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.
Dane / Okres |
|
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 | | 14.02.2021 | 14.05.2021 | 14.08.2021 | 15.11.2021 | 14.02.2022 | 16.05.2022 | 28.09.2022 | 25.11.2022 | 28.04.2023 | 30.05.2023 | 19.09.2023 | 29.11.2023 | 30.04.2024 | 29.05.2024 | 27.09.2024 | 27.11.2024 | 30.04.2025 | 30.05.2025 |
Liczba akcji | | 1 401 232 | 1 401 232 | 1 586 232 | 1 586 232 | 1 586 232 | 1 586 232 | 1 586 232 | 1 982 790 | 1 982 790 | 1 982 790 | 1 982 790 | 1 982 790 | 2 379 347 | 2 379 347 | 2 379 347 | 2 379 347 | 2 379 347 | 2 854 347 |
Przychody |
|
3 109 | 8 310 | 7 163 | 6 752 | 11 131 | 6 762 | 3 443 | 4 772 | 6 722 | 11 090 | 9 332 | 13 488 | 10 736 | 9 899 | 8 447 | 5 590 | 12 545 | 24 953 |
dynamika kw/kw | | | +167,29% | -13,80% | -5,74% | +64,85% | -39,25% | -49,08% | +38,60% | +40,86% | +64,98% | -15,85% | +44,53% | -20,40% | -7,80% | -14,67% | -33,82% | +124,42% | +98,91% |
dynamika r/r | | | | | | +258,03% | -18,63% | -51,93% | -29,32% | -39,61% | +64,00% | +171,04% | +182,65% | +59,71% | -10,74% | -9,48% | -58,56% | +16,85% | +152,08% |
Zysk brutto na sprzedaży |
|
| | | | | | | | | | | | | | | | | |
Koszty sprzedaży | | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Koszty ogólnego zarządu | | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Zysk ze sprzedaży |
|
-5 332 | - 786 | -1 695 | -2 464 | -2 951 | -1 956 | -6 196 | -5 733 | -7 502 | -2 578 | -4 435 | -3 525 | -6 161 | -3 847 | -5 309 | -8 030 | -5 722 | 1 379 |
dynamika kw/kw | | | +85,26% | -115,65% | -45,37% | -19,76% | +33,72% | -216,77% | +7,47% | -30,86% | +65,64% | -72,03% | +20,52% | -74,78% | +37,56% | -38,00% | -51,25% | +28,74% | +124,10% |
dynamika r/r | | | | | | +44,65% | -148,85% | -265,55% | -132,67% | -154,22% | -31,80% | +28,42% | +38,51% | +17,88% | -49,22% | -19,71% | -127,80% | +7,13% | +135,85% |
Pozostałe przychody operacyjne | | 1 700 | 1 525 | 1 764 | 3 319 | 2 310 | 2 682 | 3 393 | 3 300 | 4 140 | 243 | 121 | 4 | 56 | 57 | 21 | 18 | 38 | 0 |
dynamika kw/kw | | | -10,29% | +15,67% | +88,15% | -30,40% | +16,10% | +26,51% | -2,74% | +25,45% | -94,13% | -50,21% | -96,69% | +1 300,00% | +1,79% | -63,16% | -14,29% | +111,11% | -100,00% |
dynamika r/r | | | | | | +35,88% | +75,87% | +92,35% | -0,57% | +79,22% | -90,94% | -96,43% | -99,88% | -98,65% | -76,54% | -82,64% | +350,00% | -32,14% | -100,00% |
Pozostałe koszty operacyjne | | - 107 | 0 | 0 | -1 | -35 | -10 | -1 | 0 | - 788 | -13 | -7 | - 262 | - 306 | - 165 | 101 | -6 | -2 003 | -4 |
dynamika kw/kw | | | +100,00% | | | -3 400,00% | +71,43% | +90,00% | +100,00% | | +98,35% | +46,15% | -3 642,86% | -16,79% | +46,08% | +161,21% | -105,94% | -33 283,33% | +99,80% |
dynamika r/r | | | | | | +67,29% | | | +100,00% | -2 151,43% | -30,00% | -600,00% | | +61,17% | -1 169,23% | +1 542,86% | +97,71% | -554,58% | +97,58% |
Zysk operacyjny |
|
-3 739 | 739 | 69 | 854 | - 676 | 716 | -2 804 | -2 433 | -4 150 | -2 348 | -4 321 | -3 783 | -6 411 | -3 955 | -5 187 | -8 018 | -7 687 | 1 375 |
dynamika kw/kw | | | +119,76% | -90,66% | +1 137,68% | -179,16% | +205,92% | -491,62% | +13,23% | -70,57% | +43,42% | -84,03% | +12,45% | -69,47% | +38,31% | -31,15% | -54,58% | +4,13% | +117,89% |
dynamika r/r | | | | | | +81,92% | -3,11% | -4 163,77% | -384,89% | -513,91% | -427,93% | -54,10% | -55,49% | -54,48% | -68,44% | -20,04% | -111,95% | -19,90% | +134,77% |
Przychody Finansowe | | -69 | 0 | 0 | 0 | 0 | 0 | 0 | 217 | 332 | 168 | 218 | - 113 | 726 | 406 | 2 086 | 160 | -1 129 | 702 |
dynamika kw/kw | | | +100,00% | | | | | | | +53,00% | -49,40% | +29,76% | -151,83% | +742,48% | -44,08% | +413,79% | -92,33% | -805,63% | +162,18% |
dynamika r/r | | | | | | +100,00% | | | | | | | -152,07% | +118,67% | +141,67% | +856,88% | +241,59% | -255,51% | +72,91% |
Koszty finansowe | | - 108 | - 386 | -91 | - 111 | - 116 | - 148 | - 226 | - 193 | -53 | - 351 | - 311 | - 551 | - 391 | - 392 | -2 069 | - 366 | 1 293 | - 351 |
dynamika kw/kw | | | -257,41% | +76,42% | -21,98% | -4,50% | -27,59% | -52,70% | +14,60% | +72,54% | -562,26% | +11,40% | -77,17% | +29,04% | -0,26% | -427,81% | +82,31% | +453,28% | -127,15% |
dynamika r/r | | | | | | -7,41% | +61,66% | -148,35% | -73,87% | +54,31% | -137,16% | -37,61% | -185,49% | -637,74% | -11,68% | -565,27% | +33,58% | +430,69% | +10,46% |
Zysk brutto |
|
-3 916 | 353 | -22 | 743 | - 792 | 568 | -3 030 | -2 409 | -3 871 | -2 531 | -4 414 | -4 447 | -6 076 | -3 941 | -5 170 | -8 224 | -7 523 | 1 726 |
dynamika kw/kw | | | +109,01% | -106,23% | +3 477,27% | -206,59% | +171,72% | -633,45% | +20,50% | -60,69% | +34,62% | -74,40% | -0,75% | -36,63% | +35,14% | -31,18% | -59,07% | +8,52% | +122,94% |
dynamika r/r | | | | | | +79,78% | +60,91% | -13 672,73% | -424,23% | -388,76% | -545,60% | -45,68% | -84,60% | -56,96% | -55,71% | -17,13% | -84,93% | -23,82% | +143,80% |
Zysk z działalności zaniechanej | | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Zysk netto |
|
-2 956 | 227 | -3 | 635 | - 384 | 570 | -2 930 | -2 243 | -2 428 | -2 078 | -3 590 | -3 655 | -5 019 | -3 332 | -4 216 | -7 001 | -5 906 | 1 404 |
dynamika kw/kw | | | +107,68% | -101,32% | +21 266,67% | -160,47% | +248,44% | -614,04% | +23,45% | -8,25% | +14,42% | -72,76% | -1,81% | -37,32% | +33,61% | -26,53% | -66,06% | +15,64% | +123,77% |
dynamika r/r | | | | | | +87,01% | +151,10% | -97 566,67% | -453,23% | -532,29% | -464,56% | -22,53% | -62,95% | -106,71% | -60,35% | -17,44% | -91,55% | -17,67% | +142,14% |
Zysk netto akcjonariuszy większościowych |
|
-2 956 | 227 | -3 | 635 | - 384 | 570 | -2 930 | -2 243 | -2 428 | -2 078 | -3 590 | -3 655 | -5 019 | -3 332 | -4 216 | -7 001 | -5 906 | 1 404 |
dynamika kw/kw | | | +107,68% | -101,32% | +21 266,67% | -160,47% | +248,44% | -614,04% | +23,45% | -8,25% | +14,42% | -72,76% | -1,81% | -37,32% | +33,61% | -26,53% | -66,06% | +15,64% | +123,77% |
dynamika r/r | | | | | | +87,01% | +151,10% | -97 566,67% | -453,23% | -532,29% | -464,56% | -22,53% | -62,95% | -106,71% | -60,35% | -17,44% | -91,55% | -17,67% | +142,14% |
EBITDA |
|
-3 189 | 1 210 | 605 | 1 424 | - 156 | 1 499 | -1 838 | -1 292 | -2 875 | - 506 | -2 188 | -1 677 | -4 246 | -1 959 | -3 148 | -6 077 | -5 678 | 4 521 |
dynamika kw/kw | | | +137,94% | -50,00% | +135,37% | -110,96% | +1 060,90% | -222,62% | +29,71% | -122,52% | +82,40% | -332,41% | +23,35% | -153,19% | +53,86% | -60,69% | -93,04% | +6,57% | +179,62% |
dynamika r/r | | | | | | +95,11% | +23,88% | -403,80% | -190,73% | -1 742,95% | -133,76% | -19,04% | -29,80% | -47,69% | -287,15% | -43,88% | -262,37% | -33,73% | +330,78% |
Przepływy operacyjne |
|
-3 561 | -2 255 | -2 275 | -4 854 | -1 939 | -3 716 | -1 593 | -6 904 | -4 587 | 10 699 | - 574 | 2 272 | 3 076 | -4 245 | 2 314 | -3 121 | -13 514 | 13 018 |
dynamika kw/kw | | | +36,68% | -0,89% | -113,36% | +60,05% | -91,65% | +57,13% | -333,40% | +33,56% | +333,25% | -105,36% | +495,82% | +35,39% | -238,00% | +154,51% | -234,87% | -333,00% | +196,33% |
dynamika r/r | | | | | | +45,55% | -64,79% | +29,98% | -42,23% | -136,57% | +387,92% | +63,97% | +132,91% | +167,06% | -139,68% | +503,14% | -237,37% | -539,34% | +406,67% |
Amortyzacja | | 550 | 471 | 536 | 570 | 520 | 783 | 966 | 1 141 | 1 275 | 1 842 | 2 133 | 2 106 | 2 165 | 1 996 | 2 039 | 1 941 | 2 009 | 3 146 |
dynamika kw/kw | | | -14,36% | +13,80% | +6,34% | -8,77% | +50,58% | +23,37% | +18,12% | +11,74% | +44,47% | +15,80% | -1,27% | +2,80% | -7,81% | +2,15% | -4,81% | +3,50% | +56,60% |
dynamika r/r | | | | | | -5,45% | +66,24% | +80,22% | +100,18% | +145,19% | +135,25% | +120,81% | +84,57% | +69,80% | +8,36% | -4,41% | -7,83% | -7,21% | +57,62% |
Przepływy inwestycyjne |
|
1 136 | -1 713 | -1 323 | 1 304 | -6 443 | - 991 | -94 | -3 189 | -5 183 | -2 781 | -5 210 | -6 892 | -7 070 | -5 406 | -4 724 | -4 443 | -4 065 | -12 586 |
dynamika kw/kw | | | -250,79% | +22,77% | +198,56% | -594,10% | +84,62% | +90,51% | -3 292,55% | -62,53% | +46,34% | -87,34% | -32,28% | -2,58% | +23,54% | +12,62% | +5,95% | +8,51% | -209,62% |
dynamika r/r | | | | | | -667,17% | +42,15% | +92,89% | -344,56% | +19,56% | -180,63% | -5 442,55% | -116,12% | -36,41% | -94,39% | +9,33% | +35,53% | +42,50% | -132,82% |
Capex |
|
698 | -1 713 | -28 624 | 28 605 | -6 446 | -1 271 | -2 077 | -3 188 | -5 184 | -3 002 | -5 210 | -7 217 | -7 184 | -5 643 | -5 277 | -4 726 | -4 261 | -12 670 |
dynamika kw/kw | | | -345,42% | -1 570,99% | +199,93% | -122,53% | +80,28% | -63,41% | -53,49% | -62,61% | +42,09% | -73,55% | -38,52% | +0,46% | +21,45% | +6,49% | +10,44% | +9,84% | -197,35% |
dynamika r/r | | | | | | -1 023,50% | +25,80% | +92,74% | -111,14% | +19,58% | -136,19% | -150,84% | -126,38% | -38,58% | -87,97% | -1,29% | +34,52% | +40,69% | -124,53% |
Przepływy finansowe |
|
1 085 | 2 824 | 13 480 | -3 466 | 12 184 | 822 | 1 887 | 32 316 | 5 447 | - 513 | - 473 | 2 184 | 53 198 | - 765 | - 775 | -1 052 | -1 058 | 73 838 |
dynamika kw/kw | | | +160,28% | +377,34% | -125,71% | +451,53% | -93,25% | +129,56% | +1 612,56% | -83,14% | -109,42% | +7,80% | +561,73% | +2 335,81% | -101,44% | -1,31% | -35,74% | -0,57% | +7 079,02% |
dynamika r/r | | | | | | +1 022,95% | -70,89% | -86,00% | +1 032,37% | -55,29% | -162,41% | -125,07% | -93,24% | +876,65% | -49,12% | -63,85% | -148,17% | -101,99% | +9 752,03% |
Emisja akcji | | 0 | 0 | 10 530 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
dynamika kw/kw | | | | | -100,00% | | -100,00% | | | | | | | | | | | | |
dynamika r/r | | | | | | | | -100,00% | | | | | | | | | | | |
Skup akcji własnych | | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Leasingi | | -55 | -29 | -30 | -30 | -29 | - 323 | - 250 | - 144 | - 146 | - 341 | - 193 | - 504 | - 507 | - 377 | - 385 | - 671 | - 692 | - 350 |
dynamika kw/kw | | | +47,27% | -3,45% | 0,00% | +3,33% | -1 013,79% | +22,60% | +42,40% | -1,39% | -133,56% | +43,40% | -161,14% | -0,60% | +25,64% | -2,12% | -74,29% | -3,13% | +49,42% |
dynamika r/r | | | | | | +47,27% | -1 013,79% | -733,33% | -380,00% | -403,45% | -5,57% | +22,80% | -250,00% | -247,26% | -10,56% | -99,48% | -33,13% | -36,49% | +7,16% |
Pozostałe, w tym pożyczki i kredyty | | 1 162 | 2 896 | 3 038 | -3 462 | 12 366 | 1 290 | 2 242 | 32 550 | 5 659 | -68 | -55 | 3 088 | 54 087 | 2 | -2 | -1 | 2 | 74 438 |
dynamika kw/kw | | | +149,23% | +4,90% | -213,96% | +457,19% | -89,57% | +73,80% | +1 351,83% | -82,61% | -101,20% | +19,12% | +5 714,55% | +1 651,52% | -100,00% | -200,00% | +50,00% | +300,00% | +3 721 800,00% |
dynamika r/r | | | | | | +964,20% | -55,46% | -26,20% | +1 040,21% | -54,24% | -105,27% | -102,45% | -90,51% | +855,77% | +102,94% | +96,36% | -100,03% | -100,00% | +3 721 800,00% |
Dywidenda | | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
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 |
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 |
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 |
Przepływy razem | | -1 340 | -1 144 | 9 882 | -7 016 | 3 802 | -3 885 | 200 | 22 223 | -4 323 | 7 405 | -6 257 | -2 436 | 49 204 | -10 416 | -3 185 | -8 616 | -18 637 | 74 270 |
dynamika kw/kw | | | +14,63% | +963,81% | -171,00% | +154,19% | -202,18% | +105,15% | +11 011,50% | -119,45% | +271,29% | -184,50% | +61,07% | +2 119,87% | -121,17% | +69,42% | -170,52% | -116,31% | +498,51% |
dynamika r/r | | | | | | +383,73% | -239,60% | -97,98% | +416,75% | -213,70% | +290,60% | -3 228,50% | -110,96% | +1 238,19% | -240,66% | +49,10% | -253,69% | -137,88% | +813,04% |
Data bilansowa | | 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 |
|
5 901 | 16 153 | 7 828 | 7 736 | 21 587 | 23 169 | 24 471 | 26 893 | 32 018 | 59 953 | 63 486 | 68 485 | 77 141 | 81 732 | 86 594 | 89 501 | 107 521 | 115 288 |
dynamika kw/kw | | +6,69% | +173,73% | -51,54% | -1,18% | +179,05% | +7,33% | +5,62% | +9,90% | +19,06% | +87,25% | +5,89% | +7,87% | +12,64% | +5,95% | +5,95% | +3,36% | +20,13% | +7,22% |
dynamika r/r | | -23,21% | | | +39,87% | +265,82% | +43,43% | +212,61% | +247,63% | +48,32% | +158,76% | +159,43% | +154,66% | +140,93% | +36,33% | +36,40% | +30,69% | +39,38% | +41,06% |
WNIP | | 3 067 | 10 348 | 2 193 | 1 947 | 13 411 | 14 233 | 15 638 | 17 895 | 21 156 | 22 434 | 26 841 | 31 036 | 35 661 | 39 512 | 44 275 | 47 198 | 49 593 | 54 094 |
dynamika kw/kw | | +26,47% | +237,40% | -78,81% | -11,22% | +588,80% | +6,13% | +9,87% | +14,43% | +18,22% | +6,04% | +19,64% | +15,63% | +14,90% | +10,80% | +12,05% | +6,60% | +5,07% | +9,08% |
dynamika r/r | | -23,17% | | | -19,71% | +337,27% | +37,54% | +613,09% | +819,11% | +57,75% | +57,62% | +71,64% | +73,43% | +68,56% | +76,13% | +64,95% | +52,08% | +39,07% | +36,91% |
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 |
Rzeczowe aktywa trwałe |
|
2 254 | 5 486 | 5 112 | 5 413 | 7 263 | 7 822 | 7 469 | 7 259 | 7 466 | 30 419 | 30 024 | 29 948 | 33 063 | 33 216 | 32 355 | 31 133 | 33 487 | 37 080 |
dynamika kw/kw | | -17,59% | +143,39% | -6,82% | +5,89% | +34,18% | +7,70% | -4,51% | -2,81% | +2,85% | +307,43% | -1,30% | -0,25% | +10,40% | +0,46% | -2,59% | -3,78% | +7,56% | +10,73% |
dynamika r/r | | -31,51% | | | +97,92% | +222,23% | +42,58% | +46,11% | +34,10% | +2,79% | +288,89% | +301,98% | +312,56% | +342,85% | +9,19% | +7,76% | +3,96% | +1,28% | +11,63% |
w tym prawo do użytkowania | | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Pozostałe aktywa trwałe | | 580 | 319 | 523 | 376 | 913 | 1 114 | 1 364 | 1 739 | 3 396 | 7 100 | 6 621 | 7 501 | 8 417 | 9 004 | 9 964 | 11 170 | 24 441 | 24 114 |
dynamika kw/kw | | +56,33% | -45,00% | +63,95% | -28,11% | +142,82% | +22,02% | +22,44% | +27,49% | +95,28% | +109,07% | -6,75% | +13,29% | +12,21% | +6,97% | +10,66% | +12,10% | +118,81% | -1,34% |
dynamika r/r | | +44,28% | | | +1,35% | +57,41% | +249,22% | +160,80% | +362,50% | +271,96% | +537,34% | +385,41% | +331,34% | +147,85% | +26,82% | +50,49% | +48,91% | +190,38% | +167,81% |
Aktywa obrotowe |
|
15 529 | 15 852 | 35 558 | 32 814 | 24 397 | 24 052 | 22 411 | 47 081 | 44 664 | 56 314 | 48 928 | 52 113 | 95 395 | 85 734 | 78 745 | 69 363 | 54 807 | 135 446 |
dynamika kw/kw | | -31,77% | +2,08% | +124,31% | -7,72% | -25,65% | -1,41% | -6,82% | +110,08% | -5,13% | +26,08% | -13,12% | +6,51% | +83,05% | -10,13% | -8,15% | -11,91% | -20,99% | +147,13% |
dynamika r/r | | -0,63% | | | +44,17% | +57,11% | +51,73% | -36,97% | +43,48% | +83,07% | +134,13% | +118,32% | +10,69% | +113,58% | +52,24% | +60,94% | +33,10% | -42,55% | +57,98% |
Zapasy |
|
1 812 | 4 062 | 2 829 | 4 233 | 4 616 | 6 252 | 8 590 | 9 925 | 9 207 | 11 140 | 12 317 | 11 992 | 9 600 | 10 296 | 10 728 | 10 383 | 8 913 | 9 275 |
dynamika kw/kw | | -43,25% | +124,17% | -30,35% | +49,63% | +9,05% | +35,44% | +37,40% | +15,54% | -7,23% | +20,99% | +10,57% | -2,64% | -19,95% | +7,25% | +4,20% | -3,22% | -14,16% | +4,06% |
dynamika r/r | | +30,74% | | | +32,57% | +154,75% | +53,91% | +203,64% | +134,47% | +99,46% | +78,18% | +43,39% | +20,83% | +4,27% | -7,58% | -12,90% | -13,42% | -7,16% | -9,92% |
Należności handlowe |
|
5 139 | 6 458 | 6 296 | 7 863 | 7 607 | 7 306 | 4 175 | 5 939 | 8 611 | 11 199 | 10 019 | 13 749 | 12 571 | 12 776 | 8 246 | 7 794 | 13 497 | 20 128 |
dynamika kw/kw | | -9,73% | +25,67% | -2,51% | +24,89% | -3,26% | -3,96% | -42,86% | +42,25% | +44,99% | +30,05% | -10,54% | +37,23% | -8,57% | +1,63% | -35,46% | -5,48% | +73,17% | +49,13% |
dynamika r/r | | -26,41% | | | +38,12% | +48,02% | +13,13% | -33,69% | -24,47% | +13,20% | +53,28% | +139,98% | +131,50% | +45,99% | +14,08% | -17,70% | -43,31% | +7,37% | +57,55% |
Pozostałe aktywa obrotowe | | 5 677 | 126 | 11 353 | 12 634 | 314 | 533 | 1 445 | 755 | 746 | 558 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
dynamika kw/kw | | -38,53% | -97,78% | +8 910,32% | +11,28% | -97,51% | +69,75% | +171,11% | -47,75% | -1,19% | -25,20% | -100,00% | | | | | | | |
dynamika r/r | | +20,05% | | | +36,79% | -94,47% | +323,02% | -87,27% | -94,02% | +137,58% | +4,69% | -100,00% | -100,00% | -100,00% | -100,00% | | | | |
Inwestycje krótkoterminowe |
|
2 901 | 5 206 | 15 080 | 8 084 | 11 860 | 9 961 | 8 201 | 30 462 | 26 100 | 33 417 | 26 592 | 26 372 | 73 224 | 62 662 | 59 771 | 51 186 | 32 397 | 106 043 |
dynamika kw/kw | | -37,45% | +79,46% | +189,67% | -46,39% | +46,71% | -16,01% | -17,67% | +271,44% | -14,32% | +28,03% | -20,42% | -0,83% | +177,66% | -14,42% | -4,61% | -14,36% | -36,71% | +227,32% |
dynamika r/r | | +14,71% | | | +74,30% | +308,82% | +91,34% | -45,62% | +276,82% | +120,07% | +235,48% | +224,25% | -13,43% | +180,55% | +87,52% | +124,77% | +94,09% | -55,76% | +69,23% |
w tym gotówka |
| 2 895 | 5 200 | 15 074 | 8 078 | 11 860 | 9 961 | 8 201 | 30 462 | 26 100 | 33 417 | 26 592 | 24 850 | 73 224 | 62 662 | 59 771 | 51 186 | 32 397 | 106 043 |
dynamika kw/kw | | -37,50% | +79,62% | +189,88% | -46,41% | +46,82% | -16,01% | -17,67% | +271,44% | -14,32% | +28,03% | -20,42% | -6,55% | +194,66% | -14,42% | -4,61% | -14,36% | -36,71% | +227,32% |
dynamika r/r | | +14,47% | | | +74,40% | +309,67% | +91,56% | -45,60% | +277,10% | +120,07% | +235,48% | +224,25% | -18,42% | +180,55% | +87,52% | +124,77% | +105,98% | -55,76% | +69,23% |
Kapitał własny |
|
5 420 | 7 422 | 17 950 | 18 584 | 18 201 | 18 771 | 15 840 | 50 885 | 48 457 | 46 406 | 42 818 | 39 159 | 91 371 | 88 039 | 83 823 | 76 822 | 70 954 | 145 184 |
dynamika kw/kw | | -37,20% | +36,94% | +141,85% | +3,53% | -2,06% | +3,13% | -15,61% | +221,24% | -4,77% | -4,23% | -7,73% | -8,55% | +133,33% | -3,65% | -4,79% | -8,35% | -7,64% | +104,62% |
dynamika r/r | | +4,94% | | | +115,32% | +235,81% | +152,91% | -11,75% | +173,81% | +166,23% | +147,22% | +170,32% | -23,04% | +88,56% | +89,71% | +95,77% | +96,18% | -22,35% | +64,91% |
Kapitał podstawowy | | 140 | 140 | 159 | 159 | 159 | 159 | 159 | 198 | 198 | 198 | 198 | 198 | 238 | 238 | 238 | 238 | 238 | 238 |
dynamika kw/kw | | 0,00% | 0,00% | +13,57% | 0,00% | 0,00% | 0,00% | 0,00% | +24,53% | 0,00% | 0,00% | 0,00% | 0,00% | +20,20% | 0,00% | 0,00% | 0,00% | 0,00% | 0,00% |
dynamika r/r | | 0,00% | | | +13,57% | +13,57% | +13,57% | 0,00% | +24,53% | +24,53% | +24,53% | +24,53% | 0,00% | +20,20% | +20,20% | +20,20% | +20,20% | 0,00% | 0,00% |
Akcje własne | | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Kapitał zapasowy | | 8 602 | 8 602 | 19 114 | 19 114 | 19 114 | 19 114 | 19 114 | 56 362 | 56 362 | 56 179 | 56 179 | 49 148 | 106 349 | 106 349 | 106 349 | 106 349 | 92 006 | 92 006 |
dynamika kw/kw | | 0,00% | 0,00% | +122,20% | 0,00% | 0,00% | 0,00% | 0,00% | +194,87% | 0,00% | -0,32% | 0,00% | -12,52% | +116,39% | 0,00% | 0,00% | 0,00% | -13,49% | 0,00% |
dynamika r/r | | 0,00% | | | +122,20% | +122,20% | +122,20% | 0,00% | +194,87% | +194,87% | +193,92% | +193,92% | -12,80% | +88,69% | +89,30% | +89,30% | +116,39% | -13,49% | -13,49% |
Zysk lat ubiegłych | | -3 578 | -1 547 | -1 547 | -1 547 | -1 547 | -1 072 | -1 072 | -1 072 | -1 072 | -10 129 | -13 717 | -10 345 | -15 362 | -18 694 | -22 910 | -29 911 | -21 475 | -20 071 |
dynamika kw/kw | | -7,67% | +56,76% | 0,00% | 0,00% | 0,00% | +30,70% | 0,00% | 0,00% | 0,00% | -844,87% | -35,42% | +24,58% | -48,50% | -21,69% | -22,55% | -30,56% | +28,20% | +6,54% |
dynamika r/r | | -1 121,16% | | | +53,45% | +56,76% | +30,70% | +30,70% | +30,70% | +30,70% | -844,87% | -1 179,57% | -865,02% | -1 333,02% | -84,56% | -67,02% | -189,13% | -39,79% | -7,37% |
Zysk netto | | 255 | 227 | 224 | 859 | 475 | 570 | -2 360 | -4 603 | -7 031 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
dynamika kw/kw | | -92,06% | -10,98% | -1,32% | +283,48% | -44,70% | +20,00% | -514,04% | -95,04% | -52,75% | +100,00% | | | | | | | | |
dynamika r/r | | +107,76% | | | -73,25% | +86,27% | +151,10% | -1 153,57% | -635,86% | -1 580,21% | -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 |
Zobowiązania długoterminowe |
|
0 | 2 533 | 503 | 503 | 532 | 2 826 | 2 699 | 2 699 | 2 068 | 51 324 | 51 536 | 53 863 | 57 119 | 57 644 | 62 419 | 60 809 | 61 738 | 55 927 |
dynamika kw/kw | | | | -80,14% | 0,00% | +5,77% | +431,20% | -4,49% | 0,00% | -23,38% | +2 381,82% | +0,41% | +4,52% | +6,04% | +0,92% | +8,28% | -2,58% | +1,53% | -9,41% |
dynamika r/r | | -100,00% | | | | | +11,57% | +436,58% | +436,58% | +288,72% | +1 716,14% | +1 809,45% | +1 895,67% | +2 662,04% | +12,31% | +21,12% | +12,90% | +8,09% | -2,98% |
Z tytułu dostaw i usług | | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Kredyty i pożyczki |
|
0 | 2 030 | 0 | 0 | 148 | 148 | 21 | 21 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
dynamika kw/kw | | | | -100,00% | | | 0,00% | -85,81% | 0,00% | -100,00% | | | | | | | | | |
dynamika r/r | | | | | | | -92,71% | | | -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 |
Z tytułu leasingu | | 0 | 503 | 503 | 503 | 384 | 2 678 | 2 678 | 2 678 | 2 068 | 23 850 | 23 795 | 23 982 | 22 093 | 22 385 | 22 080 | 21 555 | 20 149 | 19 811 |
dynamika kw/kw | | | | 0,00% | 0,00% | -23,66% | +597,40% | 0,00% | 0,00% | -22,78% | +1 053,29% | -0,23% | +0,79% | -7,88% | +1,32% | -1,36% | -2,38% | -6,52% | -1,68% |
dynamika r/r | | -100,00% | | | | | +432,41% | +432,41% | +432,41% | +438,54% | +790,59% | +788,54% | +795,52% | +968,33% | -6,14% | -7,21% | -10,12% | -8,80% | -11,50% |
Inne zobowiązania długoterminowe | | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 27 474 | 27 741 | 29 881 | 35 026 | 35 259 | 40 339 | 39 254 | 41 589 | 36 116 |
dynamika kw/kw | | | | | | | | | | | | +0,97% | +7,71% | +17,22% | +0,67% | +14,41% | -2,69% | +5,95% | -13,16% |
dynamika r/r | | | | | | | | | | | | | | | +28,34% | +45,41% | +31,37% | +18,74% | +2,43% |
Zobowiązania krótkoterminowe |
|
16 010 | 22 050 | 24 933 | 21 463 | 27 251 | 25 624 | 28 343 | 20 390 | 26 157 | 18 537 | 18 060 | 27 576 | 24 046 | 21 783 | 19 097 | 21 233 | 29 636 | 49 623 |
dynamika kw/kw | | -18,57% | +37,73% | +13,07% | -13,92% | +26,97% | -5,97% | +10,61% | -28,06% | +28,28% | -29,13% | -2,57% | +52,69% | -12,80% | -9,41% | -12,33% | +11,19% | +39,58% | +67,44% |
dynamika r/r | | -11,47% | | | +9,17% | +70,21% | +16,21% | +13,68% | -5,00% | -4,01% | -27,66% | -36,28% | +35,24% | -8,07% | +17,51% | +5,74% | -23,00% | +23,25% | +127,81% |
Z tytułu dostaw i usług | | 5 410 | 6 434 | 4 938 | 6 117 | 5 061 | 3 036 | 5 541 | 4 295 | 3 399 | 14 914 | 14 907 | 20 584 | 20 534 | 17 704 | 15 786 | 14 622 | 22 056 | 32 373 |
dynamika kw/kw | | -2,54% | +18,93% | -23,25% | +23,88% | -17,26% | -40,01% | +82,51% | -22,49% | -20,86% | +338,78% | -0,05% | +38,08% | -0,24% | -13,78% | -10,83% | -7,37% | +50,84% | +46,78% |
dynamika r/r | | -32,49% | | | +10,20% | -6,45% | -52,81% | +12,21% | -29,79% | -32,84% | +391,24% | +169,03% | +379,25% | +504,12% | +18,71% | +5,90% | -28,96% | +7,41% | +82,86% |
Kredyty i pożyczki |
|
1 577 | 2 691 | 5 593 | 1 528 | 4 646 | 5 152 | 6 259 | 200 | 155 | 87 | 32 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
dynamika kw/kw | | -51,92% | +70,64% | +107,84% | -72,68% | +204,06% | +10,89% | +21,49% | -96,80% | -22,50% | -43,87% | -63,22% | -100,00% | | | | | | |
dynamika r/r | | -20,99% | | | -53,41% | +194,61% | +91,45% | +11,91% | -86,91% | -96,66% | -98,31% | -99,49% | -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 |
Z tytułu leasingu | | 62 | 89 | 60 | 30 | 119 | 458 | 312 | 168 | 631 | 1 833 | 1 616 | 0 | 1 913 | 1 795 | 2 018 | 2 035 | 2 373 | 2 195 |
dynamika kw/kw | | | +43,55% | -32,58% | -50,00% | +296,67% | +284,87% | -31,88% | -46,15% | +275,60% | +190,49% | -11,84% | -100,00% | | -6,17% | +12,42% | +0,84% | +16,61% | -7,50% |
dynamika r/r | | -45,61% | | | | +91,94% | +414,61% | +420,00% | +460,00% | +430,25% | +300,22% | +417,95% | -100,00% | +203,17% | -2,07% | +24,88% | | +24,05% | +22,28% |
Inne zobowiazania krótkoterminowe | | 8 961 | 12 836 | 14 342 | 13 788 | 17 425 | 16 978 | 16 231 | 15 727 | 21 972 | 1 703 | 1 505 | 6 992 | 1 599 | 2 284 | 1 293 | 4 576 | 5 207 | 15 055 |
dynamika kw/kw | | -17,25% | +43,24% | +11,73% | -3,86% | +26,38% | -2,57% | -4,40% | -3,11% | +39,71% | -92,25% | -11,63% | +364,58% | -77,13% | +42,84% | -43,39% | +253,91% | +13,79% | +189,13% |
dynamika r/r | | +12,56% | | | +27,32% | +94,45% | +32,27% | +13,17% | +14,06% | +26,09% | -89,97% | -90,73% | -55,54% | -92,72% | +34,12% | -14,09% | -34,55% | +225,64% | +559,15% |
Suma bilansowa |
|
21 430 | 32 005 | 43 386 | 40 550 | 45 984 | 47 221 | 46 882 | 73 974 | 76 682 | 116 267 | 112 414 | 120 598 | 172 536 | 167 466 | 165 339 | 158 864 | 162 328 | 250 734 |
dynamika kw/kw | | -24,25% | +49,35% | +35,56% | -6,54% | +13,40% | +2,69% | -0,72% | +57,79% | +3,66% | +51,62% | -3,31% | +7,28% | +43,07% | -2,94% | -1,27% | -3,92% | +2,18% | +54,46% |
dynamika r/r | | -8,07% | | | +43,33% | +114,58% | +47,54% | +8,06% | +82,43% | +66,76% | +146,22% | +139,78% | +63,03% | +125,00% | +44,04% | +47,08% | +31,73% | -5,92% | +49,72% |
Dane finansowe dostarcza