Income Statement
(Currency in PLN)
Breakdown |
31-12-2023
|
31-12-2022
|
31-12-2021
|
31-12-2020
|
31-12-2019
|
Income
Before
Tax
|
2707.055M |
1036.024M |
779.211M |
-206.45M |
495.291M |
Minority
Interest
|
- |
- |
0M |
0M |
0M |
Net
Income
|
2030.125M |
683.111M |
481.925M |
-311.233M |
252.832M |
Selling
General
Administrative
|
399.893M |
623.874M |
246.988M |
247.462M |
275.576M |
Gross
Profit
|
- |
- |
- |
- |
- |
Reconciled
Depreciation
|
258.776M |
242.015M |
232.983M |
287.658M |
247.593M |
Ebit
|
- |
- |
1017.619M |
277.697M |
1373.137M |
Ebitda
|
- |
- |
1250.602M |
565.355M |
1620.73M |
Depreciation
And
Amortization
|
- |
- |
232.983M |
287.658M |
247.593M |
Operating
Income
|
- |
- |
- |
- |
- |
Other
Operating
Expenses
|
- |
2277.294M |
1785.166M |
1826.687M |
1770.034M |
Interest
Expense
|
2623.599M |
1830.295M |
238.408M |
484.147M |
877.846M |
Tax
Provision
|
676.93M |
352.913M |
297.286M |
104.783M |
241.391M |
Interest
Income
|
7395.969M |
5390.166M |
3036.642M |
3332.873M |
4059.294M |
Net
Interest
Income
|
4772.37M |
3559.871M |
2798.234M |
2848.726M |
3184.344M |
Income
Tax
Expense
|
- |
352.913M |
297.286M |
104.783M |
242.459M |
Total
Revenue
|
5839.511M |
4511.512M |
3795.933M |
3774.055M |
4135.254M |
Total
Operating
Expenses
|
- |
- |
1985.706M |
2122.485M |
2201.683M |
Cost
Of
Revenue
|
- |
- |
- |
- |
- |
Total
Other
Income
Expense
Net
|
- |
- |
- |
- |
- |
Net
Income
From
Continuing
Ops
|
2030.125M |
683.111M |
481.925M |
-311.233M |
252.832M |
Net
Income
Applicable
To
Common
Shares
|
- |
683.111M |
481.925M |
-311.233M |
248.28M |
Balance Sheet
(Currency in PLN)
Breakdown |
31-12-2024
|
31-12-2023
|
31-12-2022
|
31-12-2021
|
31-12-2020
|
Total
Assets
|
93293.487M |
90134.134M |
82877.172M |
83048.372M |
78642.032M |
Intangible
Assets
|
354.635M |
294.806M |
273.794M |
309.379M |
424.133M |
Other
Current
Assets
|
- |
- |
3510.491M |
3609.97M |
1893.808M |
Total
Liab
|
82086.768M |
80884.544M |
76707.307M |
77129.17M |
72082.43M |
Total
Stockholder
Equity
|
11206.719M |
9249.59M |
6169.865M |
5919.202M |
6559.602M |
Other
Current
Liab
|
- |
- |
1054.577M |
522.545M |
566.249M |
Common
Stock
|
- |
- |
1305.54M |
1305.54M |
1305.54M |
Capital
Stock
|
1305.54M |
1305.54M |
1305.54M |
1305.54M |
1305.54M |
Retained
Earnings
|
2498.19M |
2043.893M |
796.374M |
-45.273M |
-523.067M |
Good
Will
|
117.264M |
117.264M |
117.264M |
117.264M |
0.976M |
Other
Assets
|
- |
- |
59203.323M |
83048.372M |
78642.032M |
Cash
|
2544.977M |
2746.907M |
2716.615M |
3835.993M |
2547.017M |
Cash
And
Equivalents
|
- |
- |
- |
- |
- |
Total
Current
Liabilities
|
- |
- |
73224.672M |
74073.014M |
67726.886M |
Current
Deferred
Revenue
|
- |
- |
- |
- |
- |
Net
Debt
|
- |
680.18M |
- |
-1537.772M |
1033.004M |
Short
Term
Debt
|
- |
- |
- |
- |
- |
Short
Long
Term
Debt
|
- |
- |
- |
- |
- |
Short
Long
Term
Debt
Total
|
- |
- |
- |
2298.221M |
3580.021M |
Other
Stockholder
Equity
|
- |
- |
-1339.15M |
4658.935M |
5777.129M |
Property
Plant
Equipment
|
- |
- |
744.443M |
755.209M |
702.381M |
Total
Current
Assets
|
- |
- |
6049.221M |
6449.155M |
4495.022M |
Long
Term
Investments
|
23877.596M |
19156.554M |
17193.239M |
16138.468M |
16084.982M |
Short
Term
Investments
|
- |
- |
- |
- |
- |
Net
Receivables
|
- |
- |
149.301M |
522.318M |
459.257M |
Long
Term
Debt
|
- |
- |
- |
- |
1914.158M |
Inventory
|
- |
- |
- |
- |
- |
Accounts
Payable
|
0.245M |
137.558M |
70052.869M |
10.941M |
20.021M |
Accumulated
Other
Comprehensive
Income
|
- |
- |
- |
- |
- |
Non
Currrent
Assets
Other
|
- |
- |
- |
- |
- |
Non
Current
Assets
Total
|
- |
- |
- |
- |
- |
Capital
Lease
Obligations
|
- |
- |
- |
- |
- |
Long
Term
Debt
Total
|
- |
- |
- |
- |
2200.213M |
Cash Flow
(Currency in PLN)
Breakdown |
31-12-2023
|
31-12-2022
|
31-12-2021
|
31-12-2020
|
31-12-2019
|
Investments
|
3588.014M |
-179.905M |
-171.195M |
-138.432M |
-146.792M |
Total
Cashflows
From
Investing
Activities
|
- |
-311.738M |
-171.195M |
-138.432M |
-146.792M |
Total
Cash
From
Financing
Activities
|
- |
-2109.306M |
-591.914M |
-156.783M |
-250.527M |
Net
Income
|
2030.125M |
683.111M |
779.211M |
-206.45M |
495.291M |
Change
In
Cash
|
-44.884M |
-1179.248M |
1303.49M |
1080.774M |
-699.511M |
Begin
Period
Cash
Flow
|
2584.143M |
3763.391M |
2459.901M |
1379.127M |
2078.638M |
End
Period
Cash
Flow
|
2539.259M |
2584.143M |
3763.391M |
2459.901M |
1379.127M |
Total
Cash
From
Operating
Activities
|
-4280.276M |
1241.796M |
2066.599M |
1375.989M |
-302.192M |
Depreciation
|
258.776M |
165.14M |
232.983M |
287.658M |
247.593M |
Other
Cashflows
From
Investing
Activities
|
- |
- |
- |
-45.062M |
-73.733M |
Dividends
Paid
|
- |
- |
- |
- |
- |
Change
To
Inventory
|
- |
- |
- |
- |
- |
Sale
Purchase
Of
Stock
|
- |
- |
- |
- |
- |
Other
Cashflows
From
Financing
Activities
|
- |
-1827.789M |
-148.414M |
-156.783M |
-250.527M |
Capital
Expenditures
|
169.623M |
103.18M |
181.38M |
147.306M |
151.353M |
Change
In
Working
Capital
|
-6883.798M |
-1724.02M |
1162.005M |
1360.601M |
-607.41M |
Other
Non
Cash
Items
|
0.161M |
0.428M |
-107.6M |
-65.82M |
-437.666M |
Free
Cash
Flow
|
-4449.899M |
-654.192M |
1885.219M |
1228.683M |
-453.545M |