PARTNER SERWISU

Monnari Trade SA - Rekomendacje maklerskie i dane-finansowe na dzień 2025-09-05

ISIN: PLMNRTR00012

MON4,75 (-1,25%)

Marka Monnari istnieje na polskim rynku od 1998 roku. Obecnie firma skupia się na segmencie eleganckiej odzieży dla aktywnych i nowoczesnych pań powyżej 30 roku życia. Spółka oferuje dwie, pełne sezonowe kolekcje (wiosna-lato, jesień-zima), odzwierciedlające trendy mody. Linię odzieży uzupełnia szeroki asortyment akcesoriów, począwszy od obuwia, poprzez torby, szale, aż po biżuterię. Firma prowadzi również sklep internetowy. Kryzys finansowy doprowadził spółkę do upadłości układowej we wrześniu 2010 r., ale pod koniec 2013 r. spłaciła ona ostatnie zobowiązania wynikające z układu.

Najnowsze sprawozdanie finansowe:
2025-07-18 09:35 Wyniki Q2.2025 Zobacz »
Analiza raportów spółki:
2022-07-16 00:07:27 Co nas nie zabije to nas wzmocni - omówienie sprawozdania finansowego po I kw. 2022 r. Zobacz »

Kolejne sprawozdanie:
2025-09-30 jednostkowy - publikacja rozszerzonego raportu półrocznego
2025-11-28 jednostkowy - publikacja rozszerzonego raportu kwartalnego za trzeci kwartał

Najnowsze komunikaty spółki

Data publikacji	Kategoria	Tytuł komunikatu
2025-09-03	Pozostałe	Zmiana adresu siedziby
2025-08-29	Wejście znaczącego inwestora lub insidera	Kupno akcji własnych
2025-08-28	Wejście znaczącego inwestora lub insidera	Kupno akcji własnych
2025-08-28	Wejście znaczącego inwestora lub insidera	Kupno akcji własnych
2025-08-26	Wejście znaczącego inwestora lub insidera	Kupno akcji własnych
2025-08-22	Wejście znaczącego inwestora lub insidera	Kupno akcji własnych
2025-08-22	Wejście znaczącego inwestora lub insidera	Kupno akcji własnych
2025-08-21	Pozostałe	Na bycie akcji przez Modern Styles sp. z o. o.

Zobacz wszystkie »

Notowania Komunikaty ESPI Wiadomości Rekomendacje Akcjonariat Analiza techniczna Skaner formacji

Rekomendacje instytucji

Poniższa tabela zawiera wyciągi z rekomendacji maklerskich. Szczegółowe informacje na temat autora/ów, daty i godziny pierwszego rozpowszechnienia, wszystkich powiązań i okoliczności, co do których można w uzasadniony sposób oczekiwać, że będą miały negatywny wpływ na obiektywne przedstawienie rekomendacji, w tym konflikty interesów dotyczące dowolnego instrumentu finansowego lub emitenta, do którego bezpośrednio lub pośrednio odnosi się rekomendacja, można nieodpłatnie uzyskać otwierając pliki umieszczone w kolumnie "Raport".

Instytucja	Rekomendacja	Cena docelowa	Obecny kurs	Data wydania	Kurs w dniu wydania	Raport
DM Banku BPS		7,30 zł	4,75	2023-06-13	5,10 zł	Pobierz
DM Banku BPS		7,80 zł	4,75	2023-05-12	5,28 zł	Pobierz
DM Banku BPS		8,60 zł	4,75	2023-03-13	5,06 zł	Pobierz
DM Banku BPS		7,20 zł	4,75	2022-12-01	4,975 zł	Pobierz
DM Banku BPS		6,70 zł	4,75	2022-10-21	3,87 zł	Pobierz
DM Banku BPS		6,20 zł	4,75	2022-05-31	4,00 zł	Pobierz
DM Banku BPS		5,50 zł	4,75	2022-05-18	3,595 zł	Pobierz
DM Banku BPS		5,30 zł	4,75	2021-09-07	2,78 zł	Pobierz
Ipopema Securities SA	trzymaj	2,15 zł	4,75	2020-07-23	2,08 zł	Pobierz
Ipopema Securities SA	trzymaj	3,25 zł	4,75	2019-12-10	3,00 zł	Pobierz
Santander BM	kupuj	9,40 zł	4,75	2018-11-09	4,83 zł	Pobierz

Dane o rekomendacjach dostarcza Financial Data Box

Dane finansowe Wskaźniki Dywidendy Wycena Skaner notowań Kapitalizacja

Dane finansowe prezentowane są w tys. PLN. W przypadku raportów publikowanych w walucie innej niż PLN, dokonujemy konwersji zgodnie z obowiązującą tabelą kursów walut NBP.

Poprzedni Następny

Dane kwartalne Dane roczne Pokaż dynamikę

Dane / Okres	Q1 2006	Q2 2006	Q3 2006	Q4 2006	Q1 2007	Q2 2007	Q3 2007	Q4 2007	Q1 2008	Q2 2008	Q3 2008	Q4 2008	Q1 2009	Q2 2009	Q3 2009	Q4 2009	Q1 2010	Q2 2010	Q3 2010	Q4 2010	Q1 2011	Q2 2011	Q3 2011	Q4 2011	Q1 2012	Q2 2012	Q3 2012	Q4 2012	Q1 2013	Q2 2013	Q3 2013	Q4 2013	Q1 2014	Q2 2014	Q3 2014	Q4 2014	Q1 2015	Q2 2015	Q3 2015	Q4 2015	Q1 2016	Q2 2016	Q3 2016	Q4 2016	Q1 2017	Q2 2017	Q3 2017	Q4 2017	Q1 2018	Q2 2018	Q3 2018	Q4 2018	Q1 2019	Q2 2019	Q3 2019	Q4 2019	Q1 2020	Q2 2020	Q3 2020	Q4 2020	Q1 2021	Q2 2021	Q3 2021	Q4 2021	Q1 2022	Q2 2022	Q3 2022	Q4 2022	Q1 2023	Q2 2023	Q3 2023	Q4 2023	Q1 2024	Q2 2024	Q3 2024	Q4 2024	Q1 2025
Data raportu	14.05.2006	14.08.2006	14.11.2006	14.02.2007	27.04.2007	14.08.2007	12.11.2007	27.02.2008	14.05.2008	08.08.2008	14.11.2008	28.02.2009	15.05.2009	31.08.2009	06.11.2009	01.03.2010	17.05.2010	31.08.2010	15.11.2010	01.03.2011	16.05.2011	31.08.2011	14.11.2011	09.02.2012	15.05.2012	14.08.2012	14.11.2012	26.02.2013	15.05.2013	14.08.2013	14.11.2013	20.02.2014	09.05.2014	19.08.2014	12.11.2014	17.02.2015	12.05.2015	26.08.2015	13.11.2015	16.02.2016	11.05.2016	24.08.2016	08.11.2016	24.02.2017	19.05.2017	25.08.2017	16.11.2017	27.02.2018	22.05.2018	28.08.2018	21.11.2018	01.03.2019	30.05.2019	27.09.2019	26.11.2019	15.05.2020	01.06.2020	22.09.2020	17.11.2020	30.04.2021	27.05.2021	24.09.2021	29.11.2021	02.05.2022	30.05.2022	29.09.2022	28.11.2022	28.04.2023	30.05.2023	29.09.2023	29.11.2023	26.04.2024	24.05.2024	25.09.2024	27.11.2024	30.04.2025	30.05.2025
Liczba akcji	10 847 273	10 847 273	10 847 273	10 847 273	13 381 273	13 381 273	13 381 273	13 381 273	13 381 273	13 381 273	13 381 273	13 381 273	13 381 273	13 381 273	13 381 273	13 381 273	13 381 273	13 381 273	13 381 273	18 510 073	18 510 073	31 010 073	31 010 073	31 010 073	31 010 073	31 010 073	31 010 073	31 010 073	31 010 073	31 010 073	31 010 073	30 563 089	30 563 089	30 563 089	30 563 089	30 563 089	30 563 089	30 563 089	30 563 089	30 563 089	30 563 089	30 563 089	30 563 089	30 563 089	30 563 089	30 563 089	30 563 089	30 563 089	30 563 089	30 563 089	30 563 089	30 563 089	30 563 089	30 563 089	30 563 089	30 563 089	30 563 089	30 563 089	30 563 089	30 563 089	30 563 089	30 563 089	30 563 089	30 563 089	30 563 089	30 563 089	30 563 089	30 563 089	30 563 089	30 563 089	30 563 089	30 563 089	30 563 089	30 563 089	30 563 089	30 563 089	30 563 089
Przychody	13 921	22 381	20 812	34 562	27 104	30 590	31 317	62 618	56 888	54 913	53 873	68 498	53 521	41 769	35 551	31 897	27 302	21 545	34 939	37 586	28 033	23 640	24 269	35 263	27 269	30 718	30 904	42 892	30 556	32 208	33 640	49 148	35 055	41 597	36 978	61 555	43 778	51 662	42 979	75 277	52 610	57 359	46 508	75 296	53 948	61 518	54 194	77 781	48 428	61 056	50 895	85 916	58 282	64 663	62 904	96 352	53 776	39 391	56 198	60 043	42 284	49 459	56 131	83 726	55 223	73 531	66 162	92 814	67 506	74 887	72 669	94 566	73 974	74 470	70 707	95 682	80 129
dynamika kw/kw		+60,77%	-7,01%	+66,07%	-21,58%	+12,86%	+2,38%	+99,95%	-9,15%	-3,47%	-1,89%	+27,15%	-21,86%	-21,96%	-14,89%	-10,28%	-14,41%	-21,09%	+62,17%	+7,58%	-25,42%	-15,67%	+2,66%	+45,30%	-22,67%	+12,65%	+0,61%	+38,79%	-28,76%	+5,41%	+4,45%	+46,10%	-28,67%	+18,66%	-11,10%	+66,46%	-28,88%	+18,01%	-16,81%	+75,15%	-30,11%	+9,03%	-18,92%	+61,90%	-28,35%	+14,03%	-11,91%	+43,52%	-37,74%	+26,08%	-16,64%	+68,81%	-32,16%	+10,95%	-2,72%	+53,17%	-44,19%	-26,75%	+42,67%	+6,84%	-29,58%	+16,97%	+13,49%	+49,16%	-34,04%	+33,15%	-10,02%	+40,28%	-27,27%	+10,93%	-2,96%	+30,13%	-21,78%	+0,67%	-5,05%	+35,32%	-16,25%
dynamika r/r					+94,70%	+36,68%	+50,48%	+81,18%	+109,89%	+79,51%	+72,02%	+9,39%	-5,92%	-23,94%	-34,01%	-53,43%	-48,99%	-48,42%	-1,72%	+17,84%	+2,68%	+9,72%	-30,54%	-6,18%	-2,73%	+29,94%	+27,34%	+21,63%	+12,05%	+4,85%	+8,85%	+14,59%	+14,72%	+29,15%	+9,92%	+25,24%	+24,88%	+24,20%	+16,23%	+22,29%	+20,17%	+11,03%	+8,21%	+0,03%	+2,54%	+7,25%	+16,53%	+3,30%	-10,23%	-0,75%	-6,09%	+10,46%	+20,35%	+5,91%	+23,60%	+12,15%	-7,73%	-39,08%	-10,66%	-37,68%	-21,37%	+25,56%	-0,12%	+39,44%	+30,60%	+48,67%	+17,87%	+10,85%	+22,24%	+1,84%	+9,83%	+1,89%	+9,58%	-0,56%	-2,70%	+1,18%	+8,32%
Zysk brutto na sprzedaży	6 652	13 730	10 936	21 816	14 375	19 695	17 422	38 068	27 961	33 622	27 011	37 917	19 927	24 210	15 657	15 285	11 005	12 763	15 802	21 271	11 826	12 996	11 565	19 617	13 116	17 368	14 920	23 814	14 704	20 309	18 181	28 526	19 789	26 480	22 001	37 110	23 310	29 869	21 639	42 373	27 070	33 460	22 373	43 420	25 876	35 207	28 585	47 343	26 387	37 194	28 545	52 278	30 150	38 970	33 484	58 500	27 685	22 591	28 640	34 267	18 814	30 113	29 019	48 747	29 928	44 849	35 745	54 186	37 369	49 074	41 186	60 817	43 534	49 307	41 549	60 404	45 928
dynamika kw/kw		+106,40%	-20,35%	+99,49%	-34,11%	+37,01%	-11,54%	+118,51%	-26,55%	+20,25%	-19,66%	+40,38%	-47,45%	+21,49%	-35,33%	-2,38%	-28,00%	+15,97%	+23,81%	+34,61%	-44,40%	+9,89%	-11,01%	+69,62%	-33,14%	+32,42%	-14,09%	+59,61%	-38,25%	+38,12%	-10,48%	+56,90%	-30,63%	+33,81%	-16,91%	+68,67%	-37,19%	+28,14%	-27,55%	+95,82%	-36,11%	+23,61%	-33,14%	+94,07%	-40,41%	+36,06%	-18,81%	+65,62%	-44,26%	+40,96%	-23,25%	+83,14%	-42,33%	+29,25%	-14,08%	+74,71%	-52,68%	-18,40%	+26,78%	+19,65%	-45,10%	+60,06%	-3,63%	+67,98%	-38,61%	+49,86%	-20,30%	+51,59%	-31,04%	+31,32%	-16,07%	+47,66%	-28,42%	+13,26%	-15,73%	+45,38%	-23,97%
dynamika r/r					+116,10%	+43,45%	+59,31%	+74,50%	+94,51%	+70,71%	+55,04%	-0,40%	-28,73%	-27,99%	-42,03%	-59,69%	-44,77%	-47,28%	+0,93%	+39,16%	+7,46%	+1,83%	-26,81%	-7,78%	+10,91%	+33,64%	+29,01%	+21,39%	+12,11%	+16,93%	+21,86%	+19,79%	+34,58%	+30,39%	+21,01%	+30,09%	+17,79%	+12,80%	-1,65%	+14,18%	+16,13%	+12,02%	+3,39%	+2,47%	-4,41%	+5,22%	+27,77%	+9,04%	+1,97%	+5,64%	-0,14%	+10,42%	+14,26%	+4,77%	+17,30%	+11,90%	-8,18%	-42,03%	-14,47%	-41,42%	-32,04%	+33,30%	+1,32%	+42,26%	+59,07%	+48,94%	+23,18%	+11,16%	+24,86%	+9,42%	+15,22%	+12,24%	+16,50%	+0,47%	+0,88%	-0,68%	+5,50%
Koszty sprzedaży	-5 424	-6 884	-7 229	-9 859	-10 120	-14 814	-12 885	-25 487	-22 131	-24 037	-17 560	-29 374	-28 664	-26 825	-18 710	-16 331	-12 102	-11 320	-11 694	-12 876	-12 221	-12 094	-11 847	-12 799	-11 932	-12 496	-12 354	-13 924	-12 889	-13 693	-14 231	-15 720	-16 450	-17 629	-16 805	-19 726	-18 481	-19 788	-18 339	-23 436	-20 647	-24 016	-23 383	-27 537	-25 404	-26 749	-25 942	-29 446	-26 136	-27 708	-27 740	-31 069	-31 284	-32 746	-34 390	-33 936	-31 974	-25 560	-27 955	-22 334	-23 289	-21 519	-25 949	-28 361	-26 898	-28 083	-32 155	-38 693	-32 612	-37 579	-37 257	-38 138	-37 850	-38 749	-38 755	-40 019	-42 352
dynamika kw/kw		-26,92%	-5,01%	-36,38%	-2,65%	-46,38%	+13,02%	-97,80%	+13,17%	-8,61%	+26,95%	-67,28%	+2,42%	+6,42%	+30,25%	+12,72%	+25,90%	+6,46%	-3,30%	-10,11%	+5,09%	+1,04%	+2,04%	-8,04%	+6,77%	-4,73%	+1,14%	-12,71%	+7,43%	-6,24%	-3,93%	-10,46%	-4,64%	-7,17%	+4,67%	-17,38%	+6,31%	-7,07%	+7,32%	-27,79%	+11,90%	-16,32%	+2,64%	-17,77%	+7,75%	-5,29%	+3,02%	-13,51%	+11,24%	-6,01%	-0,12%	-12,00%	-0,69%	-4,67%	-5,02%	+1,32%	+5,78%	+20,06%	-9,37%	+20,11%	-4,28%	+7,60%	-20,59%	-9,30%	+5,16%	-4,41%	-14,50%	-20,33%	+15,72%	-15,23%	+0,86%	-2,36%	+0,76%	-2,38%	-0,02%	-3,26%	-5,83%
dynamika r/r					-86,58%	-115,19%	-78,24%	-158,52%	-118,69%	-62,26%	-36,28%	-15,25%	-29,52%	-11,60%	-6,55%	+44,40%	+57,78%	+57,80%	+37,50%	+21,16%	-0,98%	-6,84%	-1,31%	+0,60%	+2,36%	-3,32%	-4,28%	-8,79%	-8,02%	-9,58%	-15,19%	-12,90%	-27,63%	-28,74%	-18,09%	-25,48%	-12,35%	-12,25%	-9,13%	-18,81%	-11,72%	-21,37%	-27,50%	-17,50%	-23,04%	-11,38%	-10,94%	-6,93%	-2,88%	-3,59%	-6,93%	-5,51%	-19,70%	-18,18%	-23,97%	-9,23%	-2,21%	+21,94%	+18,71%	+34,19%	+27,16%	+15,81%	+7,18%	-26,99%	-15,50%	-30,50%	-23,92%	-36,43%	-21,24%	-33,81%	-15,87%	+1,43%	-16,06%	-3,11%	-4,02%	-4,93%	-11,89%
Koszty ogólnego zarządu	-1 346	-1 654	-1 955	-2 370	-3 085	-3 008	-1 553	-4 145	-3 769	-5 200	-2 078	-3 826	-3 863	-3 269	-2 695	-2 954	-1 783	-1 755	-1 668	-1 929	-1 964	-2 424	-2 399	-2 476	-2 154	-2 283	-2 545	-2 370	-2 507	-2 316	-2 655	-2 778	-1 227	-1 568	-1 497	-1 709	-1 698	- 582	-2 744	-2 439	-2 433	-1 599	-1 891	-2 501	-1 769	-2 056	-1 809	-1 315	-1 999	-2 390	-2 501	-2 224	-1 901	-3 433	-2 092	-5 927	-2 537	-3 148	-2 895	-3 102	-3 030	-3 513	-3 505	-5 910	-3 321	-5 684	-4 560	-4 802	-5 226	-5 114	-4 238	-5 074	-3 919	-5 006	-3 810	-3 990	-3 060
dynamika kw/kw		-22,88%	-18,20%	-21,23%	-30,17%	+2,50%	+48,37%	-166,90%	+9,07%	-37,97%	+60,04%	-84,12%	-0,97%	+15,38%	+17,56%	-9,61%	+39,64%	+1,57%	+4,96%	-15,65%	-1,81%	-23,42%	+1,03%	-3,21%	+13,00%	-5,99%	-11,48%	+6,88%	-5,78%	+7,62%	-14,64%	-4,63%	+55,83%	-27,79%	+4,53%	-14,16%	+0,64%	+65,72%	-371,48%	+11,12%	+0,25%	+34,28%	-18,26%	-32,26%	+29,27%	-16,22%	+12,01%	+27,31%	-52,02%	-19,56%	-4,64%	+11,08%	+14,52%	-80,59%	+39,06%	-183,32%	+57,20%	-24,08%	+8,04%	-7,15%	+2,32%	-15,94%	+0,23%	-68,62%	+43,81%	-71,15%	+19,77%	-5,31%	-8,83%	+2,14%	+17,13%	-19,73%	+22,76%	-27,74%	+23,89%	-4,72%	+23,31%
dynamika r/r					-129,20%	-81,86%	+20,56%	-74,89%	-22,17%	-72,87%	-33,81%	+7,70%	-2,49%	+37,13%	-29,69%	+22,79%	+53,84%	+46,31%	+38,11%	+34,70%	-10,15%	-38,12%	-43,82%	-28,36%	-9,67%	+5,82%	-6,09%	+4,28%	-16,39%	-1,45%	-4,32%	-17,22%	+51,06%	+32,30%	+43,62%	+38,48%	-38,39%	+62,88%	-83,30%	-42,72%	-43,29%	-174,74%	+31,09%	-2,54%	+27,29%	-28,58%	+4,34%	+47,42%	-13,00%	-16,25%	-38,25%	-69,13%	+4,90%	-43,64%	+16,35%	-166,50%	-33,46%	+8,30%	-38,38%	+47,66%	-19,43%	-11,59%	-21,07%	-90,52%	-9,60%	-61,80%	-30,10%	+18,75%	-57,36%	+10,03%	+7,06%	-5,66%	+25,01%	+2,11%	+10,10%	+21,36%	+21,92%
Zysk ze sprzedaży	- 118	5 192	1 752	9 587	1 170	1 873	2 984	8 436	2 061	4 385	7 373	4 717	-12 600	-5 884	-5 748	-4 000	-2 880	- 312	2 440	6 466	-2 359	-1 522	-2 681	4 342	- 970	2 589	21	7 520	- 692	4 300	1 295	10 028	2 112	7 283	3 699	15 675	3 131	9 499	556	16 498	3 990	7 845	-2 901	13 382	-1 297	6 402	834	16 582	-1 748	7 096	-1 696	18 985	-3 035	2 791	-2 998	18 637	-6 826	-6 117	-2 210	8 831	-7 505	5 081	- 435	14 476	- 291	11 082	- 970	10 691	- 469	6 381	- 309	17 605	1 765	5 552	-1 016	16 395	516
dynamika kw/kw		+4 500,00%	-66,26%	+447,20%	-87,80%	+60,09%	+59,32%	+182,71%	-75,57%	+112,76%	+68,14%	-36,02%	-367,12%	+53,30%	+2,31%	+30,41%	+28,00%	+89,17%	+882,05%	+165,00%	-136,48%	+35,48%	-76,15%	+261,95%	-122,34%	+366,91%	-99,19%	+35 709,52%	-109,20%	+721,39%	-69,88%	+674,36%	-78,94%	+244,84%	-49,21%	+323,76%	-80,03%	+203,39%	-94,15%	+2 867,27%	-75,82%	+96,62%	-136,98%	+561,29%	-109,69%	+593,60%	-86,97%	+1 888,25%	-110,54%	+505,95%	-123,90%	+1 219,40%	-115,99%	+191,96%	-207,42%	+721,65%	-136,63%	+10,39%	+63,87%	+499,59%	-184,98%	+167,70%	-108,56%	+3 427,82%	-102,01%	+3 908,25%	-108,75%	+1 202,16%	-104,39%	+1 460,55%	-104,84%	+5 797,41%	-89,97%	+214,56%	-118,30%	+1 713,68%	-96,85%
dynamika r/r					+1 091,53%	-63,93%	+70,32%	-12,01%	+76,15%	+134,12%	+147,08%	-44,08%	-711,35%	-234,18%	-177,96%	-184,80%	+77,14%	+94,70%	+142,45%	+261,65%	+18,09%	-387,82%	-209,88%	-32,85%	+58,88%	+270,11%	+100,78%	+73,19%	+28,66%	+66,09%	+6 066,67%	+33,35%	+405,20%	+69,37%	+185,64%	+56,31%	+48,25%	+30,43%	-84,97%	+5,25%	+27,44%	-17,41%	-621,76%	-18,89%	-132,51%	-18,39%	+128,75%	+23,91%	-34,77%	+10,84%	-303,36%	+14,49%	-73,63%	-60,67%	-76,77%	-1,83%	-124,91%	-319,17%	+26,28%	-52,62%	-9,95%	+183,06%	+80,32%	+63,92%	+96,12%	+118,11%	-122,99%	-26,15%	-61,17%	-42,42%	+68,14%	+64,67%	+476,33%	-12,99%	-228,80%	-6,87%	-70,76%
Pozostałe przychody operacyjne	38	367	80	572	382	581	274	872	465	113	126	589	210	865	1 156	1 329	580	606	325	888	82	1 160	649	1 623	82	1 136	307	971	555	497	691	1 953	1 363	79	191	835	337	1 862	62	463	362	159	473	307	209	183	323	921	865	789	465	917	1 432	837	444	911	601	4 844	-12	1 624	2 376	36	5 681	11 459	364	6 217	11 400	5 651	736	1 093	3 206	- 547	838	2 534	844	7 981	1 594
dynamika kw/kw		+865,79%	-78,20%	+615,00%	-33,22%	+52,09%	-52,84%	+218,25%	-46,67%	-75,70%	+11,50%	+367,46%	-64,35%	+311,90%	+33,64%	+14,97%	-56,36%	+4,48%	-46,37%	+173,23%	-90,77%	+1 314,63%	-44,05%	+150,08%	-94,95%	+1 285,37%	-72,98%	+216,29%	-42,84%	-10,45%	+39,03%	+182,63%	-30,21%	-94,20%	+141,77%	+337,17%	-59,64%	+452,52%	-96,67%	+646,77%	-21,81%	-56,08%	+197,48%	-35,10%	-31,92%	-12,44%	+76,50%	+185,14%	-6,08%	-8,79%	-41,06%	+97,20%	+56,16%	-41,55%	-46,95%	+105,18%	-34,03%	+705,99%	-100,25%	+13 633,33%	+46,31%	-98,48%	+15 680,56%	+101,71%	-96,82%	+1 607,97%	+83,37%	-50,43%	-86,98%	+48,51%	+193,32%	-117,06%	+253,20%	+202,39%	-66,69%	+845,62%	-80,03%
dynamika r/r					+905,26%	+58,31%	+242,50%	+52,45%	+21,73%	-80,55%	-54,01%	-32,45%	-54,84%	+665,49%	+817,46%	+125,64%	+176,19%	-29,94%	-71,89%	-33,18%	-85,86%	+91,42%	+99,69%	+82,77%	0,00%	-2,07%	-52,70%	-40,17%	+576,83%	-56,25%	+125,08%	+101,13%	+145,59%	-84,10%	-72,36%	-57,25%	-75,28%	+2 256,96%	-67,54%	-44,55%	+7,42%	-91,46%	+662,90%	-33,69%	-42,27%	+15,09%	-31,71%	+200,00%	+313,88%	+331,15%	+43,96%	-0,43%	+65,55%	+6,08%	-4,52%	-0,65%	-58,03%	+478,73%	-102,70%	+78,27%	+295,34%	-99,26%	+47 441,67%	+605,60%	-84,68%	+17 169,44%	+100,67%	-50,69%	+102,20%	-82,42%	-71,88%	-109,68%	+13,86%	+131,84%	-73,67%	+1 559,05%	+90,21%
Pozostałe koszty operacyjne	-57	- 231	- 127	-1 892	- 131	- 190	-76	-1 025	- 254	- 146	- 101	-9 297	- 793	-35 426	- 899	-19 028	- 190	- 948	-2 732	-2 694	- 256	-2 259	-1 232	-2 492	- 364	-1 563	- 621	- 713	- 455	- 797	- 204	-1 153	-95	-1 024	159	- 577	-58	- 190	- 117	- 757	-53	- 605	-70	-1 308	- 145	- 101	- 244	-2 490	- 129	- 241	-90	-4 368	- 565	- 446	- 397	-4 360	- 218	-10 429	-6 703	-11 514	- 212	- 114	-6 375	-6 843	-3	-5 616	- 317	-10 074	- 485	- 528	- 904	-6 497	-1 641	-2 135	- 196	-13 281	- 411
dynamika kw/kw		-305,26%	+45,02%	-1 389,76%	+93,08%	-45,04%	+60,00%	-1 248,68%	+75,22%	+42,52%	+30,82%	-9 104,95%	+91,47%	-4 367,34%	+97,46%	-2 016,57%	+99,00%	-398,95%	-188,19%	+1,39%	+90,50%	-782,42%	+45,46%	-102,27%	+85,39%	-329,40%	+60,27%	-14,81%	+36,19%	-75,16%	+74,40%	-465,20%	+91,76%	-977,89%	+115,53%	-462,89%	+89,95%	-227,59%	+38,42%	-547,01%	+93,00%	-1 041,51%	+88,43%	-1 768,57%	+88,91%	+30,34%	-141,58%	-920,49%	+94,82%	-86,82%	+62,66%	-4 753,33%	+87,07%	+21,06%	+10,99%	-998,24%	+95,00%	-4 683,94%	+35,73%	-71,77%	+98,16%	+46,23%	-5 492,11%	-7,34%	+99,96%	-187 100,00%	+94,36%	-3 077,92%	+95,19%	-8,87%	-71,21%	-618,69%	+74,74%	-30,10%	+90,82%	-6 676,02%	+96,91%
dynamika r/r					-129,82%	+17,75%	+40,16%	+45,82%	-93,89%	+23,16%	-32,89%	-807,02%	-212,20%	-24 164,38%	-790,10%	-104,67%	+76,04%	+97,32%	-203,89%	+85,84%	-34,74%	-138,29%	+54,90%	+7,50%	-42,19%	+30,81%	+49,59%	+71,39%	-25,00%	+49,01%	+67,15%	-61,71%	+79,12%	-28,48%	+177,94%	+49,96%	+38,95%	+81,45%	-173,58%	-31,20%	+8,62%	-218,42%	+40,17%	-72,79%	-173,58%	+83,31%	-248,57%	-90,37%	+11,03%	-138,61%	+63,11%	-75,42%	-337,98%	-85,06%	-341,11%	+0,18%	+61,42%	-2 238,34%	-1 588,41%	-164,08%	+2,75%	+98,91%	+4,89%	+40,57%	+98,58%	-4 826,32%	+95,03%	-47,22%	-16 066,67%	+90,60%	-185,17%	+35,51%	-238,35%	-304,36%	+78,32%	-104,42%	+74,95%
Zysk operacyjny	- 137	5 328	1 705	8 267	1 421	2 264	3 182	8 283	2 272	4 352	7 398	-3 991	-13 183	-40 445	-5 491	-21 699	-2 490	- 654	33	4 660	-2 533	-2 621	-3 264	3 473	-1 252	2 162	- 293	7 778	- 592	4 000	1 782	10 828	3 380	6 338	4 049	15 933	3 410	11 171	501	16 204	4 299	7 399	-2 498	12 381	-1 233	6 484	913	15 013	-1 012	7 644	-1 321	15 534	-2 168	3 182	-2 951	15 188	-6 443	-11 702	-8 925	-1 059	-5 341	5 003	-1 129	19 092	70	11 683	10 113	6 268	- 218	6 946	1 993	10 561	962	5 951	- 368	11 095	1 699
dynamika kw/kw		+3 989,05%	-68,00%	+384,87%	-82,81%	+59,32%	+40,55%	+160,31%	-72,57%	+91,55%	+69,99%	-153,95%	-230,32%	-206,80%	+86,42%	-295,17%	+88,52%	+73,73%	+105,05%	+14 021,21%	-154,36%	-3,47%	-24,53%	+206,40%	-136,05%	+272,68%	-113,55%	+2 754,61%	-107,61%	+775,68%	-55,45%	+507,63%	-68,78%	+87,51%	-36,12%	+293,50%	-78,60%	+227,60%	-95,52%	+3 134,33%	-73,47%	+72,11%	-133,76%	+595,64%	-109,96%	+625,87%	-85,92%	+1 544,36%	-106,74%	+855,34%	-117,28%	+1 275,93%	-113,96%	+246,77%	-192,74%	+614,67%	-142,42%	-81,62%	+23,73%	+88,13%	-404,34%	+193,67%	-122,57%	+1 791,05%	-99,63%	+16 590,00%	-13,44%	-38,02%	-103,48%	+3 286,24%	-71,31%	+429,90%	-90,89%	+518,61%	-106,18%	+3 114,95%	-84,69%
dynamika r/r					+1 137,23%	-57,51%	+86,63%	+0,19%	+59,89%	+92,23%	+132,50%	-148,18%	-680,24%	-1 029,34%	-174,22%	-443,70%	+81,11%	+98,38%	+100,60%	+121,48%	-1,73%	-300,76%	-9 990,91%	-25,47%	+50,57%	+182,49%	+91,02%	+123,96%	+52,72%	+85,01%	+708,19%	+39,21%	+670,95%	+58,45%	+127,22%	+47,15%	+0,89%	+76,25%	-87,63%	+1,70%	+26,07%	-33,77%	-598,60%	-23,59%	-128,68%	-12,37%	+136,55%	+21,26%	+17,92%	+17,89%	-244,69%	+3,47%	-114,23%	-58,37%	-123,39%	-2,23%	-197,19%	-467,76%	-202,44%	-106,97%	+17,10%	+142,75%	+87,35%	+1 902,83%	+101,31%	+133,52%	+995,75%	-67,17%	-411,43%	-40,55%	-80,29%	+68,49%	+541,28%	-14,32%	-118,46%	+5,06%	+76,61%
Przychody Finansowe	0	0	0	231	447	652	- 748	1 127	0	377	- 377	2 174	0	919	- 919	1 208	121	653	- 575	756	93	399	- 460	1 345	- 149	165	- 444	- 435	349	409	- 846	- 244	247	381	725	401	432	1 209	68	77	120	1 279	1 406	401	673	- 443	77	94	345	538	- 350	257	130	366	50	169	81	27	722	264	78	245	11	-89	16	643	1 000	- 814	1 186	-91	1 091	2 014	2 292	1 024	1 355	220	953
dynamika kw/kw					+93,51%	+45,86%	-214,72%	+250,67%	-100,00%		-200,00%	+676,66%	-100,00%		-200,00%	+231,45%	-89,98%	+439,67%	-188,06%	+231,48%	-87,70%	+329,03%	-215,29%	+392,39%	-111,08%	+210,74%	-369,09%	+2,03%	+180,23%	+17,19%	-306,85%	+71,16%	+201,23%	+54,25%	+90,29%	-44,69%	+7,73%	+179,86%	-94,38%	+13,24%	+55,84%	+965,83%	+9,93%	-71,48%	+67,83%	-165,82%	+117,38%	+22,08%	+267,02%	+55,94%	-165,06%	+173,43%	-49,42%	+181,54%	-86,34%	+238,00%	-52,07%	-66,67%	+2 574,07%	-63,43%	-70,45%	+214,10%	-95,51%	-909,09%	+117,98%	+3 918,75%	+55,52%	-181,40%	+245,70%	-107,67%	+1 298,90%	+84,60%	+13,80%	-55,32%	+32,32%	-83,76%	+333,18%
dynamika r/r								+387,88%	-100,00%	-42,18%	+49,60%	+92,90%		+143,77%	-143,77%	-44,43%		-28,94%	+37,43%	-37,42%	-23,14%	-38,90%	+20,00%	+77,91%	-260,22%	-58,65%	+3,48%	-132,34%	+334,23%	+147,88%	-90,54%	+43,91%	-29,23%	-6,85%	+185,70%	+264,34%	+74,90%	+217,32%	-90,62%	-80,80%	-72,22%	+5,79%	+1 967,65%	+420,78%	+460,83%	-134,64%	-94,52%	-76,56%	-48,74%	+221,44%	-554,55%	+173,40%	-62,32%	-31,97%	+114,29%	-34,24%	-37,69%	-92,62%	+1 344,00%	+56,21%	-3,70%	+807,41%	-98,48%	-133,71%	-79,49%	+162,45%	+8 990,91%	-814,61%	+7 312,50%	-114,15%	+9,10%	+347,42%	+93,25%	+1 225,27%	+24,20%	-89,08%	-58,42%
Koszty finansowe	- 292	- 158	- 428	- 656	0	- 462	462	-1 898	- 522	- 704	-96	-37 734	- 809	-3 223	- 893	-4 063	0	-2	2	-2 206	0	- 917	-2 064	1 498	0	0	0	0	0	0	0	0	0	-1	0	-24	- 329	223	-1 538	- 653	- 375	372	-32	- 182	-69	- 585	21	-1 460	-8	-2	-34	- 377	- 133	- 173	- 772	116	-1 987	357	- 398	-1 200	- 790	-64	- 273	- 978	- 559	- 777	244	-1 907	- 161	- 437	14	- 407	- 973	217	237	- 726	- 686
dynamika kw/kw		+45,89%	-170,89%	-53,27%	+100,00%		+200,00%	-510,82%	+72,50%	-34,87%	+86,36%	-39 206,25%	+97,86%	-298,39%	+72,29%	-354,98%	+100,00%		+200,00%	-110 400,00%	+100,00%		-125,08%	+172,58%	-100,00%										+100,00%	-1 200,00%	-1 270,83%	+167,78%	-789,69%	+57,54%	+42,57%	+199,20%	-108,60%	-468,75%	+62,09%	-747,83%	+103,59%	-7 052,38%	+99,45%	+75,00%	-1 600,00%	-1 008,82%	+64,72%	-30,08%	-346,24%	+115,03%	-1 812,93%	+117,97%	-211,48%	-201,51%	+34,17%	+91,90%	-326,56%	-258,24%	+42,84%	-39,00%	+131,40%	-881,56%	+91,56%	-171,43%	+103,20%	-3 007,14%	-139,07%	+122,30%	+9,22%	-406,33%	+5,51%
dynamika r/r					+100,00%	-192,41%	+207,94%	-189,33%		-52,38%	-120,78%	-1 888,09%	-54,98%	-357,81%	-830,21%	+89,23%	+100,00%	+99,94%	+100,22%	+45,71%		-45 750,00%	-103 300,00%	+167,91%		+100,00%	+100,00%	-100,00%										+22 400,00%	-87 400,00%	-2 620,83%	-13,98%	+66,82%	+97,92%	+72,13%	+81,60%	-257,26%	+165,63%	-702,20%	+88,41%	+99,66%	-261,90%	+74,18%	-1 562,50%	-8 550,00%	-2 170,59%	+130,77%	-1 393,98%	+306,36%	+48,45%	-1 134,48%	+60,24%	-117,93%	+31,41%	+18,50%	+29,24%	-1 114,06%	+189,38%	-94,99%	+71,20%	+43,76%	-94,26%	+78,66%	-504,35%	+149,66%	+1 592,86%	-78,38%	+29,50%
Zysk brutto	- 429	5 170	1 277	7 842	1 868	7 853	2 896	7 511	1 750	4 025	6 925	-39 551	-13 992	-68 629	-7 388	-24 887	-2 369	- 188	81 840	4 820	-2 440	-3 291	-3 004	1 117	-1 401	2 327	- 737	8 009	1 086	4 409	936	10 584	3 627	6 718	4 774	17 142	3 513	12 613	- 969	15 628	4 044	9 050	-1 124	26 668	- 629	5 456	1 011	21 126	- 675	8 180	-1 705	30 830	-2 213	3 242	-3 767	16 939	-8 406	-11 411	-8 625	-2 355	-6 024	9 769	-1 391	17 230	- 489	55 282	11 165	1 217	826	6 288	3 098	12 443	2 160	6 958	1 014	14 883	1 966
dynamika kw/kw		+1 305,13%	-75,30%	+514,10%	-76,18%	+320,40%	-63,12%	+159,36%	-76,70%	+130,00%	+72,05%	-671,13%	+64,62%	-390,49%	+89,23%	-236,86%	+90,48%	+92,06%	+43 631,91%	-94,11%	-150,62%	-34,88%	+8,72%	+137,18%	-225,43%	+266,10%	-131,67%	+1 186,70%	-86,44%	+305,99%	-78,77%	+1 030,77%	-65,73%	+85,22%	-28,94%	+259,07%	-79,51%	+259,04%	-107,68%	+1 712,80%	-74,12%	+123,79%	-112,42%	+2 472,60%	-102,36%	+967,41%	-81,47%	+1 989,61%	-103,20%	+1 311,85%	-120,84%	+1 908,21%	-107,18%	+246,50%	-216,19%	+549,67%	-149,63%	-35,75%	+24,42%	+72,70%	-155,80%	+262,17%	-114,24%	+1 338,68%	-102,84%	+11 405,11%	-79,80%	-89,10%	-32,13%	+661,26%	-50,73%	+301,65%	-82,64%	+222,13%	-85,43%	+1 367,75%	-86,79%
dynamika r/r					+535,43%	+51,90%	+126,78%	-4,22%	-6,32%	-48,75%	+139,12%	-626,57%	-899,54%	-1 805,07%	-206,69%	+37,08%	+83,07%	+99,73%	+1 207,74%	+119,37%	-3,00%	-1 650,53%	-103,67%	-76,83%	+42,58%	+170,71%	+75,47%	+617,01%	+177,52%	+89,47%	+227,00%	+32,15%	+233,98%	+52,37%	+410,04%	+61,96%	-3,14%	+87,75%	-120,30%	-8,83%	+15,12%	-28,25%	-16,00%	+70,64%	-115,55%	-39,71%	+189,95%	-20,78%	-7,31%	+49,93%	-268,64%	+45,93%	-227,85%	-60,37%	-120,94%	-45,06%	-279,85%	-451,97%	-128,96%	-113,90%	+28,34%	+185,61%	+83,87%	+831,63%	+91,88%	+465,89%	+902,66%	-92,94%	+268,92%	-88,63%	-72,25%	+922,43%	+161,50%	+10,66%	-67,27%	+19,61%	-8,98%
Zysk z działalności zaniechanej	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0
Zysk netto	- 342	4 159	1 000	6 328	1 540	6 318	2 328	5 739	1 500	3 101	5 456	-39 923	-13 945	-68 352	-7 388	-24 887	-2 369	- 188	81 840	4 820	-2 440	- 659	-5 636	3 749	-1 401	2 327	- 737	8 044	1 086	4 409	936	10 586	6 091	6 415	3 956	13 897	2 860	10 219	20 609	12 619	3 350	8 815	- 563	24 213	- 637	4 520	653	17 192	- 920	6 093	-1 747	13 939	-2 065	2 539	-3 979	15 266	-7 599	-10 169	-7 615	-5 056	-6 274	10 121	692	13 941	- 652	46 237	10 915	943	286	4 736	2 556	10 795	1 443	5 657	676	13 767	877
dynamika kw/kw		+1 316,08%	-75,96%	+532,80%	-75,66%	+310,26%	-63,15%	+146,52%	-73,86%	+106,73%	+75,94%	-831,73%	+65,07%	-390,15%	+89,19%	-236,86%	+90,48%	+92,06%	+43 631,91%	-94,11%	-150,62%	+72,99%	-755,24%	+166,52%	-137,37%	+266,10%	-131,67%	+1 191,45%	-86,50%	+305,99%	-78,77%	+1 030,98%	-42,46%	+5,32%	-38,33%	+251,29%	-79,42%	+257,31%	+101,67%	-38,77%	-73,45%	+163,13%	-106,39%	+4 400,71%	-102,63%	+809,58%	-85,55%	+2 532,77%	-105,35%	+762,28%	-128,67%	+897,88%	-114,81%	+222,95%	-256,72%	+483,66%	-149,78%	-33,82%	+25,12%	+33,60%	-24,09%	+261,32%	-93,16%	+1 914,60%	-104,68%	+7 191,56%	-76,39%	-91,36%	-69,67%	+1 555,94%	-46,03%	+322,34%	-86,63%	+292,03%	-88,05%	+1 936,54%	-93,63%
dynamika r/r					+550,29%	+51,91%	+132,80%	-9,31%	-2,60%	-50,92%	+134,36%	-795,64%	-1 029,67%	-2 304,19%	-235,41%	+37,66%	+83,01%	+99,72%	+1 207,74%	+119,37%	-3,00%	-250,53%	-106,89%	-22,22%	+42,58%	+453,11%	+86,92%	+114,56%	+177,52%	+89,47%	+227,00%	+31,60%	+460,87%	+45,50%	+322,65%	+31,28%	-53,05%	+59,30%	+420,96%	-9,20%	+17,13%	-13,74%	-102,73%	+91,88%	-119,01%	-48,72%	+215,99%	-29,00%	-44,43%	+34,80%	-367,53%	-18,92%	-124,46%	-58,33%	-127,76%	+9,52%	-267,99%	-500,51%	-91,38%	-133,12%	+17,44%	+199,53%	+109,09%	+375,73%	+89,61%	+356,84%	+1 477,31%	-93,24%	+143,87%	-89,76%	-76,58%	+1 044,75%	+404,55%	+19,45%	-73,55%	+27,53%	-39,22%
Zysk netto akcjonariuszy większościowych	- 342	4 159	1 000	6 328	1 540	6 318	2 328	5 739	1 500	3 101	5 456	-39 923	-13 945	-68 352	-7 388	-24 887	-2 369	- 188	81 840	4 820	-2 440	- 659	-5 636	3 749	-1 401	2 327	- 737	8 044	1 086	4 409	936	10 586	6 091	6 415	3 956	13 897	2 860	10 219	20 609	12 619	3 350	8 815	- 563	24 213	- 637	4 520	653	17 192	- 920	6 093	-1 747	13 939	-1 731	2 838	-3 127	14 338	-7 496	-10 436	-7 703	-5 000	-6 254	9 906	692	13 941	- 652	46 237	10 915	943	286	4 736	2 556	10 795	1 443	5 657	676	14 163	1 108
dynamika kw/kw		+1 316,08%	-75,96%	+532,80%	-75,66%	+310,26%	-63,15%	+146,52%	-73,86%	+106,73%	+75,94%	-831,73%	+65,07%	-390,15%	+89,19%	-236,86%	+90,48%	+92,06%	+43 631,91%	-94,11%	-150,62%	+72,99%	-755,24%	+166,52%	-137,37%	+266,10%	-131,67%	+1 191,45%	-86,50%	+305,99%	-78,77%	+1 030,98%	-42,46%	+5,32%	-38,33%	+251,29%	-79,42%	+257,31%	+101,67%	-38,77%	-73,45%	+163,13%	-106,39%	+4 400,71%	-102,63%	+809,58%	-85,55%	+2 532,77%	-105,35%	+762,28%	-128,67%	+897,88%	-112,42%	+263,95%	-210,18%	+558,52%	-152,28%	-39,22%	+26,19%	+35,09%	-25,08%	+258,39%	-93,01%	+1 914,60%	-104,68%	+7 191,56%	-76,39%	-91,36%	-69,67%	+1 555,94%	-46,03%	+322,34%	-86,63%	+292,03%	-88,05%	+1 995,12%	-92,18%
dynamika r/r					+550,29%	+51,91%	+132,80%	-9,31%	-2,60%	-50,92%	+134,36%	-795,64%	-1 029,67%	-2 304,19%	-235,41%	+37,66%	+83,01%	+99,72%	+1 207,74%	+119,37%	-3,00%	-250,53%	-106,89%	-22,22%	+42,58%	+453,11%	+86,92%	+114,56%	+177,52%	+89,47%	+227,00%	+31,60%	+460,87%	+45,50%	+322,65%	+31,28%	-53,05%	+59,30%	+420,96%	-9,20%	+17,13%	-13,74%	-102,73%	+91,88%	-119,01%	-48,72%	+215,99%	-29,00%	-44,43%	+34,80%	-367,53%	-18,92%	-88,15%	-53,42%	-78,99%	+2,86%	-333,04%	-467,72%	-146,34%	-134,87%	+16,57%	+194,92%	+108,98%	+378,82%	+89,57%	+366,76%	+1 477,31%	-93,24%	+143,87%	-89,76%	-76,58%	+1 044,75%	+404,55%	+19,45%	-73,55%	+31,20%	-23,22%
EBITDA	163	5 654	2 052	8 711	1 949	2 962	4 077	9 272	3 602	5 815	8 516	-2 451	-11 425	-38 591	-3 841	-20 542	-1 622	194	866	5 478	-1 724	-1 831	-2 505	4 202	- 509	2 845	344	8 393	-20	4 559	2 332	11 576	4 071	7 192	4 853	16 801	4 201	12 091	1 272	17 206	5 129	8 267	-1 526	13 750	-29	7 595	2 041	16 154	76	8 740	- 304	16 521	2 900	8 677	1 949	21 570	-1 220	-6 859	-3 932	2 913	-2 637	7 618	413	23 497	2 608	13 448	12 834	7 175	2 049	9 729	4 769	12 133	3 455	8 613	1 476	12 775	3 954
dynamika kw/kw		+3 368,71%	-63,71%	+324,51%	-77,63%	+51,98%	+37,64%	+127,42%	-61,15%	+61,44%	+46,45%	-128,78%	-366,14%	-237,78%	+90,05%	-434,81%	+92,10%	+111,96%	+346,39%	+532,56%	-131,47%	-6,21%	-36,81%	+267,74%	-112,11%	+658,94%	-87,91%	+2 339,83%	-100,24%	+22 895,00%	-48,85%	+396,40%	-64,83%	+76,66%	-32,52%	+246,20%	-75,00%	+187,81%	-89,48%	+1 252,67%	-70,19%	+61,18%	-118,46%	+1 001,05%	-100,21%	+26 289,66%	-73,13%	+691,47%	-99,53%	+11 400,00%	-103,48%	+5 534,54%	-82,45%	+199,21%	-77,54%	+1 006,72%	-105,66%	-462,21%	+42,67%	+174,08%	-190,53%	+388,89%	-94,58%	+5 589,35%	-88,90%	+415,64%	-4,57%	-44,09%	-71,44%	+374,82%	-50,98%	+154,41%	-71,52%	+149,29%	-82,86%	+765,51%	-69,05%
dynamika r/r					+1 095,71%	-47,61%	+98,68%	+6,44%	+84,81%	+96,32%	+108,88%	-126,43%	-417,18%	-763,65%	-145,10%	-738,11%	+85,80%	+100,50%	+122,55%	+126,67%	-6,29%	-1 043,81%	-389,26%	-23,29%	+70,48%	+255,38%	+113,73%	+99,74%	+96,07%	+60,25%	+577,91%	+37,92%	+20 455,00%	+57,75%	+108,10%	+45,14%	+3,19%	+68,12%	-73,79%	+2,41%	+22,09%	-31,63%	-219,97%	-20,09%	-100,57%	-8,13%	+233,75%	+17,48%	+362,07%	+15,08%	-114,89%	+2,27%	+3 715,79%	-0,72%	+741,12%	+30,56%	-142,07%	-179,05%	-301,74%	-86,50%	-116,15%	+211,07%	+110,50%	+706,63%	+198,90%	+76,53%	+3 007,51%	-69,46%	-21,43%	-27,65%	-62,84%	+69,10%	+68,62%	-11,47%	-69,05%	+5,29%	+14,44%
Przepływy operacyjne	606	3 564	-2 210	10 759	787	-5 319	-7 488	3 404	5 464	-14 157	13 946	8 475	-7 752	3 047	10 398	1 004	- 416	-9 467	3 172	8 388	-5 531	-9 788	-3 253	21 341	-4 680	1 248	-6 853	20 209	-3 676	6 551	-4 829	23 452	-9 998	4 232	4 869	27 812	-7 405	11 603	-15 900	22 825	-2 889	13 204	-12 455	32 199	-9 413	19 364	-3 688	27 214	-22 493	10 573	-25 642	28 594	-1 894	1 035	-8 975	31 587	-1 023	24 679	-11 055	21 932	-4 263	11 024	-6 959	41 306	-8 828	25 860	-48 217	13 232	- 850	10 054	-7 452	27 400	-11 531	1 696	-25 271	5 241	-11 023
dynamika kw/kw		+488,12%	-162,01%	+586,83%	-92,69%	-775,86%	-40,78%	+145,46%	+60,52%	-359,10%	+198,51%	-39,23%	-191,47%	+139,31%	+241,25%	-90,34%	-141,43%	-2 175,72%	+133,51%	+164,44%	-165,94%	-76,97%	+66,77%	+756,04%	-121,93%	+126,67%	-649,12%	+394,89%	-118,19%	+278,21%	-173,71%	+585,65%	-142,63%	+142,33%	+15,05%	+471,21%	-126,63%	+256,69%	-237,03%	+243,55%	-112,66%	+557,04%	-194,33%	+358,52%	-129,23%	+305,72%	-119,05%	+837,91%	-182,65%	+147,01%	-342,52%	+211,51%	-106,62%	+154,65%	-967,15%	+451,94%	-103,24%	+2 512,41%	-144,80%	+298,39%	-119,44%	+358,60%	-163,13%	+693,56%	-121,37%	+392,93%	-286,45%	+127,44%	-106,42%	+1 282,82%	-174,12%	+467,69%	-142,08%	+114,71%	-1 590,04%	+120,74%	-310,32%
dynamika r/r					+29,87%	-249,24%	-238,82%	-68,36%	+594,28%	-166,16%	+286,24%	+148,97%	-241,87%	+121,52%	-25,44%	-88,15%	+94,63%	-410,70%	-69,49%	+735,46%	-1 229,57%	-3,39%	-202,55%	+154,42%	+15,39%	+112,75%	-110,67%	-5,30%	+21,45%	+424,92%	+29,53%	+16,05%	-171,98%	-35,40%	+200,83%	+18,59%	+25,94%	+174,17%	-426,56%	-17,93%	+60,99%	+13,80%	+21,67%	+41,07%	-225,82%	+46,65%	+70,39%	-15,48%	-138,96%	-45,40%	-595,28%	+5,07%	+91,58%	-90,21%	+65,00%	+10,47%	+45,99%	+2 284,44%	-23,18%	-30,57%	-316,72%	-55,33%	+37,05%	+88,34%	-107,08%	+134,58%	-592,87%	-67,97%	+90,37%	-61,12%	+84,54%	+107,07%	-1 256,59%	-83,13%	-239,12%	-80,87%	+4,41%
Amortyzacja	300	326	347	444	528	698	895	989	1 330	1 463	1 118	1 540	1 758	1 854	1 650	1 157	868	848	833	818	809	790	759	729	743	683	637	615	572	559	550	748	691	854	804	868	791	920	771	1 002	830	868	972	1 369	1 204	1 111	1 128	1 141	1 088	1 096	1 017	987	5 068	5 495	4 900	6 382	5 223	4 843	4 993	3 972	2 704	2 615	1 542	4 405	2 538	1 765	2 721	907	2 267	2 783	2 776	1 572	2 493	2 662	1 844	1 680	2 255
dynamika kw/kw		+8,67%	+6,44%	+27,95%	+18,92%	+32,20%	+28,22%	+10,50%	+34,48%	+10,00%	-23,58%	+37,75%	+14,16%	+5,46%	-11,00%	-29,88%	-24,98%	-2,30%	-1,77%	-1,80%	-1,10%	-2,35%	-3,92%	-3,95%	+1,92%	-8,08%	-6,73%	-3,45%	-6,99%	-2,27%	-1,61%	+36,00%	-7,62%	+23,59%	-5,85%	+7,96%	-8,87%	+16,31%	-16,20%	+29,96%	-17,17%	+4,58%	+11,98%	+40,84%	-12,05%	-7,72%	+1,53%	+1,15%	-4,65%	+0,74%	-7,21%	-2,95%	+413,48%	+8,43%	-10,83%	+30,24%	-18,16%	-7,28%	+3,10%	-20,45%	-31,92%	-3,29%	-41,03%	+185,67%	-42,38%	-30,46%	+54,16%	-66,67%	+149,94%	+22,76%	-0,25%	-43,37%	+58,59%	+6,78%	-30,73%	-8,89%	+34,23%
dynamika r/r					+76,00%	+114,11%	+157,93%	+122,75%	+151,89%	+109,60%	+24,92%	+55,71%	+32,18%	+26,73%	+47,58%	-24,87%	-50,63%	-54,26%	-49,52%	-29,30%	-6,80%	-6,84%	-8,88%	-10,88%	-8,16%	-13,54%	-16,07%	-15,64%	-23,01%	-18,16%	-13,66%	+21,63%	+20,80%	+52,77%	+46,18%	+16,04%	+14,47%	+7,73%	-4,10%	+15,44%	+4,93%	-5,65%	+26,07%	+36,63%	+45,06%	+28,00%	+16,05%	-16,65%	-9,63%	-1,35%	-9,84%	-13,50%	+365,81%	+401,37%	+381,81%	+546,61%	+3,06%	-11,87%	+1,90%	-37,76%	-48,23%	-46,00%	-69,12%	+10,90%	-6,14%	-32,50%	+76,46%	-79,41%	-10,68%	+57,68%	+2,02%	+73,32%	+9,97%	-4,35%	-33,57%	+6,87%	-9,55%
Przepływy inwestycyjne	-2 114	-2 363	-4 233	-4 897	-10 999	-9 192	-6 268	-13 199	-25 446	-12 121	43 682	-87 543	-10 255	387	787	1 066	1 407	562	475	312	323	15 631	322	590	-1 210	-3 115	338	- 173	5 954	- 658	- 863	843	116	-16 274	- 405	-1 417	1 641	4 403	-1 832	-3 729	-1 320	- 179	-1 663	-2 275	-1 695	-2 675	-5 171	-7 559	-3 358	-3 429	-4 188	-7 186	-10 699	-6 457	-2 450	-6 154	397	-2 371	-3 366	-3 217	-1 517	-2 822	-2 839	41 365	-36 719	36 320	793	165	-33 995	- 241	-8 188	-4 912	30 943	25 501	-1 101	4 261	-13 426
dynamika kw/kw		-11,78%	-79,14%	-15,69%	-124,61%	+16,43%	+31,81%	-110,58%	-92,79%	+52,37%	+460,38%	-300,41%	+88,29%	+103,77%	+103,36%	+35,45%	+31,99%	-60,06%	-15,48%	-34,32%	+3,53%	+4 739,32%	-97,94%	+83,23%	-305,08%	-157,44%	+110,85%	-151,18%	+3 541,62%	-111,05%	-31,16%	+197,68%	-86,24%	-14 129,31%	+97,51%	-249,88%	+215,81%	+168,31%	-141,61%	-103,55%	+64,60%	+86,44%	-829,05%	-36,80%	+25,49%	-57,82%	-93,31%	-46,18%	+55,58%	-2,11%	-22,13%	-71,59%	-48,89%	+39,65%	+62,06%	-151,18%	+106,45%	-697,23%	-41,97%	+4,43%	+52,84%	-86,03%	-0,60%	+1 557,03%	-188,77%	+198,91%	-97,82%	-79,19%	-20 703,03%	+99,29%	-3 297,51%	+40,01%	+729,95%	-17,59%	-104,32%	+487,01%	-415,09%
dynamika r/r					-420,29%	-289,00%	-48,07%	-169,53%	-131,35%	-31,86%	+796,90%	-563,25%	+59,70%	+103,19%	-98,20%	+101,22%	+113,72%	+45,22%	-39,64%	-70,73%	-77,04%	+2 681,32%	-32,21%	+89,10%	-474,61%	-119,93%	+4,97%	-129,32%	+592,07%	+78,88%	-355,33%	+587,28%	-98,05%	-2 373,25%	+53,07%	-268,09%	+1 314,66%	+127,06%	-352,35%	-163,16%	-180,44%	-104,07%	+9,22%	+38,99%	-28,41%	-1 394,41%	-210,94%	-232,26%	-98,11%	-28,19%	+19,01%	+4,93%	-218,61%	-88,31%	+41,50%	+14,36%	+103,71%	+63,28%	-37,39%	+47,73%	-482,12%	-19,02%	+15,66%	+1 385,83%	-2 320,50%	+1 387,03%	+127,93%	-99,60%	+7,42%	-100,66%	-1 132,53%	-3 076,97%	+191,02%	+10 681,33%	+86,55%	+186,75%	-143,39%
Capex	-2 184	-2 564	-4 266	-5 020	-8 866	-3 626	-7 028	-17 742	-25 750	-11 455	-14 090	-7 610	-11 201	-1 623	- 282	- 717	0	0	-21	- 555	- 135	- 372	102	- 282	-1 681	-4 648	-36	-37	- 791	-2 233	-70	- 237	- 472	- 746	- 420	-1 912	-1 339	-1 917	-12 512	-4 901	-1 605	-1 836	-1 140	-4 870	-2 734	-2 880	1 519	-1 796	-3 442	-3 352	-4 698	-9 157	-1 657	-10 240	-6 344	-7 384	- 967	-4 198	-4 484	-3 974	-1 516	-1 412	-4 250	- 919	- 907	-2 937	993	- 555	-3 006	399	-3 087	-1 881	- 645	- 309	0	-5 608	-2 513
dynamika kw/kw		-17,40%	-66,38%	-17,67%	-76,61%	+59,10%	-93,82%	-152,45%	-45,14%	+55,51%	-23,00%	+45,99%	-47,19%	+85,51%	+82,62%	-154,26%	+100,00%			-2 542,86%	+75,68%	-175,56%	+127,42%	-376,47%	-496,10%	-176,50%	+99,23%	-2,78%	-2 037,84%	-182,30%	+96,87%	-238,57%	-99,16%	-58,05%	+43,70%	-355,24%	+29,97%	-43,17%	-552,69%	+60,83%	+67,25%	-14,39%	+37,91%	-327,19%	+43,86%	-5,34%	+152,74%	-218,24%	-91,65%	+2,61%	-40,16%	-94,91%	+81,90%	-517,98%	+38,05%	-16,39%	+86,90%	-334,13%	-6,81%	+11,37%	+61,85%	+6,86%	-200,99%	+78,38%	+1,31%	-223,81%	+133,81%	-155,89%	-441,62%	+113,27%	-873,68%	+39,07%	+65,71%	+52,09%	+100,00%		+55,19%
dynamika r/r					-305,95%	-41,42%	-64,74%	-253,43%	-190,44%	-215,91%	-100,48%	+57,11%	+56,50%	+85,83%	+98,00%	+90,58%	+100,00%	+100,00%	+92,55%	+22,59%			+585,71%	+49,19%	-1 145,19%	-1 149,46%	-135,29%	+86,88%	+52,94%	+51,96%	-94,44%	-540,54%	+40,33%	+66,59%	-500,00%	-706,75%	-183,69%	-156,97%	-2 879,05%	-156,33%	-19,87%	+4,23%	+90,89%	+0,63%	-70,34%	-56,86%	+233,25%	+63,12%	-25,90%	-16,39%	-409,28%	-409,86%	+51,86%	-205,49%	-35,04%	+19,36%	+41,64%	+59,00%	+29,32%	+46,18%	-56,77%	+66,36%	+5,22%	+76,87%	+40,17%	-108,00%	+123,36%	+39,61%	-231,42%	+113,59%	-410,88%	-238,92%	+78,54%	-177,44%	+100,00%	-198,14%	-289,61%
Przepływy finansowe	1 592	-1 566	7 417	-3 921	34 340	148	3 449	12 722	16 077	27 784	9 534	12 782	15 212	-2 572	641	2 924	-1 794	- 134	0	- 108	9 300	-16 663	- 698	-7 354	- 519	- 623	- 629	- 636	- 156	-2 348	- 340	-23 108	0	0	0	0	0	0	0	0	- 903	-2 817	-6 062	-2 922	-1 438	-1 867	-1 882	-2 142	- 245	- 988	- 806	- 655	-6 943	-4 417	8 045	-19 281	418	-5 037	3 036	-11 870	- 693	1 971	-1 770	-26 206	3 389	7 082	-3 353	- 925	-1 181	-1 336	9 635	-10 609	-1 825	-1 481	-1 410	-1 008	-2 151
dynamika kw/kw		-198,37%	+573,63%	-152,87%	+975,80%	-99,57%	+2 230,41%	+268,86%	+26,37%	+72,82%	-65,69%	+34,07%	+19,01%	-116,91%	+124,92%	+356,16%	-161,35%	+92,53%	+100,00%		+8 711,11%	-279,17%	+95,81%	-953,58%	+92,94%	-20,04%	-0,96%	-1,11%	+75,47%	-1 405,13%	+85,52%	-6 696,47%	+100,00%									-211,96%	-115,19%	+51,80%	+50,79%	-29,83%	-0,80%	-13,82%	+88,56%	-303,27%	+18,42%	+18,73%	-960,00%	+36,38%	+282,14%	-339,66%	+102,17%	-1 305,02%	+160,27%	-490,97%	+94,16%	+384,42%	-189,80%	-1 380,56%	+112,93%	+108,97%	-147,35%	+72,41%	-27,68%	-13,12%	+821,18%	-210,11%	+82,80%	+18,85%	+4,79%	+28,51%	-113,39%
dynamika r/r					+2 057,04%	+109,45%	-53,50%	+424,46%	-53,18%	+18 672,97%	+176,43%	+0,47%	-5,38%	-109,26%	-93,28%	-77,12%	-111,79%	+94,79%	-100,00%	-103,69%	+618,39%	-12 335,07%		-6 709,26%	-105,58%	+96,26%	+9,89%	+91,35%	+69,94%	-276,89%	+45,95%	-3 533,33%	+100,00%	+100,00%	+100,00%	+100,00%									-59,25%	+33,72%	+68,95%	+26,69%	+82,96%	+47,08%	+57,17%	+69,42%	-2 733,88%	-347,06%	+1 098,14%	-2 843,66%	+106,02%	-14,04%	-62,26%	+38,44%	-265,79%	+139,13%	-158,30%	-120,78%	+589,03%	+259,31%	-89,44%	+96,47%	-134,85%	-118,86%	+387,35%	-1 046,92%	-54,53%	-10,85%	-114,63%	+90,50%	-17,86%
Emisja akcji	0	0	12	0	49 091	0	0	0	0	0	0	3	0	0	0	0	0	0	0	0	0	9 864	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0
dynamika kw/kw				-100,00%		-100,00%							-100,00%										-100,00%
dynamika r/r							-100,00%		-100,00%							-100,00%										-100,00%
Skup akcji własnych	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	3 720	0	2 922	245	3 060	1 883	2 141	1 438	- 206	807	655	2 833	238	2 240	-84	1 530	1 168	907	0	0	0	0	0	0	0	0	0	19	0	83	406	1 041	343	1 063	503	1 165
dynamika kw/kw																																											-100,00%		-91,62%	+1 148,98%	-38,46%	+13,70%	-32,84%	-114,33%	+491,75%	-18,84%	+332,52%	-91,60%	+841,18%	-103,75%	+1 921,43%	-23,66%	-22,35%	-100,00%										-100,00%		+389,16%	+156,40%	-67,05%	+209,91%	-52,68%	+131,61%
dynamika r/r																																														-17,74%		-26,73%	+486,94%	-106,73%	-57,14%	-69,41%	+97,01%	+215,53%	+177,57%	-112,82%	-45,99%	+390,76%	-59,51%	+100,00%	-100,00%	-100,00%	-100,00%										+5 378,95%		+1 180,72%	+23,89%	+11,91%
Leasingi	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	-4 009	-3 969	-2 877	-5 917	-2 168	-4 371	-3 340	-3 337	- 626	- 861	395	- 896	- 333	-2 254	911	- 700	-1 009	-1 193	- 479	282	- 636	-1 001	- 196	- 345	- 796
dynamika kw/kw																																																						+1,00%	+27,51%	-105,67%	+63,36%	-101,61%	+23,59%	+0,09%	+81,24%	-37,54%	+145,88%	-326,84%	+62,83%	-576,88%	+140,42%	-176,84%	-44,14%	-18,24%	+59,85%	+158,87%	-325,53%	-57,39%	+80,42%	-76,02%	-130,72%
dynamika r/r																																																									+45,92%	-10,13%	-16,09%	+43,60%	+71,13%	+80,30%	+111,83%	+73,15%	+46,81%	-161,79%	+130,63%	+21,88%	-203,00%	+47,07%	-152,58%	+140,29%	+36,97%	+16,09%	+59,08%	-222,34%	-25,16%
Pozostałe, w tym pożyczki i kredyty	1 745	-1 406	7 575	-3 701	-14 703	184	3 513	12 935	16 297	28 076	10 186	13 448	16 008	-1 766	1 025	3 053	-1 794	- 134	0	-22	9 756	-26 437	- 598	-7 005	- 519	- 623	- 629	- 636	- 156	-2 348	- 340	-23 108	0	0	0	0	0	0	0	0	- 903	-6 537	0	-5 844	-1 683	-4 927	-3 765	-4 283	-1 683	- 782	-1 613	-1 310	-5 675	- 521	8 811	-13 066	1 080	-1 800	5 510	-8 433	235	3 128	-2 148	-24 672	3 937	9 375	-4 096	-84	-38	0	10 176	-11 154	-2 082	- 686	-2 125	-1 007	-2 330
dynamika kw/kw		-180,57%	+638,76%	-148,86%	-297,27%	+101,25%	+1 809,24%	+268,20%	+25,99%	+72,28%	-63,72%	+32,02%	+19,04%	-111,03%	+158,04%	+197,85%	-158,76%	+92,53%	+100,00%		+44 445,45%	-370,98%	+97,74%	-1 071,40%	+92,59%	-20,04%	-0,96%	-1,11%	+75,47%	-1 405,13%	+85,52%	-6 696,47%	+100,00%									-623,92%	+100,00%		+71,20%	-192,75%	+23,58%	-13,76%	+60,71%	+53,54%	-106,27%	+18,78%	-333,21%	+90,82%	+1 791,17%	-248,29%	+108,27%	-266,67%	+406,11%	-253,05%	+102,79%	+1 231,06%	-168,67%	-1 048,60%	+115,96%	+138,13%	-143,69%	+97,95%	+54,76%	+100,00%		-209,61%	+81,33%	+67,05%	-209,77%	+52,61%	-131,38%
dynamika r/r					-942,58%	+113,09%	-53,62%	+449,50%	+210,84%	+15 158,70%	+189,95%	+3,97%	-1,77%	-106,29%	-89,94%	-77,30%	-111,21%	+92,41%	-100,00%	-100,72%	+643,81%	-19 629,10%		-31 740,91%	-105,32%	+97,64%	-5,18%	+90,92%	+69,94%	-276,89%	+45,95%	-3 533,33%	+100,00%	+100,00%	+100,00%	+100,00%									-86,38%	+24,63%		+26,71%	0,00%	+84,13%	+57,16%	+69,41%	-237,20%	+33,38%	+646,25%	-897,40%	+119,03%	-245,49%	-37,46%	+35,46%	-78,24%	+273,78%	-138,98%	-192,56%	+1 575,32%	+199,71%	-90,69%	+99,66%	-100,97%	-100,00%	+348,44%	-13 178,57%	-5 378,95%		-120,88%	+90,97%	-11,91%
Dywidenda	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	-6 062	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0
dynamika kw/kw																																												+100,00%
dynamika r/r																																															+100,00%
Zapłacone odsetki	W abonamencie	W abonamencie	W abonamencie	W abonamencie	W abonamencie	W abonamencie	W abonamencie	W abonamencie	W abonamencie	W abonamencie	W abonamencie	W abonamencie	W abonamencie	W abonamencie	W abonamencie	W abonamencie	W abonamencie	W abonamencie	W abonamencie	W abonamencie	W abonamencie	W abonamencie	W abonamencie	W abonamencie	W abonamencie	W abonamencie	W abonamencie	W abonamencie	W abonamencie	W abonamencie	W abonamencie	W abonamencie	W abonamencie	W abonamencie	W abonamencie	W abonamencie	W abonamencie	W abonamencie	W abonamencie	W abonamencie	W abonamencie	W abonamencie	W abonamencie	W abonamencie	W abonamencie	W abonamencie	W abonamencie	W abonamencie	W abonamencie	W abonamencie	W abonamencie	W abonamencie	W abonamencie	W abonamencie	W abonamencie	W abonamencie	W abonamencie	W abonamencie	W abonamencie	W abonamencie	W abonamencie	W abonamencie	W abonamencie	W abonamencie	W abonamencie	W abonamencie	W abonamencie	W abonamencie	W abonamencie	W abonamencie	W abonamencie	W abonamencie	W abonamencie	W abonamencie	W abonamencie	W abonamencie	W abonamencie
dynamika kw/kw		W abonamencie	W abonamencie	W abonamencie	W abonamencie	W abonamencie	W abonamencie	W abonamencie	W abonamencie	W abonamencie	W abonamencie	W abonamencie	W abonamencie	W abonamencie	W abonamencie	W abonamencie	W abonamencie				W abonamencie	W abonamencie	W abonamencie	W abonamencie	W abonamencie																													W abonamencie	W abonamencie	W abonamencie	W abonamencie	W abonamencie	W abonamencie	W abonamencie	W abonamencie	W abonamencie	W abonamencie	W abonamencie	W abonamencie	W abonamencie	W abonamencie	W abonamencie	W abonamencie	W abonamencie	W abonamencie	W abonamencie	W abonamencie	W abonamencie	W abonamencie	W abonamencie	W abonamencie
dynamika r/r					W abonamencie	W abonamencie	W abonamencie	W abonamencie	W abonamencie	W abonamencie	W abonamencie	W abonamencie	W abonamencie	W abonamencie	W abonamencie	W abonamencie	W abonamencie	W abonamencie	W abonamencie	W abonamencie				W abonamencie	W abonamencie	W abonamencie	W abonamencie	W abonamencie																													W abonamencie	W abonamencie	W abonamencie	W abonamencie	W abonamencie	W abonamencie	W abonamencie	W abonamencie	W abonamencie	W abonamencie	W abonamencie	W abonamencie	W abonamencie	W abonamencie	W abonamencie	W abonamencie	W abonamencie	W abonamencie	W abonamencie	W abonamencie	W abonamencie
Przepływy razem	84	- 365	974	1 941	24 128	-14 363	-10 307	2 927	-3 905	1 506	67 162	-66 286	-2 795	862	11 826	4 994	- 803	-9 039	3 647	8 592	4 092	-10 820	-3 629	14 577	-6 409	-2 490	-7 144	19 400	2 122	3 545	-6 032	1 187	-9 882	-12 042	4 464	26 395	-5 764	16 006	-17 732	19 096	-5 112	10 208	-20 180	27 002	-12 546	14 822	-10 741	17 513	-26 096	6 156	-30 636	20 753	-19 536	-9 839	-3 380	6 152	- 208	17 271	-11 385	6 845	-6 473	10 173	-11 568	56 465	-42 158	69 262	-50 777	12 472	-36 026	8 477	-6 005	11 879	17 587	25 716	-27 782	8 494	-26 600
dynamika kw/kw		-534,52%	+366,85%	+99,28%	+1 143,07%	-159,53%	+28,24%	+128,40%	-233,41%	+138,57%	+4 359,63%	-198,70%	+95,78%	+130,84%	+1 271,93%	-57,77%	-116,08%	-1 025,65%	+140,35%	+135,59%	-52,37%	-364,42%	+66,46%	+501,68%	-143,97%	+61,15%	-186,91%	+371,56%	-89,06%	+67,06%	-270,16%	+119,68%	-932,52%	-21,86%	+137,07%	+491,29%	-121,84%	+377,69%	-210,78%	+207,69%	-126,77%	+299,69%	-297,69%	+233,81%	-146,46%	+218,14%	-172,47%	+263,05%	-249,01%	+123,59%	-597,66%	+167,74%	-194,14%	+49,64%	+65,65%	+282,01%	-103,38%	+8 403,37%	-165,92%	+160,12%	-194,57%	+257,16%	-213,71%	+588,11%	-174,66%	+264,29%	-173,31%	+124,56%	-388,86%	+123,53%	-170,84%	+297,82%	+48,05%	+46,22%	-208,03%	+130,57%	-413,16%
dynamika r/r					+28 623,81%	-3 835,07%	-1 158,21%	+50,80%	-116,18%	+110,49%	+751,62%	-2 364,64%	+28,43%	-42,76%	-82,39%	+107,53%	+71,27%	-1 148,61%	-69,16%	+72,05%	+609,59%	-19,70%	-199,51%	+69,66%	-256,62%	+76,99%	-96,86%	+33,09%	+133,11%	+242,37%	+15,57%	-93,88%	-565,69%	-439,69%	+174,01%	+2 123,67%	+41,67%	+232,92%	-497,22%	-27,65%	+11,31%	-36,22%	-13,81%	+41,40%	-145,42%	+45,20%	+46,77%	-35,14%	-108,00%	-58,47%	-185,22%	+18,50%	+25,14%	-259,83%	+88,97%	-70,36%	+98,94%	+275,54%	-236,83%	+11,26%	-3 012,02%	-41,10%	-1,61%	+724,91%	-551,29%	+580,84%	-338,94%	-77,91%	+14,55%	-87,76%	+88,17%	-4,75%	+148,82%	+203,36%	-362,65%	-28,50%	-251,25%
Data bilansowa	31.03.2006	30.06.2006	30.09.2006	31.12.2006	31.03.2007	30.06.2007	30.09.2007	31.12.2007	31.03.2008	30.06.2008	30.09.2008	31.12.2008	31.03.2009	30.06.2009	30.09.2009	31.12.2009	31.03.2010	30.06.2010	30.09.2010	31.12.2010	31.03.2011	30.06.2011	30.09.2011	31.12.2011	31.03.2012	30.06.2012	30.09.2012	31.12.2012	31.03.2013	30.06.2013	30.09.2013	31.12.2013	31.03.2014	30.06.2014	30.09.2014	31.12.2014	31.03.2015	30.06.2015	30.09.2015	31.12.2015	31.03.2016	30.06.2016	30.09.2016	31.12.2016	31.03.2017	30.06.2017	30.09.2017	31.12.2017	31.03.2018	30.06.2018	30.09.2018	31.12.2018	31.03.2019	30.06.2019	30.09.2019	31.12.2019	31.03.2020	30.06.2020	30.09.2020	31.12.2020	31.03.2021	30.06.2021	30.09.2021	31.12.2021	31.03.2022	30.06.2022	30.09.2022	31.12.2022	31.03.2023	30.06.2023	30.09.2023	31.12.2023	31.03.2024	30.06.2024	30.09.2024	31.12.2024	31.03.2025
Aktywa trwałe	12 733	15 179	18 500	27 230	40 633	49 349	56 086	73 557	94 362	104 506	111 734	119 785	123 047	36 535	34 385	33 300	32 504	31 496	30 266	29 324	28 667	27 417	26 527	25 686	26 947	22 927	21 966	22 069	21 953	21 177	20 490	17 777	22 798	43 938	43 277	43 312	42 071	52 656	74 560	76 668	77 008	77 164	78 419	91 896	92 642	92 465	94 588	106 375	108 022	108 742	112 413	126 765	161 879	166 139	163 416	178 817	176 232	170 764	167 082	193 247	189 508	188 789	192 208	152 352	184 273	147 230	145 577	149 676	148 201	143 591	143 759	142 883	141 806	141 310	140 168	162 601	166 040
dynamika kw/kw		+19,21%	+21,88%	+47,19%	+49,22%	+21,45%	+13,65%	+31,15%	+28,28%	+10,75%	+6,92%	+7,21%	+2,72%	-70,31%	-5,88%	-3,16%	-2,39%	-3,10%	-3,91%	-3,11%	-2,24%	-4,36%	-3,25%	-3,17%	+4,91%	-14,92%	-4,19%	+0,47%	-0,53%	-3,53%	-3,24%	-13,24%	+28,24%	+92,73%	-1,50%	+0,08%	-2,87%	+25,16%	+41,60%	+2,83%	+0,44%	+0,20%	+1,63%	+17,19%	+0,81%	-0,19%	+2,30%	+12,46%	+1,55%	+0,67%	+3,38%	+12,77%	+27,70%	+2,63%	-1,64%	+9,42%	-1,45%	-3,10%	-2,16%	+15,66%	-1,93%	-0,38%	+1,81%	-20,74%	+20,95%	-20,10%	-1,12%	+2,82%	-0,99%	-3,11%	+0,12%	-0,61%	-0,75%	-0,35%	-0,81%	+16,00%	+2,11%
dynamika r/r					+219,12%	+225,11%	+203,17%	+170,13%	+132,23%	+111,77%	+99,22%	+62,85%	+30,40%	-65,04%	-69,23%	-72,20%	-73,58%	-13,79%	-11,98%	-11,94%	-11,80%	-12,95%	-12,35%	-12,41%	-6,00%	-16,38%	-17,19%	-14,08%	-18,53%	-7,63%	-6,72%	-19,45%	+3,85%	+107,48%	+111,21%	+143,64%	+84,54%	+19,84%	+72,29%	+77,01%	+83,04%	+46,54%	+5,18%	+19,86%	+20,30%	+19,83%	+20,62%	+15,76%	+16,60%	+17,60%	+18,84%	+19,17%	+49,86%	+52,78%	+45,37%	+41,06%	+8,87%	+2,78%	+2,24%	+8,07%	+7,53%	+10,56%	+15,04%	-21,16%	-2,76%	-22,01%	-24,26%	-1,76%	-19,58%	-2,47%	-1,25%	-4,54%	-4,32%	-1,59%	-2,50%	+13,80%	+17,09%
WNIP	72	197	187	250	1 069	1 094	433	1 436	1 485	1 716	631	606	634	639	615	583	560	536	562	519	494	469	444	482	484	465	451	442	421	405	381	395	385	372	389	517	502	477	460	526	497	473	483	496	469	434	444	469	531	508	504	6 654	6 217	6 267	6 235	5 681	5 699	3 088	513	453	423	487	486	361	317	332	677	677	698	584	525	475	406	343	624	489	413
dynamika kw/kw		+173,61%	-5,08%	+33,69%	+327,60%	+2,34%	-60,42%	+231,64%	+3,41%	+15,56%	-63,23%	-3,96%	+4,62%	+0,79%	-3,76%	-5,20%	-3,95%	-4,29%	+4,85%	-7,65%	-4,82%	-5,06%	-5,33%	+8,56%	+0,41%	-3,93%	-3,01%	-2,00%	-4,75%	-3,80%	-5,93%	+3,67%	-2,53%	-3,38%	+4,57%	+32,90%	-2,90%	-4,98%	-3,56%	+14,35%	-5,51%	-4,83%	+2,11%	+2,69%	-5,44%	-7,46%	+2,30%	+5,63%	+13,22%	-4,33%	-0,79%	+1 220,24%	-6,57%	+0,80%	-0,51%	-8,89%	+0,32%	-45,82%	-83,39%	-11,70%	-6,62%	+15,13%	-0,21%	-25,72%	-12,19%	+4,73%	+103,92%	0,00%	+3,10%	-16,33%	-10,10%	-9,52%	-14,53%	-15,52%	+81,92%	-21,63%	-15,54%
dynamika r/r					+1 384,72%	+455,33%	+131,55%	+474,40%	+38,91%	+56,86%	+45,73%	-57,80%	-57,31%	-62,76%	-2,54%	-3,80%	-11,67%	-16,12%	-8,62%	-10,98%	-11,79%	-12,50%	-21,00%	-7,13%	-2,02%	-0,85%	+1,58%	-8,30%	-13,02%	-12,90%	-15,52%	-10,63%	-8,55%	-8,15%	+2,10%	+30,89%	+30,39%	+28,23%	+18,25%	+1,74%	-1,00%	-0,84%	+5,00%	-5,70%	-5,63%	-8,25%	-8,07%	-5,44%	+13,22%	+17,05%	+13,51%	+1 318,76%	+1 070,81%	+1 133,66%	+1 137,10%	-14,62%	-8,33%	-50,73%	-91,77%	-92,03%	-92,58%	-84,23%	-5,26%	-20,31%	-25,06%	-31,83%	+39,30%	+87,53%	+120,19%	+75,90%	-22,45%	-29,84%	-41,83%	-41,27%	+18,86%	+2,95%	+1,72%
w tym wartość firmy	W abonamencie	W abonamencie	W abonamencie	W abonamencie	W abonamencie	W abonamencie	W abonamencie	W abonamencie	W abonamencie	W abonamencie	W abonamencie	W abonamencie	W abonamencie	W abonamencie	W abonamencie	W abonamencie	W abonamencie	W abonamencie	W abonamencie	W abonamencie	W abonamencie	W abonamencie	W abonamencie	W abonamencie	W abonamencie	W abonamencie	W abonamencie	W abonamencie	W abonamencie	W abonamencie	W abonamencie	W abonamencie	W abonamencie	W abonamencie	W abonamencie	W abonamencie	W abonamencie	W abonamencie	W abonamencie	W abonamencie	W abonamencie	W abonamencie	W abonamencie	W abonamencie	W abonamencie	W abonamencie	W abonamencie	W abonamencie	W abonamencie	W abonamencie	W abonamencie	W abonamencie	W abonamencie	W abonamencie	W abonamencie	W abonamencie	W abonamencie	W abonamencie	W abonamencie	W abonamencie	W abonamencie	W abonamencie	W abonamencie	W abonamencie	W abonamencie	W abonamencie	W abonamencie	W abonamencie	W abonamencie	W abonamencie	W abonamencie	W abonamencie	W abonamencie	W abonamencie	W abonamencie	W abonamencie	W abonamencie
dynamika kw/kw									W abonamencie	W abonamencie	W abonamencie	W abonamencie	W abonamencie	W abonamencie	W abonamencie	W abonamencie	W abonamencie	W abonamencie	W abonamencie	W abonamencie	W abonamencie	W abonamencie	W abonamencie	W abonamencie	W abonamencie	W abonamencie	W abonamencie	W abonamencie	W abonamencie	W abonamencie	W abonamencie	W abonamencie	W abonamencie	W abonamencie	W abonamencie	W abonamencie	W abonamencie	W abonamencie	W abonamencie	W abonamencie	W abonamencie	W abonamencie	W abonamencie	W abonamencie	W abonamencie	W abonamencie	W abonamencie	W abonamencie	W abonamencie	W abonamencie	W abonamencie	W abonamencie	W abonamencie	W abonamencie	W abonamencie	W abonamencie	W abonamencie	W abonamencie	W abonamencie	W abonamencie	W abonamencie	W abonamencie	W abonamencie	W abonamencie	W abonamencie	W abonamencie	W abonamencie	W abonamencie	W abonamencie	W abonamencie	W abonamencie	W abonamencie	W abonamencie	W abonamencie	W abonamencie	W abonamencie	W abonamencie
dynamika r/r												W abonamencie	W abonamencie	W abonamencie	W abonamencie	W abonamencie	W abonamencie	W abonamencie	W abonamencie	W abonamencie	W abonamencie	W abonamencie	W abonamencie	W abonamencie	W abonamencie	W abonamencie	W abonamencie	W abonamencie	W abonamencie	W abonamencie	W abonamencie	W abonamencie	W abonamencie	W abonamencie	W abonamencie	W abonamencie	W abonamencie	W abonamencie	W abonamencie	W abonamencie	W abonamencie	W abonamencie	W abonamencie	W abonamencie	W abonamencie	W abonamencie	W abonamencie	W abonamencie	W abonamencie	W abonamencie	W abonamencie	W abonamencie	W abonamencie	W abonamencie	W abonamencie	W abonamencie	W abonamencie	W abonamencie	W abonamencie	W abonamencie	W abonamencie	W abonamencie	W abonamencie	W abonamencie	W abonamencie	W abonamencie	W abonamencie	W abonamencie	W abonamencie	W abonamencie	W abonamencie	W abonamencie	W abonamencie	W abonamencie	W abonamencie	W abonamencie	W abonamencie
Rzeczowe aktywa trwałe	11 403	13 853	16 981	25 485	31 963	35 572	38 512	58 777	79 286	90 737	91 452	105 410	109 705	28 451	26 303	25 259	24 484	23 422	22 263	21 308	20 666	19 070	18 443	17 552	18 391	14 745	13 856	13 063	14 413	13 946	13 489	13 891	16 251	37 538	37 050	37 308	36 073	36 248	37 055	38 082	38 306	38 020	37 945	38 506	38 862	37 872	37 190	37 006	36 475	35 470	35 359	38 076	68 894	68 511	83 879	82 924	78 397	73 739	69 040	71 426	67 021	67 837	75 205	63 375	57 508	59 796	57 336	63 921	62 297	59 763	58 721	62 561	60 495	59 652	57 101	59 214	57 594
dynamika kw/kw		+21,49%	+22,58%	+50,08%	+25,42%	+11,29%	+8,26%	+52,62%	+34,89%	+14,44%	+0,79%	+15,26%	+4,07%	-74,07%	-7,55%	-3,97%	-3,07%	-4,34%	-4,95%	-4,29%	-3,01%	-7,72%	-3,29%	-4,83%	+4,78%	-19,82%	-6,03%	-5,72%	+10,33%	-3,24%	-3,28%	+2,98%	+16,99%	+130,99%	-1,30%	+0,70%	-3,31%	+0,49%	+2,23%	+2,77%	+0,59%	-0,75%	-0,20%	+1,48%	+0,92%	-2,55%	-1,80%	-0,49%	-1,43%	-2,76%	-0,31%	+7,68%	+80,94%	-0,56%	+22,43%	-1,14%	-5,46%	-5,94%	-6,37%	+3,46%	-6,17%	+1,22%	+10,86%	-15,73%	-9,26%	+3,98%	-4,11%	+11,48%	-2,54%	-4,07%	-1,74%	+6,54%	-3,30%	-1,39%	-4,28%	+3,70%	-2,74%
dynamika r/r					+180,30%	+156,78%	+126,79%	+130,63%	+148,06%	+155,08%	+137,46%	+79,34%	+38,37%	-68,64%	-71,24%	-76,04%	-77,68%	-17,68%	-15,36%	-15,64%	-15,59%	-18,58%	-17,16%	-17,63%	-11,01%	-22,68%	-24,87%	-25,58%	-21,63%	-5,42%	-2,65%	+6,34%	+12,75%	+169,17%	+174,67%	+168,58%	+121,97%	-3,44%	+0,01%	+2,07%	+6,19%	+4,89%	+2,40%	+1,11%	+1,45%	-0,39%	-1,99%	-3,90%	-6,14%	-6,34%	-4,92%	+2,89%	+88,88%	+93,15%	+137,22%	+117,79%	+13,79%	+7,63%	-17,69%	-13,87%	-14,51%	-8,00%	+8,93%	-11,27%	-14,19%	-11,85%	-23,76%	+0,86%	+8,33%	-0,06%	+2,42%	-2,13%	-2,89%	-0,19%	-2,76%	-5,35%	-4,80%
w tym prawo do użytkowania	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	30 367	30 569	26 920	34 786	30 882	27 246	23 906	27 871	24 301	22 839	22 422	20 160	18 678	18 083	17 138	21 211	19 974	18 766	17 765	15 986	14 761	13 582	12 012	16 175	15 069
dynamika kw/kw																																																						+0,67%	-11,94%	+29,22%	-11,22%	-11,77%	-12,26%	+16,59%	-12,81%	-6,02%	-1,83%	-10,09%	-7,35%	-3,19%	-5,23%	+23,77%	-5,83%	-6,05%	-5,33%	-10,01%	-7,66%	-7,99%	-11,56%	+34,66%	-6,84%
dynamika r/r																																																									+1,70%	-10,87%	-11,20%	-19,88%	-21,31%	-16,17%	-6,21%	-27,67%	-23,14%	-20,82%	-23,57%	+5,21%	+6,94%	+3,78%	+3,66%	-24,63%	-26,10%	-27,62%	-32,38%	+1,18%	+2,09%
Pozostałe aktywa trwałe	1 258	1 129	1 332	1 495	7 601	12 683	17 141	13 344	13 591	12 053	19 651	13 769	12 708	7 445	7 467	7 458	7 460	7 538	7 441	7 497	7 507	7 878	7 640	7 652	8 072	7 717	7 659	8 564	7 119	6 826	6 620	3 491	6 162	6 028	5 838	5 487	5 496	15 931	37 045	38 060	38 205	38 671	39 991	52 894	53 311	54 159	56 954	68 900	71 016	72 764	76 550	82 035	86 768	91 361	73 302	90 212	92 136	93 937	97 529	121 368	122 064	120 465	116 517	88 616	126 448	87 102	87 564	85 078	85 206	83 244	84 513	79 847	80 905	81 315	82 443	102 898	108 033
dynamika kw/kw		-10,25%	+17,98%	+12,24%	+408,43%	+66,86%	+35,15%	-22,15%	+1,85%	-11,32%	+63,04%	-29,93%	-7,71%	-41,41%	+0,30%	-0,12%	+0,03%	+1,05%	-1,29%	+0,75%	+0,13%	+4,94%	-3,02%	+0,16%	+5,49%	-4,40%	-0,75%	+11,82%	-16,87%	-4,12%	-3,02%	-47,27%	+76,51%	-2,17%	-3,15%	-6,01%	+0,16%	+189,87%	+132,53%	+2,74%	+0,38%	+1,22%	+3,41%	+32,26%	+0,79%	+1,59%	+5,16%	+20,97%	+3,07%	+2,46%	+5,20%	+7,17%	+5,77%	+5,29%	-19,77%	+23,07%	+2,13%	+1,95%	+3,82%	+24,44%	+0,57%	-1,31%	-3,28%	-23,95%	+42,69%	-31,12%	+0,53%	-2,84%	+0,15%	-2,30%	+1,52%	-5,52%	+1,33%	+0,51%	+1,39%	+24,81%	+4,99%
dynamika r/r					+504,21%	+1 023,38%	+1 186,86%	+792,58%	+78,81%	-4,97%	+14,64%	+3,18%	-6,50%	-38,23%	-62,00%	-45,83%	-41,30%	+1,25%	-0,35%	+0,52%	+0,63%	+4,51%	+2,67%	+2,07%	+7,53%	-2,04%	+0,25%	+11,92%	-11,81%	-11,55%	-13,57%	-59,24%	-13,44%	-11,69%	-11,81%	+57,18%	-10,81%	+164,28%	+534,55%	+593,64%	+595,14%	+142,74%	+7,95%	+38,98%	+39,54%	+40,05%	+42,42%	+30,26%	+33,21%	+34,35%	+34,41%	+19,06%	+22,18%	+25,56%	-4,24%	+9,97%	+6,19%	+2,82%	+33,05%	+34,54%	+32,48%	+28,24%	+19,47%	-26,99%	+3,59%	-27,70%	-24,85%	-3,99%	-32,62%	-4,43%	-3,48%	-6,15%	-5,05%	-2,32%	-2,45%	+28,87%	+33,53%
Aktywa obrotowe	20 341	20 843	29 852	28 382	57 654	56 438	60 020	68 846	66 993	83 384	101 571	73 744	68 133	89 283	89 640	83 649	77 423	78 025	96 678	102 746	103 201	81 938	76 987	75 787	72 816	79 186	79 290	87 918	88 928	91 163	93 054	84 228	91 829	72 038	75 679	96 057	95 921	126 254	95 082	118 297	109 470	124 387	115 010	139 782	119 372	125 918	125 972	135 501	121 163	134 115	122 530	136 135	109 464	125 969	125 393	128 890	115 143	130 972	120 226	116 515	102 290	133 220	127 169	183 764	151 255	211 240	191 631	205 291	181 660	201 147	188 258	209 899	200 602	216 719	206 945	217 811	202 742
dynamika kw/kw		+2,47%	+43,22%	-4,92%	+103,14%	-2,11%	+6,35%	+14,71%	-2,69%	+24,47%	+21,81%	-27,40%	-7,61%	+31,04%	+0,40%	-6,68%	-7,44%	+0,78%	+23,91%	+6,28%	+0,44%	-20,60%	-6,04%	-1,56%	-3,92%	+8,75%	+0,13%	+10,88%	+1,15%	+2,51%	+2,07%	-9,48%	+9,02%	-21,55%	+5,05%	+26,93%	-0,14%	+31,62%	-24,69%	+24,42%	-7,46%	+13,63%	-7,54%	+21,54%	-14,60%	+5,48%	+0,04%	+7,56%	-10,58%	+10,69%	-8,64%	+11,10%	-19,59%	+15,08%	-0,46%	+2,79%	-10,67%	+13,75%	-8,20%	-3,09%	-12,21%	+30,24%	-4,54%	+44,50%	-17,69%	+39,66%	-9,28%	+7,13%	-11,51%	+10,73%	-6,41%	+11,50%	-4,43%	+8,03%	-4,51%	+5,25%	-6,92%
dynamika r/r					+183,44%	+170,78%	+101,06%	+142,57%	+16,20%	+47,74%	+69,23%	+7,11%	+1,70%	+7,07%	-11,75%	+13,43%	+13,64%	-12,61%	+7,85%	+22,83%	+33,30%	+5,02%	-20,37%	-26,24%	-29,44%	-3,36%	+2,99%	+16,01%	+22,13%	+15,13%	+17,36%	-4,20%	+3,26%	-20,98%	-18,67%	+14,04%	+4,46%	+75,26%	+25,64%	+23,15%	+14,13%	-1,48%	+20,96%	+18,16%	+9,05%	+1,23%	+9,53%	-3,06%	+1,50%	+6,51%	-2,73%	+0,47%	-9,66%	-6,07%	+2,34%	-5,32%	+5,19%	+3,97%	-4,12%	-9,60%	-11,16%	+1,72%	+5,77%	+57,72%	+47,87%	+58,56%	+50,69%	+11,71%	+20,10%	-4,78%	-1,76%	+2,24%	+10,43%	+7,74%	+9,93%	+3,77%	+1,07%
Zapasy	13 137	11 938	16 912	15 986	18 728	22 469	36 248	47 001	48 344	55 605	54 177	50 179	46 285	43 946	30 287	26 071	19 877	22 613	35 053	28 876	26 713	24 315	30 860	21 850	24 491	21 621	31 686	20 784	22 229	16 785	27 346	18 207	21 382	20 950	33 246	28 943	33 463	30 112	48 794	50 656	47 527	46 296	60 976	58 035	51 539	44 340	52 272	44 059	52 237	50 080	74 119	69 551	63 862	77 942	83 833	82 858	71 651	68 294	67 504	56 262	52 152	58 661	67 329	62 900	53 523	53 445	80 815	87 202	66 522	79 987	80 428	79 864	77 140	94 590	112 641	123 723	122 279
dynamika kw/kw		-9,13%	+41,67%	-5,48%	+17,15%	+19,98%	+61,32%	+29,67%	+2,86%	+15,02%	-2,57%	-7,38%	-7,76%	-5,05%	-31,08%	-13,92%	-23,76%	+13,76%	+55,01%	-17,62%	-7,49%	-8,98%	+26,92%	-29,20%	+12,09%	-11,72%	+46,55%	-34,41%	+6,95%	-24,49%	+62,92%	-33,42%	+17,44%	-2,02%	+58,69%	-12,94%	+15,62%	-10,01%	+62,04%	+3,82%	-6,18%	-2,59%	+31,71%	-4,82%	-11,19%	-13,97%	+17,89%	-15,71%	+18,56%	-4,13%	+48,00%	-6,16%	-8,18%	+22,05%	+7,56%	-1,16%	-13,53%	-4,69%	-1,16%	-16,65%	-7,31%	+12,48%	+14,78%	-6,58%	-14,91%	-0,15%	+51,21%	+7,90%	-23,72%	+20,24%	+0,55%	-0,70%	-3,41%	+22,62%	+19,08%	+9,84%	-1,17%
dynamika r/r					+42,56%	+88,21%	+114,33%	+194,01%	+158,14%	+147,47%	+49,46%	+6,76%	-4,26%	-20,97%	-44,10%	-48,04%	-57,06%	-48,54%	+15,74%	+10,76%	+34,39%	+7,53%	-11,96%	-24,33%	-8,32%	-11,08%	+2,68%	-4,88%	-9,24%	-22,37%	-13,70%	-12,40%	-3,81%	+24,81%	+21,58%	+58,97%	+56,50%	+43,73%	+46,77%	+75,02%	+42,03%	+53,75%	+24,97%	+14,57%	+8,44%	-4,22%	-14,27%	-24,08%	+1,35%	+12,95%	+41,79%	+57,86%	+22,25%	+55,63%	+13,11%	+19,13%	+12,20%	-12,38%	-19,48%	-32,10%	-27,21%	-14,11%	-0,26%	+11,80%	+2,63%	-8,89%	+20,03%	+38,64%	+24,29%	+49,66%	-0,48%	-8,41%	+15,96%	+18,26%	+40,05%	+54,92%	+58,52%
Należności handlowe	6 304	8 351	10 554	6 264	11 032	15 207	18 554	14 166	14 094	18 870	21 385	17 403	17 247	10 889	16 387	10 419	12 089	19 359	10 178	14 511	12 913	20 409	14 086	8 713	9 040	15 128	12 054	12 118	14 171	17 318	14 745	13 574	29 840	28 152	14 363	12 440	14 647	48 015	15 431	17 838	16 775	20 531	18 248	19 077	17 325	18 309	20 960	20 579	22 589	30 239	25 943	25 014	21 089	33 135	30 198	28 958	29 068	31 334	32 739	33 339	28 699	42 696	40 711	23 199	33 426	24 728	23 844	19 357	19 484	16 697	12 553	13 375	19 050	17 269	16 910	16 031	20 847
dynamika kw/kw		+32,47%	+26,38%	-40,65%	+76,12%	+37,84%	+22,01%	-23,65%	-0,51%	+33,89%	+13,33%	-18,62%	-0,90%	-36,86%	+50,49%	-36,42%	+16,03%	+60,14%	-47,42%	+42,57%	-11,01%	+58,05%	-30,98%	-38,14%	+3,75%	+67,35%	-20,32%	+0,53%	+16,94%	+22,21%	-14,86%	-7,94%	+119,83%	-5,66%	-48,98%	-13,39%	+17,74%	+227,81%	-67,86%	+15,60%	-5,96%	+22,39%	-11,12%	+4,54%	-9,18%	+5,68%	+14,48%	-1,82%	+9,77%	+33,87%	-14,21%	-3,58%	-15,69%	+57,12%	-8,86%	-4,11%	+0,38%	+7,80%	+4,48%	+1,83%	-13,92%	+48,77%	-4,65%	-43,02%	+44,08%	-26,02%	-3,57%	-18,82%	+0,66%	-14,30%	-24,82%	+6,55%	+42,43%	-9,35%	-2,08%	-5,20%	+30,04%
dynamika r/r					+75,00%	+82,10%	+75,80%	+126,15%	+27,76%	+24,09%	+15,26%	+22,85%	+22,37%	-42,29%	-23,37%	-40,13%	-29,91%	+77,78%	-37,89%	+39,27%	+6,82%	+5,42%	+38,40%	-39,96%	-29,99%	-25,88%	-14,43%	+39,08%	+56,76%	+14,48%	+22,32%	+12,02%	+110,57%	+62,56%	-2,59%	-8,35%	-50,91%	+70,56%	+7,44%	+43,39%	+14,53%	-57,24%	+18,26%	+6,95%	+3,28%	-10,82%	+14,86%	+7,87%	+30,38%	+65,16%	+23,77%	+21,55%	-6,64%	+9,58%	+16,40%	+15,77%	+37,83%	-5,44%	+8,41%	+15,13%	-1,27%	+36,26%	+24,35%	-30,41%	+16,47%	-42,08%	-41,43%	-16,56%	-41,71%	-32,48%	-47,35%	-30,90%	-2,23%	+3,43%	+34,71%	+19,86%	+9,43%
Pozostałe aktywa obrotowe	34	56	855	2 792	317	484	996	1 834	2 605	2 324	1 986	1 392	1 141	29 309	29 947	29 155	29 266	28 879	40 659	39 939	40 072	24 530	22 985	21 591	22 043	21 505	21 608	21 443	22 131	22 493	22 455	22 029	22 125	229	492	356	247	340	808	697	1 532	2 231	1 719	1 404	2 162	916	695	761	1 367	1 636	1 201	790	1 229	1 451	1 231	921	1 062	871	1 023	599	1 700	1 270	809	22 265	491	435	141	80	1 085	781	661	228	279	30	373	193	288
dynamika kw/kw		+64,71%	+1 426,79%	+226,55%	-88,65%	+52,68%	+105,79%	+84,14%	+42,04%	-10,79%	-14,54%	-29,91%	-18,03%	+2 468,71%	+2,18%	-2,64%	+0,38%	-1,32%	+40,79%	-1,77%	+0,33%	-38,79%	-6,30%	-6,06%	+2,09%	-2,44%	+0,48%	-0,76%	+3,21%	+1,64%	-0,17%	-1,90%	+0,44%	-98,96%	+114,85%	-27,64%	-30,62%	+37,65%	+137,65%	-13,74%	+119,80%	+45,63%	-22,95%	-18,32%	+53,99%	-57,63%	-24,13%	+9,50%	+79,63%	+19,68%	-26,59%	-34,22%	+55,57%	+18,06%	-15,16%	-25,18%	+15,31%	-17,98%	+17,45%	-41,45%	+183,81%	-25,29%	-36,30%	+2 652,16%	-97,79%	-11,41%	-67,59%	-43,26%	+1 256,25%	-28,02%	-15,36%	-65,51%	+22,37%	-89,25%	+1 143,33%	-48,26%	+49,22%
dynamika r/r					+832,35%	+764,29%	+16,49%	-34,31%	+721,77%	+380,17%	+99,40%	-24,10%	-56,20%	+1 161,14%	+1 407,91%	+1 994,47%	+2 464,94%	-1,47%	+35,77%	+36,99%	+36,92%	-15,06%	-43,47%	-45,94%	-44,99%	-12,33%	-5,99%	-0,69%	+0,40%	+4,59%	+3,92%	+2,73%	-0,03%	-98,98%	-97,81%	-98,38%	-98,88%	+48,47%	+64,23%	+95,79%	+520,24%	+556,18%	+112,75%	+101,43%	+41,12%	-58,94%	-59,57%	-45,80%	-36,77%	+78,60%	+72,81%	+3,81%	-10,10%	-11,31%	+2,50%	+16,58%	-13,59%	-39,97%	-16,90%	-34,96%	+60,08%	+45,81%	-20,92%	+3 617,03%	-71,12%	-65,75%	-82,57%	-99,64%	+120,98%	+79,54%	+368,79%	+185,00%	-74,29%	-96,16%	-43,57%	-15,35%	+3,23%
Inwestycje krótkoterminowe	866	498	1 531	3 340	27 577	18 278	4 222	5 845	1 950	6 585	24 023	4 770	3 460	5 139	13 019	18 004	16 191	7 174	10 788	19 420	23 503	12 684	9 056	23 633	17 242	20 932	13 942	33 573	30 397	34 567	28 508	30 418	18 482	22 707	27 578	54 318	47 564	47 787	30 049	49 106	43 636	55 329	34 067	61 266	48 346	62 353	52 045	70 102	44 970	52 160	21 267	40 780	23 284	13 441	10 131	16 153	13 362	30 473	18 960	26 315	19 739	30 593	18 320	75 400	63 815	132 632	86 831	98 652	94 569	103 682	94 616	116 432	104 133	104 830	77 021	77 864	59 328
dynamika kw/kw		-42,49%	+207,43%	+118,16%	+725,66%	-33,72%	-76,90%	+38,44%	-66,64%	+237,69%	+264,81%	-80,14%	-27,46%	+48,53%	+153,34%	+38,29%	-10,07%	-55,69%	+50,38%	+80,01%	+21,02%	-46,03%	-28,60%	+160,97%	-27,04%	+21,40%	-33,39%	+140,80%	-9,46%	+13,72%	-17,53%	+6,70%	-39,24%	+22,86%	+21,45%	+96,96%	-12,43%	+0,47%	-37,12%	+63,42%	-11,14%	+26,80%	-38,43%	+79,84%	-21,09%	+28,97%	-16,53%	+34,69%	-35,85%	+15,99%	-59,23%	+91,75%	-42,90%	-42,27%	-24,63%	+59,44%	-17,28%	+128,06%	-37,78%	+38,79%	-24,99%	+54,99%	-40,12%	+311,57%	-15,36%	+107,84%	-34,53%	+13,61%	-4,14%	+9,64%	-8,74%	+23,06%	-10,56%	+0,67%	-26,53%	+1,09%	-23,81%
dynamika r/r					+3 084,41%	+3 570,28%	+175,77%	+75,00%	-92,93%	-63,97%	+469,00%	-18,39%	+77,44%	-21,96%	-45,81%	+277,44%	+367,95%	+39,60%	-17,14%	+7,86%	+45,16%	+76,81%	-16,05%	+21,69%	-26,64%	+65,03%	+53,95%	+42,06%	+76,30%	+65,14%	+104,48%	-9,40%	-39,20%	-34,31%	-3,26%	+78,57%	+157,35%	+110,45%	+8,96%	-9,60%	-8,26%	+15,78%	+13,37%	+24,76%	+10,79%	+12,69%	+52,77%	+14,42%	-6,98%	-16,35%	-59,14%	-41,83%	-48,22%	-74,23%	-52,36%	-60,39%	-42,61%	+126,72%	+87,15%	+62,91%	+47,72%	+0,39%	-3,38%	+186,53%	+223,29%	+333,54%	+373,97%	+30,84%	+48,19%	-21,83%	+8,97%	+18,02%	+10,11%	+1,11%	-18,60%	-33,12%	-43,03%
w tym gotówka	866	498	1 531	3 340	27 577	13 153	2 868	5 800	1 950	3 386	1 148	2 142	983	3 058	12 004	16 995	16 191	7 174	10 788	19 420	23 503	12 684	9 056	23 633	17 242	14 697	7 584	26 998	29 311	33 077	26 196	27 601	18 482	6 651	11 203	37 625	31 764	47 787	30 049	49 106	43 636	54 604	34 067	61 266	48 346	62 353	52 045	69 083	43 574	50 401	19 524	40 270	20 762	10 891	7 530	13 643	13 362	30 473	18 960	26 213	19 739	29 889	18 320	74 791	28 448	97 722	51 131	62 883	26 888	35 346	19 047	41 241	59 387	85 101	57 314	65 816	39 760
dynamika kw/kw		-42,49%	+207,43%	+118,16%	+725,66%	-52,30%	-78,20%	+102,23%	-66,38%	+73,64%	-66,10%	+86,59%	-54,11%	+211,09%	+292,54%	+41,58%	-4,73%	-55,69%	+50,38%	+80,01%	+21,02%	-46,03%	-28,60%	+160,97%	-27,04%	-14,76%	-48,40%	+255,99%	+8,57%	+12,85%	-20,80%	+5,36%	-33,04%	-64,01%	+68,44%	+235,85%	-15,58%	+50,44%	-37,12%	+63,42%	-11,14%	+25,14%	-37,61%	+79,84%	-21,09%	+28,97%	-16,53%	+32,74%	-36,93%	+15,67%	-61,26%	+106,26%	-48,44%	-47,54%	-30,86%	+81,18%	-2,06%	+128,06%	-37,78%	+38,25%	-24,70%	+51,42%	-38,71%	+308,25%	-61,96%	+243,51%	-47,68%	+22,98%	-57,24%	+31,46%	-46,11%	+116,52%	+44,00%	+43,30%	-32,65%	+14,83%	-39,59%
dynamika r/r					+3 084,41%	+2 541,16%	+87,33%	+73,65%	-92,93%	-74,26%	-59,97%	-63,07%	-49,59%	-9,69%	+945,64%	+693,42%	+1 547,10%	+134,60%	-10,13%	+14,27%	+45,16%	+76,81%	-16,05%	+21,69%	-26,64%	+15,87%	-16,25%	+14,24%	+70,00%	+125,06%	+245,41%	+2,23%	-36,95%	-79,89%	-57,23%	+36,32%	+71,86%	+618,49%	+168,22%	+30,51%	+37,38%	+14,27%	+13,37%	+24,76%	+10,79%	+14,19%	+52,77%	+12,76%	-9,87%	-19,17%	-62,49%	-41,71%	-52,35%	-78,39%	-61,43%	-66,12%	-35,64%	+179,80%	+151,79%	+92,14%	+47,72%	-1,92%	-3,38%	+185,32%	+44,12%	+226,95%	+179,10%	-15,92%	-5,48%	-63,83%	-62,75%	-34,42%	+120,87%	+140,77%	+200,91%	+59,59%	-33,05%
Kapitał własny	15 947	20 106	21 106	27 446	77 716	84 003	86 371	95 572	93 550	97 126	103 568	63 252	49 303	-19 048	-26 436	-51 323	-53 693	-53 881	53 552	58 350	55 857	65 163	59 480	63 229	61 828	64 155	63 418	71 462	72 548	76 956	77 893	88 478	95 121	101 607	105 563	119 460	122 320	132 539	153 148	165 767	168 214	168 151	167 588	188 879	186 804	189 457	188 227	203 278	202 114	207 219	204 665	216 068	211 169	213 470	208 737	222 926	213 797	202 460	194 973	188 881	182 608	195 132	195 660	209 354	210 799	254 919	265 833	266 521	266 787	271 523	273 996	284 386	284 788	290 102	289 715	305 006	304 717
dynamika kw/kw		+26,08%	+4,97%	+30,04%	+183,16%	+8,09%	+2,82%	+10,65%	-2,12%	+3,82%	+6,63%	-38,93%	-22,05%	-138,63%	-38,79%	-94,14%	-4,62%	-0,35%	+199,39%	+8,96%	-4,27%	+16,66%	-8,72%	+6,30%	-2,22%	+3,76%	-1,15%	+12,68%	+1,52%	+6,08%	+1,22%	+13,59%	+7,51%	+6,82%	+3,89%	+13,16%	+2,39%	+8,35%	+15,55%	+8,24%	+1,48%	-0,04%	-0,33%	+12,70%	-1,10%	+1,42%	-0,65%	+8,00%	-0,57%	+2,53%	-1,23%	+5,57%	-2,27%	+1,09%	-2,22%	+6,80%	-4,10%	-5,30%	-3,70%	-3,12%	-3,32%	+6,86%	+0,27%	+7,00%	+0,69%	+20,93%	+4,28%	+0,26%	+0,10%	+1,78%	+0,91%	+3,79%	+0,14%	+1,87%	-0,13%	+5,28%	-0,09%
dynamika r/r					+387,34%	+317,80%	+309,22%	+248,22%	+20,37%	+15,62%	+19,91%	-33,82%	-47,30%	-119,61%	-125,53%	-181,14%	-208,90%	-182,87%	+302,57%	+213,69%	+204,03%	+220,94%	+11,07%	+8,36%	+10,69%	-1,55%	+6,62%	+13,02%	+17,34%	+19,95%	+22,82%	+23,81%	+31,11%	+32,03%	+35,52%	+35,02%	+28,59%	+30,44%	+45,08%	+38,76%	+37,52%	+26,87%	+9,43%	+13,94%	+11,05%	+12,67%	+12,32%	+7,62%	+8,20%	+9,38%	+8,73%	+6,29%	+4,48%	+3,02%	+1,99%	+3,17%	+1,24%	-5,16%	-6,59%	-15,27%	-14,59%	-3,62%	+0,35%	+10,84%	+15,44%	+30,64%	+35,86%	+27,31%	+26,56%	+6,51%	+3,07%	+6,70%	+6,75%	+6,84%	+5,74%	+7,25%	+7,00%
Kapitał podstawowy	1 073	1 073	1 073	1 085	1 335	1 335	1 335	1 335	1 335	1 335	1 335	1 338	1 338	1 338	1 338	1 338	1 338	1 338	1 338	1 851	1 851	3 101	3 101	3 101	3 101	3 101	3 101	3 101	3 101	3 101	3 101	3 056	3 056	3 056	3 056	3 056	3 056	3 056	3 056	3 056	3 056	3 056	3 056	3 056	3 056	3 056	3 056	3 056	3 056	3 056	3 056	3 056	3 056	3 056	3 056	3 056	3 056	3 056	3 056	3 056	3 056	3 056	3 056	3 056	3 056	3 056	3 056	3 056	3 056	3 056	3 056	3 056	3 056	3 056	3 056	3 056	3 056
dynamika kw/kw		0,00%	0,00%	+1,12%	+23,04%	0,00%	0,00%	0,00%	0,00%	0,00%	0,00%	+0,22%	0,00%	0,00%	0,00%	0,00%	0,00%	0,00%	0,00%	+38,34%	0,00%	+67,53%	0,00%	0,00%	0,00%	0,00%	0,00%	0,00%	0,00%	0,00%	0,00%	-1,45%	0,00%	0,00%	0,00%	0,00%	0,00%	0,00%	0,00%	0,00%	0,00%	0,00%	0,00%	0,00%	0,00%	0,00%	0,00%	0,00%	0,00%	0,00%	0,00%	0,00%	0,00%	0,00%	0,00%	0,00%	0,00%	0,00%	0,00%	0,00%	0,00%	0,00%	0,00%	0,00%	0,00%	0,00%	0,00%	0,00%	0,00%	0,00%	0,00%	0,00%	0,00%	0,00%	0,00%	0,00%	0,00%
dynamika r/r					+24,42%	+24,42%	+24,42%	+23,04%	0,00%	0,00%	0,00%	+0,22%	+0,22%	+0,22%	+0,22%	0,00%	0,00%	0,00%	0,00%	+38,34%	+38,34%	+131,76%	+131,76%	+67,53%	+67,53%	0,00%	0,00%	0,00%	0,00%	0,00%	0,00%	-1,45%	-1,45%	-1,45%	-1,45%	0,00%	0,00%	0,00%	0,00%	0,00%	0,00%	0,00%	0,00%	0,00%	0,00%	0,00%	0,00%	0,00%	0,00%	0,00%	0,00%	0,00%	0,00%	0,00%	0,00%	0,00%	0,00%	0,00%	0,00%	0,00%	0,00%	0,00%	0,00%	0,00%	0,00%	0,00%	0,00%	0,00%	0,00%	0,00%	0,00%	0,00%	0,00%	0,00%	0,00%	0,00%	0,00%
Akcje własne	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0
Kapitał zapasowy	3 488	3 488	3 488	3 488	51 977	51 977	51 977	51 977	51 977	51 977	51 977	51 977	51 977	51 977	51 977	51 977	51 977	0	25 593	25 057	25 004	33 719	64 976	64 976	64 976	60 128	60 128	60 173	60 173	68 405	33 672	33 672	33 672	52 005	52 005	52 549	52 549	83 959	83 959	83 959	83 959	99 144	99 144	99 144	98 448	124 210	124 210	124 210	124 420	130 574	130 574	130 574	130 574	138 128	138 128	138 128	138 128	138 329	138 329	138 329	138 329	138 329	126 475	126 475	126 475	126 475	126 475	120 564	120 564	126 133	126 133	126 133	126 133	129 861	129 861	33 672	33 672
dynamika kw/kw		0,00%	0,00%	0,00%	+1 390,17%	0,00%	0,00%	0,00%	0,00%	0,00%	0,00%	0,00%	0,00%	0,00%	0,00%	0,00%	0,00%	-100,00%		-2,09%	-0,21%	+34,85%	+92,70%	0,00%	0,00%	-7,46%	0,00%	+0,07%	0,00%	+13,68%	-50,78%	0,00%	0,00%	+54,45%	0,00%	+1,05%	0,00%	+59,77%	0,00%	0,00%	0,00%	+18,09%	0,00%	0,00%	-0,70%	+26,17%	0,00%	0,00%	+0,17%	+4,95%	0,00%	0,00%	0,00%	+5,79%	0,00%	0,00%	0,00%	+0,15%	0,00%	0,00%	0,00%	0,00%	-8,57%	0,00%	0,00%	0,00%	0,00%	-4,67%	0,00%	+4,62%	0,00%	0,00%	0,00%	+2,96%	0,00%	-74,07%	0,00%
dynamika r/r					+1 390,17%	+1 390,17%	+1 390,17%	+1 390,17%	0,00%	0,00%	0,00%	0,00%	0,00%	0,00%	0,00%	0,00%	0,00%	-100,00%	-50,76%	-51,79%	-51,89%		+153,88%	+159,31%	+159,86%	+78,32%	-7,46%	-7,39%	-7,39%	+13,77%	-44,00%	-44,04%	-44,04%	-23,97%	+54,45%	+56,06%	+56,06%	+61,44%	+61,44%	+59,77%	+59,77%	+18,09%	+18,09%	+18,09%	+17,26%	+25,28%	+25,28%	+25,28%	+26,38%	+5,12%	+5,12%	+5,12%	+4,95%	+5,79%	+5,79%	+5,79%	+5,79%	+0,15%	+0,15%	+0,15%	+0,15%	0,00%	-8,57%	-8,57%	-8,57%	-8,57%	0,00%	-4,67%	-4,67%	-0,27%	-0,27%	+4,62%	+4,62%	+2,96%	+2,96%	-73,30%	-73,30%
Zysk lat ubiegłych	- 342	720	720	720	11 856	762	763	763	16 816	762	763	137	-29 729	138	138	138	- 114 435	-52 662	-52 662	-52 661	31 442	138	138	138	-4 848	0	0	0	8 233	0	0	0	17 332	387	387	387	33 062	11 872	32 481	45 100	48 450	36 018	35 455	59 668	59 727	38 485	39 138	56 330	55 411	55 139	62 885	67 331	65 600	60 884	57 758	72 246	64 750	54 113	47 446	41 410	35 156	45 591	57 973	71 667	73 112	117 232	128 146	135 021	135 307	132 353	134 909	145 704	147 148	149 077	149 752	163 915	165 023
dynamika kw/kw		+310,53%	0,00%	0,00%	+1 546,67%	-93,57%	+0,13%	0,00%	+2 103,93%	-95,47%	+0,13%	-82,04%	-21 800,00%	+100,46%	0,00%	0,00%	-83 023,91%	+53,98%	0,00%	+0,00%	+159,71%	-99,56%	0,00%	0,00%	-3 613,04%	+100,00%				-100,00%				-97,77%	0,00%	0,00%	+8 443,15%	-64,09%	+173,59%	+38,85%	+7,43%	-25,66%	-1,56%	+68,29%	+0,10%	-35,57%	+1,70%	+43,93%	-1,63%	-0,49%	+14,05%	+7,07%	-2,57%	-7,19%	-5,13%	+25,08%	-10,38%	-16,43%	-12,32%	-12,72%	-15,10%	+29,68%	+27,16%	+23,62%	+2,02%	+60,35%	+9,31%	+5,36%	+0,21%	-2,18%	+1,93%	+8,00%	+0,99%	+1,31%	+0,45%	+9,46%	+0,68%
dynamika r/r					+3 566,67%	+5,83%	+5,97%	+5,97%	+41,84%	0,00%	0,00%	-82,04%	-276,79%	-81,89%	-81,91%	+0,73%	-284,93%	-38 260,87%	-38 260,87%	-38 260,14%	+127,48%	+100,26%	+100,26%	+100,26%	-115,42%	-100,00%	-100,00%	-100,00%	+269,82%				+110,52%				+90,76%	+2 967,70%	+8 293,02%	+11 553,75%	+46,54%	+203,39%	+9,16%	+32,30%	+23,28%	+6,85%	+10,39%	-5,59%	-7,23%	+43,27%	+60,68%	+19,53%	+18,39%	+10,42%	-8,15%	+7,30%	-1,30%	-11,12%	-17,85%	-42,68%	-45,71%	-15,75%	+22,19%	+73,07%	+107,96%	+157,14%	+121,04%	+88,40%	+85,07%	+12,90%	+5,28%	+7,91%	+8,75%	+12,64%	+11,00%	+12,50%	+12,15%
Zysk netto	3 773	3 817	4 817	11 145	1 540	7 819	10 186	16 054	1 500	5 166	10 057	-29 866	-13 945	-82 297	-89 685	- 114 572	-2 369	-2 557	79 283	84 103	-2 440	-3 099	-8 735	-4 986	-1 401	926	189	8 198	1 086	5 495	6 431	17 015	6 091	12 506	16 462	30 359	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0
dynamika kw/kw		+1,17%	+26,20%	+131,37%	-86,18%	+407,73%	+30,27%	+57,61%	-90,66%	+244,40%	+94,68%	-396,97%	+53,31%	-490,15%	-8,98%	-27,75%	+97,93%	-7,94%	+3 200,63%	+6,08%	-102,90%	-27,01%	-181,87%	+42,92%	+71,90%	+166,10%	-79,59%	+4 237,57%	-86,75%	+405,99%	+17,03%	+164,58%	-64,20%	+105,32%	+31,63%	+84,42%	-100,00%
dynamika r/r					-59,18%	+104,85%	+111,46%	+44,05%	-2,60%	-33,93%	-1,27%	-286,03%	-1 029,67%	-1 693,05%	-991,77%	-283,62%	+83,01%	+96,89%	+188,40%	+173,41%	-3,00%	-21,20%	-111,02%	-105,93%	+42,58%	+129,88%	+102,16%	+264,42%	+177,52%	+493,41%	+3 302,65%	+107,55%	+460,87%	+127,59%	+155,98%	+78,42%	-100,00%	-100,00%	-100,00%	-100,00%
Udziały niekontrolujące	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	-1 882	-2 216	-2 515	-3 367	-2 265	-2 368	-2 101	-2 013	-2 069	-2 089	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0
dynamika kw/kw																																																					-17,75%	-13,49%	-33,88%	+32,73%	-4,55%	+11,28%	+4,19%	-2,78%	-0,97%	+100,00%
dynamika r/r																																																								-20,35%	-6,86%	+16,46%	+40,21%	+8,65%	+11,78%	+100,00%	+100,00%	+100,00%	+100,00%
Zobowiązania długoterminowe	5 877	4 915	12 736	192	210	1 288	1 276	14 265	29 953	60 134	46 082	52 131	50 479	709	754	766	790	890	34 675	29 191	29 058	26 367	25 512	24 495	24 758	24 842	22 992	1 049	707	404	198	50	533	585	653	0	0	0	0	0	0	0	0	0	0	0	0	1 218	987	2 624	2 314	2 811	22 685	21 144	21 075	28 657	25 654	23 543	31 385	50 694	48 314	51 555	41 360	20 706	39 541	10 675	10 475	20 867	20 038	18 890	18 677	18 970	17 622	17 268	16 406	21 621	21 420
dynamika kw/kw		-16,37%	+159,13%	-98,49%	+9,38%	+513,33%	-0,93%	+1 017,95%	+109,98%	+100,76%	-23,37%	+13,13%	-3,17%	-98,60%	+6,35%	+1,59%	+3,13%	+12,66%	+3 796,07%	-15,82%	-0,46%	-9,26%	-3,24%	-3,99%	+1,07%	+0,34%	-7,45%	-95,44%	-32,60%	-42,86%	-50,99%	-74,75%	+966,00%	+9,76%	+11,62%	-100,00%													-18,97%	+165,86%	-11,81%	+21,48%	+707,01%	-6,79%	-0,33%	+35,98%	-10,48%	-8,23%	+33,31%	+61,52%	-4,69%	+6,71%	-19,77%	-49,94%	+90,96%	-73,00%	-1,87%	+99,21%	-3,97%	-5,73%	-1,13%	+1,57%	-7,11%	-2,01%	-4,99%	+31,79%	-0,93%
dynamika r/r					-96,43%	-73,79%	-89,98%	+7 329,69%	+14 163,33%	+4 568,79%	+3 511,44%	+265,45%	+68,53%	-98,82%	-98,36%	-98,53%	-98,43%	+25,53%	+4 498,81%	+3 710,84%	+3 578,23%	+2 862,58%	-26,43%	-16,09%	-14,80%	-5,78%	-9,88%	-95,72%	-97,14%	-98,37%	-99,14%	-95,23%	-24,61%	+44,80%	+229,80%	-100,00%	-100,00%	-100,00%	-100,00%													+130,79%	+2 198,38%	+705,79%	+810,76%	+919,46%	+13,09%	+11,35%	+48,92%	+76,90%	+88,33%	+118,98%	+31,78%	-59,15%	-18,16%	-79,29%	-74,67%	+0,78%	-49,32%	+76,96%	+78,30%	-9,09%	-12,06%	-8,59%	-12,16%	+13,97%	+21,55%
Z tytułu dostaw i usług	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0
Kredyty i pożyczki	5 384	4 370	12 162	0	0	0	0	12 896	28 406	58 542	44 505	50 122	48 476	0	0	0	0	0	30 766	28 299	28 149	25 087	24 135	23 181	23 435	23 513	21 771	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	12 000	6 000	6 000	10 168	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0
dynamika kw/kw		-18,83%	+178,31%	-100,00%					+120,27%	+106,09%	-23,98%	+12,62%	-3,28%	-100,00%						-8,02%	-0,53%	-10,88%	-3,79%	-3,95%	+1,10%	+0,33%	-7,41%	-100,00%																																-50,00%	0,00%	+69,47%	-100,00%
dynamika r/r					-100,00%	-100,00%	-100,00%					+288,66%	+70,65%	-100,00%	-100,00%	-100,00%	-100,00%						-21,55%	-18,09%	-16,75%	-6,27%	-9,79%	-100,00%	-100,00%	-100,00%	-100,00%																																-100,00%	-100,00%	-100,00%	-100,00%
Z tytułu emisji papierów wartościowych	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0
Z tytułu leasingu	316	316	316	0	0	0	0	0	0	0	0	256	182	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	17 981	18 356	20 779	17 757	17 044	13 704	36 880	34 500	33 609	33 581	11 423	31 762	3 231	3 031	12 238	11 409	10 640	10 426	10 446	9 098	8 545	7 682	11 400	11 203
dynamika kw/kw		0,00%	0,00%	-100,00%									-28,91%	-100,00%																																									+2,09%	+13,20%	-14,54%	-4,02%	-19,60%	+169,12%	-6,45%	-2,58%	-0,08%	-65,98%	+178,05%	-89,83%	-6,19%	+303,76%	-6,77%	-6,74%	-2,01%	+0,19%	-12,90%	-6,08%	-10,10%	+48,40%	-1,73%
dynamika r/r					-100,00%	-100,00%	-100,00%									-100,00%	-100,00%																																									-5,21%	-25,34%	+77,49%	+94,29%	+97,19%	+145,05%	-69,03%	-7,94%	-90,39%	-90,97%	+7,13%	-64,08%	+229,31%	+243,98%	-14,64%	-20,26%	-19,69%	-26,32%	+9,13%	+23,14%
Inne zobowiązania długoterminowe	177	229	258	192	210	1 288	1 276	1 369	1 547	1 592	1 577	1 753	1 821	709	754	766	790	890	3 909	892	909	1 280	1 377	1 314	1 323	1 329	1 221	1 049	707	404	198	50	533	585	653	0	0	0	0	0	0	0	0	0	0	0	0	1 218	987	2 624	2 314	2 811	22 685	3 163	2 719	7 878	7 897	6 499	5 681	7 814	7 814	7 778	7 779	9 283	7 779	7 444	7 444	8 629	8 629	8 250	8 251	8 524	8 524	8 723	8 724	10 221	10 217
dynamika kw/kw		+29,38%	+12,66%	-25,58%	+9,38%	+513,33%	-0,93%	+7,29%	+13,00%	+2,91%	-0,94%	+11,16%	+3,88%	-61,07%	+6,35%	+1,59%	+3,13%	+12,66%	+339,21%	-77,18%	+1,91%	+40,81%	+7,58%	-4,58%	+0,68%	+0,45%	-8,13%	-14,09%	-32,60%	-42,86%	-50,99%	-74,75%	+966,00%	+9,76%	+11,62%	-100,00%													-18,97%	+165,86%	-11,81%	+21,48%	+707,01%	-86,06%	-14,04%	+189,74%	+0,24%	-17,70%	-12,59%	+37,55%	0,00%	-0,46%	+0,01%	+19,33%	-16,20%	-4,31%	0,00%	+15,92%	0,00%	-4,39%	+0,01%	+3,31%	0,00%	+2,33%	+0,01%	+17,16%	-0,04%
dynamika r/r					+18,64%	+462,45%	+394,57%	+613,02%	+636,67%	+23,60%	+23,59%	+28,05%	+17,71%	-55,46%	-52,19%	-56,30%	-56,62%	+25,53%	+418,44%	+16,45%	+15,06%	+43,82%	-64,77%	+47,31%	+45,54%	+3,83%	-11,33%	-20,17%	-46,56%	-69,60%	-83,78%	-95,23%	-24,61%	+44,80%	+229,80%	-100,00%	-100,00%	-100,00%	-100,00%													+130,79%	+2 198,38%	+20,54%	+17,50%	+180,26%	-65,19%	+105,47%	+108,94%	-0,81%	-1,05%	+19,68%	+36,93%	+18,80%	-0,45%	-4,29%	-4,31%	-7,05%	+10,93%	+10,83%	+10,84%	-1,22%	-1,22%	+5,73%	+5,73%	+19,91%	+19,86%
Zobowiązania krótkoterminowe	11 250	11 001	14 510	27 974	20 361	20 496	28 459	32 566	37 852	30 630	63 655	78 146	91 398	144 157	149 707	167 506	162 830	162 512	38 717	44 529	46 953	17 825	18 522	13 749	13 177	13 116	14 846	37 476	37 626	34 980	35 453	13 477	18 973	13 784	12 740	19 909	15 672	46 371	16 494	29 198	18 264	33 400	25 841	42 799	25 210	28 926	32 333	37 380	26 084	33 014	27 964	44 021	37 489	57 494	58 997	56 124	51 924	75 733	60 950	70 187	60 876	75 322	82 357	106 056	85 188	92 876	60 900	67 579	43 036	54 325	39 344	49 426	39 998	50 659	40 992	53 785	42 645
dynamika kw/kw		-2,21%	+31,90%	+92,79%	-27,21%	+0,66%	+38,85%	+14,43%	+16,23%	-19,08%	+107,82%	+22,76%	+16,96%	+57,72%	+3,85%	+11,89%	-2,79%	-0,20%	-76,18%	+15,01%	+5,44%	-62,04%	+3,91%	-25,77%	-4,16%	-0,46%	+13,19%	+152,43%	+0,40%	-7,03%	+1,35%	-61,99%	+40,78%	-27,35%	-7,57%	+56,27%	-21,28%	+195,88%	-64,43%	+77,02%	-37,45%	+82,87%	-22,63%	+65,62%	-41,10%	+14,74%	+11,78%	+15,61%	-30,22%	+26,57%	-15,30%	+57,42%	-14,84%	+53,36%	+2,61%	-4,87%	-7,48%	+45,85%	-19,52%	+15,16%	-13,27%	+23,73%	+9,34%	+28,78%	-19,68%	+9,02%	-34,43%	+10,97%	-36,32%	+26,23%	-27,58%	+25,63%	-19,07%	+26,65%	-19,08%	+31,21%	-20,71%
dynamika r/r					+80,99%	+86,31%	+96,13%	+16,42%	+85,90%	+49,44%	+123,67%	+139,96%	+141,46%	+370,64%	+135,18%	+114,35%	+78,15%	+12,73%	-74,14%	-73,42%	-71,16%	-89,03%	-52,16%	-69,12%	-71,94%	-26,42%	-19,85%	+172,57%	+185,54%	+166,70%	+138,81%	-64,04%	-49,57%	-60,59%	-64,07%	+47,73%	-17,40%	+236,41%	+29,47%	+46,66%	+16,54%	-27,97%	+56,67%	+46,58%	+38,03%	-13,40%	+25,12%	-12,66%	+3,47%	+14,13%	-13,51%	+17,77%	+43,72%	+74,15%	+110,97%	+27,49%	+38,50%	+31,72%	+3,31%	+25,06%	+17,24%	-0,54%	+35,12%	+51,10%	+39,94%	+23,31%	-26,05%	-36,28%	-49,48%	-41,51%	-35,40%	-26,86%	-7,06%	-6,75%	+4,19%	+8,82%	+6,62%
Z tytułu dostaw i usług	5 887	4 520	8 624	6 551	8 894	9 404	16 854	14 867	19 656	11 756	22 759	18 682	23 249	28 440	28 221	44 955	44 839	44 280	11 194	9 815	4 461	2 590	4 275	4 125	6 458	4 756	5 683	5 657	6 601	7 304	7 892	8 080	4 426	3 557	2 717	6 183	4 478	7 183	5 979	11 054	5 152	11 479	13 153	19 999	7 032	11 020	16 625	17 990	12 964	18 534	15 049	20 833	12 498	27 145	15 569	19 491	13 892	37 186	32 338	38 039	30 098	41 204	42 072	90 959	74 796	57 739	48 863	61 530	36 855	48 770	34 742	44 417	35 293	46 055	37 196	46 503	37 649
dynamika kw/kw		-23,22%	+90,80%	-24,04%	+35,77%	+5,73%	+79,22%	-11,79%	+32,21%	-40,19%	+93,59%	-17,91%	+24,45%	+22,33%	-0,77%	+59,30%	-0,26%	-1,25%	-74,72%	-12,32%	-54,55%	-41,94%	+65,06%	-3,51%	+56,56%	-26,35%	+19,49%	-0,46%	+16,69%	+10,65%	+8,05%	+2,38%	-45,22%	-19,63%	-23,62%	+127,57%	-27,58%	+60,41%	-16,76%	+84,88%	-53,39%	+122,81%	+14,58%	+52,05%	-64,84%	+56,71%	+50,86%	+8,21%	-27,94%	+42,97%	-18,80%	+38,43%	-40,01%	+117,19%	-42,65%	+25,19%	-28,73%	+167,68%	-13,04%	+17,63%	-20,88%	+36,90%	+2,11%	+116,20%	-17,77%	-22,80%	-15,37%	+25,92%	-40,10%	+32,33%	-28,76%	+27,85%	-20,54%	+30,49%	-19,24%	+25,02%	-19,04%
dynamika r/r					+51,08%	+108,05%	+95,43%	+126,94%	+121,00%	+25,01%	+35,04%	+25,66%	+18,28%	+141,92%	+24,00%	+140,63%	+92,86%	+55,70%	-60,33%	-78,17%	-90,05%	-94,15%	-61,81%	-57,97%	+44,77%	+83,63%	+32,94%	+37,14%	+2,21%	+53,57%	+38,87%	+42,83%	-32,95%	-51,30%	-65,57%	-23,48%	+1,17%	+101,94%	+120,06%	+78,78%	+15,05%	+59,81%	+119,99%	+80,92%	+36,49%	-4,00%	+26,40%	-10,05%	+84,36%	+68,19%	-9,48%	+15,80%	-3,59%	+46,46%	+3,46%	-6,44%	+11,15%	+36,99%	+107,71%	+95,16%	+116,66%	+10,81%	+30,10%	+139,12%	+148,51%	+40,13%	+16,14%	-32,35%	-50,73%	-15,53%	-28,90%	-27,81%	-4,24%	-5,57%	+7,06%	+4,70%	+6,68%
Kredyty i pożyczki	4 000	3 977	3 937	14 528	0	0	3 698	3 221	4 009	1 949	25 956	33 672	51 448	97 260	97 111	98 859	96 939	96 939	17 892	24 056	23 641	8 131	8 751	2 467	2 019	1 585	3 099	24 751	25 032	23 024	22 897	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	2	4 141	4 677	0	14 000	14 239	15 090	17 724	2 057	4 800	14 392	310	319	319	325	291	291	291	291	291	291	291
dynamika kw/kw		-0,58%	-1,01%	+269,01%	-100,00%			-12,90%	+24,46%	-51,38%	+1 231,76%	+29,73%	+52,79%	+89,05%	-0,15%	+1,80%	-1,94%	0,00%	-81,54%	+34,45%	-1,73%	-65,61%	+7,63%	-71,81%	-18,16%	-21,50%	+95,52%	+698,68%	+1,14%	-8,02%	-0,55%	-100,00%																									+206 950,00%	+12,94%	-100,00%		+1,71%	+5,98%	+17,46%	-88,39%	+133,35%	+199,83%	-97,85%	+2,90%	0,00%	+1,88%	-10,46%	0,00%	0,00%	0,00%	0,00%	0,00%	0,00%
dynamika r/r					-100,00%	-100,00%	-6,07%	-77,83%			+601,89%	+945,39%	+1 183,31%	+4 890,25%	+274,14%	+193,59%	+88,42%	-0,33%	-81,58%	-75,67%	-75,61%	-91,61%	-51,09%	-89,74%	-91,46%	-80,51%	-64,59%	+903,28%	+1 139,82%	+1 352,62%	+638,85%	-100,00%	-100,00%	-100,00%	-100,00%																									+699 900,00%	+243,85%	+222,64%		-85,31%	-66,29%	-4,63%	-98,25%	-84,49%	-93,35%	-97,74%	-6,13%	-8,78%	-8,78%	-10,46%	0,00%	0,00%	0,00%
Z tytułu emisji papierów wartościowych	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	3 841	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0
dynamika kw/kw																																																													-100,00%
dynamika r/r																																																																-100,00%
Z tytułu leasingu	452	334	163	25	0	0	0	0	0	0	0	37	38	263	135	135	135	135	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	182	10 669	12 523	9 014	14 024	14 831	11 173	11 173	3 832	3 079	2 635	2 582	1 962	2 040	9 029	8 840	2 477	2 462	2 203	2 105	1 114	1 845	1 749	1 534	2 059	1 481
dynamika kw/kw		-26,11%	-51,20%	-84,66%	-100,00%								+2,70%	+592,11%	-48,67%	0,00%	0,00%	0,00%	-100,00%																																		+5 762,09%	+17,38%	-28,02%	+55,58%	+5,75%	-24,66%	0,00%	-65,70%	-19,65%	-14,42%	-2,01%	-24,01%	+3,98%	+342,60%	-2,09%	-71,98%	-0,61%	-10,52%	-4,45%	-47,08%	+65,62%	-5,20%	-12,29%	+34,22%	-28,07%
dynamika r/r					-100,00%	-100,00%	-100,00%	-100,00%								+264,86%	+255,26%	-48,67%	-100,00%	-100,00%	-100,00%	-100,00%																																		+7 605,49%	+39,01%	-10,78%	+23,95%	-72,68%	-79,24%	-76,42%	-76,89%	-48,80%	-33,74%	+242,66%	+242,37%	+26,25%	+20,69%	-75,60%	-76,19%	-55,03%	-25,06%	-20,61%	-27,13%	+84,83%	-19,73%
Inne zobowiazania krótkoterminowe	911	2 170	1 786	6 870	11 467	11 092	7 907	14 478	14 187	16 925	14 940	25 755	16 663	18 194	24 240	23 557	20 917	21 158	9 631	10 658	18 851	7 104	5 496	7 157	4 700	6 775	6 064	7 068	5 993	4 652	4 664	5 397	14 547	10 227	10 023	13 726	11 194	39 188	10 515	18 144	13 112	21 921	12 688	22 800	18 178	17 906	15 708	19 390	13 120	14 480	12 915	23 006	14 322	17 826	34 414	22 607	19 060	22 697	17 439	10 475	13 460	16 393	19 979	11 078	3 552	11 716	2 887	3 253	3 400	3 027	2 206	3 604	2 569	2 564	1 971	4 932	3 224
dynamika kw/kw		+138,20%	-17,70%	+284,66%	+66,91%	-3,27%	-28,71%	+83,10%	-2,01%	+19,30%	-11,73%	+72,39%	-35,30%	+9,19%	+33,23%	-2,82%	-11,21%	+1,15%	-54,48%	+10,66%	+76,87%	-62,31%	-22,64%	+30,22%	-34,33%	+44,15%	-10,49%	+16,56%	-15,21%	-22,38%	+0,26%	+15,72%	+169,54%	-29,70%	-1,99%	+36,95%	-18,45%	+250,08%	-73,17%	+72,55%	-27,73%	+67,18%	-42,12%	+79,70%	-20,27%	-1,50%	-12,28%	+23,44%	-32,34%	+10,37%	-10,81%	+78,13%	-37,75%	+24,47%	+93,06%	-34,31%	-15,69%	+19,08%	-23,17%	-39,93%	+28,50%	+21,79%	+21,88%	-44,55%	-67,94%	+229,84%	-75,36%	+12,68%	+4,52%	-10,97%	-27,12%	+63,37%	-28,72%	-0,19%	-23,13%	+150,23%	-34,63%
dynamika r/r					+1 158,73%	+411,15%	+342,72%	+110,74%	+23,72%	+52,59%	+88,95%	+77,89%	+17,45%	+7,50%	+62,25%	-8,53%	+25,53%	+16,29%	-60,27%	-54,76%	-9,88%	-66,42%	-42,93%	-32,85%	-75,07%	-4,63%	+10,33%	-1,24%	+27,51%	-31,34%	-23,09%	-23,64%	+142,73%	+119,84%	+114,90%	+154,33%	-23,05%	+283,18%	+4,91%	+32,19%	+17,13%	-44,06%	+20,67%	+25,66%	+38,64%	-18,32%	+23,80%	-14,96%	-27,82%	-19,13%	-17,78%	+18,65%	+9,16%	+23,11%	+166,47%	-1,73%	+33,08%	+27,33%	-49,33%	-53,66%	-29,38%	-27,77%	+14,57%	+5,76%	-73,61%	-28,53%	-85,55%	-70,64%	-4,28%	-74,16%	-23,59%	+10,79%	-24,44%	-15,30%	-10,65%	+36,85%	+25,50%
Suma bilansowa	33 074	36 022	48 352	55 612	98 287	105 787	116 106	142 403	161 355	187 890	213 305	193 529	191 180	125 818	124 025	116 949	109 927	109 521	126 944	132 070	131 868	109 355	103 514	101 473	99 763	102 113	101 256	109 987	110 881	112 340	113 544	102 005	114 627	115 976	118 956	139 369	137 992	178 910	169 642	194 965	186 478	201 551	193 429	231 678	212 014	218 383	220 560	241 876	229 185	242 857	234 943	262 900	271 343	292 108	288 809	307 707	291 375	301 736	287 308	309 762	291 798	322 009	319 377	336 116	335 528	358 470	337 208	354 967	329 861	344 738	332 017	352 782	342 408	358 029	347 113	380 412	368 782
dynamika kw/kw		+8,91%	+34,23%	+15,01%	+76,74%	+7,63%	+9,75%	+22,65%	+13,31%	+16,45%	+13,53%	-9,27%	-1,21%	-34,19%	-1,43%	-5,71%	-6,00%	-0,37%	+15,91%	+4,04%	-0,15%	-17,07%	-5,34%	-1,97%	-1,69%	+2,36%	-0,84%	+8,62%	+0,81%	+1,32%	+1,07%	-10,16%	+12,37%	+1,18%	+2,57%	+17,16%	-0,99%	+29,65%	-5,18%	+14,93%	-4,35%	+8,08%	-4,03%	+19,77%	-8,49%	+3,00%	+1,00%	+9,66%	-5,25%	+5,97%	-3,26%	+11,90%	+3,21%	+7,65%	-1,13%	+6,54%	-5,31%	+3,56%	-4,78%	+7,82%	-5,80%	+10,35%	-0,82%	+5,24%	-0,17%	+6,84%	-5,93%	+5,27%	-7,07%	+4,51%	-3,69%	+6,25%	-2,94%	+4,56%	-3,05%	+9,59%	-3,06%
dynamika r/r					+197,17%	+193,67%	+140,13%	+156,07%	+64,17%	+77,61%	+83,72%	+35,90%	+18,48%	-33,04%	-41,86%	-39,57%	-42,50%	-12,95%	+2,35%	+12,93%	+19,96%	-0,15%	-18,46%	-23,17%	-24,35%	-6,62%	-2,18%	+8,39%	+11,14%	+10,02%	+12,14%	-7,26%	+3,38%	+3,24%	+4,77%	+36,63%	+20,38%	+54,26%	+42,61%	+39,89%	+35,14%	+12,65%	+14,02%	+18,83%	+13,69%	+8,35%	+14,03%	+4,40%	+8,10%	+11,21%	+6,52%	+8,69%	+18,39%	+20,28%	+22,93%	+17,04%	+7,38%	+3,30%	-0,52%	+0,67%	+0,15%	+6,72%	+11,16%	+8,51%	+14,99%	+11,32%	+5,58%	+5,61%	-1,69%	-3,83%	-1,54%	-0,62%	+3,80%	+3,86%	+4,55%	+7,83%	+7,70%

Dane finansowe dostarcza

Portfele StockWatch

Data startu	Różnica	Wartość
Portfel 4 fazy rynku
01-01-2017	+75 454,67 zł +377,27%	95 454,67 zł
Portfel Dywidendowy
03-04-2020	+60 637,62 zł 254,44%	125 556,00 zł
Portfel ETF
01-12-2023	+4 212,35 zł 20,98%	24 333,09 zł

Wykup dostęp do portfela »

Notowania

Dane	Dziś	MA(5)	MA(20)
Kurs	4,75	4,83	4,91
Zmiana	-1,25%	-0,74%	-0,31%
Open-Close	-1,04%	+0,04%	+0,31%
High-Low	1,04%	1,60%	2,03%
Zmiana ceny [pln]	0,00	-0,04	-0,02
Transakcja [szt.]	9	13,6	17,2
Średnia transakcja [pln]	1,67t	905,43	1,46t
Wolumen [szt.]	3,16t	2,57t	5,14t
Obrót [pln]	15,0t	12,3t	25,0t
Obrót pozytywny	0,45%	15,00%	12,20%
Obrót negatywny	69,76%	58,71%	46,05%
Obrót neutralny	29,80%	26,29%	41,75%
Wolumen ws. % Free Float	0,02	0,02	0,04
Wolumen ws. % akcji w obrocie	0,01	<0,01	0,02

Informacje ogólne

Na giełdzie od	227 miesięcy
Liczba akcji	30 563 089
Free float	42,27%
Kapitalizacja	145,17 mln zł
Wartość księgowa	304,72 mln zł
Zysk operacyjny 12m	18,38 mln zł
Przychody 12m	320,99 mln zł
Zysk netto 12m	20,98 mln zł
Główny akcjonariusz Mirosław Misztal (wraz z MW Inwestycja sp. z o. o., Modern Styles sp. z o. o. SKA, M33 sp. z o. o. sp.k. , Modern Model Sp. z o.o. ) 34,73%

UDZIAŁ W INDEKSACH

WIG	0,01%
WIG-POLAND	0,05%
WIG-ODZIEZ	0,17%

Wskaźniki finansowe

Rating	AAA
Aktualne C/WK	0,48
Kroczące C/ZO	7,90
Kroczące C/P	0,45
Kroczące C/Z	6,92
Zmiana 12m	-16,08%
Śr. płynność dzienna	0,02%
Zakres wahań kursu	8,95%
Beta kursu	0,05
Tempo wzrostu przychodów	4,21%
Zwrot z kapitału własnego (ROE)	7,05%
Zwrot z aktywów skorygowany (ROA)	4,27%
Wskaźnik ogólnego zadłużenia	18,21%
Dług netto / EBITDA	ujemny
Wskaźnik Altmana (Z"-score)	12,89
Średnioważony koszt kapitału (sWACC)	W abonamencie
Zysk ekonomiczny (sEVA)	W abonamencie
Stopa dywidendy za okres 2015-01-01 do 2015-12-31	W abonamencie
Kurs z dnia: 05-09-2025 Dane finansowe z dnia: 30-05-2025

Współpraca

Trading jest ryzykowny i możesz stracić część lub całość zainwestowanego kapitału. Treści publikowane w portalu służą wyłącznie celom informacyjnym i edukacyjnym. Nie stanowią żadnego rodzaju porady finansowej ani rekomendacji inwestycyjnej. Portal StockWatch.pl nie ponosi jakiejkolwiek odpowiedzialności za decyzje inwestycyjne podjęte na podstawie lektury zawartych w nim treści.

FOSA – nowa usługa analityczna poświęcona zagranicznym spółkom w StockWatch.pl

Sprawdź

Serwis wykorzystuje ciasteczka w celu ułatwienia korzystania i realizacji niektórych funkcjonalności takich jak automatyczne logowanie powracającego użytkownika czy odbieranie statystycznych o oglądalności. Użytkownik może wyłączyć w swojej przeglądarce internetowej opcję przyjmowania ciasteczek, lub dostosować ich ustawienia.

Dostosuj Ukryj komunikat