Sescom S.A.
WSE:SES.WA
42.8 (PLN) • At close December 14, 2023
Overzicht | Financiële gegevens
Cijfers zijn in miljoenen (behalve de cijfers per aandeel en de ratio's) PLN.
2024 Q3 | 2024 Q2 | 2024 Q1 | 2023 Q4 | 2023 Q3 | 2023 Q2 | 2023 Q1 | 2022 Q4 | 2022 Q3 | 2022 Q2 | 2022 Q1 | 2021 Q4 | 2021 Q3 | 2021 Q2 | 2021 Q1 | 2020 Q4 | 2020 Q3 | 2020 Q2 | 2020 Q1 | 2019 Q4 | 2019 Q2 | 2019 Q1 | 2018 Q4 | 2018 Q3 | 2018 Q2 | 2018 Q1 | 2017 Q4 | 2017 Q3 | 2017 Q2 | 2017 Q1 | 2016 Q4 | 2016 Q3 | 2016 Q2 | 2016 Q1 | 2015 Q4 | 2015 Q3 | 2015 Q2 | 2015 Q1 | |
---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
Activa: | ||||||||||||||||||||||||||||||||||||||
Vlottende activa: | ||||||||||||||||||||||||||||||||||||||
Liquide middelen & kasequivalenten
| 12.749 | 11.761 | 16.581 | 15.838 | 21.465 | 16.066 | 16.678 | 14.904 | 13.483 | 16.027 | 14.905 | 16.488 | 14.859 | 16.696 | 16.329 | 17.512 | 15.52 | 8.686 | 5.796 | 6.869 | 7.144 | 7.112 | 4.504 | 4.024 | 2.852 | 4.669 | 3.414 | 4.249 | 4.739 | 3.957 | 4.094 | 5.716 | 6.769 | 9.75 | 7.283 | 6.945 | 7.156 | 6.682 |
Kortetermijnbeleggingen
| -0.3 | 0.848 | 0 | 0 | 0 | -0.223 | -0.07 | -0.125 | -0.136 | 0 | -0.124 | -0.12 | 0.092 | -0.446 | 0.091 | -0.145 | -0.219 | -0.337 | -0.141 | -0.141 | -0.162 | -0.097 | 1.025 | 0.004 | 0.005 | 0.055 | -0.042 | 0.11 | 0.01 | 0.005 | -8.508 | 0 | 0 | 0 | 0 | 0.31 | 0.05 | 0 |
Liquide middelen en kortetermijnbeleggingen
| 12.749 | 11.761 | 16.581 | 15.838 | 21.465 | 16.066 | 16.678 | 14.904 | 13.483 | 16.027 | 14.905 | 16.488 | 14.95 | 16.696 | 16.419 | 17.512 | 15.52 | 8.686 | 5.796 | 6.869 | 7.144 | 7.112 | 5.529 | 4.028 | 2.858 | 4.724 | 3.414 | 4.36 | 4.749 | 3.962 | 4.094 | 5.716 | 6.769 | 9.75 | 7.283 | 7.255 | 7.206 | 6.682 |
Nettovorderingen
| 58.101 | 0 | 57.949 | 66.969 | 52.299 | 38.14 | 37.559 | 35.436 | 30.479 | 27.659 | 31.709 | 32.598 | 31.962 | 30.553 | 22.243 | 28.284 | 26.009 | 30.63 | 34.043 | 32.402 | 31.003 | 37.28 | 33.187 | 32.73 | 0 | 24.493 | 25.699 | 18.275 | 16.171 | 18.662 | 18.476 | 13.265 | 11.136 | 11.385 | 0 | 8.044 | 6.888 | 7.538 |
Voorraad
| 4.501 | 5.475 | 5.279 | 4.716 | 4.952 | 5.405 | 4.115 | 5.046 | 4.664 | 5.089 | 2.907 | 4.428 | 3.531 | 2.311 | 2.832 | 4.637 | 4.467 | 4.739 | 4.798 | 4.754 | 3.946 | 3.538 | 3.107 | 5.473 | 3.835 | 3.987 | 2.651 | 3.227 | 2.247 | 2.209 | 3.076 | 3.176 | 1.4 | 1.4 | 0.848 | 0.821 | 0.834 | 0.601 |
Overige vlottende activa
| 14.727 | 4.001 | 3.394 | 4.381 | 3.53 | 2.382 | 2.807 | 2.006 | 2.067 | 2.005 | 2.305 | 1.933 | 5.684 | 11.454 | 10.462 | 1.888 | 10.15 | 10.715 | 8.702 | 11.399 | 2.705 | 3.294 | 2.571 | 1.992 | 2.382 | 3.031 | -5.646 | 2.556 | 2.02 | 1.561 | 1.013 | 0.715 | 4.59 | 0.617 | 0.58 | 1.535 | 1.417 | 1.226 |
Totaal vlottende activa
| 90.078 | 84.329 | 83.203 | 90.341 | 82.246 | 61.993 | 61.159 | 57.392 | 50.692 | 50.779 | 51.826 | 55.674 | 51.233 | 50.904 | 51.956 | 52.321 | 48.124 | 46.47 | 53.339 | 45.802 | 44.798 | 51.223 | 36.816 | 44.218 | 33.715 | 36.235 | 33.905 | 28.417 | 25.187 | 26.395 | 26.659 | 22.872 | 23.895 | 23.152 | 21.719 | 17.655 | 16.345 | 16.046 |
Niet-vlottende activa: | ||||||||||||||||||||||||||||||||||||||
Materiële vaste activa, netto
| 14.248 | 12.085 | 12.741 | 11.658 | 10.027 | 10.527 | 10.323 | 10.197 | 8.652 | 8.934 | 9.056 | 8.769 | 8.603 | 8.573 | 8.724 | 9.05 | 9.837 | 10.447 | 10.465 | 5.576 | 2.825 | 2.39 | 2.208 | 2.35 | 2.008 | 1.997 | 1.86 | 2.789 | 2.358 | 1.961 | 2.215 | 2.231 | 1.054 | 1.095 | 1.058 | -0.201 | -0.245 | 0 |
Goodwill
| 49.377 | 49.395 | 49.395 | 49.395 | 47.937 | 9.148 | 9.148 | 9.148 | 9.148 | 9.176 | 9.176 | 9.176 | 9.176 | 9.176 | 9.176 | 9.148 | 9.148 | 9.148 | 9.148 | 9.148 | 8.508 | 8.508 | 8.508 | 8.508 | 8.508 | 0 | 8.508 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Immateriële activa
| 3.407 | 3.358 | 3.408 | 3.506 | 6.23 | 5.95 | 4.781 | 4.74 | 6.143 | 6.42 | 6.167 | 5.805 | 5.11 | 3.976 | 1.821 | 1.672 | 1.814 | 1.972 | 2.099 | 2.136 | 1.2 | 1.295 | 1.126 | 1.223 | 1.409 | 0 | 0.521 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Goodwill en immateriële activa
| 52.783 | 52.753 | 52.803 | 52.901 | 54.167 | 15.098 | 13.929 | 13.888 | 15.291 | 15.596 | 15.343 | 14.981 | 14.286 | 13.152 | 10.997 | 10.821 | 10.963 | 11.121 | 11.248 | 11.284 | 9.709 | 9.804 | 9.635 | 9.731 | 9.917 | 10.116 | 9.029 | 9.137 | 9.259 | 9.382 | 0.996 | 10.008 | 2.785 | 2.889 | 2.988 | 0.201 | 0.245 | 0.296 |
Langetermijnbeleggingen
| 0.301 | 11.604 | 13.776 | 14.568 | 0.222 | 0.963 | 0.825 | 0.777 | 0.902 | 0 | 0.961 | 0.572 | 0.818 | 0.957 | -0.069 | 0.162 | 0.234 | 0.353 | 0.158 | 0.16 | 0.188 | 0.122 | 0.28 | 0.025 | 0.021 | -0.032 | 0.065 | -0.087 | 0.013 | 0.009 | 8.522 | 0.016 | 0.016 | 0.016 | 0.016 | 0.951 | 1.054 | 0 |
Belastingvorderingen
| 0.782 | 0.867 | 0.84 | 0.573 | 0.954 | 0.638 | 0.876 | 0.679 | 1.338 | 1.199 | 0.998 | 0.914 | 0.928 | 0.968 | 0.664 | 0.592 | 0.514 | 0.451 | 0.45 | 0.42 | 0.27 | 0.275 | 0.249 | 0.547 | 0.547 | 0.565 | 0.565 | 0.514 | 0.515 | 0.535 | 0.535 | 0.221 | 0.221 | 0.221 | 0.208 | 0.032 | 0.032 | 0.032 |
Overige niet-vlottende activa
| 0.01 | 0.858 | 0.011 | 0.012 | 0.734 | -0.001 | 0.002 | 0.002 | 0.003 | 0.927 | 0 | 0.004 | 0.239 | 0.006 | 0.363 | 0.339 | -0 | -0 | 0.307 | 0.936 | 1.64 | 0.504 | 1.529 | 0.674 | 0.759 | 0.246 | 0.785 | 0.966 | 1.04 | 1.046 | 1.057 | 0.942 | 0.703 | 0.697 | 0.697 | 1.781 | 1.117 | 1.4 |
Totaal niet-vlottende activa
| 68.124 | 78.167 | 80.171 | 79.712 | 66.104 | 27.225 | 25.955 | 25.543 | 26.187 | 26.656 | 26.358 | 25.24 | 24.874 | 23.655 | 20.68 | 20.963 | 21.548 | 22.372 | 22.627 | 18.376 | 14.632 | 13.095 | 13.901 | 13.327 | 13.252 | 12.892 | 12.304 | 13.319 | 13.185 | 12.932 | 13.325 | 13.418 | 4.779 | 4.918 | 4.967 | 2.763 | 2.203 | 1.727 |
Totaal activa
| 158.202 | 162.496 | 163.374 | 170.053 | 148.35 | 89.218 | 87.114 | 82.935 | 76.879 | 77.435 | 78.183 | 80.914 | 76.107 | 74.559 | 72.636 | 73.284 | 69.672 | 68.842 | 75.966 | 64.178 | 59.43 | 64.318 | 50.717 | 57.545 | 46.966 | 49.127 | 46.209 | 41.736 | 38.372 | 39.327 | 39.985 | 36.29 | 28.674 | 28.07 | 26.686 | 20.418 | 18.547 | 17.774 |
Passiva en Eigen Vermogen: | ||||||||||||||||||||||||||||||||||||||
Kortlopende verplichtingen: | ||||||||||||||||||||||||||||||||||||||
Crediteuren
| 32.007 | 29.081 | 41.163 | 35.253 | 16.661 | 20.67 | 14.018 | 20.999 | 14.105 | 14.594 | 15.268 | 18.742 | 15.204 | 14.611 | 11.742 | 16.208 | 11.445 | 13.125 | 19.929 | 15.424 | 14.298 | 20.284 | 16.216 | 17.671 | 12.188 | 15.206 | 11.308 | 12.521 | 9.427 | 10.534 | 9.473 | 9.302 | 7.096 | 7.256 | 5.82 | 0 | 0 | 0 |
Kortlopende schulden
| 0 | 8.639 | 11.328 | 13.348 | 15.325 | 0 | 12.46 | 3.286 | 4.308 | 3.545 | 0.415 | 0 | 2.616 | 0 | 2.256 | 2.607 | 2.907 | 3.064 | 2.585 | 1.935 | 2.043 | 1.296 | 1.674 | 1.514 | 1.453 | 1.286 | 1.968 | 1.528 | 2.975 | 3.258 | 4.319 | 0.945 | 0.021 | 0 | 0.189 | 0 | 0 | 0 |
Belastingschulden
| 3.424 | 1.757 | 3.536 | 3.403 | 1.048 | 3.451 | 3.574 | 3.397 | 3.246 | 2.882 | 2.654 | 2.777 | 2.256 | 0.219 | 0.198 | 1.909 | 0.198 | 1.432 | 0.103 | 1.704 | 0.929 | 0.929 | 0 | 0 | 0 | 0 | 0.227 | 0 | 0 | 0 | 0.005 | 0 | 0 | 0 | 0.505 | 0 | 0 | 0 |
Uitgestelde opbrengsten
| 0 | 1.169 | 0.071 | 0.485 | 5.057 | 7.191 | 0.071 | 0.082 | 0.117 | 0 | 6.078 | 6.109 | 5.25 | 1.224 | 0.198 | 4.139 | 1.504 | 3.688 | 0.103 | 4.472 | 0.929 | 2.79 | 0.512 | 2.485 | 0 | 0 | 0.227 | 0.914 | 1.1 | 0 | 1.394 | 1.459 | 0 | 0 | 1.434 | 0 | 0 | 0 |
Overige kortlopende verplichtingen
| 17.131 | 20.167 | 4.066 | 14.861 | 29.436 | 2.76 | 4.656 | 2.678 | 3.216 | 3.381 | -2.627 | 6.3 | -2.232 | 7.192 | 5.394 | -1.697 | 4.933 | -1.334 | 4.485 | 1.835 | 0.058 | 1.046 | 4.872 | 1.613 | 1.193 | 1.602 | 3.39 | 0 | 0 | 1.214 | 3.267 | 0.271 | 1.183 | 2.214 | 2.465 | 5.491 | 4.486 | 4.775 |
Totaal kortlopende verplichtingen
| 52.562 | 61.982 | 60.093 | 67.35 | 62.47 | 34.072 | 34.779 | 31.781 | 24.991 | 24.404 | 24.06 | 27.82 | 23.094 | 22.091 | 19.728 | 23.165 | 19.483 | 19.977 | 27.115 | 20.898 | 18.257 | 23.555 | 18.77 | 20.799 | 14.834 | 18.094 | 17.12 | 14.963 | 13.502 | 15.007 | 17.064 | 14.893 | 8.299 | 9.47 | 8.978 | 6.1 | 5.081 | 4.775 |
Langlopende verplichtingen: | ||||||||||||||||||||||||||||||||||||||
Langetermijnschulden
| 0 | 33.715 | 35.338 | 33.577 | 34.89 | 0 | 10.268 | 4.955 | 3.912 | 0 | 0 | 0 | 4.296 | 4.18 | 4.96 | 4.624 | 5.119 | 5.22 | 0 | 1.898 | 1.293 | 1.645 | 1.448 | 1.55 | 1.501 | 1.819 | 1.794 | 2.117 | 1.109 | 1.022 | 1.022 | 0 | 0 | 0 | 0.473 | 0.281 | 0 | 0.101 |
Uitgestelde opbrengsten niet-vlottend
| 0.112 | 0.13 | 0.148 | 0.165 | 0.184 | 0.201 | 0.219 | 0.236 | 0.254 | 0.337 | 0.345 | 0.3 | 0.126 | 0.217 | 0.094 | 0.039 | 0.024 | 0 | 0 | 0 | 0 | 0 | 0 | 1.082 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Uitgestelde belastingverplichtingen niet-vlottend
| 0.604 | 0.418 | 0.449 | 0.188 | 1.304 | 0.416 | 0.408 | 0.194 | 0.078 | 0.093 | 0.127 | 0.151 | 0.56 | 0.556 | 0.45 | 0.177 | 0.59 | 0.395 | 0.592 | 0.192 | 0.13 | 0.663 | 0.009 | 1.497 | 0.714 | 0.362 | 0.363 | 0 | 0.389 | 0.27 | 0.267 | 0.053 | 0.067 | 0.067 | 0.055 | 0.01 | 0.01 | 0.01 |
Overige niet-vlottende verplichtingen
| 39.259 | -0.628 | -1.218 | 3.344 | 1.164 | 5.535 | -4.845 | 0.289 | 0.286 | 4.154 | 4.703 | 4.869 | 0 | 0.091 | 0.069 | 0.247 | 0.024 | -0 | 5.789 | 0 | 0 | 0 | 0.013 | -0 | 0 | -0 | 0.148 | 0.354 | 0 | -0 | -0 | 1.19 | 0 | 0 | 0 | -0.291 | -0.01 | -0.111 |
Totaal niet-vlottende verplichtingen
| 39.975 | 33.635 | 34.717 | 37.274 | 37.542 | 6.152 | 6.05 | 5.674 | 4.529 | 4.584 | 5.175 | 4.869 | 4.982 | 5.044 | 5.574 | 4.888 | 5.733 | 5.615 | 6.381 | 2.09 | 1.423 | 2.308 | 1.39 | 3.047 | 2.215 | 2.18 | 2.221 | 2.47 | 1.499 | 1.292 | 1.289 | 1.243 | 0.519 | 0.52 | 0.527 | 0.291 | 0.246 | 0.111 |
Totaal passiva
| 92.537 | 95.617 | 94.81 | 104.624 | 100.012 | 40.224 | 40.829 | 37.455 | 29.52 | 28.987 | 29.235 | 32.688 | 28.075 | 27.135 | 25.302 | 28.054 | 25.217 | 25.591 | 33.497 | 22.988 | 19.68 | 25.863 | 20.16 | 23.846 | 17.048 | 20.274 | 19.341 | 17.433 | 15.001 | 16.299 | 18.353 | 16.135 | 8.817 | 9.989 | 9.505 | 6.391 | 5.326 | 4.886 |
Eigen vermogen: | ||||||||||||||||||||||||||||||||||||||
Preferente aandelen
| 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Gewone aandelen
| 2.1 | 2.1 | 2.1 | 2.1 | 2.1 | 2.1 | 2.1 | 2.1 | 2.1 | 2.1 | 2.1 | 2.1 | 2.1 | 2.1 | 2.1 | 2.1 | 2.1 | 2.1 | 2.1 | 2.1 | 2.1 | 2.1 | 2.1 | 2.1 | 2.1 | 2.1 | 2.1 | 2.1 | 2.1 | 2.1 | 2.1 | 2.1 | 2.1 | 2.1 | 2.1 | 0 | 0 | 0 |
Ingehouden winsten
| 57.145 | 57.999 | 59.297 | 58.089 | 40.25 | 41.404 | 38.991 | 38.06 | 40.086 | 41.209 | 41.959 | 40.607 | 40.705 | 40.318 | 40.472 | 38.704 | 38.021 | 36.809 | 36.734 | 32.711 | 33.281 | 32.003 | 24.146 | 27.174 | 23.484 | 22.468 | 20.438 | 17.932 | 17.035 | 16.577 | 15.224 | 3.721 | 3.423 | 5.721 | 10.796 | 1.679 | 0.873 | 2.552 |
Overige gereserveerde algehele resultaten
| 2.476 | 2.834 | 3.178 | 1.19 | 1.958 | 1.481 | 1.41 | 1.626 | 1.301 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Overige totale aandeelhoudersvermogen
| 2.649 | 2.649 | 2.649 | 2.65 | 2.649 | 2.649 | 2.649 | 2.649 | 2.649 | 2.649 | 2.649 | 2.649 | 2.649 | 2.649 | 2.649 | 2.649 | 2.657 | 2.665 | 2.665 | 4.005 | 4.005 | 4.005 | 4.005 | 4.005 | 4.005 | 4.005 | 6.699 | 4.005 | 4.005 | 4.005 | 4.307 | 14.027 | 14.027 | 9.941 | 4.005 | 9.942 | 9.942 | 10.335 |
Totaal eigen vermogen van aandeelhouders
| 64.37 | 65.582 | 67.224 | 64.028 | 46.956 | 47.634 | 45.15 | 44.435 | 46.136 | 47.227 | 47.768 | 47.024 | 46.859 | 46.535 | 46.523 | 44.479 | 43.757 | 42.649 | 41.909 | 40.725 | 39.75 | 38.455 | 30.557 | 33.7 | 29.918 | 28.853 | 26.868 | 24.303 | 23.371 | 23.028 | 21.631 | 20.154 | 19.856 | 18.081 | 17.181 | 14.027 | 13.221 | 12.887 |
Totaal eigen vermogen
| 65.665 | 66.878 | 68.564 | 65.429 | 48.338 | 48.994 | 46.285 | 45.48 | 47.359 | 48.448 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Totaal passiva en aandeelhoudersvermogen
| 158.202 | 162.495 | 163.374 | 170.053 | 148.35 | 89.218 | 87.114 | 82.935 | 76.879 | 77.435 | 78.183 | 80.914 | 76.107 | 74.559 | 72.636 | 73.284 | 69.672 | 68.842 | 75.966 | 64.178 | 59.43 | 64.318 | 50.717 | 57.545 | 46.966 | 49.127 | 46.209 | 41.736 | 38.372 | 39.327 | 39.985 | 36.29 | 28.674 | 28.07 | 26.686 | 20.418 | 18.547 | 17.774 |