Income Statement
(Currency in PLN)
Breakdown |
31-12-2023
|
31-12-2022
|
31-12-2021
|
31-12-2020
|
31-12-2019
|
Income
Before
Tax
|
13.508M |
32.738M |
26.38M |
7.82M |
4.961M |
Minority
Interest
|
- |
- |
- |
- |
- |
Net
Income
|
11.188M |
26.109M |
20.592M |
5.981M |
3.703M |
Selling
General
Administrative
|
- |
440.483M |
356.007M |
24.687M |
27.374M |
Gross
Profit
|
303.275M |
478.58M |
388.992M |
32.916M |
32.227M |
Reconciled
Depreciation
|
1.998M |
1.942M |
1.72M |
1.849M |
- |
Ebit
|
- |
0M |
0M |
0M |
0M |
Ebitda
|
- |
0M |
0M |
0M |
0M |
Depreciation
And
Amortization
|
- |
- |
- |
- |
- |
Operating
Income
|
13.551M |
32.799M |
28.71M |
7.886M |
4.924M |
Other
Operating
Expenses
|
- |
- |
- |
- |
- |
Interest
Expense
|
0.526M |
0.416M |
0.27M |
0M |
0.001M |
Tax
Provision
|
2.319M |
6.629M |
5.789M |
1.839M |
1.257M |
Interest
Income
|
1.213M |
0.8M |
0.172M |
0.259M |
0.208M |
Net
Interest
Income
|
0.156M |
0.337M |
-1.905M |
-0.259M |
- |
Income
Tax
Expense
|
- |
0M |
0M |
0M |
0M |
Total
Revenue
|
326.05M |
500.273M |
410.309M |
244.192M |
230.939M |
Total
Operating
Expenses
|
312.499M |
467.474M |
381.599M |
235.796M |
- |
Cost
Of
Revenue
|
22.775M |
21.692M |
21.318M |
211.276M |
198.711M |
Total
Other
Income
Expense
Net
|
- |
- |
- |
- |
- |
Net
Income
From
Continuing
Ops
|
11.188M |
26.109M |
20.592M |
0M |
0M |
Net
Income
Applicable
To
Common
Shares
|
- |
0M |
0M |
5.981M |
3.703M |
Balance Sheet
(Currency in PLN)
Breakdown |
31-12-2023
|
31-12-2022
|
31-12-2021
|
31-12-2020
|
31-12-2019
|
Total
Assets
|
103.611M |
123.456M |
120.765M |
75.45M |
58.893M |
Intangible
Assets
|
3.35M |
3.848M |
4.06M |
3.339M |
2.591M |
Other
Current
Assets
|
- |
0.001M |
-0M |
0.312M |
0.324M |
Total
Liab
|
40.077M |
51.217M |
74.636M |
46.862M |
34.43M |
Total
Stockholder
Equity
|
63.535M |
72.239M |
46.13M |
28.588M |
24.464M |
Other
Current
Liab
|
0.408M |
1.613M |
0.193M |
0.131M |
- |
Common
Stock
|
- |
- |
- |
0.663M |
0.663M |
Capital
Stock
|
0.663M |
0.663M |
0.663M |
0.663M |
- |
Retained
Earnings
|
11.188M |
26.109M |
20.592M |
19.331M |
23.801M |
Good
Will
|
0M |
0.037M |
0.073M |
0.11M |
0.146M |
Other
Assets
|
- |
- |
- |
0.53M |
0.191M |
Cash
|
33.614M |
52.912M |
29.196M |
5.513M |
3.691M |
Cash
And
Equivalents
|
- |
- |
- |
- |
- |
Total
Current
Liabilities
|
37.185M |
48.931M |
71.523M |
45.743M |
32.986M |
Current
Deferred
Revenue
|
- |
- |
- |
- |
- |
Net
Debt
|
- |
- |
- |
- |
- |
Short
Term
Debt
|
- |
- |
- |
- |
- |
Short
Long
Term
Debt
|
1.459M |
1.366M |
1.665M |
4.283M |
- |
Short
Long
Term
Debt
Total
|
- |
- |
- |
- |
- |
Other
Stockholder
Equity
|
- |
- |
- |
- |
- |
Property
Plant
Equipment
|
- |
- |
- |
5.95M |
6.409M |
Total
Current
Assets
|
85.431M |
105.5M |
102.254M |
55.942M |
40.101M |
Long
Term
Investments
|
- |
0M |
0M |
0M |
0M |
Short
Term
Investments
|
- |
- |
6.35M |
2.136M |
- |
Net
Receivables
|
33.945M |
42.055M |
48.322M |
31.109M |
23.73M |
Long
Term
Debt
|
- |
- |
- |
- |
- |
Inventory
|
8.303M |
5.121M |
16.45M |
10.279M |
3.33M |
Accounts
Payable
|
27.372M |
32.711M |
50.589M |
28.108M |
- |
Accumulated
Other
Comprehensive
Income
|
- |
- |
- |
- |
- |
Non
Currrent
Assets
Other
|
- |
- |
- |
0M |
- |
Non
Current
Assets
Total
|
18.18M |
17.956M |
18.511M |
19.508M |
- |
Capital
Lease
Obligations
|
2.297M |
1.211M |
1.496M |
1.616M |
- |
Long
Term
Debt
Total
|
- |
- |
- |
- |
- |
Cash Flow
(Currency in PLN)
Breakdown |
31-12-2023
|
31-12-2022
|
31-12-2021
|
31-12-2020
|
31-12-2019
|
Investments
|
-0.339M |
-0.268M |
1.893M |
-1.38M |
- |
Total
Cashflows
From
Investing
Activities
|
- |
- |
- |
-1.38M |
-4.548M |
Total
Cash
From
Financing
Activities
|
- |
- |
- |
-5.461M |
-1.534M |
Net
Income
|
11.188M |
26.109M |
20.592M |
5.981M |
3.703M |
Change
In
Cash
|
-19.265M |
23.72M |
19.382M |
2.818M |
-5.37M |
Begin
Period
Cash
Flow
|
52.912M |
29.196M |
9.859M |
7.042M |
- |
End
Period
Cash
Flow
|
33.614M |
52.912M |
29.196M |
9.859M |
7.042M |
Total
Cash
From
Operating
Activities
|
2.253M |
25.558M |
25.036M |
9.584M |
0.712M |
Depreciation
|
1.998M |
1.942M |
1.72M |
1.849M |
1.749M |
Other
Cashflows
From
Investing
Activities
|
- |
- |
- |
-0.838M |
-4.401M |
Dividends
Paid
|
-19.893M |
- |
-3.05M |
1.857M |
1.455M |
Change
To
Inventory
|
-3.074M |
11.254M |
-6.249M |
0M |
0M |
Sale
Purchase
Of
Stock
|
0M |
0M |
0M |
0M |
- |
Other
Cashflows
From
Financing
Activities
|
- |
- |
- |
-0.417M |
-1.895M |
Capital
Expenditures
|
0.62M |
0.405M |
1.461M |
0.542M |
0.146M |
Change
In
Working
Capital
|
-10.927M |
-2.825M |
2.737M |
1.712M |
-4.706M |
Other
Non
Cash
Items
|
-0.001M |
0.364M |
0.229M |
0.417M |
- |
Free
Cash
Flow
|
1.633M |
25.153M |
23.575M |
9.042M |
- |