |
Wartość firmy i wartości niematerialne i prawne | 0.0 | 0.0 | 0.2 | 0.2 | 0.2 | 0.2 | 0.3 | 0.3 | 0.2 | 0.2 | 0.3 | 0.3 | 0.2 | 0.2 | 0.3 | 0.3 | 0.4 | 0.4 | 0.7 | 0.7 | 0.6 | 0.6 | 0.5 | 0.5 | 0.4 | 0.4 | 0.3 | 0.3 | 0.0 | 0.3 | 0.3 | 0.3 | 0.2 | 0.2 | 0.6 | 0.6 | 0.6 | 0.6 | 0.5 | 0.5 |
Należności netto | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 1.8 | 0.0 | 1.8 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 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 | 0.3 | 0.0 | 0.0 |
Inwestycje długoterminowe | 0.0 | 0.0 | 0.0 | 1.1 | 0.0 | 4.0 | 0.0 | 1.1 | 0.0 | 3.9 | 0.0 | 1.1 | 0.0 | 3.9 | 0.0 | 1.3 | 0.0 | 0.4 | 0.0 | 0.9 | 0.0 | 1.1 | 0.0 | 2.5 | 0.0 | 3.0 | 0.0 | 9.4 | 0.0 | 7.8 | 0.0 | 5.6 | 0.0 | 6.0 | 0.0 | 7.2 | 0.0 | 7.7 | 0.0 | 7.0 |
Aktywa obrotowe | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 1.8 | 0.0 | 1.8 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 2.0 | 0.0 | 0.0 | 0.0 | 0.1 | 0.0 | 0.1 | 0.0 | 0.1 | 0.0 | 0.1 | 0.0 | 0.0 | 0.0 | 0.1 | 0.0 | 0.0 | 0.0 | 0.1 | 0.0 | 0.3 | 0.0 | 0.1 | 0.0 | 0.4 | 0.0 | 0.2 |
Środki pieniężne i Inwestycje | 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 | 2.0 | 0.0 | 0.0 | 0.0 | 0.1 | 0.0 | 0.1 | 0.0 | 0.1 | 0.0 | 0.1 | 0.0 | 0.0 | 0.0 | 0.1 | 0.0 | 0.0 | 0.0 | 0.1 | 0.0 | 0.0 | 0.0 | 0.1 | 0.0 | 0.0 | 0.0 | 0.0 |
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 | 10.5 | 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 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 |
Środki pieniężne i inne aktywa pieniężne | 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 | 2.0 | 0.0 | 0.0 | 0.0 | 0.1 | 0.0 | 0.1 | 0.0 | 0.1 | 0.0 | 0.1 | 0.0 | 0.0 | 0.0 | 0.1 | 0.0 | 0.0 | 0.0 | 0.1 | 0.0 | 0.0 | 0.0 | 0.1 | 0.0 | 0.0 | 0.0 | 0.0 |
Należności krótkoterminowe | 0.0 | 0.0 | 0.0 | 0.3 | 0.0 | 0.0 | 0.0 | 0.2 | 0.0 | 0.0 | 0.0 | 0.2 | 0.0 | 0.0 | 0.0 | 0.3 | 0.0 | 0.2 | 0.0 | 0.6 | 0.0 | 0.2 | 0.0 | 0.3 | 0.0 | 0.0 | 0.0 | 0.4 | 0.0 | 0.0 | 0.0 | 0.3 | 0.0 | 0.4 | 0.0 | 0.7 | 0.0 | 0.2 | 0.0 | 0.2 |
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 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 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 krótkoterminowe | 0.4 | 0.4 | 0.1 | 0.3 | 0.5 | 0.5 | 0.1 | 0.2 | 0.6 | 0.6 | 0.1 | 0.2 | 0.4 | 0.4 | 0.2 | 0.3 | 0.6 | 0.2 | 0.6 | 0.6 | 0.5 | 0.2 | 0.5 | 0.3 | 1.1 | 1.1 | 1.0 | 0.4 | 0.0 | 1.6 | 0.1 | 0.3 | 1.5 | 0.4 | 0.0 | 0.7 | 0.8 | 0.2 | 0.9 | 0.0 |
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 | 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 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 1.5 | 1.5 | 1.5 | 0.0 | 1.1 | 0.0 | 1.6 | 0.0 | 2.8 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.4 | 0.0 | 2.7 | 0.7 | 0.0 | 0.0 | 2.5 |
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 | (0.5) | 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 |
Zobowiązania długoterminowe | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 1.5 | 1.5 | 1.5 | 0.0 | 1.1 | 0.0 | 1.6 | 0.0 | 2.8 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.4 | 0.0 | 2.7 | 0.7 | 0.0 | 0.0 | 2.5 |
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 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 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 ogółem | 0.4 | 0.4 | 0.1 | 1.4 | 0.5 | 1.3 | 0.1 | 1.4 | 0.6 | 1.1 | 0.1 | 1.1 | 0.4 | 1.5 | 0.2 | 1.3 | 0.6 | 1.1 | 0.6 | 1.5 | 1.9 | 1.9 | 0.5 | 1.1 | 1.1 | 1.6 | 1.0 | 2.8 | 0.0 | 2.9 | 0.1 | 4.7 | 1.5 | 4.7 | 0.0 | 0.7 | 1.5 | 0.2 | 0.9 | 2.5 |
Kapitał (fundusz) podstawowy | 2.3 | 2.3 | 2.3 | 2.3 | 2.3 | 2.3 | 2.3 | 2.3 | 2.3 | 2.3 | 2.3 | 2.3 | 2.3 | 2.3 | 2.3 | 2.3 | 2.3 | 2.3 | 2.3 | 2.3 | 2.3 | 2.3 | 2.3 | 2.3 | 2.3 | 2.3 | 2.3 | 2.3 | 0.0 | 2.3 | 2.3 | 2.3 | 2.3 | 2.3 | 2.3 | 2.3 | 2.3 | 2.3 | 2.3 | 2.3 |
Zyski zatrzymane | 4.2 | 4.2 | 1.6 | 1.4 | 3.8 | 3.6 | 2.2 | 2.0 | 4.2 | 4.0 | 1.6 | 1.4 | 2.9 | 2.7 | 3.3 | 3.3 | 3.6 | 3.6 | 2.7 | 2.7 | 2.1 | 2.1 | 2.1 | 2.1 | 7.0 | 7.0 | 13.9 | 13.9 | 0.0 | 31.2 | 146.5 | 146.5 | 147.6 | 147.6 | 16.6 | 16.6 | 15.8 | 15.8 | 9.0 | 9.0 |
Kapitał własny | 6.6 | 6.6 | 3.9 | 3.9 | 6.1 | 6.1 | 4.6 | 4.6 | 6.6 | 6.6 | 4.0 | 4.0 | 5.3 | 5.3 | 5.7 | 5.7 | 5.9 | 5.9 | 6.9 | 6.9 | 6.4 | 6.4 | 4.5 | 4.5 | 9.4 | 9.4 | 16.3 | 16.3 | 16.3 | 33.6 | 148.9 | 148.9 | 150.0 | 150.0 | 18.9 | 18.9 | 18.2 | 18.2 | 11.4 | 11.4 |
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 | (0.1) | (0.1) | 1.8 | 1.8 | 2.0 | 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 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 |
Pasywa | 7.1 | 7.1 | 4.0 | 5.4 | 6.6 | 7.4 | 4.7 | 6.0 | 7.2 | 7.7 | 4.1 | 5.2 | 5.6 | 6.7 | 5.9 | 7.0 | 6.5 | 7.1 | 7.5 | 8.4 | 8.3 | 8.3 | 5.0 | 5.6 | 10.5 | 11.1 | 17.3 | 19.1 | 16.3 | 36.5 | 148.9 | 153.6 | 151.5 | 154.6 | 19.0 | 21.6 | 19.7 | 19.7 | 12.3 | 13.9 |
Inwestycje | 0.0 | 0.0 | 0.0 | 1.1 | 0.0 | 4.0 | 0.0 | 1.1 | 0.0 | 3.9 | 0.0 | 1.1 | 0.0 | 3.9 | 0.0 | 1.3 | 0.0 | 0.4 | 0.0 | 0.9 | 0.0 | 1.1 | 0.0 | 2.5 | 0.0 | 3.0 | 0.0 | 9.4 | 0.0 | 7.8 | 0.0 | 5.6 | 0.0 | 6.0 | 0.0 | 7.2 | 0.0 | 7.7 | 0.0 | 7.0 |
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 | 0.0 | 0.2 | 0.2 | 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 | 0.0 | 0.0 | 0.0 | 0.0 | 1.0 |
Środki pieniężne i inne aktywa pieniężne | 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 | 2.0 | 0.0 | 0.0 | 0.0 | 0.1 | 0.0 | 0.1 | 0.0 | 0.1 | 0.0 | 0.1 | 0.0 | 0.0 | 0.0 | 0.1 | 0.0 | 0.0 | 0.0 | 0.1 | 0.0 | 0.0 | 0.0 | 0.1 | 0.0 | 0.0 | 0.0 | 0.0 |
Dług netto | -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 | (2.0) | -0.0 | -0.0 | -0.0 | (0.1) | -0.0 | (0.1) | 0.2 | 0.1 | -0.0 | (0.1) | -0.0 | -0.0 | -0.0 | (0.1) | 0.0 | -0.0 | -0.0 | (0.1) | -0.0 | -0.0 | -0.0 | (0.1) | -0.0 | -0.0 | -0.0 | 1.0 |
Ticker | XTP.F | XTP.F | XTP.F | XTP.F | XTP.F | XTP.F | XTP.F | XTP.F | XTP.F | XTP.F | XTP.F | XTP.F | XTP.F | XTP.F | XTP.F | XTP.F | XTP.F | XTP.F | XTP.F | XTP.F | XTP.F | XTP.F | XTP.F | XTP.F | XTP.F | XTP.F | XTP.F | XTP.F | XTP.F | XTP.F | XTP.F | XTP.F | XTP.F | XTP.F | XTP.F | XTP.F | XTP.F | XTP.F | XTP.F | XTP.F |
Waluta | EUR | EUR | EUR | EUR | EUR | EUR | EUR | EUR | EUR | EUR | EUR | EUR | EUR | EUR | EUR | EUR | EUR | EUR | EUR | EUR | EUR | EUR | EUR | EUR | EUR | EUR | EUR | EUR | EUR | EUR | EUR | EUR | EUR | EUR | EUR | EUR | EUR | EUR | EUR | EUR |