Income Statement
(Currency in PLN)
Breakdown |
31-12-2023
|
31-12-2022
|
31-12-2021
|
31-12-2020
|
31-12-2019
|
Income
Before
Tax
|
-1.298M |
-0.665M |
-0.776M |
-0.705M |
-0.448M |
Minority
Interest
|
0.094M |
0.005M |
0M |
- |
- |
Net
Income
|
-1.155M |
-0.676M |
-0.789M |
-0.688M |
-0.448M |
Selling
General
Administrative
|
- |
- |
- |
0.1M |
0.039M |
Gross
Profit
|
-0.05M |
0.052M |
0.03M |
0.004M |
-0.003M |
Reconciled
Depreciation
|
0.037M |
0.015M |
0.013M |
- |
0M |
Ebit
|
- |
- |
- |
- |
- |
Ebitda
|
- |
- |
- |
- |
- |
Depreciation
And
Amortization
|
- |
- |
- |
- |
- |
Operating
Income
|
-1.268M |
-0.608M |
-0.751M |
-0.64M |
0.41M |
Other
Operating
Expenses
|
- |
- |
- |
- |
- |
Interest
Expense
|
0.008M |
0.014M |
0M |
0M |
0M |
Tax
Provision
|
-0.048M |
0.016M |
0.013M |
-0.016M |
- |
Interest
Income
|
0.055M |
0M |
0M |
0.065M |
0.858M |
Net
Interest
Income
|
0.047M |
-0.014M |
0M |
0M |
- |
Income
Tax
Expense
|
- |
- |
- |
- |
- |
Total
Revenue
|
0.055M |
0.2M |
0.381M |
0.037M |
0.086M |
Total
Operating
Expenses
|
1.322M |
0.807M |
1.132M |
0.771M |
- |
Cost
Of
Revenue
|
0.104M |
0.148M |
0.351M |
0.033M |
0.089M |
Total
Other
Income
Expense
Net
|
- |
- |
- |
- |
- |
Net
Income
From
Continuing
Ops
|
-1.25M |
-0.681M |
-0.789M |
-0.712M |
- |
Net
Income
Applicable
To
Common
Shares
|
- |
- |
- |
-0.688M |
-0.448M |
Balance Sheet
(Currency in PLN)
Breakdown |
31-12-2023
|
31-12-2022
|
31-12-2021
|
31-12-2020
|
31-12-2019
|
Total
Assets
|
1.836M |
0.666M |
0.659M |
0.728M |
0.868M |
Intangible
Assets
|
- |
0.001M |
0.016M |
0.029M |
- |
Other
Current
Assets
|
- |
- |
- |
- |
- |
Total
Liab
|
0.48M |
0.344M |
0.178M |
0.096M |
0.135M |
Total
Stockholder
Equity
|
1.4M |
0.293M |
0.481M |
0.632M |
0.733M |
Other
Current
Liab
|
0.017M |
0.009M |
0.001M |
0.015M |
- |
Common
Stock
|
- |
- |
- |
2.01M |
1.92M |
Capital
Stock
|
3.162M |
2.648M |
2.648M |
2.01M |
- |
Retained
Earnings
|
-10.181M |
-9.026M |
-8.35M |
-5.958M |
-5.767M |
Good
Will
|
0M |
0M |
0M |
- |
- |
Other
Assets
|
- |
- |
- |
0.075M |
0.059M |
Cash
|
0.131M |
0.205M |
0.008M |
0.31M |
- |
Cash
And
Equivalents
|
- |
- |
- |
- |
- |
Total
Current
Liabilities
|
0.48M |
0.344M |
0.178M |
0.096M |
0.135M |
Current
Deferred
Revenue
|
- |
- |
- |
- |
- |
Net
Debt
|
0.042M |
- |
- |
- |
- |
Short
Term
Debt
|
- |
- |
- |
- |
- |
Short
Long
Term
Debt
|
0.173M |
0.11M |
0M |
- |
0M |
Short
Long
Term
Debt
Total
|
- |
- |
- |
- |
- |
Other
Stockholder
Equity
|
- |
- |
- |
- |
- |
Property
Plant
Equipment
|
- |
- |
- |
- |
- |
Total
Current
Assets
|
1.561M |
0.618M |
0.581M |
0.624M |
0.809M |
Long
Term
Investments
|
- |
- |
- |
- |
- |
Short
Term
Investments
|
1.165M |
0.168M |
0.04M |
- |
0.1M |
Net
Receivables
|
0.036M |
0M |
0.079M |
0M |
0.104M |
Long
Term
Debt
|
- |
0M |
0M |
- |
- |
Inventory
|
0.075M |
0.154M |
0.203M |
0.183M |
0.05M |
Accounts
Payable
|
0.232M |
0.175M |
0.118M |
0.1M |
- |
Accumulated
Other
Comprehensive
Income
|
- |
- |
- |
- |
- |
Non
Currrent
Assets
Other
|
- |
- |
- |
- |
- |
Non
Current
Assets
Total
|
0.275M |
0.048M |
0.078M |
0.104M |
- |
Capital
Lease
Obligations
|
- |
- |
- |
- |
- |
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
|
-1.283M |
-0.103M |
0M |
0M |
- |
Total
Cashflows
From
Investing
Activities
|
- |
- |
- |
- |
-0.015M |
Total
Cash
From
Financing
Activities
|
- |
- |
- |
0.587M |
1.15M |
Net
Income
|
-1.155M |
-0.676M |
-0.789M |
-0.688M |
-0.448M |
Change
In
Cash
|
-0.074M |
0.197M |
-0.293M |
0.231M |
0.07M |
Begin
Period
Cash
Flow
|
0.205M |
0.008M |
0.302M |
0.073M |
- |
End
Period
Cash
Flow
|
0.131M |
0.205M |
0.008M |
0.31M |
0.073M |
Total
Cash
From
Operating
Activities
|
-1.303M |
-0.357M |
-0.931M |
-0.356M |
-1.065M |
Depreciation
|
0.037M |
0.015M |
0.013M |
- |
- |
Other
Cashflows
From
Investing
Activities
|
- |
- |
- |
- |
-0.015M |
Dividends
Paid
|
- |
- |
- |
- |
- |
Change
To
Inventory
|
0.079M |
0.049M |
-0.02M |
-0.133M |
- |
Sale
Purchase
Of
Stock
|
- |
- |
- |
0.587M |
1.15M |
Other
Cashflows
From
Financing
Activities
|
- |
- |
- |
- |
- |
Capital
Expenditures
|
0.216M |
0M |
0M |
0M |
0M |
Change
In
Working
Capital
|
-0.048M |
0.334M |
-0.156M |
0.262M |
-0.617M |
Other
Non
Cash
Items
|
- |
- |
- |
- |
- |
Free
Cash
Flow
|
-1.519M |
-0.357M |
-0.931M |
-0.355M |
- |