VIGO System S.A.
WSE:VGO.WA
500 (PLN) • At close December 14, 2023
Overzicht | Financiële gegevens
Cijfers zijn in miljoenen (behalve de cijfers per aandeel en de ratio's) PLN.
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 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 | 2014 Q4 | 2014 Q3 | 2014 Q2 | 2014 Q1 | 2013 Q4 | 2013 Q3 | 2013 Q2 | 2013 Q1 | |
---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
Omzet
| 22.721 | 15.842 | 21.819 | 17.204 | 18.256 | 18.749 | 20.331 | 16.82 | 18.995 | 11.728 | 22.254 | 16.651 | 18.011 | 14.582 | 14.264 | 12.888 | 13.895 | 12.404 | 11.071 | 11.915 | 8.446 | 11.457 | 9.22 | 9.336 | 9.803 | 9.059 | 5.585 | 6.735 | 8.565 | 6.295 | 7.67 | 6.183 | 7.022 | 4.689 | 4.464 | 7.423 | 8.144 | 5.565 | 4.572 | 4.75 | 6.087 | 5.067 | 4.897 | 4.897 | 5.428 | 5.428 |
Kosten van de omzet
| 11.838 | 8.249 | 11.296 | 8.567 | 9.824 | 9.43 | 11.896 | 8.788 | 9.01 | 3.101 | 9.595 | 5.062 | 6.512 | 5.221 | 3.428 | 5.1 | 4.534 | 4.785 | 3.911 | 4.312 | 3.526 | 4.126 | 4.931 | 4.228 | 4.108 | 3.669 | 3.114 | 2.83 | 3.161 | 2.212 | 2.208 | 2.386 | 3.067 | 2.698 | 2.471 | 3.022 | 3.362 | 2.796 | 2.459 | 2.198 | 2.535 | 2.494 | 2.671 | 2.671 | 2.555 | 2.555 |
Brutowinst
| 10.883 | 7.593 | 10.523 | 8.637 | 8.432 | 9.319 | 8.435 | 8.032 | 9.985 | 8.627 | 12.659 | 11.589 | 11.499 | 9.361 | 10.836 | 7.788 | 9.361 | 7.619 | 7.16 | 7.603 | 4.92 | 7.331 | 4.289 | 5.108 | 5.695 | 5.39 | 2.471 | 3.905 | 5.404 | 4.083 | 5.461 | 3.797 | 3.955 | 1.991 | 1.993 | 4.4 | 4.782 | 2.769 | 2.114 | 2.552 | 3.552 | 2.573 | 2.226 | 2.226 | 2.873 | 2.873 |
Brutowinstmarge
| 0.479 | 0.479 | 0.482 | 0.502 | 0.462 | 0.497 | 0.415 | 0.478 | 0.526 | 0.736 | 0.569 | 0.696 | 0.638 | 0.642 | 0.76 | 0.604 | 0.674 | 0.614 | 0.647 | 0.638 | 0.583 | 0.64 | 0.465 | 0.547 | 0.581 | 0.595 | 0.442 | 0.58 | 0.631 | 0.649 | 0.712 | 0.614 | 0.563 | 0.425 | 0.446 | 0.593 | 0.587 | 0.498 | 0.462 | 0.537 | 0.584 | 0.508 | 0.455 | 0.455 | 0.529 | 0.529 |
Onderzoek- en ontwikkelingskosten
| 0 | 0 | 0 | 0 | 2.515 | 0 | 3.543 | 0 | 1.514 | 0 | 2.694 | 0 | 1.302 | 0 | 2.169 | 0 | 1.063 | 0 | 1.712 | 0 | 0.859 | 0 | 1.444 | 0 | 0.695 | 0 | 1.179 | 0 | 0 | 0 | 0.915 | 0 | 0 | 0 | 0.551 | 0 | 0 | 0 | 0.422 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Algemene en administratieve kosten
| 6.545 | 5.313 | 4.719 | 4.716 | 4.845 | 4.187 | 3.861 | 4.567 | 6.516 | 5.73 | 5.538 | 4.858 | 5.207 | 4.414 | 4.23 | 3.314 | 4.102 | 4.208 | 3.696 | 2.91 | 3.042 | 2.59 | 2.066 | 1.506 | 2.37 | 1.742 | 1.154 | 1.287 | 1.5 | 1.525 | 1.076 | 0.858 | 1.063 | 0.931 | 0.984 | 0.826 | 0.976 | 1.009 | 0.866 | 0.645 | 0.645 | 0.701 | 0.676 | 0.676 | 0.855 | 0.855 |
Verkoop- en marketingkosten
| 3.286 | 2.923 | 2.424 | 2.283 | 1.264 | 2.996 | 1.895 | 3.186 | 3.368 | 1.946 | 1.82 | 0.893 | 0.892 | 0.743 | 1.218 | 0.812 | 0.793 | 0.551 | 0.571 | 0.613 | 0.522 | 0.664 | 0.598 | 0.558 | 0.502 | 0.493 | 0.347 | 0.312 | 0.531 | 0.432 | 0.443 | 0.427 | 0.376 | 0.433 | 0.252 | 0.302 | 0.328 | 0.233 | 0.151 | 0.144 | 0.156 | 0.126 | 0.14 | 0.14 | 0.122 | 0.122 |
Verkoop-, algemene en administratieve kosten
| 9.831 | 8.236 | 7.143 | 6.999 | 6.109 | 7.183 | 5.756 | 7.753 | 9.884 | 7.676 | 7.358 | 5.751 | 6.099 | 5.157 | 5.448 | 4.126 | 4.895 | 4.759 | 4.267 | 3.523 | 3.564 | 3.254 | 2.664 | 2.064 | 2.872 | 2.235 | 1.501 | 1.599 | 2.031 | 1.957 | 1.519 | 1.285 | 1.44 | 1.363 | 1.236 | 1.128 | 1.304 | 1.242 | 1.017 | 0.788 | 0.801 | 0.827 | 0.815 | 0.815 | 0.977 | 0.977 |
Overige kosten
| -0.472 | 0 | 0 | 0 | 0 | -1.575 | -1.634 | -1.346 | -1.636 | -0.604 | -2.005 | -1.373 | -1.155 | -0.999 | -1.189 | -0.632 | -0.941 | -1.125 | -1.183 | -0.287 | -0.482 | -0.095 | -0.49 | -0.555 | -0.415 | -0.395 | -0.75 | -0.397 | -0.394 | -0.36 | 0.557 | -0.36 | -0.344 | -0.345 | -0.297 | -0.242 | -0.177 | -0.208 | -0.933 | -0.212 | -0.323 | 0.006 | 0 | 0 | 0 | 0 |
Bedrijfskosten
| 9.359 | 8.236 | 7.143 | 6.171 | 5.483 | 5.608 | 4.122 | 6.407 | 8.248 | 7.072 | 5.353 | 4.378 | 4.944 | 4.158 | 4.259 | 3.494 | 3.954 | 3.634 | 3.084 | 3.236 | 3.082 | 3.159 | 2.174 | 1.509 | 2.457 | 1.84 | 0.751 | 1.202 | 1.637 | 1.597 | 2.076 | 0.925 | 1.096 | 1.018 | 0.939 | 0.885 | 1.127 | 1.034 | 0.084 | 0.577 | 0.477 | 0.834 | 0.686 | 0.686 | 0.836 | 0.836 |
Bedrijfsresultaat
| 1.034 | -0.643 | 3.38 | 2.465 | 4.756 | 4.15 | 4.028 | 1.7 | 1.736 | 1.556 | 6 | 7.211 | 6.555 | 5.203 | 6.545 | 4.294 | 5.408 | 3.984 | 3.641 | 4.366 | 1.838 | 4.173 | 2.382 | 3.597 | 3.238 | 3.55 | 0.795 | 2.703 | 3.768 | 2.486 | 3.177 | 2.875 | 2.859 | 0.973 | -8.453 | 3.546 | 3.659 | 1.732 | -4.778 | 1.962 | 2.395 | 1.739 | 1.479 | 1.479 | 2.06 | 2.06 |
Bedrijfsresultaat ratio
| 0.046 | -0.041 | 0.155 | 0.143 | 0.261 | 0.221 | 0.198 | 0.101 | 0.091 | 0.133 | 0.27 | 0.433 | 0.364 | 0.357 | 0.459 | 0.333 | 0.389 | 0.321 | 0.329 | 0.366 | 0.218 | 0.364 | 0.258 | 0.385 | 0.33 | 0.392 | 0.142 | 0.401 | 0.44 | 0.395 | 0.414 | 0.465 | 0.407 | 0.208 | -1.893 | 0.478 | 0.449 | 0.311 | -1.045 | 0.413 | 0.393 | 0.343 | 0.302 | 0.302 | 0.379 | 0.379 |
Totaal overige inkomsten en kosten netto
| -0.469 | -0.176 | 0.233 | -2.044 | -0.1 | -1.136 | 0.706 | -1.421 | -0.081 | -0.54 | -0.266 | -0.426 | 0.434 | -0.298 | -0.522 | -0.492 | 0.198 | -1.35 | 0.008 | -0.62 | 0.106 | -0.038 | 0.321 | -0.197 | 0.317 | 0.096 | -1.211 | 0.113 | 0.078 | -0.016 | -0.073 | -0.116 | 0.148 | 0.028 | -0.304 | 0.162 | 0.149 | -0.444 | -0.673 | -0.02 | -0.805 | 0.008 | 0.044 | 0.044 | -0.051 | -0.051 |
Inkomen voor belasting
| 0.565 | -0.819 | 3.613 | 0.421 | 4.656 | 3.014 | 4.734 | 0.279 | 1.655 | 1.016 | 5.734 | 6.785 | 6.989 | 4.905 | 6.055 | 3.802 | 5.605 | 2.635 | 4.084 | 3.747 | 1.944 | 4.134 | 2.436 | 3.402 | 3.555 | 3.646 | 0.509 | 2.816 | 3.845 | 2.47 | 3.312 | 2.756 | 3.007 | 1.002 | 0.751 | 3.677 | 3.805 | 1.292 | 1.357 | 1.956 | 2.27 | 1.747 | 1.522 | 1.522 | 2.009 | 2.009 |
Inkomen voor belasting ratio
| 0.025 | -0.052 | 0.166 | 0.024 | 0.255 | 0.161 | 0.233 | 0.017 | 0.087 | 0.087 | 0.258 | 0.407 | 0.388 | 0.336 | 0.424 | 0.295 | 0.403 | 0.212 | 0.369 | 0.314 | 0.23 | 0.361 | 0.264 | 0.364 | 0.363 | 0.402 | 0.091 | 0.418 | 0.449 | 0.392 | 0.432 | 0.446 | 0.428 | 0.214 | 0.168 | 0.495 | 0.467 | 0.232 | 0.297 | 0.412 | 0.373 | 0.345 | 0.311 | 0.311 | 0.37 | 0.37 |
Belastingkosten
| 0.076 | 0.038 | 13.684 | -0.229 | 0.307 | 0.514 | 6.695 | -2.77 | -0.868 | -2.592 | -5.596 | -1.821 | -0.027 | -0.49 | -14.459 | -0.025 | 0.023 | 0.01 | 0.001 | 0.023 | 0.079 | 0.012 | -0.011 | 0.139 | 0.022 | 0.007 | -0.011 | 0.014 | 0.071 | 0.024 | 0.009 | 0.012 | 0.012 | 0.038 | 0.016 | 0.024 | -0.008 | 0.024 | 0.008 | 0.007 | 0.016 | 0.011 | 0.03 | 0.03 | 0.032 | 0.032 |
Nettowinst
| 0.49 | -0.857 | -10.071 | 0.65 | 4.349 | 2.5 | -1.961 | 3.048 | 2.523 | 3.608 | 11.33 | 8.606 | 7.018 | 5.394 | 20.513 | 3.827 | 5.582 | 2.625 | 4.083 | 3.723 | 1.944 | 4.134 | 2.447 | 3.402 | 3.533 | 3.639 | 0.52 | 2.802 | 3.775 | 2.445 | 3.303 | 2.862 | 2.995 | 0.939 | 0.735 | 3.653 | 3.813 | 1.267 | 1.349 | 1.948 | 2.254 | 1.736 | 1.493 | 1.493 | 1.977 | 1.977 |
Nettowinstmarge
| 0.022 | -0.054 | -0.462 | 0.038 | 0.238 | 0.133 | -0.096 | 0.181 | 0.133 | 0.308 | 0.509 | 0.517 | 0.39 | 0.37 | 1.438 | 0.297 | 0.402 | 0.212 | 0.369 | 0.312 | 0.23 | 0.361 | 0.265 | 0.364 | 0.36 | 0.402 | 0.093 | 0.416 | 0.441 | 0.388 | 0.431 | 0.463 | 0.427 | 0.2 | 0.165 | 0.492 | 0.468 | 0.228 | 0.295 | 0.41 | 0.37 | 0.343 | 0.305 | 0.305 | 0.364 | 0.364 |
WPA (Winst Per Aandeel)
| 0.56 | -0.98 | -13.81 | 0.89 | 5.97 | 3.43 | -2.69 | 4.18 | 3.46 | 4.95 | 15.54 | 11.8 | 9.63 | 7.4 | 28.14 | 5.25 | 7.66 | 3.6 | 5.6 | 5.11 | 2.67 | 5.67 | 3.36 | 4.67 | 4.85 | 4.99 | 0.71 | 3.84 | 5.18 | 3.35 | 4.53 | 3.93 | 4.11 | 1.29 | 1.01 | 5.01 | 5.23 | 1.74 | 1.85 | 8.56 | 3.09 | 2.5 | 2.15 | 2.15 | 2.85 | 2.85 |
Verwaterde WPA
| 0.56 | -0.98 | -13.81 | 0.89 | 5.97 | 3.43 | -2.69 | 4.18 | 3.46 | 4.95 | 15.54 | 11.8 | 9.63 | 7.4 | 28.14 | 5.25 | 7.66 | 3.6 | 5.6 | 5.11 | 2.67 | 5.67 | 3.36 | 4.67 | 4.85 | 4.99 | 0.71 | 3.84 | 5.18 | 3.35 | 4.53 | 3.93 | 4.11 | 1.29 | 1.01 | 5.01 | 5.23 | 1.74 | 1.85 | 8.56 | 3.09 | 2.5 | 2.15 | 2.15 | 2.85 | 2.85 |
EBITDA
| 5.482 | 3.88 | 6.707 | 5.762 | 7.681 | 6.982 | 6.734 | 3.348 | 4.968 | 3.332 | 7.713 | 8.914 | 8.687 | 6.875 | 6.425 | 5.863 | 6.964 | 5.484 | 5.211 | 5.569 | 2.875 | 5.118 | 3.269 | 4.638 | 4.598 | 4.471 | 1.221 | 3.658 | 4.315 | 3.666 | 3.842 | 3.491 | 3.718 | 1.466 | 1.629 | 4.178 | 4.275 | 1.75 | 2.52 | 2.392 | 3.311 | 2.113 | 1.81 | 1.647 | 2.228 | 2.228 |
EBITDA ratio
| 0.241 | 0.245 | 0.307 | 0.335 | 0.421 | 0.372 | 0.331 | 0.199 | 0.262 | 0.284 | 0.347 | 0.535 | 0.482 | 0.471 | 0.45 | 0.455 | 0.501 | 0.442 | 0.471 | 0.467 | 0.34 | 0.447 | 0.355 | 0.497 | 0.469 | 0.494 | 0.219 | 0.543 | 0.504 | 0.582 | 0.501 | 0.565 | 0.529 | 0.313 | 0.365 | 0.563 | 0.525 | 0.314 | 0.551 | 0.503 | 0.544 | 0.417 | 0.37 | 0.336 | 0.41 | 0.41 |