
Selvita S.A.
WSE:SLV.WA
59.7 (PLN) • At close December 14, 2023
Overzicht | Financiële gegevens
Cijfers zijn in miljoenen (behalve de cijfers per aandeel en de ratio's) PLN.
2024 Q4 | 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 Q3 | 2019 Q1 | 2018 Q1 | |
---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
Activa: | ||||||||||||||||||||||||
Vlottende activa: | ||||||||||||||||||||||||
Liquide middelen & kasequivalenten
| 22.512 | 14.675 | 14.419 | 44.32 | 52.965 | 65.994 | 37.353 | 51.441 | 74.157 | 76.739 | 76.1 | 89.45 | 83.55 | 73.795 | 60.767 | 61.242 | 93.005 | 97.407 | 104.196 | 17.24 | 13.668 | 2.705 | 25.441 | -22.021 |
Kortetermijnbeleggingen
| 0 | 0 | 0.367 | 0 | 0.311 | 0.311 | 2.056 | 3.329 | 2.018 | 2.096 | 1.237 | 1.23 | 13.435 | 13.325 | 12.964 | 13.33 | 10.153 | 0 | 0 | 0 | 0 | 0 | 0.083 | 44.043 |
Liquide middelen en kortetermijnbeleggingen
| 22.512 | 14.675 | 14.786 | 44.32 | 52.965 | 66.305 | 39.409 | 54.77 | 76.175 | 78.835 | 77.337 | 90.68 | 96.984 | 87.12 | 73.731 | 74.572 | 103.158 | 97.407 | 104.196 | 17.24 | 13.668 | 2.705 | 25.525 | 22.021 |
Nettovorderingen
| 79.564 | 0 | 72.852 | 82.481 | 84.983 | 85.194 | 75.374 | 93.673 | 84.155 | 104.191 | 101.174 | 85.438 | 75.998 | 73.38 | 62.96 | 60.055 | 36.512 | 43.144 | 43.421 | 36.998 | 23.572 | 0 | 0 | 0 |
Voorraad
| 6.855 | 7.634 | 7.347 | 6.765 | 6.54 | 7.398 | 7.752 | 7.998 | 7.801 | 5.803 | 5.103 | 3.503 | 1.942 | 2.46 | 2.453 | 2.298 | 2.23 | 1.357 | 1.357 | 1.185 | 1.185 | 1.252 | 1.11 | 0 |
Overige vlottende activa
| 15.62 | 93.725 | 25.031 | 8.779 | 22.575 | 7.542 | 27.63 | 6.21 | 34.951 | 24.275 | 18.317 | 4.825 | 16.082 | 13.5 | 16.739 | 17.129 | 12.067 | 11.532 | 13.117 | 8.425 | 7.52 | 0.048 | 2.35 | 0 |
Totaal vlottende activa
| 124.551 | 116.034 | 120.016 | 142.345 | 151.245 | 166.439 | 150.165 | 162.651 | 203.082 | 195.233 | 190.212 | 184.447 | 179.125 | 166.139 | 143.043 | 140.332 | 142.97 | 142.921 | 149.954 | 56.491 | 45.944 | 2.752 | 51.763 | 22.021 |
Niet-vlottende activa: | ||||||||||||||||||||||||
Materiële vaste activa, netto
| 320.402 | 270.429 | 328.647 | 318.225 | 307.775 | 292.035 | 293.719 | 283.162 | 257.827 | 211.087 | 177.688 | 251.081 | 150.283 | 115.645 | 111.63 | 110.607 | 62.233 | 58.781 | 42.402 | 36.483 | 35.21 | 35.588 | 18.641 | 0 |
Goodwill
| 89.638 | 90.019 | 90.578 | 71.287 | 72.065 | 76.813 | 73.754 | 77.472 | 78.057 | 81.131 | 77.97 | 77.032 | 76.732 | 109.459 | 106.742 | 108.859 | 0.281 | 0.281 | 0.281 | 0.281 | 0.281 | 0.281 | 0.281 | 0 |
Immateriële activa
| 26.949 | 82.959 | 28.21 | 29.869 | 29.559 | 32.445 | 31.331 | 33.778 | 34.791 | 36.266 | 36.253 | 36.528 | 37.178 | 1.314 | 1.486 | 1.185 | 0.628 | 0.566 | 0.621 | 0.668 | 0.588 | 0.097 | 0.281 | 0 |
Goodwill en immateriële activa
| 116.587 | 172.978 | 118.788 | 101.156 | 101.624 | 109.258 | 105.085 | 111.25 | 112.848 | 117.397 | 114.223 | 113.561 | 113.911 | 110.773 | 108.228 | 110.044 | 0.908 | 0.847 | 0.902 | 0.949 | 0.869 | 0.378 | 0.281 | 0 |
Langetermijnbeleggingen
| 61.577 | 0 | 61.82 | 62.594 | 63.313 | 13.313 | 10.055 | 9.505 | -1.925 | -1.999 | -1.144 | -1.138 | 0.829 | 0.953 | 0.951 | 1.169 | 0.345 | 0.346 | 0.343 | 0.343 | 0.343 | 0 | 4.286 | 0 |
Belastingvorderingen
| 16.75 | 16.306 | 12.501 | 14.758 | 10.992 | 13.367 | 11.33 | 10.126 | 10.094 | 5.235 | 10.205 | 23.141 | 22.445 | 18.07 | 16.642 | 17.61 | 12.339 | 11.227 | 9.88 | 8.336 | 8.521 | 0 | 17.047 | 0 |
Overige niet-vlottende activa
| 63.799 | 63.345 | 0.984 | -0.149 | 1.311 | 0.312 | 2.054 | 4.189 | 2.985 | 2.955 | 2.09 | -84.666 | 0 | 0 | 0 | -0 | 0 | 0 | 0 | 0 | 0 | 7.546 | 0.333 | -22.021 |
Totaal niet-vlottende activa
| 517.538 | 523.058 | 522.74 | 496.584 | 485.015 | 428.285 | 422.243 | 418.232 | 381.829 | 334.676 | 303.063 | 301.978 | 287.468 | 245.441 | 237.451 | 239.43 | 75.826 | 71.201 | 53.527 | 46.111 | 44.943 | 43.511 | 40.588 | -22.021 |
Totaal activa
| 642.089 | 639.092 | 642.756 | 638.929 | 636.26 | 594.724 | 572.408 | 580.883 | 584.911 | 529.909 | 493.276 | 486.425 | 466.592 | 411.58 | 380.494 | 379.762 | 218.796 | 214.122 | 203.482 | 102.602 | 90.887 | 2.752 | 92.352 | 0 |
Passiva en Eigen Vermogen: | ||||||||||||||||||||||||
Kortlopende verplichtingen: | ||||||||||||||||||||||||
Crediteuren
| 32.26 | 41.957 | 39.265 | 32.193 | 22.305 | 25.071 | 29.536 | 29.079 | 31.66 | 31.225 | 25.046 | 24.924 | 21.522 | 18.826 | 13.935 | 18.539 | 8.306 | 11.426 | 9.434 | 9.979 | 5.726 | 0.018 | 4.673 | 0 |
Kortlopende schulden
| 142.713 | 52.111 | 51.895 | 47.875 | 46.893 | 47.491 | 44.416 | 49.945 | 41.464 | 38.895 | 36.322 | 36.264 | 34.802 | 29.874 | 28.114 | 28.051 | 12.771 | 11.245 | 8.779 | 7.746 | 6.636 | 2.543 | 0.031 | 0 |
Belastingschulden
| 4.919 | 0 | 0 | 0 | 0.075 | 0.657 | 0.906 | 0 | 2.493 | 9.106 | 0.202 | 15.546 | 12.316 | 4.764 | 0.298 | 1.453 | 0.416 | 3.743 | 4.726 | 3.222 | 2.453 | 0 | 2.809 | 0 |
Uitgestelde opbrengsten
| 0 | 0 | 0 | 7.273 | 6.373 | 20.79 | 3.195 | 7.977 | 2.12 | 6.073 | 6.988 | 4.274 | 40.795 | 6.302 | 3.678 | 1.527 | 0 | 13.362 | 17.281 | 10.219 | 9.216 | -10.749 | 0 | 0 |
Overige kortlopende verplichtingen
| 25.689 | 15.955 | 15.633 | 9.016 | 18.123 | 16.971 | 16.343 | 31.273 | 44.93 | 24.886 | 33.964 | 15.753 | 27.216 | 23.119 | 22.668 | 18.848 | 11.355 | 8.287 | 10.38 | 2.619 | 6.825 | -2.543 | 13.62 | 0 |
Totaal kortlopende verplichtingen
| 205.581 | 110.023 | 106.793 | 96.357 | 93.769 | 93.353 | 94.396 | 118.274 | 122.667 | 110.185 | 95.534 | 96.762 | 95.856 | 82.885 | 68.693 | 68.419 | 32.848 | 35.331 | 34.291 | 30.553 | 21.641 | 0.018 | 21.133 | 0 |
Langlopende verplichtingen: | ||||||||||||||||||||||||
Langetermijnschulden
| 75.824 | 172.817 | 180.366 | 176.129 | 177.852 | 193.564 | 190.586 | 174.737 | 171.501 | 143.31 | 136.905 | 141.222 | 144.997 | 132.315 | 131.196 | 138.898 | 28.483 | 26.347 | 22.883 | 20.263 | 18.446 | 0 | 0 | 0 |
Uitgestelde opbrengsten niet-vlottend
| 34.708 | 35.373 | 36.041 | 32.625 | 33.011 | 33.741 | 19.028 | 10.86 | 11.02 | 11.037 | 12.099 | 6.788 | 2.043 | 0.051 | 0.059 | 0.231 | 0.075 | 0.081 | 0.086 | 0.09 | 0.1 | 0 | 0.133 | 0 |
Uitgestelde belastingverplichtingen niet-vlottend
| 3.289 | 3.086 | 2.437 | 5.552 | 3.568 | 6.041 | 6.054 | 6.322 | 6.323 | 0 | 6.337 | 16.598 | 17.612 | 9.336 | 8.451 | 8.742 | 4.471 | 4.76 | 3.428 | 3.065 | 2.94 | 0 | 0.424 | 0 |
Overige niet-vlottende verplichtingen
| 0.81 | 1.049 | 1.052 | 0.984 | 0.988 | -9.451 | -7.143 | 0.614 | 0.239 | 0.567 | 0.546 | 0.685 | 20.185 | 0.627 | 0.617 | 0.631 | 0.26 | 0.244 | 0.236 | 0.103 | 3.142 | 0 | 19.671 | 0 |
Totaal niet-vlottende verplichtingen
| 114.631 | 212.325 | 219.896 | 215.29 | 215.419 | 223.895 | 208.525 | 192.533 | 189.083 | 154.915 | 155.888 | 165.295 | 165.182 | 142.33 | 140.323 | 148.501 | 33.288 | 31.433 | 26.633 | 23.52 | 21.589 | 0.018 | 19.671 | 0 |
Totaal passiva
| 320.212 | 322.348 | 326.689 | 311.647 | 309.188 | 317.248 | 302.921 | 310.807 | 311.75 | 265.1 | 251.422 | 262.056 | 261.038 | 225.215 | 209.016 | 216.92 | 66.136 | 66.763 | 60.924 | 54.073 | 43.229 | 0.018 | 40.804 | 0 |
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 | 0.221 | 0 | 0 |
Gewone aandelen
| 14.684 | 14.684 | 14.684 | 14.684 | 14.684 | 14.684 | 14.684 | 14.684 | 14.684 | 14.684 | 14.684 | 14.684 | 14.684 | 14.684 | 14.684 | 14.684 | 14.684 | 14.684 | 14.684 | 12.777 | 12.877 | 0.1 | 0 | 0 |
Ingehouden winsten
| 132.602 | 128.965 | 126.542 | 136.564 | 138.7 | 74.871 | 79.144 | 71.27 | 68.822 | 56.027 | 47.033 | 43.315 | 38.42 | 30.273 | 32.592 | 32.895 | 23.521 | 18.728 | 14.317 | 8.935 | 5.523 | -0.255 | 16.766 | 0 |
Overige gereserveerde algehele resultaten
| 0 | 0 | 88.393 | 89.586 | 87.24 | 101.473 | 89.211 | 97.674 | 92.224 | 95.965 | 83.444 | 70.215 | 57.317 | 47.506 | 31.639 | 22.737 | 22.645 | 22.765 | 23.051 | 23.124 | 19.943 | -0.221 | 0.121 | 35.644 |
Overige totale aandeelhoudersvermogen
| 174.591 | 173.095 | 86.448 | 86.448 | 86.448 | 86.448 | 86.448 | 86.448 | 86.448 | 86.448 | 86.448 | 86.448 | 86.448 | 86.448 | 86.448 | 86.448 | 86.448 | 109.213 | 86.448 | 0 | 25.82 | 2.889 | 0 | 1.698 |
Totaal eigen vermogen van aandeelhouders
| 321.877 | 316.744 | 316.067 | 327.282 | 327.072 | 277.476 | 269.487 | 270.076 | 262.178 | 253.125 | 231.61 | 214.662 | 196.87 | 178.912 | 165.364 | 156.764 | 147.298 | 142.625 | 138.501 | 44.836 | 44.22 | 2.734 | 48.495 | 37.342 |
Totaal eigen vermogen
| 321.877 | 316.744 | 316.067 | 327.282 | 327.072 | 277.476 | 269.487 | 270.076 | 273.161 | 264.809 | 241.854 | 224.369 | 205.554 | 186.365 | 171.478 | 162.842 | 152.66 | 147.359 | 142.558 | 48.529 | 47.658 | 5.986 | 51.548 | 37.342 |
Totaal passiva en aandeelhoudersvermogen
| 642.089 | 639.092 | 642.756 | 638.929 | 636.26 | 594.724 | 572.408 | 580.883 | 584.911 | 529.909 | 493.276 | 486.425 | 466.592 | 411.58 | 380.494 | 379.762 | 218.796 | 214.122 | 203.482 | 102.602 | 90.887 | 2.752 | 92.352 | 37.342 |