Income Statement
(Currency in PLN)
Breakdown |
31-12-2023
|
31-12-2022
|
31-12-2021
|
31-12-2020
|
31-12-2019
|
Income
Before
Tax
|
30.977M |
13.118M |
11.09M |
-0.716M |
-15.965M |
Minority
Interest
|
-3.38M |
-2.374M |
-1.975M |
0.532M |
2.173M |
Net
Income
|
21.346M |
8.525M |
8.095M |
-3.766M |
-13.109M |
Selling
General
Administrative
|
12.252M |
9.2M |
7.782M |
6.381M |
16.387M |
Gross
Profit
|
37.513M |
24.537M |
16.09M |
8.577M |
14.127M |
Reconciled
Depreciation
|
10.612M |
9.269M |
7.623M |
7.307M |
5.535M |
Ebit
|
- |
- |
11.305M |
2.838M |
4.197M |
Ebitda
|
- |
23.301M |
19.452M |
7.608M |
-9.674M |
Depreciation
And
Amortization
|
- |
- |
- |
- |
- |
Operating
Income
|
25.233M |
15.278M |
8.407M |
3.035M |
-2.379M |
Other
Operating
Expenses
|
- |
- |
3.094M |
0.692M |
0.267M |
Interest
Expense
|
1.362M |
0.914M |
0.739M |
1.017M |
0.756M |
Tax
Provision
|
6.933M |
3.491M |
1.019M |
1.561M |
-0.682M |
Interest
Income
|
1.891M |
0.544M |
0.09M |
0.293M |
0.009M |
Net
Interest
Income
|
0.584M |
-0.269M |
-0.592M |
-0.739M |
-0.735M |
Income
Tax
Expense
|
- |
- |
- |
1.561M |
-0.54M |
Total
Revenue
|
64.282M |
48.391M |
35.316M |
26.264M |
58.84M |
Total
Operating
Expenses
|
39.049M |
33.113M |
26.909M |
23.229M |
61.218M |
Cost
Of
Revenue
|
26.769M |
23.854M |
19.226M |
17.687M |
44.713M |
Total
Other
Income
Expense
Net
|
- |
- |
- |
- |
- |
Net
Income
From
Continuing
Ops
|
24.044M |
9.627M |
10.07M |
-2.277M |
-15.282M |
Net
Income
Applicable
To
Common
Shares
|
- |
- |
- |
-3.766M |
-13.109M |
Balance Sheet
(Currency in PLN)
Breakdown |
31-12-2023
|
31-12-2022
|
31-12-2021
|
31-12-2020
|
31-12-2019
|
Total
Assets
|
101.466M |
78.253M |
62.792M |
63.277M |
73.845M |
Intangible
Assets
|
0.582M |
0.347M |
0.457M |
1.711M |
7.772M |
Other
Current
Assets
|
- |
- |
1.263M |
1.185M |
0.611M |
Total
Liab
|
41.121M |
36.021M |
29.553M |
39.123M |
47.054M |
Total
Stockholder
Equity
|
57.342M |
39.037M |
30.254M |
24.136M |
27.673M |
Other
Current
Liab
|
0.171M |
0.183M |
3.751M |
2.511M |
7.642M |
Common
Stock
|
- |
- |
- |
4.239M |
4.239M |
Capital
Stock
|
4.239M |
4.239M |
4.239M |
4.239M |
4.239M |
Retained
Earnings
|
28.889M |
15.465M |
-2.044M |
-9.074M |
1.194M |
Good
Will
|
8.026M |
9.769M |
11.359M |
11.359M |
12.169M |
Other
Assets
|
- |
- |
3.369M |
2.248M |
3.657M |
Cash
|
25.377M |
12.47M |
8.63M |
0.529M |
2.303M |
Cash
And
Equivalents
|
- |
- |
- |
- |
- |
Total
Current
Liabilities
|
23.368M |
20.549M |
17.635M |
19.85M |
27.38M |
Current
Deferred
Revenue
|
- |
- |
- |
- |
- |
Net
Debt
|
- |
- |
- |
5.745M |
2.254M |
Short
Term
Debt
|
- |
- |
- |
- |
- |
Short
Long
Term
Debt
|
0M |
0.008M |
0.011M |
4.03M |
4.127M |
Short
Long
Term
Debt
Total
|
- |
- |
- |
- |
- |
Other
Stockholder
Equity
|
- |
- |
8.135M |
9.046M |
23.4M |
Property
Plant
Equipment
|
- |
- |
26.855M |
32.804M |
35.028M |
Total
Current
Assets
|
53.761M |
35.062M |
20.19M |
15.92M |
15.21M |
Long
Term
Investments
|
- |
- |
- |
- |
- |
Short
Term
Investments
|
- |
- |
- |
- |
- |
Net
Receivables
|
13.704M |
13.615M |
8.404M |
8.501M |
11.456M |
Long
Term
Debt
|
- |
0M |
0.008M |
2.244M |
0.43M |
Inventory
|
0M |
0M |
0M |
0.016M |
0.656M |
Accounts
Payable
|
3.565M |
5.292M |
6.697M |
6.275M |
10.696M |
Accumulated
Other
Comprehensive
Income
|
- |
- |
- |
- |
- |
Non
Currrent
Assets
Other
|
- |
0.04M |
0.146M |
0.357M |
- |
Non
Current
Assets
Total
|
47.704M |
43.192M |
42.602M |
47.357M |
58.635M |
Capital
Lease
Obligations
|
24.198M |
19.798M |
17.597M |
22.475M |
22.913M |
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
|
-4.402M |
-3.923M |
5.179M |
-2.054M |
-2.121M |
Total
Cashflows
From
Investing
Activities
|
- |
- |
- |
2.292M |
-10.471M |
Total
Cash
From
Financing
Activities
|
- |
- |
-11.109M |
-8.006M |
-2.571M |
Net
Income
|
21.346M |
8.525M |
8.095M |
-3.766M |
-13.109M |
Change
In
Cash
|
12.146M |
4.601M |
8.101M |
-1.774M |
-5.084M |
Begin
Period
Cash
Flow
|
13.231M |
8.63M |
0.529M |
2.303M |
7.386M |
End
Period
Cash
Flow
|
25.377M |
13.231M |
8.63M |
0.529M |
2.303M |
Total
Cash
From
Operating
Activities
|
31.419M |
19.667M |
14.899M |
3.941M |
7.959M |
Depreciation
|
10.612M |
9.269M |
7.614M |
7.156M |
5.363M |
Other
Cashflows
From
Investing
Activities
|
- |
- |
-0.357M |
5.25M |
5.25M |
Dividends
Paid
|
-5.957M |
2.463M |
0.975M |
0.097M |
0.671M |
Change
To
Inventory
|
0M |
0M |
0.016M |
-0.073M |
-0.43M |
Sale
Purchase
Of
Stock
|
- |
- |
- |
0M |
-0.19M |
Other
Cashflows
From
Financing
Activities
|
- |
- |
-0.679M |
-0.864M |
-0.543M |
Capital
Expenditures
|
3.508M |
3.375M |
0.411M |
1.596M |
8.698M |
Change
In
Working
Capital
|
-0.801M |
-4.195M |
-0.504M |
-3.335M |
6.02M |
Other
Non
Cash
Items
|
-0.483M |
0.324M |
0.594M |
0.77M |
0.582M |
Free
Cash
Flow
|
27.911M |
16.292M |
14.488M |
2.345M |
-0.739M |