Income Statement
(Currency in PLN)
Breakdown |
31-12-2023
|
31-12-2022
|
31-12-2021
|
31-12-2020
|
31-12-2019
|
Income
Before
Tax
|
-2.234M |
5.614M |
1.13M |
1.891M |
0.613M |
Minority
Interest
|
- |
- |
- |
- |
- |
Net
Income
|
-2.81M |
4.811M |
0.914M |
1.279M |
0.403M |
Selling
General
Administrative
|
6.858M |
12.149M |
8.242M |
9.89M |
7.685M |
Gross
Profit
|
5.227M |
20.003M |
8.914M |
12.656M |
8.92M |
Reconciled
Depreciation
|
1.333M |
1.239M |
0.908M |
0.768M |
- |
Ebit
|
- |
0M |
0.001M |
0M |
0M |
Ebitda
|
- |
0M |
0M |
0M |
0M |
Depreciation
And
Amortization
|
- |
- |
- |
- |
- |
Operating
Income
|
-1.556M |
7.928M |
1.867M |
2.562M |
1.229M |
Other
Operating
Expenses
|
- |
- |
- |
- |
- |
Interest
Expense
|
1.341M |
0.664M |
0.001M |
0.001M |
0.001M |
Tax
Provision
|
0.576M |
0.803M |
0.216M |
0.611M |
0.209M |
Interest
Income
|
0.002M |
0M |
0.737M |
0.466M |
0.488M |
Net
Interest
Income
|
-1.339M |
-0.885M |
-0.509M |
-0.667M |
- |
Income
Tax
Expense
|
- |
0.001M |
0M |
0.001M |
0M |
Total
Revenue
|
28.22M |
52.892M |
42.869M |
47.291M |
35.247M |
Total
Operating
Expenses
|
29.776M |
44.964M |
42.821M |
44.77M |
- |
Cost
Of
Revenue
|
22.993M |
32.889M |
33.955M |
34.635M |
26.327M |
Total
Other
Income
Expense
Net
|
- |
- |
- |
- |
- |
Net
Income
From
Continuing
Ops
|
-2.81M |
4.811M |
0.001M |
0M |
0M |
Net
Income
Applicable
To
Common
Shares
|
- |
0M |
0.914M |
1.279M |
0.403M |
Balance Sheet
(Currency in PLN)
Breakdown |
31-12-2023
|
31-12-2022
|
31-12-2021
|
31-12-2020
|
31-12-2019
|
Total
Assets
|
50.629M |
49.546M |
47.471M |
43.955M |
37.826M |
Intangible
Assets
|
0.146M |
0.203M |
0.154M |
0.113M |
0M |
Other
Current
Assets
|
- |
0M |
0.198M |
0.706M |
0.177M |
Total
Liab
|
20.467M |
16.019M |
23.271M |
20.673M |
18.676M |
Total
Stockholder
Equity
|
30.162M |
33.527M |
24.2M |
23.282M |
19.15M |
Other
Current
Liab
|
0.106M |
0.666M |
0.067M |
0.006M |
- |
Common
Stock
|
- |
- |
8.533M |
5.438M |
5.438M |
Capital
Stock
|
8.518M |
8.518M |
8.518M |
5.438M |
- |
Retained
Earnings
|
-4.472M |
1.988M |
6.294M |
8.471M |
4.338M |
Good
Will
|
0M |
0M |
0M |
- |
- |
Other
Assets
|
- |
- |
0.226M |
0.14M |
0.413M |
Cash
|
1.788M |
0.334M |
0.178M |
9.425M |
1.033M |
Cash
And
Equivalents
|
- |
- |
- |
- |
- |
Total
Current
Liabilities
|
13.093M |
8.625M |
18.069M |
16.329M |
15.715M |
Current
Deferred
Revenue
|
- |
- |
- |
- |
- |
Net
Debt
|
11.756M |
7.259M |
14.048M |
5.127M |
- |
Short
Term
Debt
|
- |
- |
- |
- |
- |
Short
Long
Term
Debt
|
7.545M |
2.414M |
11.348M |
10.589M |
- |
Short
Long
Term
Debt
Total
|
- |
- |
5.187M |
4.3M |
2.909M |
Other
Stockholder
Equity
|
- |
- |
- |
- |
- |
Property
Plant
Equipment
|
- |
- |
18.683M |
15.574M |
16.004M |
Total
Current
Assets
|
28.661M |
25.542M |
28.392M |
28.128M |
21.409M |
Long
Term
Investments
|
- |
0M |
0M |
0M |
0M |
Short
Term
Investments
|
- |
- |
- |
- |
- |
Net
Receivables
|
1.435M |
0.993M |
3.771M |
3.718M |
3.014M |
Long
Term
Debt
|
6M |
5.179M |
2.885M |
3.963M |
2.6M |
Inventory
|
23.526M |
22.484M |
21.023M |
12.571M |
16.059M |
Accounts
Payable
|
2.138M |
1.759M |
3.034M |
3.215M |
- |
Accumulated
Other
Comprehensive
Income
|
- |
- |
- |
- |
- |
Non
Currrent
Assets
Other
|
- |
- |
-1.095M |
-1.148M |
-1.108M |
Non
Current
Assets
Total
|
21.967M |
24.004M |
19.068M |
15.827M |
- |
Capital
Lease
Obligations
|
2.12M |
2.97M |
3.029M |
0.648M |
- |
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
|
-0.113M |
-0.143M |
-0.967M |
-0.416M |
- |
Total
Cashflows
From
Investing
Activities
|
- |
- |
-1.03M |
-0.416M |
-0.302M |
Total
Cash
From
Financing
Activities
|
- |
- |
-1.401M |
2.865M |
0.65M |
Net
Income
|
-2.81M |
4.811M |
0.914M |
1.279M |
0.403M |
Change
In
Cash
|
1.454M |
0.149M |
-9.247M |
8.392M |
-0.17M |
Begin
Period
Cash
Flow
|
0.334M |
0.185M |
9.425M |
1.033M |
- |
End
Period
Cash
Flow
|
1.788M |
0.334M |
0.185M |
9.425M |
1.033M |
Total
Cash
From
Operating
Activities
|
-1.715M |
6.901M |
-6.816M |
5.943M |
-0.518M |
Depreciation
|
1.333M |
1.239M |
0.905M |
0.768M |
0.771M |
Other
Cashflows
From
Investing
Activities
|
- |
- |
0.202M |
0.071M |
0.098M |
Dividends
Paid
|
- |
- |
- |
- |
- |
Change
To
Inventory
|
-1.164M |
-1.959M |
0M |
0M |
0M |
Sale
Purchase
Of
Stock
|
- |
- |
- |
3.08M |
- |
Other
Cashflows
From
Financing
Activities
|
- |
- |
-0.431M |
0.911M |
-0.386M |
Capital
Expenditures
|
0.119M |
0.174M |
1.232M |
0.487M |
0.4M |
Change
In
Working
Capital
|
-1.786M |
-0.566M |
-8.63M |
3.947M |
-1.554M |
Other
Non
Cash
Items
|
0.734M |
0.609M |
0.507M |
0.54M |
- |
Free
Cash
Flow
|
-1.834M |
6.728M |
-8.118M |
5.456M |
- |