Income Statement
(Currency in PLN)
Breakdown |
31-12-2023
|
31-12-2022
|
31-12-2021
|
31-12-2020
|
31-12-2019
|
Income
Before
Tax
|
-20.799M |
-0.605M |
0.784M |
-26.286M |
-23.223M |
Minority
Interest
|
- |
- |
- |
- |
- |
Net
Income
|
-20.894M |
-0.844M |
0.56M |
-26.5M |
-23.998M |
Selling
General
Administrative
|
10.977M |
8.484M |
6.442M |
6.903M |
9.428M |
Gross
Profit
|
11.653M |
13.02M |
8.795M |
2.337M |
-2.674M |
Reconciled
Depreciation
|
9.974M |
10.602M |
13.691M |
18.185M |
- |
Ebit
|
- |
- |
0M |
0M |
0M |
Ebitda
|
- |
- |
0M |
0M |
0M |
Depreciation
And
Amortization
|
- |
- |
- |
- |
- |
Operating
Income
|
0.181M |
3.749M |
2.281M |
-20.419M |
-20.135M |
Other
Operating
Expenses
|
- |
- |
- |
- |
- |
Interest
Expense
|
3.016M |
3.116M |
1.163M |
0M |
0M |
Tax
Provision
|
0.095M |
0.239M |
0.224M |
0.214M |
0.775M |
Interest
Income
|
0.408M |
0.104M |
0.005M |
4.572M |
2.496M |
Net
Interest
Income
|
-2.608M |
-3.006M |
-1.158M |
-5.867M |
- |
Income
Tax
Expense
|
- |
- |
0M |
0M |
0.001M |
Total
Revenue
|
51.802M |
60.086M |
55.666M |
55.581M |
75.667M |
Total
Operating
Expenses
|
51.621M |
56.337M |
53.385M |
69.389M |
- |
Cost
Of
Revenue
|
40.149M |
47.066M |
46.871M |
53.244M |
78.341M |
Total
Other
Income
Expense
Net
|
- |
- |
- |
- |
- |
Net
Income
From
Continuing
Ops
|
-20.894M |
-0.844M |
0.56M |
0M |
0M |
Net
Income
Applicable
To
Common
Shares
|
- |
- |
0.001M |
-26.501M |
-23.998M |
Balance Sheet
(Currency in PLN)
Breakdown |
31-12-2023
|
31-12-2022
|
31-12-2021
|
31-12-2020
|
31-12-2019
|
Total
Assets
|
51.768M |
73.147M |
73.381M |
75.158M |
102.268M |
Intangible
Assets
|
2.238M |
0.053M |
0.301M |
0.401M |
0.508M |
Other
Current
Assets
|
- |
- |
0M |
0.303M |
0.374M |
Total
Liab
|
96.27M |
96.697M |
96.087M |
96.828M |
99.032M |
Total
Stockholder
Equity
|
-44.502M |
-23.55M |
-22.706M |
-21.67M |
3.236M |
Other
Current
Liab
|
11.743M |
11.979M |
10.403M |
5.414M |
- |
Common
Stock
|
- |
- |
- |
0.171M |
0.13M |
Capital
Stock
|
0.171M |
0.171M |
0.171M |
0.171M |
- |
Retained
Earnings
|
-54.152M |
-32.134M |
-31.29M |
-30.254M |
-15.786M |
Good
Will
|
0M |
0M |
0M |
0M |
- |
Other
Assets
|
- |
- |
0M |
2.882M |
3.402M |
Cash
|
15.182M |
22.621M |
14.879M |
8.61M |
10.975M |
Cash
And
Equivalents
|
- |
- |
- |
- |
- |
Total
Current
Liabilities
|
77.051M |
73.911M |
93.967M |
93.748M |
59.84M |
Current
Deferred
Revenue
|
- |
- |
- |
- |
- |
Net
Debt
|
27.143M |
21.163M |
32.696M |
40.52M |
- |
Short
Term
Debt
|
- |
- |
- |
- |
- |
Short
Long
Term
Debt
|
25.447M |
22.419M |
47.575M |
50.456M |
- |
Short
Long
Term
Debt
Total
|
- |
- |
- |
- |
30.129M |
Other
Stockholder
Equity
|
- |
- |
- |
- |
8.08M |
Property
Plant
Equipment
|
- |
- |
- |
49.225M |
72.903M |
Total
Current
Assets
|
35.892M |
43.738M |
32.164M |
21.394M |
25.455M |
Long
Term
Investments
|
- |
- |
- |
- |
- |
Short
Term
Investments
|
- |
- |
- |
- |
- |
Net
Receivables
|
7.416M |
4.29M |
4.484M |
3.201M |
5.107M |
Long
Term
Debt
|
16.878M |
21.365M |
0M |
0M |
30.129M |
Inventory
|
6.385M |
11.525M |
9.197M |
6.797M |
4.548M |
Accounts
Payable
|
18.519M |
19.745M |
18.374M |
18.264M |
- |
Accumulated
Other
Comprehensive
Income
|
- |
- |
- |
- |
- |
Non
Currrent
Assets
Other
|
- |
- |
0.001M |
0M |
0.002M |
Non
Current
Assets
Total
|
17.206M |
29.558M |
41.218M |
53.866M |
- |
Capital
Lease
Obligations
|
2.49M |
0.052M |
0.049M |
0.365M |
- |
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
|
-7.223M |
0.441M |
0M |
0M |
- |
Total
Cashflows
From
Investing
Activities
|
- |
- |
- |
- |
-38.495M |
Total
Cash
From
Financing
Activities
|
- |
- |
- |
-11.625M |
8.858M |
Net
Income
|
-20.894M |
-0.844M |
0.56M |
-26.286M |
-23.223M |
Change
In
Cash
|
-7.44M |
7.742M |
4.943M |
-1.039M |
6.269M |
Begin
Period
Cash
Flow
|
22.621M |
14.879M |
9.936M |
10.975M |
- |
End
Period
Cash
Flow
|
15.182M |
22.621M |
14.879M |
9.936M |
10.975M |
Total
Cash
From
Operating
Activities
|
5.502M |
14.316M |
8.655M |
10.586M |
35.906M |
Depreciation
|
9.974M |
10.602M |
13.691M |
18.185M |
16.056M |
Other
Cashflows
From
Investing
Activities
|
- |
- |
- |
- |
0.003M |
Dividends
Paid
|
- |
- |
- |
- |
- |
Change
To
Inventory
|
1.424M |
-2.329M |
-2.4M |
0M |
0M |
Sale
Purchase
Of
Stock
|
- |
- |
- |
- |
13.21M |
Other
Cashflows
From
Financing
Activities
|
- |
- |
- |
-1.758M |
-2.668M |
Capital
Expenditures
|
7.398M |
0.149M |
0M |
0M |
38.498M |
Change
In
Working
Capital
|
-4.85M |
0.23M |
-5.313M |
13.081M |
43.072M |
Other
Non
Cash
Items
|
2.556M |
2.635M |
0.83M |
3.504M |
- |
Free
Cash
Flow
|
-1.896M |
14.167M |
8.655M |
10.585M |
- |