Income Statement
(Currency in PLN)
Breakdown |
31-12-2023
|
31-12-2022
|
31-12-2021
|
31-12-2020
|
31-12-2019
|
Income
Before
Tax
|
-11.35M |
4.786M |
8.843M |
-8.462M |
-0.288M |
Minority
Interest
|
- |
- |
- |
- |
- |
Net
Income
|
-13.022M |
1.63M |
8.424M |
-9.297M |
-1.94M |
Selling
General
Administrative
|
4.928M |
5.3M |
4.479M |
3.944M |
3.801M |
Gross
Profit
|
2.453M |
12.897M |
7.201M |
-2.835M |
1.888M |
Reconciled
Depreciation
|
4.572M |
6.564M |
10.055M |
15.295M |
10.477M |
Ebit
|
- |
- |
8.896M |
-5.152M |
3.176M |
Ebitda
|
- |
11.383M |
18.951M |
10.143M |
13.653M |
Depreciation
And
Amortization
|
- |
- |
10.055M |
15.295M |
10.477M |
Operating
Income
|
-4.263M |
8.232M |
9.287M |
-16.64M |
4.45M |
Other
Operating
Expenses
|
- |
- |
30.697M |
30.322M |
19.915M |
Interest
Expense
|
0.076M |
0.033M |
0.053M |
3.31M |
3.464M |
Tax
Provision
|
1.672M |
3.156M |
0.419M |
0.835M |
1.652M |
Interest
Income
|
- |
- |
0M |
3.061M |
3.608M |
Net
Interest
Income
|
-0.076M |
-0.033M |
-0.43M |
-3.77M |
-4.803M |
Income
Tax
Expense
|
- |
- |
0.419M |
0.835M |
1.652M |
Total
Revenue
|
17.875M |
49.28M |
39.984M |
24.03M |
24.365M |
Total
Operating
Expenses
|
22.138M |
41.048M |
-2.086M |
3.457M |
-2.562M |
Cost
Of
Revenue
|
15.422M |
36.383M |
32.783M |
26.865M |
22.477M |
Total
Other
Income
Expense
Net
|
- |
- |
-0.444M |
8.178M |
-4.738M |
Net
Income
From
Continuing
Ops
|
-13.022M |
1.63M |
8.424M |
-9.297M |
-1.94M |
Net
Income
Applicable
To
Common
Shares
|
- |
- |
8.424M |
-9.297M |
-1.94M |
Balance Sheet
(Currency in PLN)
Breakdown |
31-12-2023
|
31-12-2022
|
31-12-2021
|
31-12-2020
|
31-12-2019
|
Total
Assets
|
78.574M |
90.182M |
94.784M |
94.362M |
110.46M |
Intangible
Assets
|
- |
- |
- |
- |
- |
Other
Current
Assets
|
- |
- |
8.54M |
10.035M |
12.463M |
Total
Liab
|
54.796M |
53.382M |
57.352M |
62.983M |
95.942M |
Total
Stockholder
Equity
|
23.778M |
36.8M |
37.432M |
31.379M |
14.518M |
Other
Current
Liab
|
- |
- |
6.636M |
7.124M |
6.334M |
Common
Stock
|
- |
- |
401.426M |
401.426M |
377.942M |
Capital
Stock
|
401.426M |
401.426M |
401.426M |
401.426M |
377.942M |
Retained
Earnings
|
-399.378M |
-386.356M |
-387.986M |
-396.41M |
-387.113M |
Good
Will
|
- |
- |
- |
- |
- |
Other
Assets
|
- |
- |
0M |
0M |
0.002M |
Cash
|
1.335M |
4.854M |
8.429M |
6.002M |
2.78M |
Cash
And
Equivalents
|
- |
- |
- |
- |
- |
Total
Current
Liabilities
|
16.926M |
16.571M |
16.994M |
22.236M |
32.194M |
Current
Deferred
Revenue
|
- |
- |
- |
- |
- |
Net
Debt
|
- |
- |
-7.984M |
-5.416M |
29.192M |
Short
Term
Debt
|
- |
- |
0.193M |
0.164M |
8.243M |
Short
Long
Term
Debt
|
- |
- |
- |
0M |
7.709M |
Short
Long
Term
Debt
Total
|
- |
- |
0.445M |
0.586M |
31.972M |
Other
Stockholder
Equity
|
- |
- |
23.992M |
26.363M |
23.689M |
Property
Plant
Equipment
|
- |
- |
77.159M |
78.325M |
95.217M |
Total
Current
Assets
|
11.341M |
16.654M |
17.625M |
16.037M |
15.243M |
Long
Term
Investments
|
- |
- |
- |
- |
- |
Short
Term
Investments
|
- |
- |
- |
- |
- |
Net
Receivables
|
4.146M |
6.772M |
6.438M |
8.15M |
10.025M |
Long
Term
Debt
|
- |
- |
- |
0M |
23.387M |
Inventory
|
0.698M |
0.705M |
0.656M |
0M |
0M |
Accounts
Payable
|
9.32M |
9.295M |
9.734M |
14.319M |
16.231M |
Accumulated
Other
Comprehensive
Income
|
- |
- |
- |
- |
- |
Non
Currrent
Assets
Other
|
- |
- |
0M |
0M |
0.001M |
Non
Current
Assets
Total
|
67.233M |
73.528M |
77.159M |
78.325M |
95.215M |
Capital
Lease
Obligations
|
0.561M |
0.745M |
0.445M |
0.586M |
0.876M |
Long
Term
Debt
Total
|
- |
- |
- |
- |
23.729M |
Cash Flow
(Currency in PLN)
Breakdown |
31-12-2023
|
31-12-2022
|
31-12-2021
|
31-12-2020
|
31-12-2019
|
Investments
|
-5.298M |
-10.833M |
-11.24M |
-4.311M |
-4.89M |
Total
Cashflows
From
Investing
Activities
|
- |
- |
-11.24M |
-4.311M |
-4.868M |
Total
Cash
From
Financing
Activities
|
- |
- |
-0.356M |
0.705M |
-3.39M |
Net
Income
|
-13.022M |
1.63M |
8.424M |
-9.297M |
-1.94M |
Change
In
Cash
|
-3.544M |
-3.991M |
2.427M |
3.222M |
0.497M |
Begin
Period
Cash
Flow
|
4.854M |
8.429M |
6.002M |
2.78M |
2.283M |
End
Period
Cash
Flow
|
1.335M |
4.854M |
8.429M |
6.002M |
2.78M |
Total
Cash
From
Operating
Activities
|
1.941M |
7.387M |
14.099M |
6.781M |
8.778M |
Depreciation
|
4.572M |
6.564M |
10.055M |
15.295M |
10.477M |
Other
Cashflows
From
Investing
Activities
|
- |
- |
- |
0.049M |
-0.022M |
Dividends
Paid
|
- |
- |
- |
- |
- |
Change
To
Inventory
|
0.007M |
0.157M |
-0.656M |
-0.656M |
-0.656M |
Sale
Purchase
Of
Stock
|
-0.003M |
-0.334M |
-0.121M |
21.315M |
3M |
Other
Cashflows
From
Financing
Activities
|
- |
- |
-0.235M |
-2.11M |
-0.991M |
Capital
Expenditures
|
5.298M |
10.875M |
11.248M |
4.36M |
4.888M |
Change
In
Working
Capital
|
0.066M |
-4.052M |
3.866M |
-0.536M |
0.722M |
Other
Non
Cash
Items
|
1.726M |
0.915M |
-8.459M |
-0.099M |
-1.009M |
Free
Cash
Flow
|
-3.357M |
-3.488M |
2.851M |
2.421M |
3.89M |