Income Statement
(Currency in PLN)
Breakdown |
31-12-2023
|
31-12-2022
|
31-12-2021
|
31-12-2020
|
31-12-2019
|
Income
Before
Tax
|
-4.25M |
0.242M |
1.103M |
-2.802M |
-1.619M |
Minority
Interest
|
- |
- |
- |
- |
- |
Net
Income
|
-4.257M |
-0.071M |
1.022M |
-2.867M |
-1.838M |
Selling
General
Administrative
|
9.277M |
8.184M |
6.545M |
6.25M |
6.308M |
Gross
Profit
|
5.695M |
8.657M |
7.192M |
4.884M |
4.475M |
Reconciled
Depreciation
|
1.692M |
1.701M |
1.038M |
0.422M |
0.372M |
Ebit
|
- |
- |
0.871M |
-2.721M |
-1.554M |
Ebitda
|
- |
2.049M |
2.242M |
-2.268M |
-1.135M |
Depreciation
And
Amortization
|
- |
- |
- |
- |
- |
Operating
Income
|
-3.839M |
0.325M |
0.849M |
-1.231M |
-1.599M |
Other
Operating
Expenses
|
- |
- |
0.224M |
0.161M |
0.279M |
Interest
Expense
|
0.426M |
0.106M |
0.101M |
0.112M |
0.112M |
Tax
Provision
|
0.007M |
0.313M |
0.081M |
0.065M |
0.219M |
Interest
Income
|
0M |
0.003M |
0.008M |
0.005M |
0.03M |
Net
Interest
Income
|
-0.435M |
-0.113M |
-0.103M |
-0.12M |
-0.092M |
Income
Tax
Expense
|
- |
- |
0M |
0.065M |
0.219M |
Total
Revenue
|
15.123M |
31.211M |
38.225M |
32.288M |
18.713M |
Total
Operating
Expenses
|
18.962M |
30.886M |
37.376M |
33.519M |
20.312M |
Cost
Of
Revenue
|
9.428M |
22.554M |
31.033M |
27.404M |
14.238M |
Total
Other
Income
Expense
Net
|
- |
- |
- |
- |
- |
Net
Income
From
Continuing
Ops
|
-4.257M |
-0.071M |
1.022M |
-2.867M |
-1.838M |
Net
Income
Applicable
To
Common
Shares
|
- |
- |
0M |
-2.867M |
-1.838M |
Balance Sheet
(Currency in PLN)
Breakdown |
31-12-2023
|
31-12-2022
|
31-12-2021
|
31-12-2020
|
31-12-2019
|
Total
Assets
|
131.222M |
100.706M |
109.459M |
96.46M |
97.88M |
Intangible
Assets
|
0.119M |
0.115M |
0.123M |
0.002M |
0.101M |
Other
Current
Assets
|
-0.107M |
-0.006M |
0M |
0M |
0M |
Total
Liab
|
50.551M |
15.528M |
24.209M |
12.233M |
10.787M |
Total
Stockholder
Equity
|
80.671M |
85.178M |
85.25M |
84.227M |
87.093M |
Other
Current
Liab
|
3.243M |
- |
16.658M |
5.71M |
2.594M |
Common
Stock
|
- |
- |
25.458M |
25.458M |
25.458M |
Capital
Stock
|
25.458M |
25.458M |
25.458M |
25.458M |
25.458M |
Retained
Earnings
|
-10.443M |
-1.819M |
2.804M |
-1.986M |
-0.331M |
Good
Will
|
0M |
0M |
0M |
0M |
0M |
Other
Assets
|
- |
- |
16.238M |
16.652M |
18.123M |
Cash
|
11.771M |
7.403M |
12.422M |
5.159M |
2.172M |
Cash
And
Equivalents
|
- |
- |
- |
- |
- |
Total
Current
Liabilities
|
42.066M |
11.512M |
19.316M |
8.316M |
7.552M |
Current
Deferred
Revenue
|
- |
- |
- |
- |
- |
Net
Debt
|
- |
- |
- |
- |
- |
Short
Term
Debt
|
- |
- |
- |
- |
- |
Short
Long
Term
Debt
|
2.957M |
0.025M |
0.043M |
0.545M |
0M |
Short
Long
Term
Debt
Total
|
- |
- |
- |
- |
- |
Other
Stockholder
Equity
|
- |
- |
1.934M |
1.934M |
1.934M |
Property
Plant
Equipment
|
- |
- |
5.511M |
2.919M |
0.763M |
Total
Current
Assets
|
107.82M |
78.43M |
87.677M |
76.887M |
78.983M |
Long
Term
Investments
|
- |
- |
0M |
0M |
0M |
Short
Term
Investments
|
- |
- |
- |
- |
- |
Net
Receivables
|
1M |
1.605M |
1.172M |
0.446M |
2.099M |
Long
Term
Debt
|
1.113M |
0M |
0.025M |
2.066M |
1.326M |
Inventory
|
89.776M |
63.987M |
72.316M |
70.756M |
74.702M |
Accounts
Payable
|
6.448M |
3.577M |
1.92M |
1.563M |
4.48M |
Accumulated
Other
Comprehensive
Income
|
- |
- |
- |
- |
- |
Non
Currrent
Assets
Other
|
- |
- |
- |
- |
-0.09M |
Non
Current
Assets
Total
|
23.492M |
22.366M |
21.872M |
19.573M |
39.072M |
Capital
Lease
Obligations
|
- |
- |
0.436M |
0.385M |
1.264M |
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
|
1.677M |
-0.94M |
1.229M |
-0.501M |
0.077M |
Total
Cashflows
From
Investing
Activities
|
- |
- |
- |
-0.501M |
0.077M |
Total
Cash
From
Financing
Activities
|
- |
- |
- |
1.083M |
-0.664M |
Net
Income
|
-4.257M |
-0.071M |
1.022M |
-2.867M |
-1.838M |
Change
In
Cash
|
4.368M |
-5.019M |
7.263M |
2.987M |
-6.452M |
Begin
Period
Cash
Flow
|
7.403M |
12.422M |
5.159M |
2.172M |
8.624M |
End
Period
Cash
Flow
|
11.771M |
7.403M |
12.422M |
5.159M |
2.172M |
Total
Cash
From
Operating
Activities
|
0.488M |
-2.499M |
8.958M |
2.405M |
-5.865M |
Depreciation
|
1.692M |
1.701M |
1.032M |
0.413M |
0.362M |
Other
Cashflows
From
Investing
Activities
|
- |
- |
- |
- |
- |
Dividends
Paid
|
- |
- |
- |
- |
- |
Change
To
Inventory
|
-25.789M |
8.329M |
-1.559M |
4.038M |
-8.676M |
Sale
Purchase
Of
Stock
|
- |
- |
- |
- |
- |
Other
Cashflows
From
Financing
Activities
|
- |
- |
-0.906M |
-0.211M |
-0.114M |
Capital
Expenditures
|
0.372M |
2.208M |
0.12M |
0.013M |
0.324M |
Change
In
Working
Capital
|
-18.568M |
5.818M |
0.614M |
1.836M |
-3.506M |
Other
Non
Cash
Items
|
0.601M |
-0.45M |
0.11M |
0.096M |
0.071M |
Free
Cash
Flow
|
0.116M |
-4.707M |
8.838M |
2.392M |
-6.189M |