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 |
|
Q1 2020 |
Q2 2020 |
Q3 2020 |
Q4 2020 |
Q1 2021 |
Q2 2021 |
Q3 2021 |
Q4 2021 |
Q1 2022 |
Q2 2022 |
Q3 2022 |
Q4 2022 |
Q1 2023 |
Q2 2023 |
Q3 2023 |
Q4 2023 |
Q1 2024 |
Q2 2024 |
Q3 2024 |
Q4 2024 |
Q1 2025 |
| Data raportu | | 14.05.2020 | 14.08.2020 | 04.12.2020 | 18.02.2021 | 12.05.2021 | 12.08.2021 | 08.11.2021 | 11.02.2022 | 16.05.2022 | 12.08.2022 | 10.11.2022 | 02.05.2023 | 29.05.2023 | 29.09.2023 | 28.11.2023 | 25.04.2024 | 29.05.2024 | 27.09.2024 | 29.11.2024 | 29.04.2025 | 29.05.2025 |
| Liczba akcji | | 5 888 430 | 6 598 540 | 7 428 540 | 8 158 540 | 8 158 540 | 8 158 540 | 8 158 540 | 8 158 540 | 8 158 540 | 8 158 540 | 9 364 179 | 9 364 179 | 10 158 540 | 11 857 886 | 11 857 886 | 12 257 886 | 12 257 886 | 12 257 886 | 12 257 886 | 13 324 570 | 15 040 356 |
| Przychody |
|
2 | 6 | 2 | 10 | 23 | 148 | 33 | 13 | 1 542 | -1 044 | 42 | -54 | 140 | -74 | -29 | 1 109 | 266 | 536 | 322 | 1 197 | 350 |
| dynamika kw/kw | | | +200,00% | -66,67% | +400,00% | +130,00% | +543,48% | -77,70% | -60,61% | +11 761,54% | -167,70% | +104,02% | -228,57% | +359,26% | -152,86% | +60,81% | +3 924,14% | -76,01% | +101,50% | -39,93% | +271,74% | -70,76% |
| dynamika r/r | | | | | | +1 050,00% | +2 366,67% | +1 550,00% | +30,00% | +6 604,35% | -805,41% | +27,27% | -515,38% | -90,92% | +92,91% | -169,05% | +2 153,70% | +90,00% | +824,32% | +1 210,34% | +7,94% | +31,58% |
Zysk brutto
na sprzedaży |
|
| | | | | | | | 968 | -1 297 | -10 | -2 446 | 73 | -98 | -12 | 389 | - 191 | - 590 | -7 | -1 201 | - 747 |
| dynamika kw/kw | | | | | | | | | | | -233,99% | +99,23% | -24 360,00% | +102,98% | -234,25% | +87,76% | +3 341,67% | -149,10% | -208,90% | +98,81% | -17 057,14% | +37,80% |
| dynamika r/r | | | | | | | | | | | | | | -92,46% | +92,44% | -20,00% | +115,90% | -361,64% | -502,04% | +41,67% | -408,74% | -291,10% |
| Koszty sprzedaży | | 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 | -1 610 | -1 519 | -1 739 | -3 700 | -2 108 | -1 808 | -2 848 | -2 666 | -2 500 | -2 775 | -3 221 | - 645 | -2 356 |
| dynamika kw/kw | | | | | | | | | | | +5,65% | -14,48% | -112,77% | +43,03% | +14,23% | -57,52% | +6,39% | +6,23% | -11,00% | -16,07% | +79,98% | -265,27% |
| dynamika r/r | | | | | | | | | | | | | | -30,93% | -19,03% | -63,77% | +27,95% | -18,60% | -53,48% | -13,10% | +75,81% | +5,76% |
| Zysk ze sprzedaży |
|
-1 229 | -1 027 | -1 280 | -1 886 | -2 145 | -2 421 | -1 306 | -1 674 | - 642 | -2 816 | -1 749 | -6 146 | -2 035 | -1 906 | -2 860 | -2 277 | -2 691 | -3 365 | -3 228 | -1 846 | -3 103 |
| dynamika kw/kw | | | +16,44% | -24,63% | -47,34% | -13,73% | -12,87% | +46,06% | -28,18% | +61,65% | -338,63% | +37,89% | -251,40% | +66,89% | +6,34% | -50,05% | +20,38% | -18,18% | -25,05% | +4,07% | +42,81% | -68,09% |
| dynamika r/r | | | | | | -74,53% | -135,74% | -2,03% | +11,24% | +70,07% | -16,32% | -33,92% | -267,14% | -216,98% | +32,32% | -63,52% | +62,95% | -32,24% | -76,55% | -12,87% | +18,93% | -15,31% |
| Pozostałe przychody operacyjne | | 348 | 1 276 | 860 | 1 124 | 413 | 1 187 | 332 | 15 | 0 | 0 | 1 | 15 | 2 | 156 | 153 | 108 | 93 | 20 | 24 | 83 | 9 |
| dynamika kw/kw | | | +266,67% | -32,60% | +30,70% | -63,26% | +187,41% | -72,03% | -95,48% | -100,00% | -168,41% | +103,45% | +1 400,00% | -86,67% | +7 700,00% | -1,92% | -29,41% | -13,89% | -78,49% | +20,00% | +245,83% | -89,16% |
| dynamika r/r | | | | | | +18,68% | -6,97% | -61,40% | -98,67% | -100,00% | -100,00% | -99,70% | 0,00% | -99,87% | +114,75% | +15 200,00% | +620,00% | +4 550,00% | -87,18% | -84,31% | -23,15% | -90,32% |
| Pozostałe koszty operacyjne | | 0 | -1 | -5 | -13 | -2 | -36 | -6 | 0 | 0 | 0 | 0 | - 155 | 0 | -33 | -21 | -14 | -15 | -3 | -2 | - 125 | -3 |
| dynamika kw/kw | | | | -400,00% | -160,00% | +84,62% | -1 700,00% | +83,33% | +100,00% | +100,00% | | | | +100,00% | | +36,36% | +33,33% | -7,14% | +80,00% | +33,33% | -6 150,00% | +97,60% |
| dynamika r/r | | | | | | | -3 500,00% | -20,00% | +100,00% | +100,00% | +100,00% | +100,00% | | | | | +90,97% | | +90,91% | +90,48% | -792,86% | +80,00% |
| Zysk operacyjny |
|
- 881 | 248 | - 425 | - 775 | -1 734 | -1 270 | - 980 | -1 659 | - 642 | -2 816 | -1 748 | -6 286 | -2 033 | -1 783 | -2 728 | -2 183 | -2 613 | -3 348 | -3 206 | -1 888 | -3 097 |
| dynamika kw/kw | | | +128,15% | -271,37% | -82,35% | -123,74% | +26,76% | +22,83% | -69,29% | +61,30% | -338,63% | +37,93% | -259,61% | +67,66% | +12,30% | -53,00% | +19,98% | -19,70% | -28,13% | +4,24% | +41,11% | -64,04% |
| dynamika r/r | | | | | | -96,82% | -612,10% | -130,59% | -114,06% | +62,98% | -121,73% | -78,37% | -278,90% | -216,67% | +36,68% | -56,06% | +65,27% | -28,53% | -87,77% | -17,52% | +13,51% | -18,52% |
| Przychody Finansowe | | 0 | 3 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 51 | 13 | 6 | 5 | 52 | 10 | 10 |
| dynamika kw/kw | | | | -100,00% | | | | | | | | | | | | | -74,51% | -53,85% | -16,67% | +940,00% | -80,77% | 0,00% |
| dynamika r/r | | | | | | | -100,00% | | | | | | | | | | | | | +1,96% | -23,08% | +66,67% |
| Koszty finansowe | | -4 | -28 | -20 | -21 | -27 | -23 | -16 | -42 | -45 | -74 | -28 | - 243 | -71 | - 132 | - 123 | -42 | -58 | -32 | -52 | -64 | -71 |
| dynamika kw/kw | | | -600,00% | +28,57% | -5,00% | -28,57% | +14,81% | +30,43% | -162,50% | -7,14% | -64,44% | +62,16% | -767,86% | +70,78% | -85,92% | +6,82% | +65,85% | -38,10% | +44,83% | -62,50% | -23,08% | -10,94% |
| dynamika r/r | | | | | | -575,00% | +17,86% | +20,00% | -100,00% | -66,67% | -221,74% | -75,00% | -478,57% | -57,78% | -78,38% | -339,29% | +82,72% | +18,31% | +75,76% | +57,72% | -52,38% | -22,41% |
| Zysk brutto |
|
- 885 | 223 | - 445 | - 796 | -1 761 | -1 293 | - 996 | -1 701 | - 687 | -2 890 | -1 776 | -6 529 | -2 104 | -1 915 | -2 800 | -2 212 | -2 665 | -3 375 | -3 206 | -1 942 | -3 158 |
| dynamika kw/kw | | | +125,20% | -299,55% | -78,88% | -121,23% | +26,58% | +22,97% | -70,78% | +59,61% | -320,67% | +38,55% | -267,62% | +67,77% | +8,98% | -46,21% | +21,00% | -20,48% | -26,64% | +5,01% | +39,43% | -62,62% |
| dynamika r/r | | | | | | -98,98% | -679,82% | -123,82% | -113,69% | +60,99% | -123,51% | -78,31% | -283,83% | -206,26% | +33,74% | -57,66% | +66,12% | -26,66% | -76,24% | -14,50% | +12,21% | -18,50% |
| 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 |
| Zysk netto |
|
- 885 | 222 | - 222 | - 804 | -1 765 | -1 019 | - 948 | -1 541 | - 715 | -2 862 | -1 766 | -6 585 | -2 079 | -1 977 | -2 707 | -2 250 | -2 658 | -3 382 | -3 286 | -1 882 | -3 205 |
| dynamika kw/kw | | | +125,08% | -200,00% | -262,16% | -119,53% | +42,27% | +6,97% | -62,55% | +53,60% | -300,28% | +38,29% | -272,88% | +68,43% | +4,91% | -36,92% | +16,88% | -18,13% | -27,24% | +2,84% | +42,73% | -70,30% |
| dynamika r/r | | | | | | -99,44% | -559,01% | -327,03% | -91,67% | +59,49% | -180,86% | -86,29% | -327,32% | -190,77% | +30,92% | -53,28% | +65,83% | -27,85% | -71,07% | -21,39% | +16,36% | -20,58% |
Zysk netto
akcjonariuszy większościowych |
|
- 885 | 222 | - 222 | - 804 | -1 765 | -1 019 | - 948 | -1 541 | - 715 | -2 862 | -1 766 | -6 585 | -2 079 | -1 977 | -2 707 | -2 250 | -2 658 | -3 382 | -3 286 | -1 882 | -3 205 |
| dynamika kw/kw | | | +125,08% | -200,00% | -262,16% | -119,53% | +42,27% | +6,97% | -62,55% | +53,60% | -300,28% | +38,29% | -272,88% | +68,43% | +4,91% | -36,92% | +16,88% | -18,13% | -27,24% | +2,84% | +42,73% | -70,30% |
| dynamika r/r | | | | | | -99,44% | -559,01% | -327,03% | -91,67% | +59,49% | -180,86% | -86,29% | -327,32% | -190,77% | +30,92% | -53,28% | +65,83% | -27,85% | -71,07% | -21,39% | +16,36% | -20,58% |
| EBITDA |
|
- 842 | 278 | - 332 | - 693 | -1 639 | -1 177 | - 906 | -1 600 | - 402 | -2 727 | -1 650 | -6 277 | -1 926 | -1 593 | -2 505 | -1 547 | -2 038 | -2 782 | -2 622 | -1 283 | -2 501 |
| dynamika kw/kw | | | +133,02% | -219,42% | -108,73% | -136,51% | +28,19% | +23,02% | -76,60% | +74,88% | -578,36% | +39,49% | -280,42% | +69,32% | +17,29% | -57,25% | +38,24% | -31,74% | -36,51% | +5,75% | +51,07% | -94,93% |
| dynamika r/r | | | | | | -94,66% | -523,38% | -172,89% | -130,88% | +75,47% | -131,69% | -82,12% | -292,31% | -379,10% | +41,58% | -51,82% | +75,35% | -5,82% | -74,64% | -4,67% | +17,07% | -22,72% |
| Przepływy operacyjne |
|
-1 124 | - 666 | -1 314 | -2 935 | -2 052 | -2 112 | -41 | -1 278 | -1 438 | -2 531 | 1 633 | -1 260 | -1 427 | -2 221 | -2 261 | -2 043 | 2 946 | -3 268 | -7 319 | 925 | -3 357 |
| dynamika kw/kw | | | +40,75% | -97,30% | -123,36% | +30,09% | -2,92% | +98,06% | -3 017,07% | -12,52% | -76,01% | +164,52% | -177,16% | -13,25% | -55,64% | -1,80% | +9,64% | +244,20% | -210,93% | -123,96% | +112,64% | -462,92% |
| dynamika r/r | | | | | | -82,56% | -217,12% | +96,88% | +56,46% | +29,92% | -19,84% | +4 082,93% | +1,41% | +0,76% | +12,25% | -238,46% | -62,14% | +306,45% | -47,14% | -223,71% | +145,28% | -213,95% |
| Amortyzacja | | 39 | 30 | 93 | 82 | 95 | 93 | 74 | 59 | 240 | 89 | 98 | 9 | 107 | 190 | 223 | 636 | 575 | 566 | 584 | 605 | 596 |
| dynamika kw/kw | | | -23,08% | +210,00% | -11,83% | +15,85% | -2,11% | -20,43% | -20,27% | +306,78% | -62,92% | +10,11% | -90,82% | +1 088,89% | +77,57% | +17,37% | +185,20% | -9,59% | -1,57% | +3,18% | +3,60% | -1,49% |
| dynamika r/r | | | | | | +143,59% | +210,00% | -20,43% | -28,05% | +152,63% | -4,30% | +32,43% | -84,75% | -55,42% | +113,48% | +127,55% | +6 966,67% | +437,38% | +197,89% | +161,88% | -4,87% | +3,65% |
Przepływy
inwestycyjne |
|
-5 | 43 | -49 | -39 | -17 | - 177 | -21 | -3 | -28 | -56 | -3 431 | - 818 | -1 265 | -1 276 | - 805 | - 458 | - 183 | 178 | - 330 | -45 | 0 |
| dynamika kw/kw | | | +960,00% | -213,95% | +20,41% | +56,41% | -941,18% | +88,14% | +85,71% | -833,33% | -100,00% | -6 026,79% | +76,16% | -54,65% | -0,87% | +36,91% | +43,11% | +60,04% | +197,27% | -285,39% | +86,36% | +100,00% |
| dynamika r/r | | | | | | -240,00% | -511,63% | +57,14% | +92,31% | -64,71% | +68,36% | -16 238,10% | -27 166,67% | -4 417,86% | -2 178,57% | +76,54% | +44,01% | +85,53% | +113,95% | +59,01% | +90,17% | +100,00% |
| Capex |
|
-5 | -8 | -49 | -39 | -17 | - 177 | -21 | -3 | -28 | -56 | -3 431 | - 818 | -1 265 | -1 276 | - 941 | -45 | - 183 | 178 | -9 | -45 | 0 |
| dynamika kw/kw | | | -60,00% | -512,50% | +20,41% | +56,41% | -941,18% | +88,14% | +85,71% | -833,33% | -100,00% | -6 026,79% | +76,16% | -54,65% | -0,87% | +26,25% | +95,22% | -306,67% | +197,27% | -105,06% | -400,00% | +100,00% |
| dynamika r/r | | | | | | -240,00% | -2 112,50% | +57,14% | +92,31% | -64,71% | +68,36% | -16 238,10% | -27 166,67% | -4 417,86% | -2 178,57% | +72,57% | +94,50% | +85,53% | +113,95% | +99,04% | 0,00% | +100,00% |
| Przepływy finansowe |
|
321 | 1 484 | 801 | 9 357 | 358 | 1 036 | -1 597 | -15 | 1 741 | 4 828 | - 126 | 4 252 | - 143 | 12 218 | - 171 | - 106 | - 147 | 10 367 | - 238 | - 358 | 10 499 |
| dynamika kw/kw | | | +362,31% | -46,02% | +1 068,16% | -96,17% | +189,39% | -254,15% | +99,06% | +11 706,67% | +177,31% | -102,61% | +3 474,60% | -103,36% | +8 644,06% | -101,40% | +38,01% | -38,68% | +7 152,38% | -102,30% | -50,42% | +3 032,68% |
| dynamika r/r | | | | | | +11,53% | -30,19% | -299,38% | -100,16% | +386,31% | +366,02% | +92,11% | +28 446,67% | -108,21% | +153,07% | -35,71% | -102,49% | -2,80% | -15,15% | -39,18% | -237,74% | +7 242,18% |
| Emisja akcji | | 0 | 0 | 83 | 8 289 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 10 506 | 0 | 0 | 10 775 |
| dynamika kw/kw | | | | | +9 886,75% | -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 |
| dynamika kw/kw | | | | | | | | | | | | | | | | | | | | | -31,81% | |
| Leasingi | | 0 | 0 | -87 | -67 | -61 | -62 | -60 | -63 | - 122 | - 165 | - 124 | -85 | - 124 | - 136 | - 137 | - 132 | - 130 | - 122 | - 207 | - 313 | - 235 |
| dynamika kw/kw | | | | | +22,99% | +8,96% | -1,64% | +3,23% | -5,00% | -93,65% | -35,25% | +24,85% | +31,45% | -45,88% | -9,68% | -0,74% | +3,65% | +1,52% | +6,15% | -69,67% | -51,21% | +24,92% |
| dynamika r/r | | | | | | | | +31,03% | +5,97% | -100,00% | -166,13% | -106,67% | -34,92% | -1,64% | +17,58% | -10,48% | -55,29% | -4,84% | +10,29% | -51,09% | -137,12% | -80,77% |
| Pozostałe, w tym pożyczki i kredyty | | 321 | 1 484 | 818 | 1 140 | 427 | 1 090 | -1 517 | 50 | 1 867 | 5 063 | 1 | 4 451 | 0 | 12 386 | -5 | 46 | 0 | 0 | 0 | 0 | 0 |
| dynamika kw/kw | | | +362,31% | -44,88% | +39,36% | -62,54% | +155,27% | -239,17% | +103,30% | +3 634,00% | +171,18% | -99,98% | +445 000,00% | -100,00% | | -100,04% | +1 020,00% | -100,00% | | | +31,81% | |
| dynamika r/r | | | | | | +33,02% | -26,55% | -285,45% | -95,61% | +337,24% | +364,50% | +100,07% | +8 802,00% | -100,00% | +144,64% | -600,00% | -98,97% | | -100,00% | +100,00% | -100,00% | |
| Dywidenda | | 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 |
| 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 |
| 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 |
| Przepływy razem | | - 808 | 861 | - 562 | 6 383 | -1 711 | -1 253 | -1 659 | -1 296 | 275 | 2 241 | -1 924 | 2 174 | -2 835 | 8 721 | -3 237 | -2 607 | 2 616 | 7 277 | -7 887 | 522 | 7 142 |
| dynamika kw/kw | | | +206,56% | -165,27% | +1 235,77% | -126,81% | +26,77% | -32,40% | +21,88% | +121,22% | +714,91% | -185,85% | +212,99% | -230,40% | +407,62% | -137,12% | +19,46% | +200,35% | +178,17% | -208,38% | +106,62% | +1 268,20% |
| dynamika r/r | | | | | | -111,76% | -245,53% | -195,20% | -120,30% | +116,07% | +278,85% | -15,97% | +267,75% | -1 130,91% | +289,16% | -68,24% | -219,92% | +192,28% | -16,56% | -143,65% | +120,02% | +173,01% |
| Data bilansowa | | 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 |
|
393 | 361 | 1 132 | 1 682 | 1 692 | 1 951 | 2 789 | 4 424 | 2 724 | 3 841 | 4 710 | 6 770 | 7 929 | 9 226 | 9 931 | 9 327 | 8 935 | 8 996 | 9 111 | 8 552 | 8 027 |
| dynamika kw/kw | | -7,96% | -8,14% | +213,57% | +48,59% | +0,59% | +15,31% | +42,95% | +58,62% | -38,43% | +41,01% | +22,62% | +43,74% | +17,12% | +16,36% | +7,64% | -6,08% | -4,20% | +0,68% | +1,28% | -6,14% | -6,14% |
| dynamika r/r | | | | | +293,91% | +330,53% | +440,44% | +146,38% | +163,02% | +60,99% | +96,87% | +68,88% | +53,03% | +191,08% | +140,20% | +110,85% | +37,77% | +12,69% | -2,49% | -8,26% | -8,31% | -10,16% |
| WNIP | | 45 | 37 | 29 | 22 | 14 | 42 | 34 | 26 | 21 | 59 | 3 480 | 4 554 | 5 857 | 7 193 | 8 118 | 7 550 | 7 314 | 6 724 | 6 317 | 5 910 | 5 506 |
| dynamika kw/kw | | -15,09% | -17,78% | -21,62% | -24,14% | -36,36% | +200,00% | -19,05% | -23,53% | -19,23% | +180,95% | +5 798,31% | +30,86% | +28,61% | +22,81% | +12,86% | -7,00% | -3,13% | -8,07% | -6,05% | -6,44% | -6,84% |
| dynamika r/r | | | | | -58,49% | -68,89% | +13,51% | +17,24% | +18,18% | +50,00% | +40,48% | +10 135,29% | +17 415,38% | +27 790,48% | +12 091,53% | +133,28% | +65,79% | +24,88% | -6,52% | -22,19% | -21,72% | -24,72% |
| w tym wartość firmy | | W abonamencie | W abonamencie | W abonamencie | W abonamencie | W abonamencie | W abonamencie | W abonamencie | W abonamencie | W abonamencie | W abonamencie | W abonamencie | W abonamencie | W abonamencie | W abonamencie | W abonamencie | W abonamencie | W abonamencie | W abonamencie | W abonamencie | W abonamencie | W abonamencie |
Rzeczowe aktywa
trwałe |
|
347 | 323 | 836 | 1 240 | 1 169 | 1 225 | 1 148 | 1 072 | 1 684 | 1 455 | 1 230 | 2 186 | 2 042 | 2 002 | 1 782 | 1 746 | 1 589 | 2 241 | 2 763 | 2 611 | 2 489 |
| dynamika kw/kw | | -7,22% | -6,92% | +158,82% | +48,33% | -5,73% | +4,79% | -6,29% | -6,62% | +57,09% | -13,60% | -15,46% | +77,72% | -6,59% | -1,96% | -10,99% | -2,02% | -8,99% | +41,03% | +23,29% | -5,50% | -4,67% |
| dynamika r/r | | | | | +231,55% | +236,89% | +279,26% | +37,32% | -13,55% | +44,05% | +18,78% | +7,14% | +103,92% | +21,26% | +37,59% | +44,88% | -20,13% | -22,18% | +11,94% | +55,05% | +49,54% | +56,64% |
| 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 |
| Pozostałe aktywa trwałe | | 1 | 1 | 267 | 420 | 509 | 684 | 1 607 | 3 326 | 1 019 | 2 327 | 0 | 30 | 30 | 31 | 31 | 31 | 32 | 31 | 31 | 31 | 32 |
| dynamika kw/kw | | | 0,00% | +26 600,00% | +57,30% | +21,19% | +34,38% | +134,94% | +106,97% | -69,36% | +128,36% | -100,00% | | 0,00% | +3,33% | 0,00% | 0,00% | +3,23% | -3,13% | 0,00% | 0,00% | +3,23% |
| dynamika r/r | | | | | | +50 800,00% | +68 300,00% | +501,87% | +691,90% | +100,20% | +240,20% | -100,00% | -99,10% | -97,06% | -98,67% | | +3,33% | +6,67% | 0,00% | 0,00% | 0,00% | 0,00% |
| Aktywa obrotowe |
|
975 | 1 831 | 1 348 | 7 933 | 6 377 | 5 080 | 3 650 | 2 261 | 2 667 | 5 110 | 3 713 | 4 986 | 2 820 | 12 462 | 9 463 | 6 645 | 8 273 | 15 869 | 8 336 | 8 489 | 15 874 |
| dynamika kw/kw | | -44,85% | +87,79% | -26,38% | +488,50% | -19,61% | -20,34% | -28,15% | -38,05% | +17,96% | +91,60% | -27,34% | +34,28% | -43,44% | +341,91% | -24,07% | -29,78% | +24,50% | +91,82% | -47,47% | +1,84% | +86,99% |
| dynamika r/r | | | | | +348,70% | +554,05% | +177,44% | +170,77% | -71,50% | -58,18% | +0,59% | +1,73% | +120,52% | +5,74% | +143,87% | +154,86% | +33,27% | +193,37% | +27,34% | -11,91% | +27,75% | +91,88% |
| Zapasy |
|
9 | 124 | 125 | 113 | 98 | 53 | 241 | 192 | 159 | 158 | 144 | 105 | 86 | 74 | 61 | 0 | 0 | 0 | 0 | 0 | 0 |
| dynamika kw/kw | | | +1 277,78% | +0,81% | -9,60% | -13,27% | -45,92% | +354,72% | -20,33% | -17,19% | -0,63% | -8,86% | -27,08% | -18,10% | -13,95% | -17,57% | -100,00% | | | | | |
| dynamika r/r | | | | | | +988,89% | -57,26% | +92,80% | +69,91% | +62,24% | +198,11% | -40,25% | -45,31% | -45,91% | -53,16% | -57,64% | -100,00% | -100,00% | -100,00% | -100,00% | | |
| Należności handlowe |
|
300 | 229 | 298 | 407 | 574 | 519 | 692 | 643 | 771 | 951 | 1 482 | 685 | 1 242 | 2 295 | 2 524 | 1 974 | 910 | 1 279 | 1 263 | 879 | 1 089 |
| dynamika kw/kw | | +2,74% | -23,67% | +30,13% | +36,58% | +41,03% | -9,58% | +33,33% | -7,08% | +19,91% | +23,35% | +55,84% | -53,78% | +81,31% | +84,78% | +9,98% | -21,79% | -53,90% | +40,55% | -1,25% | -30,40% | +23,89% |
| dynamika r/r | | | | | +39,38% | +91,33% | +126,64% | +132,21% | +57,99% | +34,32% | +83,24% | +114,16% | +6,53% | +61,09% | +141,32% | +70,31% | +188,18% | -26,73% | -44,27% | -49,96% | -55,47% | +19,67% |
| Pozostałe aktywa obrotowe | | 2 | 2 | 11 | 112 | 114 | 170 | 39 | 43 | 79 | 92 | 111 | 57 | 199 | 80 | 101 | 502 | 578 | 528 | 898 | 913 | 946 |
| dynamika kw/kw | | -60,00% | 0,00% | +450,00% | +918,18% | +1,79% | +49,12% | -77,06% | +10,26% | +83,72% | +16,46% | +20,65% | -48,65% | +249,12% | -59,80% | +26,25% | +397,03% | +15,14% | -8,65% | +70,08% | +1,67% | +3,61% |
| dynamika r/r | | | | | +2 140,00% | +5 600,00% | +8 400,00% | +254,55% | -61,61% | -30,70% | -45,88% | +184,62% | +32,56% | +151,90% | -13,04% | -9,01% | +780,70% | +190,45% | +560,00% | +789,11% | +81,87% | +63,67% |
| Inwestycje krótkoterminowe |
|
664 | 1 476 | 914 | 7 301 | 5 591 | 4 338 | 2 678 | 1 383 | 1 658 | 3 909 | 1 976 | 4 139 | 1 293 | 10 013 | 6 777 | 4 169 | 6 785 | 14 062 | 6 175 | 6 697 | 13 839 |
| dynamika kw/kw | | -54,86% | +122,29% | -38,08% | +698,80% | -23,42% | -22,41% | -38,27% | -48,36% | +19,88% | +135,77% | -49,45% | +109,46% | -68,76% | +674,40% | -32,32% | -38,48% | +62,75% | +107,25% | -56,09% | +8,45% | +106,64% |
| dynamika r/r | | | | | +396,33% | +742,02% | +193,90% | +193,00% | -81,06% | -70,35% | -9,89% | -26,21% | +199,28% | -22,01% | +156,15% | +242,97% | +0,72% | +424,75% | +40,44% | -8,88% | +60,64% | +103,96% |
| w tym gotówka |
| 615 | 1 476 | 914 | 7 301 | 5 591 | 4 338 | 2 678 | 1 383 | 1 658 | 3 909 | 1 976 | 4 139 | 1 293 | 10 013 | 6 777 | 4 169 | 6 785 | 14 062 | 6 175 | 6 697 | 13 839 |
| dynamika kw/kw | | -56,78% | +140,00% | -38,08% | +698,80% | -23,42% | -22,41% | -38,27% | -48,36% | +19,88% | +135,77% | -49,45% | +109,46% | -68,76% | +674,40% | -32,32% | -38,48% | +62,75% | +107,25% | -56,09% | +8,45% | +106,64% |
| dynamika r/r | | | | | +413,07% | +809,11% | +193,90% | +193,00% | -81,06% | -70,35% | -9,89% | -26,21% | +199,28% | -22,01% | +156,15% | +242,97% | +0,72% | +424,75% | +40,44% | -8,88% | +60,64% | +103,96% |
| Kapitał własny |
|
57 | 879 | 761 | 7 789 | 6 068 | 4 967 | 4 020 | 2 478 | 8 | 4 321 | 2 555 | 4 888 | 2 809 | 13 218 | 10 505 | 8 302 | 5 644 | 12 768 | 9 482 | 7 600 | 15 171 |
| dynamika kw/kw | | -93,94% | +1 442,11% | -13,42% | +923,52% | -22,10% | -18,14% | -19,07% | -38,36% | -99,68% | +53 912,50% | -40,87% | +91,31% | -42,53% | +370,56% | -20,53% | -20,97% | -32,02% | +126,22% | -25,74% | -19,85% | +99,62% |
| dynamika r/r | | | | | +727,74% | +10 545,61% | +465,07% | +428,25% | -68,19% | -99,87% | -13,01% | -36,44% | +97,26% | +35 012,50% | +205,90% | +311,15% | +69,84% | +100,93% | -3,40% | -9,74% | -8,46% | +168,80% |
| Kapitał podstawowy | | 589 | 660 | 743 | 816 | 816 | 816 | 816 | 816 | 816 | 816 | 936 | 936 | 1 016 | 1 180 | 1 180 | 1 226 | 1 226 | 1 332 | 1 332 | 1 332 | 1 487 |
| dynamika kw/kw | | 0,00% | +12,05% | +12,58% | +9,83% | 0,00% | 0,00% | 0,00% | 0,00% | 0,00% | 0,00% | +14,71% | 0,00% | +8,55% | +16,14% | 0,00% | +3,90% | 0,00% | +8,65% | 0,00% | 0,00% | +11,64% |
| dynamika r/r | | | | | +38,54% | +38,54% | +23,64% | +9,83% | 0,00% | 0,00% | 0,00% | +14,71% | +14,71% | +24,51% | +44,61% | +26,07% | +30,98% | +20,67% | +12,88% | +12,88% | +8,65% | +21,29% |
| Akcje własne | | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Kapitał zapasowy | | 3 224 | 3 753 | 2 116 | 9 648 | 9 700 | 9 713 | 9 713 | 9 713 | 9 751 | 16 861 | 16 861 | 16 861 | 20 753 | 32 975 | 32 970 | 32 970 | 32 970 | 43 370 | 43 370 | 43 370 | 53 991 |
| dynamika kw/kw | | 0,00% | +16,41% | -43,62% | +355,95% | +0,54% | +0,13% | 0,00% | 0,00% | +0,39% | +72,92% | 0,00% | 0,00% | +23,08% | +58,89% | -0,02% | 0,00% | 0,00% | +31,54% | 0,00% | 0,00% | +24,49% |
| dynamika r/r | | | | | +199,26% | +200,87% | +158,81% | +359,03% | +0,67% | +0,53% | +73,59% | +73,59% | +73,59% | +112,83% | +95,57% | +95,54% | +95,54% | +58,87% | +31,52% | +31,54% | +31,54% | +63,76% |
| Zysk lat ubiegłych | | -2 872 | -2 872 | -1 213 | -1 253 | -2 683 | -2 777 | -2 777 | -2 777 | -19 157 | -19 158 | -19 158 | -19 157 | -31 085 | -31 085 | -31 085 | -31 085 | -40 098 | -40 098 | -40 098 | -40 098 | -57 716 |
| dynamika kw/kw | | -129,21% | 0,00% | +57,76% | -3,30% | -114,13% | -3,50% | 0,00% | 0,00% | -589,85% | -0,01% | 0,00% | +0,01% | -62,26% | 0,00% | 0,00% | 0,00% | -28,99% | 0,00% | 0,00% | 0,00% | -43,94% |
| dynamika r/r | | | | | 0,00% | +6,58% | +3,31% | -128,94% | -121,63% | -614,01% | -589,88% | -589,88% | -589,85% | -62,26% | -62,26% | -62,26% | -62,26% | -28,99% | -28,99% | -28,99% | -28,99% | -43,94% |
| Zysk netto | | - 885 | - 663 | - 885 | -1 689 | -1 765 | -2 784 | -3 732 | -5 273 | - 715 | -3 577 | -5 343 | -11 928 | -2 079 | -4 056 | -6 763 | -9 013 | -2 658 | -6 040 | -9 326 | -11 208 | -3 205 |
| dynamika kw/kw | | +45,34% | +25,08% | -33,48% | -90,85% | -4,50% | -57,73% | -34,05% | -41,29% | +86,44% | -400,28% | -49,37% | -123,25% | +82,57% | -95,09% | -66,74% | -33,27% | +70,51% | -127,24% | -54,40% | -20,18% | +71,40% |
| dynamika r/r | | | | | -4,32% | -99,44% | -319,91% | -321,69% | -212,20% | +59,49% | -28,48% | -43,17% | -126,21% | -190,77% | -13,39% | -26,58% | +24,44% | -27,85% | -48,92% | -37,90% | -24,35% | -20,58% |
| Udziały niekontrolujące | | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Zobowiązania długoterminowe |
|
0 | 250 | 320 | 537 | 474 | 412 | 442 | 442 | 839 | 2 296 | 3 532 | 4 544 | 5 125 | 6 222 | 6 566 | 4 526 | 4 193 | 4 388 | 4 476 | 3 960 | 3 579 |
| dynamika kw/kw | | | | +28,00% | +67,81% | -11,73% | -13,08% | +7,28% | 0,00% | +89,82% | +173,66% | +53,83% | +28,65% | +12,79% | +21,40% | +5,53% | -31,07% | -7,36% | +4,65% | +2,01% | -11,53% | -9,62% |
| dynamika r/r | | | | | | | +64,80% | +38,13% | -17,69% | +77,00% | +457,28% | +699,10% | +928,05% | +510,85% | +170,99% | +85,90% | -0,40% | -18,19% | -29,48% | -31,83% | -12,51% | -14,64% |
| 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 |
| Kredyty i pożyczki |
|
0 | 250 | 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% | | | | | | | | | | | | | | | |
| 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 |
| Z tytułu leasingu | | 0 | 0 | 320 | 537 | 474 | 412 | 442 | 442 | 839 | 646 | 549 | 1 359 | 1 251 | 1 308 | 1 267 | 1 110 | 1 011 | 1 392 | 1 626 | 1 382 | 1 179 |
| dynamika kw/kw | | | | | +67,81% | -11,73% | -13,08% | +7,28% | 0,00% | +89,82% | -23,00% | -15,02% | +147,54% | -7,95% | +4,56% | -3,13% | -12,39% | -8,92% | +37,69% | +16,81% | -15,01% | -14,69% |
| dynamika r/r | | | | | | | | +38,13% | -17,69% | +77,00% | +56,80% | +24,21% | +207,47% | +49,11% | +102,48% | +130,78% | -18,32% | -19,18% | +6,42% | +28,33% | +24,50% | +16,62% |
| Inne zobowiązania długoterminowe | | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 1 650 | 2 983 | 3 185 | 3 874 | 4 914 | 5 299 | 3 416 | 3 182 | 2 996 | 2 850 | 2 578 | 2 400 |
| dynamika kw/kw | | | | | | | | | | | | +80,79% | +6,77% | +21,63% | +26,85% | +7,83% | -35,54% | -6,85% | -5,85% | -4,87% | -9,54% | -6,90% |
| dynamika r/r | | | | | | | | | | | | | | | +197,82% | +77,64% | +7,25% | -17,86% | -39,03% | -46,22% | -24,53% | -24,58% |
| Zobowiązania krótkoterminowe |
|
1 311 | 1 063 | 1 399 | 1 289 | 1 527 | 1 652 | 1 977 | 3 765 | 4 544 | 2 334 | 2 336 | 2 324 | 2 815 | 2 248 | 2 323 | 3 144 | 7 371 | 7 709 | 3 489 | 5 481 | 5 151 |
| dynamika kw/kw | | +4,55% | -18,92% | +31,61% | -7,86% | +18,46% | +8,19% | +19,67% | +90,44% | +20,69% | -48,64% | +0,09% | -0,51% | +21,13% | -20,14% | +3,34% | +35,34% | +134,45% | +4,59% | -54,74% | +57,09% | -6,02% |
| dynamika r/r | | | | | +2,79% | +16,48% | +55,41% | +41,32% | +192,09% | +197,58% | +41,28% | +18,16% | -38,27% | -38,05% | -3,68% | -0,56% | +35,28% | +161,85% | +242,93% | +50,19% | +74,33% | -30,12% |
| Z tytułu dostaw i usług | | 362 | 169 | 82 | 246 | 472 | 495 | 287 | 321 | 645 | 1 674 | 1 701 | 1 115 | 1 451 | 1 208 | 1 384 | 1 273 | 976 | 1 318 | 1 203 | 1 177 | 888 |
| dynamika kw/kw | | +56,03% | -53,31% | -51,48% | +200,00% | +91,87% | +4,87% | -42,02% | +11,85% | +100,93% | +159,53% | +1,61% | -34,45% | +30,13% | -16,75% | +14,57% | -8,02% | -23,33% | +35,04% | -8,73% | -2,16% | -24,55% |
| dynamika r/r | | | | | +6,03% | +30,39% | +192,90% | +250,00% | +30,49% | +36,65% | +238,18% | +492,68% | +247,35% | +124,96% | -27,84% | -18,64% | +14,17% | -32,74% | +9,11% | -13,08% | -7,54% | -9,02% |
| Kredyty i pożyczki |
|
0 | 0 | 250 | 250 | 250 | 250 | 250 | 300 | 2 131 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| dynamika kw/kw | | | | | 0,00% | 0,00% | 0,00% | 0,00% | +20,00% | +610,33% | -100,00% | | | | | | | | | | | |
| dynamika r/r | | | | | | | | 0,00% | +20,00% | +752,40% | -100,00% | -100,00% | -100,00% | -100,00% | | | | | | | | |
| Z tytułu emisji papierów wartościowych | | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Z tytułu leasingu | | 600 | 0 | 92 | 248 | 250 | 250 | 159 | 97 | 540 | 568 | 542 | 929 | 914 | 557 | 462 | 487 | 457 | 759 | 1 009 | 939 | 976 |
| dynamika kw/kw | | 0,00% | -100,00% | | +169,57% | +0,81% | 0,00% | -36,40% | -38,99% | +456,70% | +5,19% | -4,58% | +71,40% | -1,61% | -39,06% | -17,06% | +5,41% | -6,16% | +66,08% | +32,94% | -6,94% | +3,94% |
| dynamika r/r | | | | | -58,67% | -58,33% | | +72,83% | -60,89% | +116,00% | +127,20% | +240,88% | +857,73% | +69,26% | -1,94% | -14,76% | -47,58% | -50,00% | +36,27% | +118,40% | +92,81% | +113,57% |
| Inne zobowiazania krótkoterminowe | | 349 | 894 | 975 | 545 | 555 | 657 | 1 281 | 3 047 | 1 228 | 92 | 93 | 280 | 450 | 483 | 477 | 1 384 | 5 938 | 5 632 | 1 277 | 3 365 | 3 287 |
| dynamika kw/kw | | -17,30% | +156,16% | +9,06% | -44,10% | +1,83% | +18,38% | +94,98% | +137,86% | -59,70% | -92,51% | +1,09% | +201,08% | +60,71% | +7,33% | -1,24% | +190,15% | +329,05% | -5,15% | -77,33% | +163,51% | -2,32% |
| dynamika r/r | | | | | +29,15% | +59,03% | -26,51% | +31,38% | +459,08% | +121,26% | -86,00% | -92,74% | -90,81% | -63,36% | +425,00% | +412,90% | +394,29% | +1 219,56% | +1 066,05% | +167,71% | +143,14% | -44,64% |
| Suma bilansowa |
|
1 368 | 2 192 | 2 480 | 9 615 | 8 069 | 7 031 | 6 439 | 6 685 | 5 391 | 8 951 | 8 423 | 11 756 | 10 749 | 21 688 | 19 394 | 15 972 | 17 208 | 24 865 | 17 447 | 17 041 | 23 901 |
| dynamika kw/kw | | -37,68% | +60,23% | +13,14% | +287,70% | -16,08% | -12,86% | -8,42% | +3,82% | -19,36% | +66,04% | -5,90% | +39,57% | -8,57% | +101,77% | -10,58% | -17,64% | +7,74% | +44,50% | -29,83% | -2,33% | +40,26% |
| dynamika r/r | | | | | +338,04% | +489,84% | +220,76% | +159,64% | -30,47% | -33,19% | +27,31% | +30,81% | +75,86% | +99,39% | +142,30% | +130,25% | +35,86% | +60,09% | +14,65% | -10,04% | +6,69% | +38,89% |
Dane finansowe dostarcza
