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 | 40 | 41 | 42 |
---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
Rok finansowy | 2004 | 2004 | 2005 | 2005 | 2006 | 2006 | 2007 | 2007 | 2008 | 2008 | 2009 | 2009 | 2010 | 2010 | 2011 | 2011 | 2012 | 2012 | 2012 | 2012 | 2013 | 2013 | 2014 | 2014 | 2015 | 2015 | 2016 | 2016 | 2017 | 2017 | 2018 | 2018 | 2019 | 2019 | 2020 | 2020 | 2021 | 2021 | 2022 | 2022 | 2023 | 2023 | 2024 |
Kwartał | Q2 | Q4 | Q2 | Q4 | Q2 | Q4 | Q2 | Q4 | Q2 | Q4 | Q2 | Q4 | Q2 | Q4 | Q2 | Q4 | Q1 | Q2 | Q3 | Q4 | Q2 | Q4 | Q2 | Q4 | Q2 | Q4 | Q2 | Q4 | Q2 | Q4 | Q2 | Q4 | Q2 | Q4 | Q2 | Q4 | Q2 | Q4 | Q2 | Q4 | Q2 | Q4 | Q2 |
Aktywa | 7.1 | 6.0 | 5.2 | 5.8 | 4.5 | 3.7 | 7.8 | 7.8 | 6.4 | 6.7 | 6.0 | 6.0 | 5.0 | 3.8 | 3.7 | 3.6 | 2.7 | 2.6 | 2.9 | 3.1 | 2.3 | 2.0 | 1.8 | 1.8 | 1.6 | 1.3 | 1.1 | 1.1 | 1.0 | 1.1 | 3.4 | 3.1 | 2.9 | 2.5 | 4.0 | 10.2 | 8.9 | 7.6 | 6.6 | 5.7 | 4.8 | 8.2 | 9.8 |
Aktywa trwałe | 1.7 | 1.6 | 1.7 | 1.6 | 1.8 | 1.7 | 1.8 | 1.9 | 1.9 | 2.0 | 2.1 | 2.1 | 2.0 | 1.6 | 1.6 | 1.6 | 1.6 | 1.6 | 1.1 | 1.2 | 1.0 | 1.3 | 0.9 | 0.9 | 0.8 | 0.7 | 0.7 | 0.6 | 0.5 | 0.4 | 0.5 | 0.4 | 0.4 | 0.3 | 2.6 | 2.8 | 3.1 | 3.4 | 3.3 | 3.5 | 3.4 | 3.2 | 3.9 |
Rzeczowe aktywa trwałe netto | 0.2 | 0.2 | 0.2 | 0.2 | 0.5 | 0.5 | 0.5 | 0.6 | 0.7 | 0.7 | 0.8 | 0.7 | 0.7 | 0.2 | 0.3 | 0.4 | 0.4 | 0.4 | 0.0 | 0.0 | 0.0 | 0.0 | 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 | 2.0 | 2.2 | 2.6 | 2.5 | 2.7 | 2.6 | 2.5 | 3.0 |
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 | 0.3 | 0.3 | 0.3 | 0.3 | 0.3 | 0.3 | 0.3 | 0.3 |
Wartości niematerialne i prawne | 1.5 | 1.4 | 1.5 | 1.4 | 1.3 | 1.3 | 1.3 | 1.3 | 1.2 | 1.3 | 1.4 | 1.4 | 1.4 | 1.4 | 1.2 | 1.3 | 1.3 | 1.2 | 1.1 | 1.2 | 1.0 | 1.1 | 0.9 | 0.9 | 0.8 | 0.7 | 0.7 | 0.6 | 0.5 | 0.4 | 0.5 | 0.4 | 0.4 | 0.3 | 1.0 | 0.9 | 0.8 | 0.8 | 0.8 | 0.8 | 0.7 | 0.4 | 0.6 |
Wartość firmy i wartości niematerialne i prawne | 1.5 | 1.4 | 1.5 | 1.4 | 1.3 | 1.3 | 1.3 | 1.3 | 1.2 | 1.3 | 1.4 | 1.4 | 1.4 | 1.4 | 1.2 | 1.3 | 1.3 | 1.2 | 1.1 | 1.2 | 1.0 | 1.1 | 0.9 | 0.9 | 0.8 | 0.7 | 0.7 | 0.6 | 0.5 | 0.4 | 0.5 | 0.4 | 0.4 | 0.3 | 1.0 | 0.9 | 1.1 | 1.1 | 1.1 | 1.1 | 1.0 | 0.7 | 0.9 |
Należności netto | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.2 | 0.4 | 0.4 | 0.3 | 0.0 | 0.1 | 0.1 | 0.2 | 0.1 | 0.2 | 0.2 | 0.2 | 0.2 | 0.3 | 0.5 | 0.9 | 1.1 | 0.7 | 0.6 | 0.1 | 0.3 | 1.0 |
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 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 |
Aktywa obrotowe | 5.4 | 4.4 | 3.5 | 4.2 | 2.7 | 1.9 | 6.0 | 5.9 | 4.6 | 4.8 | 3.9 | 3.9 | 3.0 | 2.2 | 2.2 | 1.9 | 1.0 | 1.0 | 1.7 | 1.8 | 1.3 | 0.7 | 0.7 | 0.7 | 0.6 | 0.4 | 0.3 | 0.4 | 0.4 | 0.6 | 2.8 | 2.6 | 2.6 | 2.2 | 1.4 | 7.3 | 5.8 | 4.2 | 3.3 | 2.2 | 1.4 | 5.0 | 5.9 |
Środki pieniężne i Inwestycje | 5.0 | 4.0 | 3.1 | 2.7 | 2.3 | 1.5 | 5.5 | 5.3 | 4.2 | 4.2 | 3.5 | 2.9 | 2.2 | 1.4 | 1.4 | 1.2 | 0.2 | 0.2 | 0.6 | 0.6 | 0.6 | 0.4 | 0.2 | 0.2 | 0.3 | 0.2 | 0.2 | 0.1 | 0.2 | 0.4 | 2.6 | 2.4 | 2.3 | 2.0 | 1.0 | 6.3 | 4.8 | 3.0 | 2.5 | 1.5 | 0.5 | 3.9 | 3.8 |
Zapasy | 0.1 | 0.1 | 0.1 | 0.1 | 0.1 | 0.1 | 0.2 | 0.2 | 0.2 | 0.2 | 0.2 | 0.2 | 0.1 | 0.1 | 0.2 | 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 | 0.1 | 0.1 | 0.2 | 0.1 | 0.1 | 0.1 | 0.1 | 0.1 | 1.1 |
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 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 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 | 5.0 | 4.0 | 3.1 | 2.7 | 2.3 | 1.5 | 5.5 | 5.3 | 4.2 | 4.2 | 3.5 | 2.9 | 2.2 | 1.4 | 1.4 | 1.2 | 0.2 | 0.2 | 0.6 | 0.6 | 0.6 | 0.4 | 0.2 | 0.2 | 0.3 | 0.2 | 0.2 | 0.1 | 0.2 | 0.4 | 2.6 | 2.4 | 2.3 | 2.0 | 1.0 | 6.3 | 4.8 | 3.0 | 2.5 | 1.5 | 0.5 | 3.9 | 3.8 |
Należności krótkoterminowe | 0.0 | 0.1 | 0.0 | 0.2 | 0.3 | 0.2 | 0.4 | 0.1 | 0.5 | 0.1 | 0.6 | 0.1 | 0.6 | 0.2 | 0.5 | 0.1 | 0.3 | 0.0 | 0.1 | 0.1 | 0.1 | 0.0 | 0.1 | 0.0 | 0.1 | 0.0 | 0.1 | 0.0 | 0.1 | 0.0 | 0.0 | 0.0 | 0.1 | 0.1 | 0.8 | 0.3 | 0.8 | 0.2 | 0.4 | 0.0 | 0.2 | 0.1 | 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 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 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 | 0.4 |
Zobowiązania krótkoterminowe | 0.4 | 0.3 | 0.3 | 0.5 | 0.3 | 0.5 | 0.4 | 0.6 | 0.5 | 0.5 | 0.6 | 0.6 | 0.6 | 0.7 | 0.5 | 0.3 | 0.3 | 0.3 | 0.2 | 0.3 | 0.1 | 0.2 | 0.1 | 0.1 | 0.4 | 0.1 | 0.1 | 0.1 | 0.1 | 0.1 | 0.0 | 0.1 | 0.1 | 0.2 | 0.8 | 1.1 | 0.9 | 0.5 | 0.5 | 0.4 | 0.5 | 0.6 | 0.9 |
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 | 0.0 | 0.0 | 0.0 |
Zobowiązania długoterminowe | 0.0 | 0.0 | 0.0 | 0.1 | 0.3 | 0.2 | 0.2 | 0.1 | 0.2 | 0.1 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.1 | 0.0 | 0.1 | 0.0 | 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 | 0.5 | 0.6 | 0.7 | 0.4 | 0.6 | 0.4 | 0.5 | 0.4 | 0.9 |
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 | 0.1 | 0.2 | 0.2 | 0.1 | 0.1 | 0.1 | 0.1 | 0.1 | 0.1 |
Zobowiązania długoterminowe | 0.0 | 0.0 | 0.0 | 0.1 | 0.3 | 0.2 | 0.2 | 0.1 | 0.2 | 0.1 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.1 | 0.0 | 0.1 | 0.0 | 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 | 0.5 | 0.6 | 0.7 | 0.4 | 0.6 | 0.4 | 0.5 | 0.4 | 0.9 |
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 | 0.2 | 0.0 | 0.1 | 0.0 | 0.3 | 0.3 | 0.2 | 0.7 |
Zobowiązania ogółem | 0.4 | 0.3 | 0.3 | 0.7 | 0.6 | 0.7 | 0.6 | 0.7 | 0.7 | 0.6 | 0.6 | 0.6 | 0.6 | 0.7 | 0.5 | 0.4 | 0.3 | 0.4 | 0.2 | 0.4 | 0.3 | 0.3 | 0.2 | 0.2 | 0.4 | 0.1 | 0.1 | 0.1 | 0.1 | 0.1 | 0.0 | 0.1 | 0.1 | 0.2 | 1.3 | 1.6 | 1.6 | 0.9 | 1.1 | 0.9 | 1.0 | 1.0 | 1.8 |
Kapitał (fundusz) podstawowy | 9.5 | 9.5 | 9.5 | 9.5 | 9.5 | 9.5 | 12.0 | 12.1 | 12.1 | 12.1 | 12.1 | 12.1 | 12.1 | 12.1 | 12.1 | 12.1 | 12.5 | 12.1 | 11.3 | 12.1 | 12.1 | 12.1 | 12.1 | 12.1 | 12.1 | 12.1 | 12.2 | 12.1 | 12.1 | 12.1 | 12.6 | 12.6 | 12.6 | 12.6 | 12.6 | 12.9 | 1.1 | 1.1 | 1.1 | 1.1 | 1.1 | 3.1 | 3.1 |
Zyski zatrzymane | (64.2) | (1.9) | (2.7) | (2.4) | (3.4) | (4.5) | (5.3) | (5.7) | (6.9) | (6.9) | (8.3) | (8.9) | (9.9) | (12.2) | (12.4) | (12.2) | (13.5) | (13.1) | (12.6) | (13.5) | (13.1) | (13.1) | (13.5) | (14.9) | (15.0) | (16.0) | (18.0) | (18.6) | (17.4) | (11.6) | (11.8) | (12.2) | (12.4) | (13.0) | (13.6) | (14.5) | (15.8) | (16.5) | (17.7) | (18.5) | (19.6) | (20.0) | (19.4) |
Kapitał własny | 6.7 | 5.7 | 4.8 | 5.1 | 4.0 | 3.0 | 7.2 | 7.1 | 5.8 | 6.1 | 5.4 | 5.4 | 4.4 | 3.1 | 3.2 | 3.2 | (1.0) | 2.2 | (1.3) | 2.7 | 2.0 | 1.7 | 1.6 | 1.6 | 1.2 | 1.2 | 1.0 | 1.1 | 1.0 | 1.0 | 3.3 | 3.0 | 2.8 | 2.3 | 2.7 | 8.5 | 7.3 | 6.6 | 5.5 | 4.7 | 3.7 | 7.2 | 8.0 |
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 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.1 |
Pasywa | 7.1 | 6.0 | 5.2 | 5.8 | 4.5 | 3.7 | 7.8 | 7.8 | 6.4 | 6.7 | 6.0 | 6.0 | 5.0 | 3.8 | 3.7 | 3.6 | 0.0 | 2.6 | 0.0 | 3.1 | 2.3 | 2.0 | 1.8 | 1.8 | 1.6 | 1.3 | 1.1 | 1.1 | 1.0 | 1.1 | 3.4 | 3.1 | 2.9 | 2.5 | 4.0 | 10.2 | 8.9 | 7.6 | 6.6 | 5.7 | 4.8 | 8.2 | 9.8 |
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 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 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 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.3 | 0.4 | 0.4 | 0.3 | 0.5 | 0.5 | 0.4 | 0.4 | 1.2 |
Środki pieniężne i inne aktywa pieniężne | 5.0 | 4.0 | 3.1 | 2.7 | 2.3 | 1.5 | 5.5 | 5.3 | 4.2 | 4.2 | 3.5 | 2.9 | 2.2 | 1.4 | 1.4 | 1.2 | 0.2 | 0.2 | 0.6 | 0.6 | 0.6 | 0.4 | 0.2 | 0.2 | 0.3 | 0.2 | 0.2 | 0.1 | 0.2 | 0.4 | 2.6 | 2.4 | 2.3 | 2.0 | 1.0 | 6.3 | 4.8 | 3.0 | 2.5 | 1.5 | 0.5 | 3.9 | 3.8 |
Dług netto | (5.0) | (4.0) | (3.1) | (2.7) | (2.3) | (1.5) | (5.5) | (5.3) | (4.2) | (4.2) | (3.5) | (2.9) | (2.2) | (1.4) | (1.4) | (1.2) | (0.2) | (0.2) | (0.6) | (0.6) | (0.6) | (0.4) | (0.2) | (0.2) | (0.3) | (0.2) | (0.2) | (0.1) | (0.2) | (0.4) | (2.6) | (2.4) | (2.3) | (2.0) | (0.7) | (5.9) | (4.4) | (2.6) | (2.1) | (1.0) | -0.0 | (3.5) | (2.6) |
Ticker | RUA.L | RUA.L | RUA.L | RUA.L | RUA.L | RUA.L | RUA.L | RUA.L | RUA.L | RUA.L | RUA.L | RUA.L | RUA.L | RUA.L | RUA.L | RUA.L | RUA.L | RUA.L | RUA.L | RUA.L | RUA.L | RUA.L | RUA.L | RUA.L | RUA.L | RUA.L | RUA.L | RUA.L | RUA.L | RUA.L | RUA.L | RUA.L | RUA.L | RUA.L | RUA.L | RUA.L | RUA.L | RUA.L | RUA.L | RUA.L | RUA.L | RUA.L | RUA.L |
Waluta | GBP | GBP | GBP | GBP | GBP | GBP | GBP | GBP | GBP | GBP | GBP | GBP | GBP | GBP | GBP | GBP | GBP | GBP | GBP | GBP | GBP | GBP | GBP | GBP | GBP | GBP | GBP | GBP | GBP | GBP | GBP | GBP | GBP | GBP | GBP | GBP | GBP | GBP | GBP | GBP | GBP | GBP | GBP |