PARTNER SERWISU

Wise Energy SA - Akcjonariat i dane-finansowe na dzień 2025-09-05

ISIN: PLTHP0000011

FMG103,50 (+0,49%)

WISE ENERGY specjalizuje się w kompleksowych usługach energetycznych dla przedsiębiorstw, przemysłu oraz sektora publicznego. Firma zajmuje się sprzedażą energii elektrycznej i gazu ziemnego oraz realizacją projektów z zakresu odnawialnych źródeł energii. Świadczy również usługi doradcze w obszarze efektywności energetycznej i wsparcia przy finansowaniu inwestycji energetycznych.

Najnowsze sprawozdanie finansowe:
2025-05-29 21:06 Formularz raportu kwartalnego Zobacz »

Kolejne sprawozdanie:
2025-09-26 jednostkowy - publikacja jednostkowego raportu półrocznego
2025-11-27 jednostkowy - publikacja jednostkowego raportu kwartalnego za trzeci kwartał

Najnowsze komunikaty spółki

Data publikacji	Kategoria	Tytuł komunikatu
2025-08-06	Terminy raportów okresowych	Zmiana terminu publikacji SA-P
2025-07-23	Zmiany w kadrze zarządzającej	Rezygnacja członka RN
2025-07-09	Wyjście znaczącego inwestora lub insidera	Nabycie akcji przez Anderton SICAV plc oraz sprzedaż akcji przez Noble Capital sp. z o. o.
2025-06-10	Pozostałe	WZ - podjęte uchwały: zmiana statutu
2025-06-10	Walne Zgromadzenie	WZ - wykaz akcjonariuszy
2025-05-29	Wyniki	Formularz raportu kwartalnego
2025-05-28	Pozostałe	Rejestracja w KPW akcji serii D
2025-05-15	Pozostałe	Istotna transakcja

Zobacz wszystkie »

Notowania Komunikaty ESPI Wiadomości Rekomendacje Akcjonariat Analiza techniczna Skaner formacji

Główni akcjonariusze

Inwestor	Liczba akcji	% akcji	Wartość pakietu	Data aktualizacji
Tarineum Holding SA (wraz z Noble Capital sp. z o. o.)	105 768	30,79%	10,95 mln zł	2025-07-09
Anderton SICAV plc (poprzez Challenger Impact High Income Fund I)	85 451	24,88%	8,84 mln zł	2025-07-09
Adam Osiński (poprzez Wise Capital ASI sp. z o. o., Hype Wheels sp. z o. o., Noble A4R sp. z o. o., EcoCar sp. z o. o.)	52 742	15,35%	5,46 mln zł	2025-03-26
Al Awael Investments Ltd.	36 270	10,56%	3,75 mln zł	2025-03-26
RAZEM	280 231	81,58%	29,00 mln zł

Historia zmian w akcjonariacie

Akcjonariusz	Data wpisu	Informacja o zmianie	Ilośc akcji po zmianie	Ilośc głosów po zmianie
Anderton SICAV plc (poprzez Challenger Impact High Income Fund I)	2025-07-09	2025-07-07	85451	85451
Tarineum Holding SA (wraz z Noble Capital sp. z o. o.)	2025-07-09	2025-07-04	105768	105768
Tarineum Holding SA (wraz z Noble Capital sp. z o. o.)	2025-04-02	2025-03-26	147219	147219
Adam Osiński (poprzez Wise Capital ASI sp. z o. o., Hype Wheels sp. z o. o., Noble A4R sp. z o. o., EcoCar sp. z o. o.)	2025-03-26	2025-02-03	52742	52742
Tarineum Holding SA (wraz z Noble Capital sp. z o. o.)	2025-03-26	2024-12-06	41451	41451
porozumienie akcjonariuszy (P. Szul, J. Szul, M. Szulc)	2024-11-08	2024-11-07	9953	9953
Adam Osiński (poprzez Wise Capital ASI sp. z o. o., Hype Wheels sp. z o. o., Noble A4R sp. z o. o., EcoCar sp. z o. o.)	2024-12-09	2024-11-05	44443	44443
Adam Osiński (poprzez Wise Capital ASI sp. z o. o., Hype Wheels sp. z o. o., Noble U5 sp. z o. o., EcoCar sp. z o. o.)	2024-01-31	2024-01-30	9850	9850
Tarineum Holding SA (wraz z Noble Capital sp. z o. o.)	2022-12-01	2022-11-29	44130	44130
Tarineum Holding SA (wraz z Noble Capital sp. z o. o.)	2022-08-12	2022-06-30	52251	52251
Flota 1 sp. z o. o.	2022-05-18	2022-03-31	19200	19200
Holdings Righteight (wraz z Nustore sp. z o. o., New Age Ventures sp. z o. o., Petralink sp. z o. o.)	2022-02-16	2022-02-11	21028	21028
Petralink sp. z o. o.	2022-02-16	2022-02-11	10700	10700
Al Awael Investments Ltd.	2022-02-16	2021-03-31	36269	36269
Baltic Bridge SA	2020-12-10	2020-12-10	15479	15479
Venuer Immobilier SA	2021-03-17	2020-12-01	44130	44130
W Family Foundation (poprzez W Investments SA, w porozumieniu z PJW Holdings Ltd)	2018-11-15	2018-11-13	31579	31579
Wheel Finance SA	2018-10-31	2018-10-31	44130	44130
W Family Foundation (poprzez W Investments SA, w porozumieniu z PJW Holdings Ltd)	2018-10-25	2018-10-26	53731	53731
Szprot Adam	2016-12-15	2016-11-29	2646000	2646000
W Family Foundation (poprzez W Investments SA, w porozumieniu z PJW Holdings Ltd)	2015-11-10	2015-09-30	10370081	10370081
W Family Foundation (poprzez W Investments SA)	2015-05-20	2015-05-19	14698362	14698362
Piotr Wiśniewski (poprzez W Investments SA)	2014-11-27	2014-11-24	14698362	14698362

Dane o akcjonariuszach 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	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	11.02.2010	13.05.2010	12.08.2010	10.11.2010	14.02.2011	12.05.2011	13.08.2011	10.11.2011	10.02.2012	11.05.2012	10.08.2012	09.11.2012	14.02.2013	14.05.2013	14.08.2013	08.11.2013	13.02.2014	12.05.2014	13.08.2014	10.11.2014	27.02.2015	11.05.2015	28.08.2015	09.11.2015	29.02.2016	12.05.2016	29.08.2016	10.11.2016	26.04.2017	30.05.2017	29.09.2017	29.11.2017	26.04.2018	29.05.2018	26.09.2018	28.11.2018	26.04.2019	24.05.2019	26.09.2019	28.11.2019	30.06.2020	24.07.2020	30.09.2020	30.11.2020	30.04.2021	28.05.2021	30.09.2021	29.11.2021	29.04.2022	17.05.2022	11.08.2022	29.11.2022	28.04.2023	26.05.2023	29.09.2023	28.11.2023	19.04.2024	16.05.2024	30.09.2024	28.11.2024	29.04.2025	29.05.2025
Liczba akcji	147 000	147 000	147 000	147 000	147 000	147 000	147 000	147 000	147 000	147 000	147 000	147 000	147 000	147 000	147 000	147 000	147 000	147 000	158 080	158 080	158 080	158 080	158 080	158 080	158 080	158 080	158 080	158 080	158 080	158 080	158 080	158 080	158 080	158 080	158 080	158 080	158 080	158 080	158 080	158 080	163 814	163 814	163 814	163 814	163 814	163 814	196 292	196 292	196 292	196 292	196 292	196 292	196 292	196 292	196 292	196 292	196 292	196 292	196 292	196 292	237 743	343 511
Przychody	41 224	35 800	36 067	35 739	44 545	39 506	36 080	38 106	42 515	48 105	56 026	54 790	51 913	52 774	50 801	59 739	47 193	72 040	60 928	58 965	58 457	53 807	34 274	25 737	24 987	17 024	1 808	1 112	5 922	14	1	234	851	123	0	289	18 081	128	162	163	37 244	5 391	7 565	3 424	4 592	7 504	7 870	7 720	-3 345	5 498	7 600	22 313	14 652	15 931	2 527	1 621	18 046	29 737	40 869	34 484	36 635	27 817
dynamika kw/kw		-13,16%	+0,75%	-0,91%	+24,64%	-11,31%	-8,67%	+5,62%	+11,57%	+13,15%	+16,47%	-2,21%	-5,25%	+1,66%	-3,74%	+17,59%	-21,00%	+52,65%	-15,42%	-3,22%	-0,86%	-7,95%	-36,30%	-24,91%	-2,91%	-31,87%	-89,38%	-38,50%	+432,55%	-99,76%	-92,86%	+23 300,00%	+263,68%	-85,55%	-100,00%		+6 156,40%	-99,29%	+26,56%	+0,62%	+22 749,08%	-85,53%	+40,33%	-54,74%	+34,11%	+63,41%	+4,88%	-1,91%	-143,33%	+264,36%	+38,23%	+193,59%	-34,33%	+8,73%	-84,14%	-35,85%	+1 013,26%	+64,78%	+37,43%	-15,62%	+6,24%	-24,07%
dynamika r/r					+8,06%	+10,35%	+0,04%	+6,62%	-4,56%	+21,77%	+55,28%	+43,78%	+22,11%	+9,71%	-9,33%	+9,03%	-9,09%	+36,51%	+19,93%	-1,30%	+23,87%	-25,31%	-43,75%	-56,35%	-57,26%	-68,36%	-94,72%	-95,68%	-76,30%	-99,92%	-99,94%	-78,96%	-85,63%	+778,57%	-100,00%	+23,50%	+2 024,68%	+4,07%		-43,60%	+105,98%	+4 111,72%	+4 569,75%	+2 000,61%	-87,67%	+39,19%	+4,03%	+125,47%	-172,84%	-26,73%	-3,43%	+189,03%	+538,03%	+189,76%	-66,75%	-92,74%	+23,16%	+86,66%	+1 517,29%	+2 027,33%	+103,01%	-6,46%
Zysk brutto na sprzedaży
Koszty sprzedaży	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	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	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	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 ze sprzedaży	- 153	1 232	418	410	2 041	2 118	- 652	448	1 054	3 282	1 257	3 503	-1 615	3 678	4 756	3 013	-2 776	5 562	450	339	-3 493	- 436	-3 376	-3 773	-3 846	-2 665	1 984	562	-69	- 141	- 128	-11	- 174	48	- 287	-36	1 922	-90	124	-44	5 497	- 433	1 232	-3 699	-3 958	-1 543	- 845	- 408	3 231	448	93	2 170	2 041	9 237	- 558	- 225	-3 837	4 974	22 149	831	-25 575	3 551
dynamika kw/kw		+905,23%	-66,07%	-1,91%	+397,80%	+3,77%	-130,78%	+168,71%	+135,27%	+211,39%	-61,70%	+178,68%	-146,10%	+327,74%	+29,31%	-36,65%	-192,13%	+300,36%	-91,91%	-24,67%	-1 130,38%	+87,52%	-674,31%	-11,76%	-1,93%	+30,71%	+174,45%	-71,67%	-112,28%	-104,35%	+9,22%	+91,41%	-1 481,82%	+127,59%	-697,92%	+87,46%	+5 438,89%	-104,68%	+237,78%	-135,48%	+12 593,18%	-107,88%	+384,53%	-400,24%	-7,00%	+61,02%	+45,24%	+51,72%	+891,91%	-86,13%	-79,24%	+2 233,33%	-5,94%	+352,57%	-106,04%	+59,68%	-1 605,33%	+229,63%	+345,30%	-96,25%	-3 177,62%	+113,88%
dynamika r/r					+1 433,99%	+71,92%	-255,98%	+9,27%	-48,36%	+54,96%	+292,79%	+681,92%	-253,23%	+12,07%	+278,36%	-13,99%	-71,89%	+51,22%	-90,54%	-88,75%	-25,83%	-107,84%	-850,22%	-1 212,98%	-10,11%	-511,24%	+158,77%	+114,90%	+98,21%	+94,71%	-106,45%	-101,96%	-152,17%	+134,04%	-124,22%	-227,27%	+1 204,60%	-287,50%	+143,21%	-22,22%	+186,00%	-381,11%	+893,55%	-8 306,82%	-172,00%	-256,35%	-168,59%	+88,97%	+181,63%	+129,03%	+111,01%	+631,86%	-36,83%	+1 961,83%	-700,00%	-110,37%	-288,00%	-46,15%	+4 069,35%	+469,33%	-566,54%	-28,61%
Pozostałe przychody operacyjne	0	0	0	0	0	0	0	0	0	0	0	0	0	0	997	- 997	0	0	2 987	1 078	7 632	2 550	4 076	5 144	13 322	7 830	-7 789	17	301	11	39	11	459	12	9	11	287	10	9	10	35 811	3 700	2 789	97	4 692	327	662	195	7 215	47	163	15	10 283	1 128	632	187	5 511	3 752	1 134	577	18 013	281
dynamika kw/kw																-200,00%	+100,00%			-63,91%	+607,98%	-66,59%	+59,84%	+26,20%	+158,98%	-41,23%	-199,48%	+100,22%	+1 670,59%	-96,35%	+254,55%	-71,79%	+4 072,73%	-97,39%	-25,00%	+22,22%	+2 509,09%	-96,52%	-10,00%	+11,11%	+358 010,00%	-89,67%	-24,62%	-96,52%	+4 737,11%	-93,03%	+102,45%	-70,54%	+3 600,00%	-99,35%	+246,81%	-90,80%	+68 453,33%	-89,03%	-43,97%	-70,41%	+2 847,06%	-31,92%	-69,78%	-49,12%	+3 021,84%	-98,44%
dynamika r/r																			+199,60%	+208,12%			+36,46%	+377,18%	+74,55%	+207,06%	-291,09%	-99,67%	-97,74%	-99,86%	+100,50%	-35,29%	+52,49%	+9,09%	-76,92%	0,00%	-37,47%	-16,67%	0,00%	-9,09%	+12 377,70%	+36 900,00%	+30 888,89%	+870,00%	-86,90%	-91,16%	-76,26%	+101,03%	+53,77%	-85,63%	-75,38%	-92,31%	+42,52%	+2 300,00%	+287,73%	+1 146,67%	-46,41%	+232,62%	+79,43%	+208,56%	+226,86%	-92,51%
Pozostałe koszty operacyjne	0	0	0	0	0	0	0	0	0	0	0	0	0	0	-13	13	0	0	-1	1	-2 784	-29	-3	-4	-18 062	-2	2	0	-1 689	0	-36	0	-61	0	- 509	-64	-1 971	0	-4 833	0	-1 954	-1	-81	-72	-7 842	-23	- 865	-17 357	534	-23	- 101	-16	-4 229	- 203	- 585	-2 225	-2 245	-56	-21 893	- 678	16 511	-1 046
dynamika kw/kw																+200,00%	-100,00%			+200,00%	-278 500,00%	+98,96%	+89,66%	-33,33%	-451 450,00%	+99,99%	+200,00%	-100,00%		+100,00%		+100,00%	-84,72%	+100,00%		+87,43%	-2 979,69%	+100,00%		+100,00%	-20,22%	+99,95%	-8 000,00%	+11,11%	-10 791,67%	+99,71%	-3 660,87%	-1 906,59%	+103,08%	-104,31%	-339,13%	+84,16%	-26 331,25%	+95,20%	-188,18%	-280,34%	-0,90%	+97,51%	-38 994,64%	+96,90%	+2 535,25%	-106,34%
dynamika r/r																			+92,31%	-92,31%			-200,00%	-500,00%	-548,78%	+93,10%	+166,67%	+100,00%	+90,65%	+100,00%	-1 900,00%		+96,39%		-1 313,89%	-1 402,78%	-3 131,15%		-849,51%	+100,00%	+0,86%		+98,32%	+97,56%	-301,33%	-2 200,00%	-967,90%	-24 006,94%	+106,81%	0,00%	+88,32%	+99,91%	-891,95%	-782,61%	-479,21%	-13 806,25%	+46,91%	+72,41%	-3 642,39%	+69,53%	+835,46%	-1 767,86%
Zysk operacyjny	- 162	1 232	418	386	2 065	2 118	- 652	448	1 054	3 282	1 257	3 503	-1 615	3 678	5 740	2 029	-2 776	5 562	3 436	1 418	1 355	2 085	697	1 367	-8 586	5 163	-5 803	579	-1 457	- 130	- 125	0	224	60	- 787	-89	238	-80	-4 700	-34	39 354	3 266	3 940	-3 674	-7 108	-1 239	-1 048	-17 570	10 980	472	155	2 169	8 095	10 162	- 511	-2 263	- 571	8 670	1 390	730	8 949	2 786
dynamika kw/kw		+860,49%	-66,07%	-7,66%	+434,97%	+2,57%	-130,78%	+168,71%	+135,27%	+211,39%	-61,70%	+178,68%	-146,10%	+327,74%	+56,06%	-64,65%	-236,82%	+300,36%	-38,22%	-58,73%	-4,44%	+53,87%	-66,57%	+96,13%	-728,09%	+160,13%	-212,40%	+109,98%	-351,64%	+91,08%	+3,85%	+100,00%		-73,21%	-1 411,67%	+88,69%	+367,42%	-133,61%	-5 775,00%	+99,28%	+115 847,06%	-91,70%	+20,64%	-193,25%	-93,47%	+82,57%	+15,42%	-1 576,53%	+162,49%	-95,70%	-67,16%	+1 299,35%	+273,21%	+25,53%	-105,03%	-342,86%	+74,77%	+1 618,39%	-83,97%	-47,48%	+1 125,89%	-68,87%
dynamika r/r					+1 374,69%	+71,92%	-255,98%	+16,06%	-48,96%	+54,96%	+292,79%	+681,92%	-253,23%	+12,07%	+356,64%	-42,08%	-71,89%	+51,22%	-40,14%	-30,11%	+148,81%	-62,51%	-79,71%	-3,60%	-733,65%	+147,63%	-932,57%	-57,64%	+83,03%	-102,52%	+97,85%	-100,00%	+115,37%	+146,15%	-529,60%		+6,25%	-233,33%	-497,20%	+61,80%	+16 435,29%	+4 182,50%	+183,83%	-10 705,88%	-118,06%	-137,94%	-126,60%	-378,23%	+254,47%	+138,10%	+114,79%	+112,34%	-26,28%	+2 052,97%	-429,68%	-204,33%	-107,05%	-14,68%	+372,02%	+132,26%	+1 667,25%	-67,87%
Przychody Finansowe	521	0	0	0	693	0	0	0	832	0	0	160	366	282	210	147	1 513	344	350	457	1 633	1 453	490	527	654	845	- 689	394	- 392	445	106	52	77	0	413	129	799	152	- 130	45	563	6	140	72	1 009	8	434	-59	7 935	377	1 054	427	1 452	352	1 177	17	4 280	72	220	389	296	1 149
dynamika kw/kw		-100,00%				-100,00%				-100,00%			+128,75%	-22,95%	-25,53%	-30,00%	+929,25%	-77,26%	+1,74%	+30,57%	+257,33%	-11,02%	-66,28%	+7,55%	+24,10%	+29,20%	-181,54%	+157,18%	-199,49%	+213,52%	-76,18%	-50,94%	+48,08%	-100,00%		-68,77%	+519,38%	-80,98%	-185,53%	+134,62%	+1 151,11%	-98,93%	+2 233,33%	-48,57%	+1 301,39%	-99,21%	+5 325,00%	-113,59%	+13 549,15%	-95,25%	+179,58%	-59,49%	+240,05%	-75,76%	+234,38%	-98,56%	+25 076,47%	-98,32%	+205,56%	+76,82%	-23,91%	+288,18%
dynamika r/r					+33,01%				+20,06%				-56,01%			-8,13%	+313,39%	+21,99%	+66,67%	+210,88%	+7,93%	+322,38%	+40,00%	+15,32%	-59,95%	-41,84%	-240,61%	-25,24%	-159,94%	-47,34%	+115,38%	-86,80%	+119,64%	-100,00%	+289,62%	+148,08%	+937,66%		-131,48%	-65,12%	-29,54%	-96,05%	+207,69%	+60,00%	+79,22%	+33,33%	+210,00%	-181,94%	+686,42%	+4 612,50%	+142,86%	+823,73%	-81,70%	-6,63%	+11,67%	-96,02%	+194,77%	-79,55%	-81,31%	+2 188,24%	-93,08%	+1 495,83%
Koszty finansowe	-2 654	0	0	0	- 598	0	0	0	- 308	0	0	- 839	- 469	- 199	- 355	- 419	- 973	- 495	- 323	- 796	- 733	- 466	- 466	-1 063	-2 743	- 419	- 699	-5 670	- 182	0	- 155	0	-2	0	- 134	-86	- 567	- 161	-11	-25	-5 485	-35	- 216	-79	-2 320	- 286	- 697	-32	- 304	- 326	- 751	-31	-4 410	- 242	- 998	- 818	-3 739	- 815	-1 794	-2 762	-3 513	- 623
dynamika kw/kw		+100,00%				+100,00%				+100,00%			+44,10%	+57,57%	-78,39%	-18,03%	-132,22%	+49,13%	+34,75%	-146,44%	+7,91%	+36,43%	0,00%	-128,11%	-158,04%	+84,72%	-66,83%	-711,16%	+96,79%	+100,00%		+100,00%	-0,65%	+100,00%		+35,82%	-559,30%	+71,60%	+93,17%	-127,27%	-21 840,00%	+99,36%	-517,14%	+63,43%	-2 836,71%	+87,67%	-143,71%	+95,41%	-850,00%	-7,24%	-130,37%	+95,87%	-14 125,81%	+94,51%	-312,40%	+18,04%	-357,09%	+78,20%	-120,12%	-53,96%	-27,19%	+82,27%
dynamika r/r					+77,47%				+48,49%				-52,27%			+50,06%	-107,46%	-148,74%	+9,01%	-89,98%	+24,67%	+5,86%	-44,27%	-33,54%	-274,22%	+10,09%	-50,00%	-433,40%	+93,36%	+100,00%	+77,83%	+100,00%	+98,90%		+13,55%	-14,19%	-28 250,00%		+91,79%	+70,93%	-867,37%	+78,26%	-1 863,64%	-216,00%	+57,70%	-717,14%	-222,69%	+59,49%	+86,90%	-13,99%	-7,75%	+3,13%	-1 350,66%	+25,77%	-32,89%	-2 538,71%	+15,22%	-236,78%	-79,76%	-237,65%	+6,04%	+23,56%
Zysk brutto	-2 276	1 190	945	34	2 027	1 933	- 619	854	1 324	2 968	1 203	3 192	-1 718	3 761	5 595	1 757	-2 236	5 411	3 463	1 079	2 255	3 072	721	831	-7 715	-15 442	-8 178	-4 243	14 422	315	- 174	52	299	60	- 508	-46	470	-89	-4 841	-14	34 432	3 237	3 864	-3 681	-8 419	-1 517	-1 311	-17 661	18 611	523	458	6 209	1 493	10 272	- 332	-3 064	-30	7 927	- 184	-1 643	5 732	3 312
dynamika kw/kw		+152,28%	-20,59%	-96,40%	+5 861,76%	-4,64%	-132,02%	+237,96%	+55,04%	+124,17%	-59,47%	+165,34%	-153,82%	+318,92%	+48,76%	-68,60%	-227,26%	+341,99%	-36,00%	-68,84%	+108,99%	+36,23%	-76,53%	+15,26%	-1 028,40%	-100,16%	+47,04%	+48,12%	+439,90%	-97,82%	-155,24%	+129,89%	+475,00%	-79,93%	-946,67%	+90,94%	+1 121,74%	-118,94%	-5 339,33%	+99,71%	+246 042,86%	-90,60%	+19,37%	-195,26%	-128,72%	+81,98%	+13,58%	-1 247,14%	+205,38%	-97,19%	-12,43%	+1 255,68%	-75,95%	+588,01%	-103,23%	-822,89%	+99,02%	+26 523,33%	-102,32%	-792,93%	+448,87%	-42,22%
dynamika r/r					+189,06%	+62,44%	-165,50%	+2 411,76%	-34,68%	+53,54%	+294,35%	+273,77%	-229,76%	+26,72%	+365,09%	-44,96%	-30,15%	+43,87%	-38,11%	-38,59%	+200,85%	-43,23%	-79,18%	-22,98%	-442,13%	-602,67%	-1 234,26%	-610,59%	+286,93%	+102,04%	+97,87%	+101,23%	-97,93%	-80,95%	-191,95%	-188,46%	+57,19%	-248,33%	-852,95%	+69,57%	+7 225,96%	+3 737,08%	+179,82%	-26 192,86%	-124,45%	-146,86%	-133,93%	-379,79%	+321,06%	+134,48%	+134,94%	+135,16%	-91,98%	+1 864,05%	-172,49%	-149,35%	-102,01%	-22,83%	+44,58%	+46,38%	+19 206,67%	-58,22%
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	-3 015	0	0	0	0	0	0	0	0	0	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%
Zysk netto	-2 240	1 190	945	34	1 339	1 933	- 619	853	638	2 611	844	3 196	-1 467	3 254	4 071	1 289	- 849	4 216	2 262	550	3 070	2 440	465	864	-8 033	-15 563	-9 062	-4 243	11 878	315	- 156	52	316	60	- 403	57	262	119	-4 841	-14	31 525	3 237	3 866	-3 672	-8 609	-1 402	-1 297	-17 643	22 279	523	273	5 517	- 652	10 272	-4 571	- 814	-93	7 927	1 813	-1 643	1 429	3 312
dynamika kw/kw		+153,13%	-20,59%	-96,40%	+3 838,24%	+44,36%	-132,02%	+237,80%	-25,21%	+309,25%	-67,68%	+278,67%	-145,90%	+321,81%	+25,11%	-68,34%	-165,87%	+596,58%	-46,35%	-75,69%	+458,18%	-20,52%	-80,94%	+85,81%	-1 029,75%	-93,74%	+41,77%	+53,18%	+379,94%	-97,35%	-149,52%	+133,33%	+507,69%	-81,01%	-771,67%	+114,14%	+359,65%	-54,58%	-4 168,07%	+99,71%	+225 278,57%	-89,73%	+19,43%	-194,98%	-134,45%	+83,71%	+7,49%	-1 260,29%	+226,28%	-97,65%	-47,80%	+1 920,88%	-111,82%	+1 675,46%	-144,50%	+82,19%	+88,57%	+8 623,66%	-77,13%	-190,62%	+186,98%	+131,77%
dynamika r/r					+159,78%	+62,44%	-165,50%	+2 408,82%	-52,35%	+35,08%	+236,35%	+274,68%	-329,94%	+24,63%	+382,35%	-59,67%	+42,13%	+29,56%	-44,44%	-57,33%	+461,60%	-42,13%	-79,44%	+57,09%	-361,66%	-737,83%	-2 048,82%	-591,09%	+247,87%	+102,02%	+98,28%	+101,23%	-97,34%	-80,95%	-158,33%	+9,62%	-17,09%	+98,33%	-1 101,24%	-124,56%	+11 932,44%	+2 620,17%	+179,86%	-26 128,57%	-127,31%	-143,31%	-133,55%	-380,47%	+358,79%	+137,30%	+121,05%	+131,27%	-102,93%	+1 864,05%	-1 774,36%	-114,75%	+85,74%	-22,83%	+139,66%	-101,84%	+1 636,56%	-58,22%
Zysk netto akcjonariuszy większościowych	-2 240	1 190	945	34	1 339	1 933	- 619	853	638	2 611	844	3 196	-1 413	3 259	4 073	1 289	- 856	4 216	2 262	550	3 070	2 440	465	864	-8 033	-15 563	-9 062	-4 243	11 878	315	- 156	52	316	60	- 403	57	262	119	-4 841	-14	31 525	3 237	3 866	-3 672	-8 609	-1 402	-1 297	-17 643	22 279	523	273	5 517	- 652	10 272	-4 571	- 814	-93	7 927	1 813	-1 643	1 429	3 312
dynamika kw/kw		+153,13%	-20,59%	-96,40%	+3 838,24%	+44,36%	-132,02%	+237,80%	-25,21%	+309,25%	-67,68%	+278,67%	-144,21%	+330,64%	+24,98%	-68,35%	-166,41%	+592,52%	-46,35%	-75,69%	+458,18%	-20,52%	-80,94%	+85,81%	-1 029,75%	-93,74%	+41,77%	+53,18%	+379,94%	-97,35%	-149,52%	+133,33%	+507,69%	-81,01%	-771,67%	+114,14%	+359,65%	-54,58%	-4 168,07%	+99,71%	+225 278,57%	-89,73%	+19,43%	-194,98%	-134,45%	+83,71%	+7,49%	-1 260,29%	+226,28%	-97,65%	-47,80%	+1 920,88%	-111,82%	+1 675,46%	-144,50%	+82,19%	+88,57%	+8 623,66%	-77,13%	-190,62%	+186,98%	+131,77%
dynamika r/r					+159,78%	+62,44%	-165,50%	+2 408,82%	-52,35%	+35,08%	+236,35%	+274,68%	-321,47%	+24,82%	+382,58%	-59,67%	+39,42%	+29,36%	-44,46%	-57,33%	+458,64%	-42,13%	-79,44%	+57,09%	-361,66%	-737,83%	-2 048,82%	-591,09%	+247,87%	+102,02%	+98,28%	+101,23%	-97,34%	-80,95%	-158,33%	+9,62%	-17,09%	+98,33%	-1 101,24%	-124,56%	+11 932,44%	+2 620,17%	+179,86%	-26 128,57%	-127,31%	-143,31%	-133,55%	-380,47%	+358,79%	+137,30%	+121,05%	+131,27%	-102,93%	+1 864,05%	-1 774,36%	-114,75%	+85,74%	-22,83%	+139,66%	-101,84%	+1 636,56%	-58,22%
EBITDA	546	1 833	987	1 146	2 957	2 961	190	1 294	1 987	4 353	3 701	5 026	521	4 568	6 658	3 221	492	8 038	5 912	3 940	2 932	3 044	1 741	2 509	-7 438	6 305	-6 853	631	-1 410	- 103	- 100	24	249	84	- 762	-66	284	-55	-4 587	98	39 590	3 519	4 206	-3 406	-6 643	- 979	- 792	-17 320	10 765	609	289	2 301	8 420	10 294	- 130	-1 861	1 388	9 619	2 745	2 077	10 289	4 126
dynamika kw/kw		+235,71%	-46,15%	+16,11%	+158,03%	+0,14%	-93,58%	+581,05%	+53,55%	+119,07%	-14,98%	+35,80%	-89,63%	+776,78%	+45,75%	-51,62%	-84,73%	+1 533,74%	-26,45%	-33,36%	-25,58%	+3,82%	-42,81%	+44,11%	-396,45%	+184,77%	-208,69%	+109,21%	-323,45%	+92,70%	+2,91%	+124,00%	+937,50%	-66,27%	-1 007,14%	+91,34%	+530,30%	-119,37%	-8 240,00%	+102,14%	+40 297,96%	-91,11%	+19,52%	-180,98%	-95,04%	+85,26%	+19,10%	-2 086,87%	+162,15%	-94,34%	-52,55%	+696,19%	+265,93%	+22,26%	-101,26%	-1 331,54%	+174,58%	+593,01%	-71,46%	-24,34%	+395,38%	-59,90%
dynamika r/r					+441,58%	+61,54%	-80,75%	+12,91%	-32,80%	+47,01%	+1 847,89%	+288,41%	-73,78%	+4,94%	+79,90%	-35,91%	-5,57%	+75,96%	-11,20%	+22,32%	+495,93%	-62,13%	-70,55%	-36,32%	-353,68%	+107,13%	-493,62%	-74,85%	+81,04%	-101,63%	+98,54%	-96,20%	+117,66%	+181,55%	-662,00%	-375,00%	+14,06%	-165,48%	-501,97%	+248,48%	+13 840,14%	+6 498,18%	+191,69%	-3 575,51%	-116,78%	-127,82%	-118,83%	-408,51%	+262,05%	+162,21%	+136,49%	+113,29%	-21,78%	+1 590,31%	-144,98%	-180,88%	-83,52%	-6,56%	+2 211,54%	+211,61%	+641,28%	-57,11%
Przepływy operacyjne	6 998	0	0	0	-5 867	0	0	0	-4 445	0	0	2 787	2 858	3 270	4 022	-3 898	4 408	7 245	1 171	-3 498	10 133	-7 285	1 778	-1 708	1 152	6 322	-7 133	92	- 708	345	7 161	453	- 612	-3 698	238	- 147	18 851	- 462	-6 374	8 641	3 105	12	664	- 760	7 238	168	- 343	-4 540	-46	-9 185	18 873	-16 261	- 326	1 943	370	9 943	-2 134	-7 716	1 271	10 625	10 389	-4 874
dynamika kw/kw		-100,00%				+100,00%				+100,00%			+2,55%	+14,42%	+23,00%	-196,92%	+213,08%	+64,36%	-83,84%	-398,72%	+389,68%	-171,89%	+124,41%	-196,06%	+167,45%	+448,78%	-212,83%	+101,29%	-869,57%	+148,73%	+1 975,65%	-93,67%	-235,10%	-504,25%	+106,44%	-161,76%	+12 923,81%	-102,45%	-1 279,65%	+235,57%	-64,07%	-99,61%	+5 433,33%	-214,46%	+1 052,37%	-97,68%	-304,17%	-1 223,62%	+98,99%	-19 867,39%	+305,48%	-186,16%	+98,00%	+696,01%	-80,96%	+2 587,30%	-121,46%	-261,57%	+116,47%	+735,96%	-2,22%	-146,92%
dynamika r/r					-183,84%				+24,24%				+164,30%			-239,86%	+54,23%	+121,56%	-70,89%	+10,26%	+129,88%	-200,55%	+51,84%	+51,17%	-88,63%	+186,78%	-501,18%	+105,39%	-161,46%	-94,54%	+200,39%	+392,39%	+13,56%	-1 171,88%	-96,68%	-132,45%	+3 180,23%	+87,51%	-2 778,15%	+5 978,23%	-83,53%	+102,60%	+110,42%	-108,80%	+133,11%	+1 300,00%	-151,66%	-497,37%	-100,64%	-5 567,26%	+5 602,33%	-258,17%	-608,70%	+121,15%	-98,04%	+161,15%	-554,60%	-497,12%	+243,51%	+6,86%	+586,83%	+36,83%
Amortyzacja	708	601	569	760	892	843	842	846	933	1 071	2 444	1 523	2 136	890	918	1 192	3 268	2 476	2 476	2 522	1 577	959	1 044	1 142	1 148	1 142	-1 050	52	47	27	25	24	25	24	25	23	46	25	113	132	236	253	266	268	465	260	256	250	- 215	137	134	132	325	132	381	402	1 959	949	1 355	1 347	1 340	1 340
dynamika kw/kw		-15,11%	-5,32%	+33,57%	+17,37%	-5,49%	-0,12%	+0,48%	+10,28%	+14,79%	+128,20%	-37,68%	+40,25%	-58,33%	+3,15%	+29,85%	+174,16%	-24,24%	0,00%	+1,86%	-37,47%	-39,19%	+8,86%	+9,39%	+0,53%	-0,52%	-191,94%	+104,95%	-9,62%	-42,55%	-7,41%	-4,00%	+4,17%	-4,00%	+4,17%	-8,00%	+100,00%	-45,65%	+352,00%	+16,81%	+78,79%	+7,20%	+5,14%	+0,75%	+73,51%	-44,09%	-1,54%	-2,34%	-186,00%	+163,72%	-2,19%	-1,49%	+146,21%	-59,38%	+188,64%	+5,51%	+387,31%	-51,56%	+42,78%	-0,59%	-0,52%	0,00%
dynamika r/r					+25,99%	+40,27%	+47,98%	+11,32%	+4,60%	+27,05%	+190,26%	+80,02%	+128,94%	-16,90%	-62,44%	-21,73%	+53,00%	+178,20%	+169,72%	+111,58%	-51,74%	-61,27%	-57,84%	-54,72%	-27,20%	+19,08%	-200,57%	-95,45%	-95,91%	-97,64%	+102,38%	-53,85%	-46,81%	-11,11%	0,00%	-4,17%	+84,00%	+4,17%	+352,00%	+473,91%	+413,04%	+912,00%	+135,40%	+103,03%	+97,03%	+2,77%	-3,76%	-6,72%	-146,24%	-47,31%	-47,66%	-47,20%	+251,16%	-3,65%	+184,33%	+204,55%	+502,77%	+618,94%	+255,64%	+235,07%	-31,60%	+41,20%
Przepływy inwestycyjne	-12 746	0	0	0	-4 580	0	0	0	-2 096	0	0	-6 200	-6 992	-2 219	-2 980	-1 210	-7 078	- 900	-10 328	-5 029	-4 708	- 904	-10 821	- 512	4 459	-4 173	-6 898	-1 951	5 614	- 311	-5 588	-59	-3 362	-16 493	- 330	-2	-5 782	-28	-21	-2 754	-1 113	- 306	- 276	- 270	-7 446	-72	334	-14	2 256	11 603	-1 152	405	1 213	-1 718	13	- 961	500	-4 281	4 866	-3 825	-1 328	-1 101
dynamika kw/kw		+100,00%				+100,00%				+100,00%			-12,77%	+68,26%	-34,29%	+59,40%	-484,96%	+87,28%	-1 047,56%	+51,31%	+6,38%	+80,80%	-1 097,01%	+95,27%	+970,90%	-193,59%	-65,30%	+71,72%	+387,75%	-105,54%	-1 696,78%	+98,94%	-5 598,31%	-390,57%	+98,00%	+99,39%	-289 000,00%	+99,52%	+25,00%	-13 014,29%	+59,59%	+72,51%	+9,80%	+2,17%	-2 657,78%	+99,03%	+563,89%	-104,19%	+16 214,29%	+414,32%	-109,93%	+135,16%	+199,51%	-241,63%	+100,76%	-7 492,31%	+152,03%	-956,20%	+213,67%	-178,61%	+65,28%	+17,09%
dynamika r/r					+64,07%				+54,24%				-233,59%			+80,48%	-1,23%	+59,44%	-246,58%	-315,62%	+33,48%	-0,44%	-4,77%	+89,82%	+194,71%	-361,62%	+36,25%	-281,05%	+25,90%	+92,55%	+18,99%	+96,98%	-159,89%	-5 203,22%	+94,09%	+96,61%	-71,98%	+99,83%	+93,64%	-137 600,00%	+80,75%	-992,86%	-1 214,29%	+90,20%	-569,00%	+76,47%	+221,01%	+94,81%	+130,30%	+16 215,28%	-444,91%	+2 992,86%	-46,23%	-114,81%	+101,13%	-337,28%	-58,78%	-149,19%	+37 330,77%	-298,02%	-365,60%	+74,28%
Capex	- 660	0	0	0	-4 705	0	0	0	-1 346	0	0	-6 192	-7 000	-2 069	-2 000	- 565	-6 641	- 575	-9 919	-4 643	-3 275	- 829	- 460	- 187	-1 173	0	0	0	0	0	0	0	0	-16 500	- 330	-2	-45	-28	-21	-2 163	-2 026	0	0	0	0	0	0	0	0	0	- 725	- 618	-1 680	-1 688	0	72	0	- 706	- 135	- 290	-1 221	- 552
dynamika kw/kw		+100,00%				+100,00%				+100,00%			-13,05%	+70,44%	+3,33%	+71,75%	-1 075,40%	+91,34%	-1 625,04%	+53,19%	+29,46%	+74,69%	+44,51%	+59,35%	-527,27%	+100,00%									+98,00%	+99,39%	-2 150,00%	+37,78%	+25,00%	-10 200,00%	+6,33%	+100,00%										+14,76%	-171,84%	-0,48%	+100,00%		-100,00%		+80,88%	-114,81%	-321,03%	+54,79%
dynamika r/r					-612,88%				+71,39%				-420,06%			+90,88%	+5,13%	+72,21%	-395,95%	-721,77%	+50,69%	-44,17%	+95,36%	+95,97%	+64,18%	+100,00%	+100,00%	+100,00%	+100,00%									+99,83%	+93,64%	-108 050,00%	-4 402,22%	+100,00%	+100,00%	+100,00%	+100,00%										+100,00%	+111,65%	+100,00%	+58,18%		-502,78%		+21,81%
Przepływy finansowe	15 722	0	0	0	5 782	0	0	0	7 851	0	0	2 423	3 155	1 244	-1 144	4 720	5 523	-3 086	5 116	4 498	1 795	5 458	3 831	3 483	-1 139	-2 218	4 242	1 858	-4 882	-39	-1 568	- 415	3 954	20 195	92	162	-11 236	-1 378	6 414	-5 872	- 294	- 342	400	- 105	- 456	313	-87	4 935	1 221	-6 500	2 427	-3 859	- 105	-1 219	- 531	-8 415	1 425	13 806	- 242	-11 263	-8 763	9 410
dynamika kw/kw		-100,00%				-100,00%				-100,00%			+30,21%	-60,57%	-191,96%	+512,59%	+17,01%	-155,88%	+265,78%	-12,08%	-60,09%	+204,07%	-29,81%	-9,08%	-132,70%	-94,73%	+291,25%	-56,20%	-362,76%	+99,20%	-3 920,51%	+73,53%	+1 052,77%	+410,75%	-99,54%	+76,09%	-7 035,80%	+87,74%	+565,46%	-191,55%	+94,99%	-16,33%	+216,96%	-126,25%	-334,29%	+168,64%	-127,80%	+5 772,41%	-75,26%	-632,35%	+137,34%	-259,00%	+97,28%	-1 060,95%	+56,44%	-1 484,75%	+116,93%	+868,84%	-101,75%	-4 554,13%	+22,20%	+207,38%
dynamika r/r					-63,22%				+35,78%				-59,81%			+94,80%	+75,06%	-348,07%	+547,20%	-4,70%	-67,50%	+276,86%	-25,12%	-22,57%	-163,45%	-140,64%	+10,73%	-46,66%	-328,62%	+98,24%	-136,96%	-122,34%	+180,99%	+51 882,05%	+105,87%	+139,04%	-384,17%	-106,82%	+6 871,74%	-3 724,69%	+97,38%	+75,18%	-93,76%	+98,21%	-55,10%	+191,52%	-121,75%	+4 800,00%	+367,76%	-2 176,68%	+2 889,66%	-178,20%	-108,60%	+81,25%	-121,88%	-118,06%	+1 457,14%	+1 232,57%	+54,43%	-33,84%	-714,95%	-31,84%
Emisja akcji	15 720	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	4 012	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	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%
dynamika r/r					-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	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0
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	- 335	- 110	-96	-95	-14	-82	-82	-80	-80	- 100	-89	- 158	- 545	-1 219	- 630	- 567	- 551	- 375	- 409	- 503	- 347	- 574
dynamika kw/kw																																										+67,16%	+12,73%	+1,04%	+85,26%	-485,71%	0,00%	+2,44%	0,00%	-25,00%	+11,00%	-77,53%	-244,94%	-123,67%	+48,32%	+10,00%	+2,82%	+31,94%	-9,07%	-22,98%	+31,01%	-65,42%
dynamika r/r																																													+95,82%	+25,45%	+14,58%	+15,79%	-471,43%	-21,95%	-8,54%	-97,50%	-581,25%	-1 119,00%	-607,87%	-258,86%	-1,10%	+69,24%	+35,08%	+11,29%	+37,02%	-53,07%
Pozostałe, w tym pożyczki i kredyty	2	0	0	0	5 782	0	0	0	7 851	0	0	2 423	3 704	1 244	- 935	4 923	5 614	-3 086	5 116	1 054	2 100	5 458	3 831	3 483	-1 139	-2 218	4 242	1 858	-4 882	-39	-1 568	- 415	3 954	20 195	92	162	-11 236	-1 378	6 414	-5 872	41	- 232	496	-10	- 442	395	-5	5 015	1 301	-6 400	2 516	-3 701	440	0	99	-7 848	1 976	14 523	509	-10 376	-7 849	10 317
dynamika kw/kw		-100,00%				-100,00%				-100,00%			+52,87%	-66,41%	-175,16%	+626,52%	+14,04%	-154,97%	+265,78%	-79,40%	+99,24%	+159,90%	-29,81%	-9,08%	-132,70%	-94,73%	+291,25%	-56,20%	-362,76%	+99,20%	-3 920,51%	+73,53%	+1 052,77%	+410,75%	-99,54%	+76,09%	-7 035,80%	+87,74%	+565,46%	-191,55%	+100,70%	-665,85%	+313,79%	-102,02%	-4 320,00%	+189,37%	-101,27%	+100 400,00%	-74,06%	-591,93%	+139,31%	-247,10%	+111,89%	-100,00%		-8 027,27%	+125,18%	+634,97%	-96,50%	-2 138,51%	+24,35%	+231,44%
dynamika r/r					+289 000,00%				+35,78%				-52,82%			+103,18%	+51,57%	-348,07%	+647,17%	-78,59%	-62,59%	+276,86%	-25,12%	+230,46%	-154,24%	-140,64%	+10,73%	-46,66%	-328,62%	+98,24%	-136,96%	-122,34%	+180,99%	+51 882,05%	+105,87%	+139,04%	-384,17%	-106,82%	+6 871,74%	-3 724,69%	+100,36%	+83,16%	-92,27%	+99,83%	-1 178,05%	+270,26%	-101,01%	+50 250,00%	+394,34%	-1 720,25%	+50 420,00%	-173,80%	-66,18%	+100,00%	-96,07%	-112,05%	+349,09%		+414,14%	-32,21%	-497,22%	-28,96%
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	0	0	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	W abonamencie	W abonamencie	W abonamencie	W abonamencie	W abonamencie	W abonamencie	W abonamencie	W abonamencie	W abonamencie	W abonamencie	W abonamencie	W abonamencie	W abonamencie	W abonamencie	W abonamencie	W abonamencie	W abonamencie	W abonamencie	W abonamencie	W abonamencie	W abonamencie	W abonamencie	W abonamencie	W abonamencie	W abonamencie	W abonamencie	W abonamencie	W abonamencie	W abonamencie	W abonamencie	W abonamencie	W abonamencie	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
dynamika r/r																	W abonamencie		W abonamencie	W abonamencie	W abonamencie			W abonamencie	W abonamencie																																					W abonamencie
Przepływy razem	9 974	0	0	0	-4 665	0	0	0	1 310	0	0	- 990	- 979	2 295	- 102	- 388	2 853	3 259	-4 041	-4 029	7 220	-2 731	-5 212	1 263	4 472	-69	-9 789	-1	24	-5	5	-21	-20	4	0	13	1 833	-1 868	19	15	1 698	- 636	788	-1 135	- 664	409	-96	381	3 431	-4 082	20 148	-19 715	782	- 994	- 148	567	- 209	1 809	5 895	-4 463	298	3 435
dynamika kw/kw		-100,00%				+100,00%				-100,00%			+1,11%	+334,42%	-104,44%	-280,39%	+835,31%	+14,23%	-224,00%	+0,30%	+279,20%	-137,83%	-90,85%	+124,23%	+254,08%	-101,54%	-14 086,96%	+99,99%	+2 500,00%	-120,83%	+200,00%	-520,00%	+4,76%	+120,00%	-100,00%		+14 000,00%	-201,91%	+101,02%	-21,05%	+11 220,00%	-137,46%	+223,90%	-244,04%	+41,50%	+161,60%	-123,47%	+496,88%	+800,52%	-218,97%	+593,58%	-197,85%	+103,97%	-227,11%	+85,11%	+483,11%	-136,86%	+965,55%	+225,87%	-175,71%	+106,68%	+1 052,68%
dynamika r/r					-146,77%				+128,08%				-174,73%			+60,81%	+391,42%	+42,00%	-3 861,76%	-938,40%	+153,07%	-183,80%	-28,98%	+131,35%	-38,06%	+97,47%	-87,82%	-100,08%	-99,46%	+92,75%	+100,05%	-2 000,00%	-183,33%	+180,00%	-100,00%	+161,90%	+9 265,00%	-46 800,00%		+15,38%	-7,36%	+65,95%	+4 047,37%	-7 666,67%	-139,10%	+164,31%	-112,18%	+133,57%	+616,72%	-1 098,04%	+21 087,50%	-5 274,54%	-77,21%	+75,65%	-100,73%	+102,88%	-126,73%	+281,99%	+4 083,11%	-887,13%	+242,58%	+89,88%
Data bilansowa	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	22 867	0	0	0	25 924	0	0	0	24 074	0	0	26 539	30 686	32 179	33 560	33 139	40 980	39 994	46 911	51 000	50 167	50 044	49 478	48 492	27 361	8 256	3 418	3 371	334	307	4 689	4 709	254	16 729	17 117	398	211	422	2 196	2 063	62 143	62 314	65 473	65 487	60 953	60 696	60 485	6 238	4 728	4 612	4 471	16 751	11 307	11 198	14 508	13 504	20 365	20 142	26 633	31 955	71 714	70 926
dynamika kw/kw		-100,00%				-100,00%				-100,00%			+15,63%	+4,87%	+4,29%	-1,25%	+23,66%	-2,41%	+17,30%	+8,72%	-1,63%	-0,25%	-1,13%	-1,99%	-43,58%	-69,83%	-58,60%	-1,38%	-90,09%	-8,08%	+1 427,36%	+0,43%	-94,61%	+6 486,22%	+2,32%	-97,67%	-46,98%	+100,00%	+420,38%	-6,06%	+2 912,26%	+0,28%	+5,07%	+0,02%	-6,92%	-0,42%	-0,35%	-89,69%	-24,21%	-2,45%	-3,06%	+274,66%	-32,50%	-0,96%	+29,56%	-6,92%	+50,81%	-1,10%	+32,23%	+19,98%	+124,42%	-1,10%
dynamika r/r	+135,35%				+13,37%				-7,14%				+27,47%			+24,87%	+33,55%	+24,29%	+39,78%	+53,90%	+22,42%	+25,13%	+5,47%	-4,92%	-45,46%	-83,50%	-93,09%	-93,05%	-98,78%	-96,28%	+37,19%	+39,69%	-23,95%	+5 349,19%	+265,05%	-91,55%	-16,93%	-97,48%	-87,17%	+418,34%	+29 351,66%	+14 666,35%	+2 881,47%	+3 074,36%	-1,91%	-2,60%	-7,62%	-90,47%	-92,24%	-92,40%	-92,61%	+168,53%	+139,15%	+142,80%	+224,49%	-19,38%	+80,11%	+79,87%	+83,57%	+136,63%	+252,14%	+252,13%
WNIP	14 260	0	0	0	14 858	0	0	0	14 806	0	0	15 413	14 849	14 833	18 835	18 565	24 293	22 284	20 269	21 100	20 221	19 797	23 110	23 242	20 826	5 052	285	263	242	219	198	176	154	132	110	89	66	44	22	0	858	753	3 954	3 828	634	524	418	312	0	0	0	8 746	0	0	0	0	0	0	0	0	51 976	51 976
dynamika kw/kw		-100,00%				-100,00%				-100,00%			-3,66%	-0,11%	+26,98%	-1,43%	+30,85%	-8,27%	-9,04%	+4,10%	-4,17%	-2,10%	+16,73%	+0,57%	-10,39%	-75,74%	-94,36%	-7,72%	-7,98%	-9,50%	-9,59%	-11,11%	-12,50%	-14,29%	-16,67%	-19,09%	-25,84%	-33,33%	-50,00%	-100,00%		-12,24%	+425,10%	-3,19%	-83,44%	-17,35%	-20,23%	-25,36%	-100,00%				-100,00%									0,00%
dynamika r/r					+4,19%				-0,35%				+0,29%			+20,45%	+63,60%	+50,23%	+7,61%	+13,65%	-16,76%	-11,16%	+14,02%	+10,15%	+2,99%	-74,48%	-98,77%	-98,87%	-98,84%	-95,67%	-30,53%	-33,08%	-36,36%	-39,73%	-44,44%	-49,43%	-57,14%	-66,67%	-80,00%	-100,00%	+1 200,00%	+1 611,36%	+17 872,73%		-26,11%	-30,41%	-89,43%	-91,85%	-100,00%	-100,00%	-100,00%	+2 703,21%				-100,00%
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
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
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
Rzeczowe aktywa trwałe	8 590	0	0	0	11 066	0	0	0	9 246	0	0	11 104	15 560	17 070	14 448	14 297	9 324	10 082	19 018	22 276	22 423	22 718	18 832	17 747	5 627	2 739	150	125	37	33	30	27	25	22	16 849	16	12	9	2 081	1 970	2 530	2 380	2 232	2 107	1 539	1 388	1 238	1 100	934	797	663	531	6 396	6 264	10 492	9 745	15 861	15 617	17 104	18 232	16 578	15 790
dynamika kw/kw		-100,00%				-100,00%				-100,00%			+40,13%	+9,70%	-15,36%	-1,05%	-34,78%	+8,13%	+88,63%	+17,13%	+0,66%	+1,32%	-17,11%	-5,76%	-68,29%	-51,32%	-94,52%	-16,67%	-70,40%	-10,81%	-9,09%	-10,00%	-7,41%	-12,00%	+76 486,36%	-99,91%	-25,00%	-25,00%	+23 022,22%	-5,33%	+28,43%	-5,93%	-6,22%	-5,60%	-26,96%	-9,81%	-10,81%	-11,15%	-15,09%	-14,67%	-16,81%	-19,91%	+1 104,52%	-2,06%	+67,50%	-7,12%	+62,76%	-1,54%	+9,52%	+6,59%	-9,07%	-4,75%
dynamika r/r	-11,59%				+28,82%				-16,45%				+68,29%			+28,76%	-40,08%	-40,94%	+31,63%	+55,81%	+140,49%	+125,33%	-0,98%	-20,33%	-74,91%	-87,94%	-99,20%	-99,30%	-99,34%	-98,80%	-80,00%	-78,40%	-32,43%	-33,33%	+56 063,33%	-40,74%	-52,00%	-59,09%	-87,65%	+12 212,50%	+20 983,33%	+26 344,44%	+7,26%	+6,95%	-39,17%	-41,68%	-44,53%	-47,79%	-39,31%	-42,58%	-46,45%	-51,73%	+584,80%	+685,95%	+1 482,50%	+1 735,22%	+147,98%	+149,31%	+63,02%	+87,09%	+4,52%	+1,11%
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	0	0	0	0	0	0	15 928	16 766	13 891	12 551
dynamika kw/kw																																																												+5,26%	-17,15%	-9,65%
Pozostałe aktywa trwałe	17	0	0	0	0	0	0	0	22	0	0	22	277	276	277	277	7 363	7 628	7 624	7 624	7 523	7 529	7 536	7 503	908	465	2 983	2 983	55	55	4 461	4 506	75	16 575	158	293	133	369	93	93	58 755	59 181	59 287	59 552	58 780	58 784	58 829	4 826	3 794	3 815	3 808	7 474	4 911	4 934	4 016	3 759	4 504	4 525	9 529	13 723	3 160	3 160
dynamika kw/kw		-100,00%								-100,00%			+1 159,09%	-0,36%	+0,36%	0,00%	+2 558,12%	+3,60%	-0,05%	0,00%	-1,32%	+0,08%	+0,09%	-0,44%	-87,90%	-48,79%	+541,51%	0,00%	-98,16%	0,00%	+8 010,91%	+1,01%	-98,34%	+22 000,00%	-99,05%	+85,44%	-54,61%	+177,44%	-74,80%	0,00%	+63 077,42%	+0,73%	+0,18%	+0,45%	-1,30%	+0,01%	+0,08%	-91,80%	-21,38%	+0,55%	-0,18%	+96,27%	-34,29%	+0,47%	-18,61%	-6,40%	+19,82%	+0,47%	+110,59%	+44,01%	-76,97%	0,00%
dynamika r/r					-100,00%								+1 159,09%			+1 159,09%	+2 558,12%	+2 663,77%	+2 652,35%	+2 652,35%	+2,17%	-1,30%	-1,15%	-1,59%	-87,93%	-93,82%	-60,42%	-60,24%	-93,94%	-88,17%	+49,55%	+51,06%	+36,36%	+30 036,36%	-96,46%	-93,50%	+77,33%	-97,77%	-41,14%	-68,26%	+44 076,69%	+15 938,21%	+63 649,46%	+63 934,41%	+0,04%	-0,67%	-0,77%	-91,90%	-93,55%	-93,51%	-93,53%	+54,87%	+29,44%	+29,33%	+5,46%	-49,71%	-8,29%	-8,29%	+137,28%	+265,07%	-29,84%	-30,17%
Aktywa obrotowe	55 904	0	0	0	38 218	0	0	0	49 386	0	0	71 241	71 318	72 979	83 981	89 074	95 965	119 254	107 024	87 906	104 602	88 591	88 940	98 816	93 525	90 849	42 425	37 283	31 520	31 842	14 913	14 653	24 298	28 418	19 077	36 158	40 643	32 887	22 740	23 297	45 857	57 648	44 707	37 486	33 551	34 070	26 023	59 313	53 606	35 047	38 661	51 249	63 209	66 560	59 461	59 760	54 147	75 067	70 153	69 094	71 222	35 598
dynamika kw/kw		-100,00%				-100,00%				-100,00%			+0,11%	+2,33%	+15,08%	+6,06%	+7,74%	+24,27%	-10,26%	-17,86%	+18,99%	-15,31%	+0,39%	+11,10%	-5,35%	-2,86%	-53,30%	-12,12%	-15,46%	+1,02%	-53,17%	-1,74%	+65,82%	+16,96%	-32,87%	+89,54%	+12,40%	-19,08%	-30,85%	+2,45%	+96,84%	+25,71%	-22,45%	-16,15%	-10,50%	+1,55%	-23,62%	+127,93%	-9,62%	-34,62%	+10,31%	+32,56%	+23,34%	+5,30%	-10,67%	+0,50%	-9,39%	+38,64%	-6,55%	-1,51%	+3,08%	-50,02%
dynamika r/r	+85,93%				-31,64%				+29,22%				+44,41%			+25,03%	+34,56%	+63,41%	+27,44%	-1,31%	+9,00%	-25,71%	-16,90%	+12,41%	-10,59%	+2,55%	-52,30%	-62,27%	-66,30%	-64,95%	-64,85%	-60,70%	-22,91%	-10,75%	+27,92%	+146,76%	+67,27%	+15,73%	+19,20%	-35,57%	+12,83%	+75,29%	+96,60%	+60,90%	-26,84%	-40,90%	-41,79%	+58,23%	+59,77%	+2,87%	+48,56%	-13,60%	+17,91%	+89,92%	+53,80%	+16,61%	-14,34%	+12,78%	+17,98%	+15,62%	+31,53%	-52,58%
Zapasy	860	0	0	0	313	0	0	0	0	0	0	0	0	0	0	0	0	0	0	59	522	523	522	531	1 339	1 384	0	0	0	0	0	0	0	0	0	0	0	0	0	0	19	19	86	85	313	80	3	33	836	836	836	836	1	1	29	29	1	1	1	1	374	660
dynamika kw/kw		-100,00%				-100,00%															+784,75%	+0,19%	-0,19%	+1,72%	+152,17%	+3,36%	-100,00%															0,00%	+352,63%	-1,16%	+268,24%	-74,44%	-96,25%	+1 000,00%	+2 433,33%	0,00%	0,00%	0,00%	-99,88%	0,00%	+2 800,00%	0,00%	-96,55%	0,00%	0,00%	0,00%	+37 300,00%	+76,47%
dynamika r/r	+0,35%				-63,60%				-100,00%															+800,00%	+156,51%	+164,63%	-100,00%	-100,00%	-100,00%	-100,00%															+1 547,37%	+321,05%	-96,51%	-61,18%	+167,09%	+945,00%	+27 766,67%	+2 433,33%	-99,88%	-99,88%	-96,53%	-96,53%	0,00%	0,00%	-96,55%	-96,55%	+37 300,00%	+65 900,00%
Należności handlowe	41 018	43 348	35 326	28 559	31 610	31 410	34 936	35 655	37 982	42 399	59 433	59 838	58 202	57 662	67 624	72 160	72 935	93 919	85 145	71 148	70 700	62 246	57 455	65 867	40 587	61 760	19 258	24 515	19 354	19 344	871	569	2 060	5 603	5 647	5 959	1 687	1 710	570	547	22 044	38 906	26 394	20 678	9 076	9 624	6 971	11 238	43 774	14 105	9 445	22 338	35 265	37 237	29 856	28 305	45 612	61 250	32 032	45 061	62 734	26 031
dynamika kw/kw	+1 116,43%	+5,68%	-18,51%	-19,16%	+10,68%	-0,63%	+11,23%	+2,06%	+6,53%	+11,63%	+40,18%	+0,68%	-2,73%	-0,93%	+17,28%	+6,71%	+1,07%	+28,77%	-9,34%	-16,44%	-0,63%	-11,96%	-7,70%	+14,64%	-38,38%	+52,17%	-68,82%	+27,30%	-21,05%	-0,05%	-95,50%	-34,67%	+262,04%	+171,99%	+0,79%	+5,53%	-71,69%	+1,36%	-66,67%	-4,04%	+3 929,98%	+76,49%	-32,16%	-21,66%	-56,11%	+6,04%	-27,57%	+61,21%	+289,52%	-67,78%	-33,04%	+136,51%	+57,87%	+5,59%	-19,82%	-5,19%	+61,14%	+34,28%	-47,70%	+40,67%	+39,22%	-58,51%
dynamika r/r	+58,62%			+746,95%	-22,94%	-27,54%	-1,10%	+24,85%	+20,16%	+34,99%	+70,12%	+67,82%	+53,24%	+36,00%	+13,78%	+20,59%	+25,31%	+62,88%	+25,91%	-1,40%	-3,06%	-33,72%	-32,52%	-7,42%	-42,59%	-0,78%	-66,48%	-62,78%	-52,31%	-68,68%	-95,48%	-97,68%	-89,36%	-71,03%	+548,34%	+947,28%	-18,11%	-69,48%	-89,91%	-90,82%	+1 206,70%	+2 175,20%	+4 530,53%	+3 680,26%	-58,83%	-75,26%	-73,59%	-45,65%	+382,30%	+46,56%	+35,49%	+98,77%	-19,44%	+164,00%	+216,10%	+26,71%	+29,34%	+64,49%	+7,29%	+59,20%	+37,54%	-57,50%
Pozostałe aktywa obrotowe	39	-47 611	-38 944	-33 134	73	-35 640	-39 363	-40 661	3 872	-46 396	-62 709	4 861	4 758	4 514	4 676	4 957	6 460	5 383	5 326	3 792	9 239	4 088	3 803	3 179	17 624	5 541	288	286	320	302	150	146	394	974	981	17 609	18 546	18 429	18 798	18 827	9 571	5 098	4 886	4 297	1 546	1 255	684	31 586	458	334	369	376	648	638	602	492	886	734	175	286	690	503
dynamika kw/kw	+100,58%	-122 179,49%	+18,20%	+14,92%	+100,22%	-48 921,92%	-10,45%	-3,30%	+109,52%	-1 298,24%	-35,16%	+107,75%	-2,12%	-5,13%	+3,59%	+6,01%	+30,32%	-16,67%	-1,06%	-28,80%	+143,64%	-55,75%	-6,97%	-16,41%	+454,39%	-68,56%	-94,80%	-0,69%	+11,89%	-5,63%	-50,33%	-2,67%	+169,86%	+147,21%	+0,72%	+1 695,01%	+5,32%	-0,63%	+2,00%	+0,15%	-49,16%	-46,73%	-4,16%	-12,05%	-64,02%	-18,82%	-45,50%	+4 517,84%	-98,55%	-27,07%	+10,48%	+1,90%	+72,34%	-1,54%	-5,64%	-18,27%	+80,08%	-17,16%	-76,16%	+63,43%	+141,26%	-27,10%
dynamika r/r	-13,33%			-391,31%	+87,18%	+25,14%	-1,08%	-22,72%	+5 204,11%	-30,18%	-59,31%	+111,95%	+22,88%	+109,73%	+107,46%	+1,97%	+35,77%	+19,25%	+13,90%	-23,50%	+43,02%	-24,06%	-28,60%	-16,17%	+90,76%	+35,54%	-92,43%	-91,00%	-98,18%	-94,55%	-47,92%	-48,95%	+23,13%	+222,52%	+554,00%	+11 960,96%	+4 607,11%	+1 792,09%	+1 816,21%	+6,92%	-48,39%	-72,34%	-74,01%	-77,18%	-83,85%	-75,38%	-86,00%	+635,07%	-70,38%	-73,39%	-46,05%	-98,81%	+41,48%	+91,02%	+63,14%	+30,85%	+36,73%	+15,05%	-70,93%	-41,87%	-22,12%	-31,47%
Inwestycje krótkoterminowe	13 987	4 263	3 618	4 575	6 222	4 230	4 427	5 006	7 532	3 997	3 276	6 542	8 358	10 803	11 681	11 957	16 570	19 952	16 553	12 907	24 141	21 734	27 160	29 239	33 975	22 164	22 879	12 482	11 846	12 196	13 892	13 938	21 844	21 841	12 449	12 590	20 410	12 748	3 372	3 923	14 223	13 625	13 341	12 426	22 616	23 111	18 365	16 456	8 538	19 772	28 011	27 699	27 295	28 684	28 974	30 934	7 648	13 082	37 945	23 746	7 424	8 404
dynamika kw/kw	+314,80%	-69,52%	-15,13%	+26,45%	+36,00%	-32,02%	+4,66%	+13,08%	+50,46%	-46,93%	-18,04%	+99,69%	+27,76%	+29,25%	+8,13%	+2,36%	+38,58%	+20,41%	-17,04%	-22,03%	+87,04%	-9,97%	+24,97%	+7,65%	+16,20%	-34,76%	+3,23%	-45,44%	-5,10%	+2,95%	+13,91%	+0,33%	+56,72%	-0,01%	-43,00%	+1,13%	+62,11%	-37,54%	-73,55%	+16,34%	+262,55%	-4,20%	-2,08%	-6,86%	+82,01%	+2,19%	-20,54%	-10,39%	-48,12%	+131,58%	+41,67%	-1,11%	-1,46%	+5,09%	+1,01%	+6,76%	-75,28%	+71,05%	+190,06%	-37,42%	-68,74%	+13,20%
dynamika r/r	+322,95%			+35,68%	-55,52%	-0,77%	+22,36%	+9,42%	+21,05%	-5,51%	-26,00%	+30,68%	+10,97%	+170,28%	+256,56%	+82,77%	+98,25%	+84,69%	+41,71%	+7,95%	+45,69%	+8,93%	+64,08%	+126,54%	+40,74%	+1,98%	-15,76%	-57,31%	-65,13%	-44,97%	-39,28%	+11,66%	+84,40%	+79,08%	-10,39%	-9,67%	-6,56%	-41,63%	-72,91%	-68,84%	-30,31%	+6,88%	+295,64%	+216,75%	+59,01%	+69,62%	+37,66%	+32,43%	-62,25%	-14,45%	+52,52%	+68,32%	+219,69%	+45,07%	+3,44%	+11,68%	-71,98%	-54,39%	+30,96%	-23,24%	-2,93%	-35,76%
w tym gotówka	10 887	4 263	3 618	4 575	6 222	4 230	4 427	5 006	7 532	3 997	3 276	6 542	5 097	10 803	7 290	6 902	9 755	13 014	8 966	4 936	12 156	9 425	4 213	5 476	10 277	9 879	90	89	113	108	113	94	72	76	76	89	1 926	58	77	92	2 104	1 468	2 256	1 121	457	866	770	1 151	4 238	156	928	588	1 371	377	229	796	587	2 396	8 291	3 828	4 126	7 561
dynamika kw/kw	+222,86%	-60,84%	-15,13%	+26,45%	+36,00%	-32,02%	+4,66%	+13,08%	+50,46%	-46,93%	-18,04%	+99,69%	-22,09%	+111,95%	-32,52%	-5,32%	+41,34%	+33,41%	-31,10%	-44,95%	+146,27%	-22,47%	-55,30%	+29,98%	+87,67%	-3,87%	-99,09%	-1,11%	+26,97%	-4,42%	+4,63%	-16,81%	-23,40%	+5,56%	0,00%	+17,11%	+2 064,04%	-96,99%	+32,76%	+19,48%	+2 186,96%	-30,23%	+53,68%	-50,31%	-59,23%	+89,50%	-11,09%	+49,48%	+268,20%	-96,32%	+494,87%	-36,64%	+133,16%	-72,50%	-39,26%	+247,60%	-26,26%	+308,18%	+246,04%	-53,83%	+7,78%	+83,25%
dynamika r/r	+1 092,44%			+35,68%	-42,85%	-0,77%	+22,36%	+9,42%	+21,05%	-5,51%	-26,00%	+30,68%	-32,33%	+170,28%	+122,53%	+5,50%	+91,39%	+20,47%	+22,99%	-28,48%	+24,61%	-27,58%	-53,01%	+10,94%	-15,46%	+4,82%	-97,86%	-98,37%	-98,90%	-98,91%	+25,56%	+5,62%	-36,28%	-29,63%	-32,74%	-5,32%	+2 575,00%	-23,68%	+1,32%	+3,37%	+9,24%	+2 431,03%	+2 829,87%	+1 118,48%	-78,28%	-41,01%	-65,87%	+2,68%	+827,35%	-81,99%	+20,52%	-48,91%	-67,65%	+141,67%	-75,32%	+35,37%	-57,18%	+535,54%	+3 520,52%	+380,90%	+602,90%	+215,57%
Kapitał własny	30 739	32 626	32 876	32 914	34 250	36 181	35 562	36 415	37 055	39 725	40 568	43 541	41 755	45 009	49 081	50 370	49 666	54 281	61 310	61 255	64 325	66 765	67 230	68 094	60 130	43 733	37 099	31 193	23 216	23 531	12 862	12 914	13 230	13 290	12 887	12 944	13 070	13 189	8 348	8 334	10 779	14 016	17 882	14 210	6 922	5 520	14 641	-3 002	20 823	21 346	21 619	27 136	26 484	36 756	32 185	31 371	30 292	38 219	40 032	38 389	48 108	72 574
dynamika kw/kw	-5,93%	+6,14%	+0,77%	+0,12%	+4,06%	+5,64%	-1,71%	+2,40%	+1,76%	+7,21%	+2,12%	+7,33%	-4,10%	+7,79%	+9,05%	+2,63%	-1,40%	+9,29%	+12,95%	-0,09%	+5,01%	+3,79%	+0,70%	+1,29%	-11,70%	-27,27%	-15,17%	-15,92%	-25,57%	+1,36%	-45,34%	+0,40%	+2,45%	+0,45%	-3,03%	+0,44%	+0,97%	+0,91%	-36,70%	-0,17%	+29,34%	+30,03%	+27,58%	-20,53%	-51,29%	-20,25%	+165,24%	-120,50%	+793,64%	+2,51%	+1,28%	+25,52%	-2,40%	+38,79%	-12,44%	-2,53%	-3,44%	+26,17%	+4,74%	-4,10%	+25,32%	+50,86%
dynamika r/r	+115,92%			+0,73%	+11,42%	+10,90%	+8,17%	+10,64%	+8,19%	+9,80%	+14,08%	+19,57%	+12,68%	+13,30%	+20,98%	+15,68%	+18,95%	+20,60%	+24,92%	+21,61%	+29,52%	+23,00%	+9,66%	+11,16%	-6,52%	-34,50%	-44,82%	-54,19%	-61,39%	-46,19%	-65,33%	-58,60%	-43,01%	-43,52%	+0,19%	+0,23%	-1,21%	-0,76%	-35,22%	-35,61%	-17,53%	+6,27%	+114,21%	+70,51%	-35,78%	-60,62%	-18,12%	-121,13%	+200,82%	+286,70%	+47,66%	+1 003,93%	+27,19%	+72,19%	+48,87%	+15,61%	+14,38%	+3,98%	+24,38%	+22,37%	+58,81%	+89,89%
Kapitał podstawowy	29 400	0	0	0	29 400	0	0	0	29 400	0	0	29 400	29 400	29 400	29 400	29 400	29 400	29 400	29 400	31 616	31 616	31 616	31 616	31 616	31 616	31 616	31 616	31 616	31 616	31 616	31 616	31 616	31 616	31 616	31 616	31 616	31 616	31 616	31 616	31 616	31 616	31 616	31 616	31 616	31 616	31 616	37 884	37 884	37 884	37 884	37 884	37 884	37 884	37 884	37 884	37 884	37 884	37 884	37 884	37 884	45 884	66 298
dynamika kw/kw		-100,00%				-100,00%				-100,00%			0,00%	0,00%	0,00%	0,00%	0,00%	0,00%	0,00%	+7,54%	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%	+19,83%	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%	+21,12%	+44,49%
dynamika r/r	+110,00%				0,00%				0,00%				0,00%			0,00%	0,00%	0,00%	0,00%	+7,54%	+7,54%	+7,54%	+7,54%	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%	+19,83%	+19,83%	+19,83%	+19,83%	0,00%	0,00%	0,00%	0,00%	0,00%	0,00%	0,00%	0,00%	0,00%	0,00%	+21,12%	+75,00%
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
Kapitał zapasowy	2 929	0	0	0	3 923	0	0	0	3 923	0	0	7 517	7 516	7 516	12 045	12 045	12 045	12 757	26 009	23 188	23 188	23 188	32 809	32 809	32 809	32 809	32 601	32 601	32 601	0	0	0	0	0	0	0	0	0	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%			-0,01%	0,00%	+60,26%	0,00%	0,00%	+5,91%	+103,88%	-10,85%	0,00%	0,00%	+41,49%	0,00%	0,00%	0,00%	-0,63%	0,00%	0,00%	-100,00%
dynamika r/r	+26,09%				+33,94%				0,00%				+91,59%			+60,24%	+60,26%	+69,73%	+115,93%	+92,51%	+92,51%	+81,77%	+26,14%	+41,49%	+41,49%	+41,49%	-0,63%	-0,63%	-0,63%	-100,00%	-100,00%	-100,00%	-100,00%
Zysk lat ubiegłych	-2 374	0	0	0	-2 581	0	0	0	927	0	0	90	- 262	4 976	448	448	448	7 908	- 577	- 577	- 577	9 521	- 100	- 100	- 100	-4 364	-4 156	-4 156	-24 011	-22 944	-20 913	-20 913	-20 913	-20 386	-20 386	-20 386	-20 517	-20 541	-20 541	-20 541	-52 581	-25 792	-25 792	-25 792	-24 471	-29 649	-29 786	-29 786	-28 240	-26 303	-26 303	-26 303	-26 458	-20 797	-20 797	-20 797	-21 783	-16 989	-16 989	-16 989	-17 825	-8 299
dynamika kw/kw		+100,00%				+100,00%				-100,00%			-391,11%	+1 999,24%	-91,00%	0,00%	0,00%	+1 665,18%	-107,30%	0,00%	0,00%	+1 750,09%	-101,05%	0,00%	0,00%	-4 264,00%	+4,77%	0,00%	-477,74%	+4,44%	+8,85%	0,00%	0,00%	+2,52%	0,00%	0,00%	-0,64%	-0,12%	0,00%	0,00%	-155,98%	+50,95%	0,00%	0,00%	+5,12%	-21,16%	-0,46%	0,00%	+5,19%	+6,86%	0,00%	0,00%	-0,59%	+21,40%	0,00%	0,00%	-4,74%	+22,01%	0,00%	0,00%	-4,92%	+53,44%
dynamika r/r	-54,06%				-8,72%				+135,92%				-128,26%			+397,78%	+270,99%	+58,92%	-228,79%	-228,79%	-228,79%	+20,40%	+82,67%	+82,67%	+82,67%	-145,84%	-4 056,00%	-4 056,00%	-23 911,00%	-425,76%	-403,20%	-403,20%	+12,90%	+11,15%	+2,52%	+2,52%	+1,89%	-0,76%	-0,76%	-0,76%	-156,28%	-25,56%	-25,56%	-25,56%	+53,46%	-14,95%	-15,49%	-15,49%	-15,40%	+11,29%	+11,69%	+11,69%	+6,31%	+20,93%	+20,93%	+20,93%	+17,67%	+18,31%	+18,31%	+18,31%	+18,17%	+51,15%
Zysk netto	784	0	0	0	3 508	0	0	0	2 805	0	0	6 651	5 238	3 259	7 332	8 621	7 765	4 216	6 478	7 028	10 098	2 440	2 905	3 769	-4 264	-15 563	-24 625	-28 868	-16 990	315	159	211	527	60	- 343	- 286	-24	119	-4 722	-4 736	26 789	3 237	7 103	3 431	-5 178	-1 402	-2 699	-20 342	1 937	523	796	6 313	5 661	10 272	5 701	4 887	4 794	7 927	9 740	8 097	9 526	3 312
dynamika kw/kw		-100,00%				-100,00%				-100,00%			-21,24%	-37,78%	+124,98%	+17,58%	-9,93%	-45,71%	+53,65%	+8,49%	+43,68%	-75,84%	+19,06%	+29,74%	-213,13%	-264,99%	-58,23%	-17,23%	+41,15%	+101,85%	-49,52%	+32,70%	+149,76%	-88,61%	-671,67%	+16,62%	+91,61%	+595,83%	-4 068,07%	-0,30%	+665,65%	-87,92%	+119,43%	-51,70%	-250,92%	+72,92%	-92,51%	-653,69%	+109,52%	-73,00%	+52,20%	+693,09%	-10,33%	+81,45%	-44,50%	-14,28%	-1,90%	+65,35%	+22,87%	-16,87%	+17,65%	-65,23%
dynamika r/r	+243,59%				+347,45%				-20,04%				+86,74%			+29,62%	+48,24%	+29,36%	-11,65%	-18,48%	+30,05%	-42,13%	-55,16%	-46,37%	-142,23%	-737,83%	-947,68%	-865,93%	-298,45%	+102,02%	+100,65%	+100,73%	+103,10%	-80,95%	-315,72%	-235,55%	-104,55%	+98,33%	-1 276,68%	-1 555,94%	+111 720,83%	+2 620,17%	+250,42%	+172,45%	-119,33%	-143,31%	-138,00%	-692,89%	+137,41%	+137,30%	+129,49%	+131,03%	+192,26%	+1 864,05%	+616,21%	-22,59%	-15,32%	-22,83%	+70,85%	+65,68%	+98,71%	-58,22%
Udziały niekontrolujące	0	0	0	0	0	0	0	0	0	0	0	- 117	- 137	- 142	- 144	- 144	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	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													-17,09%	-3,65%	-1,41%	0,00%	+100,00%
dynamika r/r																-23,08%	+100,00%	+100,00%	+100,00%	+100,00%
Zobowiązania długoterminowe	83	79	82	79	410	410	410	410	152	3 997	152	3 785	1 756	6 423	5 859	5 434	15 172	10 262	16 362	15 498	16 717	16 717	8 821	8 816	9 396	7 819	1 208	818	306	306	258	258	282	282	261	293	341	369	1 751	1 751	13 456	13 456	13 450	13 456	13 129	13 024	21 272	15 561	9 145	9 231	9 257	9 950	16 701	15 568	19 990	12 150	17 531	31 252	37 984	30 304	19 503	17 279
dynamika kw/kw	+97,62%	-4,82%	+3,80%	-3,66%	+418,99%	0,00%	0,00%	0,00%	-62,93%	+2 529,61%	-96,20%	+2 390,13%	-53,61%	+265,77%	-8,78%	-7,25%	+179,21%	-32,36%	+59,44%	-5,28%	+7,87%	0,00%	-47,23%	-0,06%	+6,58%	-16,78%	-84,55%	-32,28%	-62,59%	0,00%	-15,69%	0,00%	+9,30%	0,00%	-7,45%	+12,26%	+16,38%	+8,21%	+374,53%	0,00%	+668,48%	0,00%	-0,04%	+0,04%	-2,43%	-0,80%	+63,33%	-26,85%	-41,23%	+0,94%	+0,28%	+7,49%	+67,85%	-6,78%	+28,40%	-39,22%	+44,29%	+78,27%	+21,54%	-20,22%	-35,64%	-11,40%
dynamika r/r	0,00%			+88,10%	+393,98%	+418,99%	+400,00%	+418,99%	-62,93%	+874,88%	-62,93%	+823,17%	+1 055,26%	+60,70%	+3 754,61%	+43,57%	+764,01%	+59,77%	+179,26%	+185,20%	+10,18%	+62,90%	-46,09%	-43,12%	-43,79%	-53,23%	-86,31%	-90,72%	-96,74%	-96,09%	-78,64%	-68,46%	-7,84%	-7,84%	+1,16%	+13,57%	+20,92%	+30,85%	+570,88%	+497,61%	+3 846,04%	+3 546,61%	+668,13%	+668,48%	-2,43%	-3,21%	+58,16%	+15,64%	-30,35%	-29,12%	-56,48%	-36,06%	+82,62%	+68,65%	+115,94%	+22,11%	+4,97%	+100,75%	+90,02%	+149,42%	+11,25%	-44,71%
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
Kredyty i pożyczki	0	0	0	0	0	0	0	0	0	0	0	3 633	1 133	5 800	5 217	4 792	14 587	10 204	16 304	15 440	16 691	16 691	8 812	8 812	8 812	7 806	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	8 281	8 281	7 953	8 039	7 912	7 913	8 003	8 089	8 089	0	0	13 721	19 110	9 393	141	143
dynamika kw/kw													-68,81%	+411,92%	-10,05%	-8,15%	+204,40%	-30,05%	+59,78%	-5,30%	+8,10%	0,00%	-47,21%	0,00%	0,00%	-11,42%	-100,00%																					0,00%	-3,96%	+1,08%	-1,58%	+0,01%	+1,14%	+1,07%	0,00%	-100,00%			+39,28%	-50,85%	-98,50%	+1,42%
dynamika r/r																+31,90%	+1 187,47%	+75,93%	+212,52%	+222,20%	+14,42%	+63,57%	-45,95%	-42,93%	-47,21%	-53,23%	-100,00%	-100,00%	-100,00%	-100,00%																					-4,46%	-4,44%	+0,63%	+0,62%	+2,24%	-100,00%	-100,00%	+69,63%	+136,25%			-98,96%
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
Z tytułu leasingu	0	0	0	0	0	0	0	0	0	0	0	0	0	0	116	0	59	0	58	58	26	26	9	4	2	0	0	0	0	0	0	0	0	0	0	0	0	0	1 658	1 658	7 326	7 326	7 326	7 326	6 991	6 984	6 984	1 273	937	937	939	939	5 210	3 991	7 840	7 927	13 269	13 269	13 920	15 957	12 850	10 625
dynamika kw/kw																-100,00%		-100,00%		0,00%	-55,17%	0,00%	-65,38%	-55,56%	-50,00%	-100,00%														0,00%	+341,86%	0,00%	0,00%	0,00%	-4,57%	-0,10%	0,00%	-81,77%	-26,39%	0,00%	+0,21%	0,00%	+454,85%	-23,40%	+96,44%	+1,11%	+67,39%	0,00%	+4,91%	+14,63%	-19,47%	-17,32%
dynamika r/r																			-50,00%		-55,93%		-84,48%	-93,10%	-92,31%	-100,00%	-100,00%	-100,00%	-100,00%														+341,86%	+341,86%	-4,57%	-4,67%	-4,67%	-82,62%	-86,60%	-86,58%	-86,55%	-26,24%	+456,03%	+325,93%	+734,93%	+744,20%	+154,68%	+232,47%	+77,55%	+101,30%	-3,16%	-19,93%
Inne zobowiązania długoterminowe	83	0	0	0	410	0	0	0	152	0	0	152	623	623	526	642	526	58	0	0	0	0	0	0	582	13	1 208	818	306	306	258	258	282	282	261	293	341	369	93	93	6 130	6 130	6 124	6 130	6 138	6 040	6 007	6 007	255	255	406	1 098	3 488	3 488	4 061	4 223	4 262	4 262	4 954	4 954	6 512	6 511
dynamika kw/kw		-100,00%				-100,00%				-100,00%			+309,87%	0,00%	-15,57%	+22,05%	-18,07%	-88,97%	-100,00%							-97,77%	+9 192,31%	-32,28%	-62,59%	0,00%	-15,69%	0,00%	+9,30%	0,00%	-7,45%	+12,26%	+16,38%	+8,21%	-74,80%	0,00%	+6 491,40%	0,00%	-0,10%	+0,10%	+0,13%	-1,60%	-0,55%	0,00%	-95,75%	0,00%	+59,22%	+170,44%	+217,67%	0,00%	+16,43%	+3,99%	+0,92%	0,00%	+16,24%	0,00%	+31,45%	-0,02%
dynamika r/r	0,00%				+393,98%				-62,93%				+309,87%			+322,37%	-15,57%	-90,69%	-100,00%	-100,00%	-100,00%	-100,00%							-47,42%	+2 253,85%	-78,64%	-68,46%	-7,84%	-7,84%	+1,16%	+13,57%	+20,92%	+30,85%	-64,37%	-68,26%	+1 697,65%	+1 561,25%	+6 484,95%	+6 491,40%	+0,13%	-1,47%	-1,91%	-2,01%	-95,85%	-95,78%	-93,24%	-81,72%	+1 267,84%	+1 267,84%	+900,25%	+284,61%	+22,19%	+22,19%	+21,99%	+17,31%	+52,79%	+52,77%
Zobowiązania krótkoterminowe	47 949	45 974	32 518	26 506	29 482	24 909	28 617	30 459	36 253	38 253	53 415	50 454	58 493	53 726	62 601	66 409	72 107	94 705	76 263	62 153	73 727	55 153	62 367	70 398	51 360	47 553	7 536	8 643	8 332	8 312	6 482	6 190	11 040	31 575	23 046	23 319	27 443	19 751	14 837	15 275	83 765	92 490	78 848	75 307	74 453	76 222	50 595	52 992	28 366	9 082	12 256	30 914	31 331	25 434	21 794	29 743	26 689	25 738	18 770	32 356	75 325	16 671
dynamika kw/kw	+79,19%	-4,12%	-29,27%	-18,49%	+11,23%	-15,51%	+14,89%	+6,44%	+19,02%	+5,52%	+39,64%	-5,54%	+15,93%	-8,15%	+16,52%	+6,08%	+8,58%	+31,34%	-19,47%	-18,50%	+18,62%	-25,19%	+13,08%	+12,88%	-27,04%	-7,41%	-84,15%	+14,69%	-3,60%	-0,24%	-22,02%	-4,50%	+78,35%	+186,01%	-27,01%	+1,18%	+17,69%	-28,03%	-24,88%	+2,95%	+448,38%	+10,42%	-14,75%	-4,49%	-1,13%	+2,38%	-33,62%	+4,74%	-46,47%	-67,98%	+34,95%	+152,24%	+1,35%	-18,82%	-14,31%	+36,47%	-10,27%	-3,56%	-27,07%	+72,38%	+132,80%	-77,87%
dynamika r/r	+88,29%			-0,95%	-38,51%	-45,82%	-12,00%	+14,91%	+22,97%	+53,57%	+86,65%	+65,65%	+61,35%	+40,45%	+17,20%	+31,62%	+23,27%	+76,27%	+21,82%	-6,41%	+2,25%	-41,76%	-18,22%	+13,27%	-30,34%	-13,78%	-87,92%	-87,72%	-83,78%	-82,52%	-13,99%	-28,38%	+32,50%	+279,87%	+255,54%	+276,72%	+148,58%	-37,45%	-35,62%	-34,50%	+205,23%	+368,28%	+431,43%	+393,01%	-11,12%	-17,59%	-35,83%	-29,63%	-61,90%	-88,08%	-75,78%	-41,66%	+10,45%	+180,05%	+77,82%	-3,79%	-14,82%	+1,20%	-13,88%	+8,79%	+182,23%	-35,23%
Z tytułu dostaw i usług	41 734	0	0	0	24 326	0	0	0	22 400	0	0	36 990	36 022	35 978	44 623	42 822	45 828	74 015	59 610	35 880	49 355	26 167	20 975	19 046	9 009	17 845	144	115	155	172	74	154	629	640	776	745	2 292	1 923	1 996	2 048	8 673	16 921	9 106	9 604	8 692	5 257	5 287	5 232	4 405	1 522	2 885	12 085	17 128	14 245	9 357	10 786	6 526	4 445	4 163	11 911	18 591	3 519
dynamika kw/kw		-100,00%				-100,00%				-100,00%			-2,62%	-0,12%	+24,03%	-4,04%	+7,02%	+61,51%	-19,46%	-39,81%	+37,56%	-46,98%	-19,84%	-9,20%	-52,70%	+98,08%	-99,19%	-20,14%	+34,78%	+10,97%	-56,98%	+108,11%	+308,44%	+1,75%	+21,25%	-3,99%	+207,65%	-16,10%	+3,80%	+2,61%	+323,49%	+95,10%	-46,19%	+5,47%	-9,50%	-39,52%	+0,57%	-1,04%	-15,81%	-65,45%	+89,55%	+318,89%	+41,73%	-16,83%	-34,31%	+15,27%	-39,50%	-31,89%	-6,34%	+186,12%	+56,08%	-81,07%
dynamika r/r	+72,88%				-41,71%				-7,92%				+60,81%			+15,77%	+27,22%	+105,72%	+33,59%	-16,21%	+7,70%	-64,65%	-64,81%	-46,92%	-81,75%	-31,80%	-99,31%	-99,40%	-98,28%	-99,04%	-48,61%	+33,91%	+305,81%	+272,09%	+948,65%	+383,77%	+264,39%	+200,47%	+157,22%	+174,90%	+278,40%	+779,93%	+356,21%	+368,95%	+0,22%	-68,93%	-41,94%	-45,52%	-49,32%	-71,05%	-45,43%	+130,98%	+288,83%	+835,94%	+224,33%	-10,75%	-61,90%	-68,80%	-55,51%	+10,43%	+184,88%	-20,83%
Kredyty i pożyczki	371	0	0	0	521	0	0	0	8 120	0	0	7 643	13 996	10 798	10 270	15 633	11 576	12 222	6 647	13 439	12 683	18 157	29 865	33 409	32 238	20 178	439	496	1	0	0	0	0	0	98	262	2 258	1 694	1 704	1 809	8 197	7 964	8 494	8 569	8 659	8 589	285	334	187	187	187	98	137	137	238	965	2 700	3 975	136	1	9 084	1 104
dynamika kw/kw		-100,00%				-100,00%				-100,00%			+83,12%	-22,85%	-4,89%	+52,22%	-25,95%	+5,58%	-45,61%	+102,18%	-5,63%	+43,16%	+64,48%	+11,87%	-3,51%	-37,41%	-97,82%	+12,98%	-99,80%	-100,00%						+167,35%	+761,83%	-24,98%	+0,59%	+6,16%	+353,12%	-2,84%	+6,65%	+0,88%	+1,05%	-0,81%	-96,68%	+17,19%	-44,01%	0,00%	0,00%	-47,59%	+39,80%	0,00%	+73,72%	+305,46%	+179,79%	+47,22%	-96,58%	-99,26%	+908 300,00%	-87,85%
dynamika r/r					+40,43%				+1 458,54%				+72,36%			+104,54%	-17,29%	+13,19%	-35,28%	-14,03%	+9,56%	+48,56%	+349,30%	+148,60%	+154,18%	+11,13%	-98,53%	-98,52%	-100,00%	-100,00%	-100,00%	-100,00%	-100,00%						+1 638,78%	+590,46%	+263,02%	+370,13%	+398,47%	+373,69%	+5,64%	+7,85%	-96,64%	-96,10%	-97,84%	-97,82%	-34,39%	-70,66%	-26,74%	-26,74%	+27,27%	+884,69%	+1 870,80%	+2 801,46%	-42,86%	-99,90%	+236,44%	-72,23%
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
Z tytułu leasingu	0	0	0	0	0	0	0	0	0	0	0	0	0	0	135	0	97	0	111	99	51	36	53	59	60	20	13	12	0	0	0	0	0	0	0	0	0	0	271	199	4 544	4 434	4 338	4 243	16 857	16 781	12 352	10 136	600	501	752	571	1 357	1 357	1 585	1 372	2 715	1 998	3 301	2 793	3 577	3 818
dynamika kw/kw																-100,00%		-100,00%		-10,81%	-48,48%	-29,41%	+47,22%	+11,32%	+1,69%	-66,67%	-35,00%	-7,69%	-100,00%											-26,57%	+2 183,42%	-2,42%	-2,17%	-2,19%	+297,29%	-0,45%	-26,39%	-17,94%	-94,08%	-16,50%	+50,10%	-24,07%	+137,65%	0,00%	+16,80%	-13,44%	+97,89%	-26,41%	+65,22%	-15,39%	+28,07%	+6,74%
dynamika r/r																			-17,78%		-47,42%		-52,25%	-40,40%	+17,65%	-44,44%	-75,47%	-79,66%	-100,00%	-100,00%	-100,00%	-100,00%											+1 500,74%	+2 032,16%	+270,97%	+278,46%	+184,74%	+138,89%	-96,44%	-97,01%	-93,91%	-94,37%	+126,17%	+170,86%	+110,77%	+140,28%	+100,07%	+47,24%	+108,26%	+103,57%	+31,75%	+91,09%
Inne zobowiazania krótkoterminowe	5 844	0	0	0	4 635	0	0	0	5 733	0	0	5 821	8 475	6 950	7 573	7 954	14 606	8 468	9 895	12 735	11 638	10 793	11 474	17 884	10 053	9 510	6 940	8 020	8 176	8 140	6 408	6 036	10 411	30 935	22 172	22 312	22 893	16 134	10 866	11 219	62 351	63 171	56 910	52 891	40 245	45 595	32 671	37 290	23 174	6 872	8 432	18 160	12 709	9 695	10 614	16 620	14 748	15 320	11 170	17 651	44 073	8 230
dynamika kw/kw		-100,00%				-100,00%				-100,00%			+45,59%	-17,99%	+8,96%	+5,03%	+83,63%	-42,02%	+16,85%	+28,70%	-8,61%	-7,26%	+6,31%	+55,87%	-43,79%	-5,40%	-27,02%	+15,56%	+1,95%	-0,44%	-21,28%	-5,81%	+72,48%	+197,14%	-28,33%	+0,63%	+2,60%	-29,52%	-32,65%	+3,25%	+455,76%	+1,32%	-9,91%	-7,06%	-23,91%	+13,29%	-28,35%	+14,14%	-37,85%	-70,35%	+22,70%	+115,37%	-30,02%	-23,72%	+9,48%	+56,59%	-11,26%	+3,88%	-27,09%	+58,02%	+149,69%	-81,33%
dynamika r/r	+341,06%				-20,69%				+23,69%				+47,83%			+36,64%	+72,34%	+21,84%	+30,66%	+60,11%	-20,32%	+27,46%	+15,96%	+40,43%	-13,62%	-11,89%	-39,52%	-55,16%	-18,67%	-14,41%	-7,67%	-24,74%	+27,34%	+280,04%	+246,00%	+269,65%	+119,89%	-47,85%	-50,99%	-49,72%	+172,36%	+291,54%	+423,74%	+371,44%	-35,45%	-27,82%	-42,59%	-29,50%	-42,42%	-84,93%	-74,19%	-51,30%	-45,16%	+41,08%	+25,88%	-8,48%	+16,04%	+58,02%	+5,24%	+6,20%	+198,84%	-46,28%
Suma bilansowa	78 771	0	0	0	64 142	0	0	0	73 460	0	0	97 780	102 004	105 158	117 541	122 213	136 945	159 248	153 935	138 906	154 769	138 635	138 418	147 308	120 886	99 105	45 843	40 654	31 854	32 149	19 602	19 362	24 552	45 147	36 194	36 556	40 854	33 309	24 936	25 360	108 000	119 962	110 180	102 973	94 504	94 766	86 508	65 551	58 334	39 659	43 132	68 000	74 516	77 758	73 969	73 264	74 512	95 209	96 786	101 049	142 936	106 524
dynamika kw/kw		-100,00%				-100,00%				-100,00%			+4,32%	+3,09%	+11,78%	+3,97%	+12,05%	+16,29%	-3,34%	-9,76%	+11,42%	-10,42%	-0,16%	+6,42%	-17,94%	-18,02%	-53,74%	-11,32%	-21,65%	+0,93%	-39,03%	-1,22%	+26,81%	+83,88%	-19,83%	+1,00%	+11,76%	-18,47%	-25,14%	+1,70%	+325,87%	+11,08%	-8,15%	-6,54%	-8,22%	+0,28%	-8,71%	-24,23%	-11,01%	-32,01%	+8,76%	+57,66%	+9,58%	+4,35%	-4,87%	-0,95%	+1,70%	+27,78%	+1,66%	+4,40%	+41,45%	-25,47%
dynamika r/r	+98,00%				-18,57%				+14,53%				+38,86%			+24,99%	+34,25%	+51,44%	+30,96%	+13,66%	+13,02%	-12,94%	-10,08%	+6,05%	-21,89%	-28,51%	-66,88%	-72,40%	-73,65%	-67,56%	-57,24%	-52,37%	-22,92%	+40,43%	+84,64%	+88,80%	+66,40%	-26,22%	-31,10%	-30,63%	+164,36%	+260,15%	+341,85%	+306,04%	-12,50%	-21,00%	-21,48%	-36,34%	-38,27%	-58,15%	-50,14%	+3,74%	+27,74%	+96,07%	+71,49%	+7,74%	-0,01%	+22,44%	+30,85%	+37,92%	+91,83%	+11,88%

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	103,50	101,38	103,73
Zmiana	+0,49%	-0,27%	-0,25%
Open-Close	+3,50%	+1,44%	+1,05%
High-Low	3,38%	3,87%	5,42%
Zmiana ceny [pln]	0,00	-0,40	-0,38
Transakcja [szt.]	2	8,2	9,7
Średnia transakcja [pln]	458,75	1,25t	1,02t
Wolumen [szt.]	9	103,8	97,9
Obrót [pln]	917,50	10,2t	9,87t
Obrót pozytywny	56,40%	10,61%	13,71%
Obrót negatywny	43,60%	59,14%	53,21%
Obrót neutralny	0,00%	30,25%	33,09%
Wolumen ws. % Free Float	0,01	0,16	0,15
Wolumen ws. % akcji w obrocie	<0,01	0,03	0,03

Wskaźniki finansowe

Rating	AA-
Aktualne C/WK	0,49
Kroczące C/ZO	2,57
Kroczące C/P	0,25
Kroczące C/Z	7,24
Zmiana 12m	11,29%
Śr. płynność dzienna	0,06%
Zakres wahań kursu	44,51%
Beta kursu	0,27
Tempo wzrostu przychodów	40,95%
Zwrot z kapitału własnego (ROE)	9,87%
Zwrot z aktywów skorygowany (ROA)	8,43%
Wskaźnik ogólnego zadłużenia	55,49%
Dług netto / EBITDA	0,4
Wskaźnik Altmana (Z"-score)	7,28
Średnioważony koszt kapitału (sWACC)	W abonamencie
Zysk ekonomiczny (sEVA)	W abonamencie
Stopa dywidendy	[b.d.]
Kurs z dnia: 05-09-2025 Dane finansowe z dnia: 29-05-2025

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.

Sprawdź jak StockWatch.pl może pomóc Ci w skutecznym inwestowaniu

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

Na giełdzie od	191 miesięcy
Liczba akcji	343 511
Free float	18,42%
Kapitalizacja	35,55 mln zł
Wartość księgowa	72,57 mln zł
Zysk operacyjny 12m	13,86 mln zł
Przychody 12m	139,80 mln zł
Zysk netto 12m	4,91 mln zł
Główny akcjonariusz Tarineum Holding SA (wraz z Noble Capital sp. z o. o.) 30,79%

Wise Energy SA - Akcjonariat i dane-finansowe na dzień 2025-09-05

Informacje ogólne