PARTNER SERWISU

Mennica Polska SA - Rekomendacje maklerskie i dane-finansowe na dzień 2025-09-05

ISIN: PLMNNCP00011

MNC31,20 (-2,19%)

Mennica Polska jest jedynym w Polsce producentem monet obiegowych i kolekcjonerskich emitowanych przez Narodowy Bank Polski. Projektanci oraz mincerze Mennicy Polskiej wykonują także zlecenia dla zagranicznych emitentów oraz firm numizmatycznych. Spółka zajmuje się także biciem medali i odznaczeń. W ostatnich latach Mennica Polska rozbudowała swoją działalność o kolejne usługi. Firma produkuje m.in. dukaty lokalne, dotychczas z jej usług w tym zakresie skorzystało prawie 200 miast i samorządów w całej Polsce. Obecnie zajmuje się także płatnościami elektronicznymi, działalnością deweloperską oraz uczestniczy w obrocie metalami szlachetnymi.

Najnowsze sprawozdanie finansowe:
2025-08-08 00:16 SA-PS Zobacz »
Analiza raportów spółki:
2013-11-21 14:33:35 Zobacz »

Kolejne sprawozdanie:
2025-10-24 jednostkowy - publikacja rozszerzonego raportu kwartalnego za trzeci kwartał
Dywidendy:
2025-10-06 wypłata dywidendy

WIADOMOŚCI O SPÓŁCE MENNICA

Symboliczna korekta po czwartkowych rekordach, w grze CCC, PZU i Unimot
Po tym jak w czwartek indeksy WIG i mWIG40 znalazły się na nowych rekordach, a WIG20 przekroczył barierę 3000 pkt., piątkowa sesja na warszawskiej giełdzie rozpoczęła się od realizacji zysków. Niezmiennie w centrum uwagi znajdują się spółki publikujące wyniki. Gorąco jest też na PZU. Cały czas ważnym rynkowym tematem pozostają rozmowy ws. zakończenia wojny w Ukrainie.

Sprawdź listę wszystkich bieżących wiadomości »

Najnowsze komunikaty spółki

Data publikacji	Kategoria	Tytuł komunikatu
2025-08-19	Znacząca umowa	Zawarcie umowy
2025-08-08	Wyniki	SA-PS
2025-08-08	Wyniki	SA-P
2025-08-05	Znacząca umowa	Zawarcie aneksu do umowy limitu wielocelowego
2025-07-11	Pozostałe	Korekta RB nr 34/2025
2025-07-03	Pozostałe	Korekta RB nr 39/2025
2025-07-02	Wyniki	Informacja o istotnym wpływie wyceny posiadanych aktywów emitenta na sprawozdania finansowe
2025-06-30	Dywidenda	Wypłata dywidendy 1,1 zł/akcja

Zobacz wszystkie »

Notowania Komunikaty ESPI Wiadomości Rekomendacje Akcjonariat Analiza techniczna Skaner formacji

Rekomendacje instytucji

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

Instytucja	Rekomendacja	Cena docelowa	Obecny kurs	Data wydania	Kurs w dniu wydania	Raport

Dane o rekomendacjach dostarcza Financial Data Box

Dane finansowe Wskaźniki Dywidendy Wycena Skaner notowań Kapitalizacja

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

Poprzedni Następny

Dane kwartalne Dane roczne Pokaż dynamikę

Dane / Okres	Q1 2005	Q2 2005	Q3 2005	Q4 2005	Q1 2006	Q2 2006	Q3 2006	Q4 2006	Q1 2007	Q2 2007	Q3 2007	Q4 2007	Q1 2008	Q2 2008	Q3 2008	Q4 2008	Q1 2009	Q2 2009	Q3 2009	Q4 2009	Q1 2010	Q2 2010	Q3 2010	Q4 2010	Q1 2011	Q2 2011	Q3 2011	Q4 2011	Q1 2012	Q2 2012	Q3 2012	Q4 2012	Q1 2013	Q2 2013	Q3 2013	Q4 2013	Q1 2014	Q2 2014	Q3 2014	Q4 2014	Q1 2015	Q2 2015	Q3 2015	Q4 2015	Q1 2016	Q2 2016	Q3 2016	Q4 2016	Q1 2017	Q2 2017	Q3 2017	Q4 2017	Q1 2018	Q2 2018	Q3 2018	Q4 2018	Q1 2019	Q2 2019	Q3 2019	Q4 2019	Q1 2020	Q2 2020	Q3 2020	Q4 2020	Q1 2021	Q2 2021	Q3 2021	Q4 2021	Q1 2022	Q2 2022	Q3 2022	Q4 2022	Q1 2023	Q2 2023	Q3 2023	Q4 2023	Q1 2024	Q2 2024	Q3 2024	Q4 2024	Q1 2025	Q2 2025
Data raportu	05.05.2005	04.08.2005	04.11.2005	14.02.2006	05.05.2006	04.08.2006	31.10.2006	14.02.2007	07.05.2007	06.08.2007	05.11.2007	14.02.2008	05.05.2008	04.08.2008	04.11.2008	13.02.2009	15.05.2009	31.08.2009	10.11.2009	01.03.2010	14.05.2010	31.08.2010	15.11.2010	01.03.2011	16.05.2011	31.08.2011	14.11.2011	29.02.2012	15.05.2012	31.08.2012	12.11.2012	27.02.2013	15.05.2013	29.08.2013	14.11.2013	21.03.2014	07.05.2014	18.08.2014	05.11.2014	20.03.2015	07.05.2015	14.08.2015	05.11.2015	11.03.2016	28.04.2016	05.08.2016	28.10.2016	09.03.2017	28.04.2017	04.08.2017	27.10.2017	09.03.2018	25.04.2018	03.08.2018	26.10.2018	08.03.2019	15.05.2019	01.08.2019	31.10.2019	24.03.2020	14.05.2020	11.08.2020	29.10.2020	22.04.2021	13.05.2021	02.08.2021	28.10.2021	29.03.2022	17.05.2022	04.08.2022	28.10.2022	24.03.2023	16.05.2023	04.08.2023	31.10.2023	22.03.2024	26.04.2024	09.08.2024	31.10.2024	14.03.2025	28.04.2025	08.08.2025
Liczba akcji	65 701 250	65 701 250	65 701 250	65 701 250	65 701 250	65 701 250	65 701 250	65 701 250	65 701 250	65 701 250	65 701 250	65 701 250	65 701 250	65 701 250	65 701 250	65 701 250	65 701 250	65 701 250	65 701 250	65 701 250	65 701 250	65 701 250	65 701 250	59 137 700	59 137 700	59 137 700	59 137 700	59 137 700	59 137 700	51 832 136	51 832 136	51 832 136	51 832 136	51 832 136	51 832 136	51 832 136	51 832 136	51 832 136	51 832 136	51 138 096	51 138 096	51 138 096	51 138 096	51 138 096	51 138 096	51 138 096	51 138 096	51 138 096	51 138 096	51 138 096	51 138 096	51 138 096	51 138 096	51 138 096	51 138 096	51 138 096	51 138 096	51 138 096	51 138 096	51 138 096	51 138 096	51 138 096	51 138 096	51 138 096	51 138 096	51 138 096	51 138 096	51 138 096	51 087 191	51 087 191	51 087 191	51 087 191	51 087 191	51 087 191	51 087 191	51 087 191	51 087 191	51 087 191	51 087 191	51 087 191	51 087 191	51 087 191
Przychody	93 499	137 000	141 920	127 544	140 293	110 505	121 621	162 202	144 894	146 244	145 189	182 765	179 397	294 603	181 558	221 620	276 861	280 507	209 013	273 692	205 784	205 286	188 806	251 039	269 669	271 745	299 579	581 183	615 803	537 718	698 933	839 633	269 167	246 594	230 647	267 743	239 969	196 007	199 490	161 772	215 185	200 234	181 401	177 502	209 421	224 728	230 919	217 303	197 339	183 114	194 213	352 246	428 053	200 233	199 837	208 487	172 402	154 914	179 763	162 293	191 888	220 675	199 371	331 500	279 255	358 436	303 975	367 545	460 592	297 140	247 321	277 374	306 897	263 513	249 144	413 685	327 881	384 497	322 474	354 003	402 917	409 308
dynamika kw/kw		+46,53%	+3,59%	-10,13%	+10,00%	-21,23%	+10,06%	+33,37%	-10,67%	+0,93%	-0,72%	+25,88%	-1,84%	+64,22%	-38,37%	+22,07%	+24,93%	+1,32%	-25,49%	+30,94%	-24,81%	-0,24%	-8,03%	+32,96%	+7,42%	+0,77%	+10,24%	+94,00%	+5,96%	-12,68%	+29,98%	+20,13%	-67,94%	-8,39%	-6,47%	+16,08%	-10,37%	-18,32%	+1,78%	-18,91%	+33,02%	-6,95%	-9,41%	-2,15%	+17,98%	+7,31%	+2,75%	-5,90%	-9,19%	-7,21%	+6,06%	+81,37%	+21,52%	-53,22%	-0,20%	+4,33%	-17,31%	-10,14%	+16,04%	-9,72%	+18,24%	+15,00%	-9,65%	+66,27%	-15,76%	+28,35%	-15,19%	+20,91%	+25,32%	-35,49%	-16,77%	+12,15%	+10,64%	-14,14%	-5,45%	+66,04%	-20,74%	+17,27%	-16,13%	+9,78%	+13,82%	+1,59%
dynamika r/r					+50,05%	-19,34%	-14,30%	+27,17%	+3,28%	+32,34%	+19,38%	+12,68%	+23,81%	+101,45%	+25,05%	+21,26%	+54,33%	-4,78%	+15,12%	+23,50%	-25,67%	-26,82%	-9,67%	-8,28%	+31,04%	+32,37%	+58,67%	+131,51%	+128,36%	+97,88%	+133,31%	+44,47%	-56,29%	-54,14%	-67,00%	-68,11%	-10,85%	-20,51%	-13,51%	-39,58%	-10,33%	+2,16%	-9,07%	+9,72%	-2,68%	+12,23%	+27,30%	+22,42%	-5,77%	-18,52%	-15,90%	+62,10%	+116,91%	+9,35%	+2,90%	-40,81%	-59,72%	-22,63%	-10,05%	-22,16%	+11,30%	+42,45%	+10,91%	+104,26%	+45,53%	+62,43%	+52,47%	+10,87%	+64,94%	-17,10%	-18,64%	-24,53%	-33,37%	-11,32%	+0,74%	+49,14%	+6,84%	+45,91%	+29,43%	-14,43%	+22,89%	+6,45%
Zysk brutto na sprzedaży	14 379	22 937	10 861	17 754	21 428	13 842	12 907	12 011	17 798		10 925		27 456	45 069	19 857	23 160	52 301	47 165	37 392	37 645	32 803	25 355	22 442	28 021	32 045	29 628	21 351	48 003	44 891	43 530	44 592	71 473	20 965	10 956	6 120	22 180	22 067	20 256	11 347	9 880	16 661	16 957	14 632	22 080	16 228	20 611	20 877	29 396	16 927	16 431	14 976	27 309	25 088	36 519	30 911	34 131	14 847	15 282	20 930	16 643	21 878	26 057	17 336	63 461	47 352	34 316	31 258	35 132	49 452	23 177	18 856	22 747	20 406	24 429	30 437	88 004	44 183	55 988	32 996	34 900	40 265	35 395
dynamika kw/kw		+59,52%	-52,65%	+63,47%	+20,69%	-35,40%	-6,75%	-6,94%	+48,18%					+64,15%	-55,94%	+16,63%	+125,82%	-9,82%	-20,72%	+0,68%	-12,86%	-22,71%	-11,49%	+24,86%	+14,36%	-7,54%	-27,94%	+124,83%	-6,48%	-3,03%	+2,44%	+60,28%	-70,67%	-47,74%	-44,14%	+262,42%	-0,51%	-8,21%	-43,98%	-12,93%	+68,63%	+1,78%	-13,71%	+50,90%	-26,50%	+27,01%	+1,29%	+40,81%	-42,42%	-2,93%	-8,86%	+82,35%	-8,13%	+45,56%	-15,36%	+10,42%	-56,50%	+2,93%	+36,96%	-20,48%	+31,45%	+19,10%	-33,47%	+266,06%	-25,38%	-27,53%	-8,91%	+12,39%	+40,76%	-53,13%	-18,64%	+20,64%	-10,29%	+19,71%	+24,59%	+189,13%	-49,79%	+26,72%	-41,07%	+5,77%	+15,37%	-12,09%
dynamika r/r					+49,02%	-39,65%	+18,84%	-32,35%	-16,94%		-15,36%		+54,26%		+81,76%		+90,49%	+4,65%	+88,31%	+62,54%	-37,28%	-46,24%	-39,98%	-25,57%	-2,31%	+16,85%	-4,86%	+71,31%	+40,09%	+46,92%	+108,85%	+48,89%	-53,30%	-74,83%	-86,28%	-68,97%	+5,26%	+84,88%	+85,41%	-55,46%	-24,50%	-16,29%	+28,95%	+123,48%	-2,60%	+21,55%	+42,68%	+33,13%	+4,31%	-20,28%	-28,27%	-7,10%	+48,21%	+122,26%	+106,40%	+24,98%	-40,82%	-58,15%	-32,29%	-51,24%	+47,36%	+70,51%	-17,17%	+281,31%	+116,44%	+31,70%	+80,31%	-44,64%	+4,43%	-32,46%	-39,68%	-35,25%	-58,74%	+5,40%	+61,42%	+286,88%	+116,52%	+129,19%	+8,41%	-60,34%	-8,87%	-36,78%
Koszty sprzedaży	0	0	0	0	0	0	0	0	0		0		0	0	- 267	-1 702	-3 134	-3 586	-5 597	-4 747	-3 768	-2 788	-1 690	-5 393	-3 640	-2 889	-1 535	-4 647	-5 773	-5 098	-4 471	-6 148	-4 029	-4 689	-3 436	-5 242	-4 330	-3 554	-1 465	-3 374	-3 276	-2 759	-3 216	-3 505	-3 471	-4 782	-4 390	-5 551	-3 515	-3 396	-3 414	-4 887	-3 602	-3 031	-2 886	-4 168	-3 493	-3 357	-3 671	-4 339	-3 778	-4 686	-4 480	-6 554	-4 955	-5 778	-6 029	-8 827	-9 706	-8 038	-6 409	-7 913	-6 198	-6 811	-5 797	-5 524	-7 206	-7 938	-7 545	-8 965	-9 125	-10 330
dynamika kw/kw																-537,45%	-84,14%	-14,42%	-56,08%	+15,19%	+20,62%	+26,01%	+39,38%	-219,11%	+32,51%	+20,63%	+46,87%	-202,74%	-24,23%	+11,69%	+12,30%	-37,51%	+34,47%	-16,38%	+26,72%	-52,56%	+17,40%	+17,92%	+58,78%	-130,31%	+2,90%	+15,78%	-16,56%	-8,99%	+0,97%	-37,77%	+8,20%	-26,45%	+36,68%	+3,39%	-0,53%	-43,15%	+26,29%	+15,85%	+4,78%	-44,42%	+16,19%	+3,89%	-9,35%	-18,20%	+12,93%	-24,03%	+4,40%	-46,29%	+24,40%	-16,61%	-4,34%	-46,41%	-9,96%	+17,19%	+20,27%	-23,47%	+21,67%	-9,89%	+14,89%	+4,71%	-30,45%	-10,16%	+4,95%	-18,82%	-1,78%	-13,21%
dynamika r/r																			-1 996,25%	-178,91%	-20,23%	+22,25%	+69,81%	-13,61%	+3,40%	-3,62%	+9,17%	+13,83%	-58,60%	-76,46%	-191,27%	-32,30%	+30,21%	+8,02%	+23,15%	+14,74%	-7,47%	+24,21%	+57,36%	+35,64%	+24,34%	+22,37%	-119,52%	-3,88%	-5,95%	-73,32%	-36,50%	-58,37%	-1,27%	+28,98%	+22,23%	+11,96%	-2,48%	+10,75%	+15,47%	+14,71%	+3,03%	-10,76%	-27,20%	-4,10%	-8,16%	-39,59%	-22,04%	-51,05%	-31,15%	-23,30%	-34,58%	-34,68%	-95,88%	-39,11%	-6,30%	+10,35%	+36,14%	+15,26%	+9,55%	+30,19%	-16,26%	-16,55%	-30,15%	-62,29%	-26,63%	-30,13%
Koszty ogólnego zarządu	-3 272	-5 227	-6 406	-7 750	-4 189	-5 283	-5 433	-7 000	-4 580	-5 457	-5 678	-7 720	-4 694	-5 952	-7 765	-7 890	-5 738	-7 948	-7 994	-11 677	-6 996	-9 060	-8 701	-10 821	-8 399	-10 256	-10 154	-14 836	-11 411	-9 924	-13 644	-12 098	-8 509	-8 215	-6 998	-5 612	-5 654	-5 170	-8 056	-8 530	-6 173	-6 671	-6 645	-8 300	-6 828	-7 078	-7 249	-8 148	-6 253	-7 908	-6 184	-8 234	-6 955	-6 739	-7 357	-7 358	-5 869	-5 501	-5 082	-6 934	-5 861	-5 940	-6 306	-7 158	-6 338	-8 605	-7 751	-8 298	-7 676	-12 441	-6 223	-6 572	-6 724	-6 283	-6 153	-7 421	-6 802	-8 503	-6 914	-7 700	-8 788	-8 560
dynamika kw/kw		-59,75%	-22,56%	-20,98%	+45,95%	-26,12%	-2,84%	-28,84%	+34,57%	-19,15%	-4,05%	-35,96%	+39,20%	-26,80%	-30,46%	-1,61%	+27,28%	-38,52%	-0,58%	-46,07%	+40,09%	-29,50%	+3,96%	-24,37%	+22,38%	-22,11%	+0,99%	-46,11%	+23,09%	+13,03%	-37,48%	+11,33%	+29,67%	+3,46%	+14,81%	+19,81%	-0,75%	+8,56%	-55,82%	-5,88%	+27,63%	-8,07%	+0,39%	-24,91%	+17,73%	-3,66%	-2,42%	-12,40%	+23,26%	-26,47%	+21,80%	-33,15%	+15,53%	+3,11%	-9,17%	-0,01%	+20,24%	+6,27%	+7,62%	-36,44%	+15,47%	-1,35%	-6,16%	-13,51%	+11,46%	-35,77%	+9,92%	-7,06%	+7,50%	-62,08%	+49,98%	-5,61%	-2,31%	+6,56%	+2,07%	-20,61%	+8,34%	-25,01%	+18,69%	-11,37%	-14,13%	+2,59%
dynamika r/r					-28,03%	-1,07%	+15,19%	+9,68%	-9,33%	-3,29%	-4,51%	-10,29%	-2,49%	-9,07%	-36,76%	-2,20%	-22,24%	-33,53%	-2,95%	-48,00%	-21,92%	-13,99%	-8,84%	+7,33%	-20,05%	-13,20%	-16,70%	-37,10%	-35,86%	+3,24%	-34,37%	+18,46%	+25,43%	+17,22%	+48,71%	+53,61%	+33,55%	+37,07%	-15,12%	-52,00%	-9,18%	-29,03%	+17,51%	+2,70%	-10,61%	-6,10%	-9,09%	+1,83%	+8,42%	-11,73%	+14,69%	-1,06%	-11,23%	+14,78%	-18,97%	+10,64%	+15,61%	+18,37%	+30,92%	+5,76%	+0,14%	-7,98%	-24,09%	-3,23%	-8,14%	-44,87%	-22,91%	-15,93%	-21,11%	-44,58%	+19,71%	+20,80%	+12,40%	+49,50%	+1,12%	-12,92%	-1,16%	-35,33%	-12,37%	-3,76%	-29,20%	-0,67%
Zysk ze sprzedaży	11 107	17 710	4 455	10 004	17 239	8 559	7 474	5 011	13 218	12 634	5 247	20 287	22 762	39 117	11 825	13 568	43 429	35 631	23 801	21 221	22 039	13 507	12 051	11 807	20 006	16 483	9 662	28 520	27 707	28 508	26 477	53 227	8 427	-1 948	-4 314	11 326	12 083	11 532	1 826	-2 024	7 212	7 527	4 771	10 275	5 929	8 751	9 238	15 697	7 159	5 127	5 378	14 188	14 531	26 749	20 668	22 605	5 485	6 424	12 177	5 370	12 239	15 431	6 550	49 749	36 059	19 933	17 478	18 007	32 070	2 698	6 224	8 262	7 484	11 335	18 487	75 059	30 175	39 547	18 537	18 235	22 352	16 505
dynamika kw/kw		+59,45%	-74,84%	+124,56%	+72,32%	-50,35%	-12,68%	-32,95%	+163,78%	-4,42%	-58,47%	+286,64%	+12,20%	+71,85%	-69,77%	+14,74%	+220,08%	-17,96%	-33,20%	-10,84%	+3,85%	-38,71%	-10,78%	-2,02%	+69,44%	-17,61%	-41,38%	+195,18%	-2,85%	+2,89%	-7,12%	+101,03%	-84,17%	-123,12%	-121,46%	+362,54%	+6,68%	-4,56%	-84,17%	-210,84%	+456,32%	+4,37%	-36,61%	+115,36%	-42,30%	+47,60%	+5,57%	+69,92%	-54,39%	-28,38%	+4,90%	+163,82%	+2,42%	+84,08%	-22,73%	+9,37%	-75,74%	+17,12%	+89,55%	-55,90%	+127,91%	+26,08%	-57,55%	+659,53%	-27,52%	-44,72%	-12,32%	+3,03%	+78,10%	-91,59%	+130,69%	+32,74%	-9,42%	+51,46%	+63,10%	+306,01%	-59,80%	+31,06%	-53,13%	-1,63%	+22,58%	-26,16%
dynamika r/r					+55,21%	-51,67%	+67,77%	-49,91%	-23,33%	+47,61%	-29,80%	+304,85%	+72,20%	+209,62%	+125,37%	-33,12%	+90,80%	-8,91%	+101,28%	+56,40%	-49,25%	-62,09%	-49,37%	-44,36%	-9,22%	+22,03%	-19,82%	+141,55%	+38,49%	+72,95%	+174,03%	+86,63%	-69,59%	-106,83%	-116,29%	-78,72%	+43,38%	+691,99%	+142,33%	-117,87%	-40,31%	-34,73%	+161,28%	+607,66%	-17,79%	+16,26%	+93,63%	+52,77%	+20,75%	-41,41%	-41,78%	-9,61%	+102,98%	+421,73%	+284,31%	+59,32%	-62,25%	-75,98%	-41,08%	-76,24%	+123,14%	+140,21%	-46,21%	+826,42%	+194,62%	+29,18%	+166,84%	-63,80%	-11,06%	-86,46%	-64,39%	-54,12%	-76,66%	+320,13%	+197,03%	+808,48%	+303,19%	+248,89%	+0,27%	-75,71%	-25,93%	-58,26%
Pozostałe przychody operacyjne	886	5 209	2 473	5 831	1 125	5 277	2 166	3 080	1 121	1 620	1 550	1 530	1 077	456	843	6 929	1 379	682	3 062	1 513	724	1 978	1 915	1 552	2 579	956	1 680	2 269	1 490	772	3 143	2 176	2 171	1 217	7 306	54 434	3 610	-1 992	642	14 715	606	32 356	2 512	456	6 010	16 799	5 241	-8 123	71 822	30 232	841	- 842	1 392	- 687	1 109	- 873	- 225	- 708	-5 651	2 449	-4 712	2 448	- 266	615	-4 760	13 572	-5 883	-1 247	-5 935	7 903	409	3 093	-1 352	8 226	3 148	-9 625	-1 407	203	8 652	-9 143	16 923	25 164
dynamika kw/kw		+487,92%	-52,52%	+135,79%	-80,71%	+369,07%	-58,95%	+42,20%	-63,60%	+44,51%	-4,32%	-1,29%	-29,61%	-57,66%	+84,87%	+721,95%	-80,10%	-50,54%	+348,97%	-50,59%	-52,15%	+173,20%	-3,19%	-18,96%	+66,17%	-62,93%	+75,73%	+35,06%	-34,33%	-48,19%	+307,12%	-30,77%	-0,23%	-43,94%	+500,33%	+645,06%	-93,37%	-155,18%	+132,23%	+2 192,06%	-95,88%	+5 239,27%	-92,24%	-81,85%	+1 217,98%	+179,52%	-68,80%	-254,99%	+984,18%	-57,91%	-97,22%	-200,12%	+265,32%	-149,35%	+261,43%	-178,72%	+74,23%	-214,67%	-698,16%	+143,34%	-292,41%	+151,95%	-110,87%	+331,20%	-873,98%	+385,13%	-143,35%	+78,80%	-375,94%	+233,16%	-94,82%	+656,23%	-143,71%	+708,43%	-61,73%	-405,75%	+85,38%	+114,43%	+4 162,07%	-205,67%	+285,09%	+48,70%
dynamika r/r					+26,98%	+1,31%	-12,41%	-47,18%	-0,36%	-69,30%	-28,44%	-50,32%	-3,93%	-71,85%	-45,61%	+352,88%	+28,04%	+49,56%	+263,23%	-78,16%	-47,50%	+190,03%	-37,46%	+2,58%	+256,22%	-51,67%	-12,27%	+46,20%	-42,23%	-19,25%	+87,08%	-4,10%	+45,70%	+57,64%	+132,45%	+2 401,56%	+66,28%	-263,68%	-91,21%	-72,97%	-83,21%	+1 724,30%	+291,28%	-96,90%	+891,75%	-48,08%	+108,64%	-1 881,36%	+1 095,04%	+79,96%	-83,95%	+89,63%	-98,06%	-102,27%	+31,87%	-3,68%	-116,16%	-3,06%	-609,56%	+380,53%	-1 994,22%	+445,76%	+95,29%	-74,89%	-1,02%	+454,41%	-2 111,65%	-302,76%	-24,68%	-41,77%	+106,95%	+348,04%	+77,22%	+4,09%	+669,68%	-411,19%	-4,07%	-97,53%	+174,84%	+5,01%	+1 302,77%	+12 296,06%
Pozostałe koszty operacyjne	- 629	-1 138	-1 203	-11 197	- 811	-1 803	- 356	-5 606	- 757	-2 104	- 535	-2 507	-1 898	-1 109	-1 233	-5 420	-1 507	-1 304	-2 148	-4 063	-1 545	-2 055	- 967	-2 299	-1 802	-1 780	-1 677	-2 950	-3 121	-2 498	-2 411	-3 539	-1 630	-12 873	-5 853	-13 414	-1 488	-3 574	-2 617	- 488	-3 513	-6 269	-2 190	165	-2 513	-5 606	-15 656	7 031	- 403	-3 999	- 841	-4 991	- 647	-1 711	-1 938	-1 422	- 929	-27	526	-1 371	- 846	-87	-1 095	-2 294	- 509	- 373	- 162	-3 722	- 172	- 380	-1 834	- 494	- 807	- 623	- 319	- 447	- 293	- 256	-1 254	- 952	- 648	- 455
dynamika kw/kw		-80,92%	-5,71%	-830,76%	+92,76%	-122,32%	+80,26%	-1 474,72%	+86,50%	-177,94%	+74,57%	-368,60%	+24,29%	+41,57%	-11,18%	-339,58%	+72,20%	+13,47%	-64,72%	-89,15%	+61,97%	-33,01%	+52,94%	-137,75%	+21,62%	+1,22%	+5,79%	-75,91%	-5,80%	+19,96%	+3,48%	-46,79%	+53,94%	-689,75%	+54,53%	-129,18%	+88,91%	-140,19%	+26,78%	+81,35%	-619,88%	-78,45%	+65,07%	+107,53%	-1 623,03%	-123,08%	-179,27%	+144,91%	-105,73%	-892,31%	+78,97%	-493,46%	+87,04%	-164,45%	-13,27%	+26,63%	+34,67%	+97,09%	+2 048,15%	-360,65%	+38,29%	+89,72%	-1 158,62%	-109,50%	+77,81%	+26,72%	+56,57%	-2 197,53%	+95,38%	-120,93%	-382,63%	+73,06%	-63,36%	+22,80%	+48,80%	-40,13%	+34,45%	+12,63%	-389,84%	+24,08%	+31,93%	+29,78%
dynamika r/r					-28,93%	-58,44%	+70,41%	+49,93%	+6,66%	-16,69%	-50,28%	+55,28%	-150,73%	+47,29%	-130,47%	-116,19%	+20,60%	-17,58%	-74,21%	+25,04%	-2,52%	-57,59%	+54,98%	+43,42%	-16,63%	+13,38%	-73,42%	-28,32%	-73,20%	-40,34%	-43,77%	-19,97%	+47,77%	-415,33%	-142,76%	-279,03%	+8,71%	+72,24%	+55,29%	+96,36%	-136,09%	-75,41%	+16,32%	+133,81%	+28,47%	+10,58%	-614,89%	+4 161,21%	+83,96%	+28,67%	+94,63%	-170,99%	-60,55%	+57,21%	-130,44%	+71,51%	-43,59%	+98,42%	+127,14%	+3,59%	+8,93%	-222,22%	-308,17%	-67,32%	+39,83%	-328,74%	+85,21%	-62,25%	+66,21%	-1,88%	-1 032,10%	+86,73%	-369,19%	-63,95%	+82,61%	+9,51%	+63,69%	+58,91%	-293,10%	-112,98%	-121,16%	-77,73%
Zysk operacyjny	11 364	21 781	5 725	4 638	17 553	12 033	9 284	2 485	13 582	12 150	6 262	19 310	21 941	38 464	11 435	15 077	43 301	35 009	24 715	18 671	21 218	13 430	12 999	11 060	20 783	15 659	9 665	27 839	26 076	26 782	27 209	51 864	8 968	-13 604	-2 861	52 346	14 205	5 966	- 149	12 203	4 305	33 614	5 093	10 896	9 426	19 944	-1 177	14 605	78 578	31 360	5 378	8 355	15 276	24 351	19 839	20 310	4 331	5 689	7 052	6 448	6 681	17 792	5 189	48 070	30 790	33 132	11 433	13 038	25 963	10 221	4 799	10 861	5 325	18 938	21 316	64 987	28 475	39 494	25 935	8 140	38 627	41 214
dynamika kw/kw		+91,67%	-73,72%	-18,99%	+278,46%	-31,45%	-22,85%	-73,23%	+446,56%	-10,54%	-48,46%	+208,37%	+13,63%	+75,31%	-70,27%	+31,85%	+187,20%	-19,15%	-29,40%	-24,45%	+13,64%	-36,70%	-3,21%	-14,92%	+87,91%	-24,65%	-38,28%	+188,04%	-6,33%	+2,71%	+1,59%	+90,61%	-82,71%	-251,69%	+78,97%	+1 929,64%	-72,86%	-58,00%	-102,50%	+8 289,93%	-64,72%	+680,81%	-84,85%	+113,94%	-13,49%	+111,58%	-105,90%	+1 340,87%	+438,02%	-60,09%	-82,85%	+55,36%	+82,84%	+59,41%	-18,53%	+2,37%	-78,68%	+31,36%	+23,96%	-8,56%	+3,61%	+166,31%	-70,84%	+826,38%	-35,95%	+7,61%	-65,49%	+14,04%	+99,13%	-60,63%	-53,05%	+126,32%	-50,97%	+255,64%	+12,56%	+204,87%	-56,18%	+38,70%	-34,33%	-68,61%	+374,53%	+6,70%
dynamika r/r					+54,46%	-44,75%	+62,17%	-46,42%	-22,62%	+0,97%	-32,55%	+677,06%	+61,54%	+216,58%	+82,61%	-21,92%	+97,35%	-8,98%	+116,13%	+23,84%	-51,00%	-61,64%	-47,40%	-40,76%	-2,05%	+16,60%	-25,65%	+151,71%	+25,47%	+71,03%	+181,52%	+86,30%	-65,61%	-150,80%	-110,51%	+0,93%	+58,40%	+143,85%	+94,79%	-76,69%	-69,69%	+463,43%	+3 518,12%	-10,71%	+118,95%	-40,67%	-123,11%	+34,04%	+733,63%	+57,24%	+556,92%	-42,79%	-80,56%	-22,35%	+268,89%	+143,09%	-71,65%	-76,64%	-64,45%	-68,25%	+54,26%	+212,74%	-26,42%	+645,50%	+360,86%	+86,22%	+120,33%	-72,88%	-15,68%	-69,15%	-58,03%	-16,70%	-79,49%	+85,29%	+344,18%	+498,35%	+434,74%	+108,54%	+21,67%	-87,47%	+35,65%	+4,36%
Przychody Finansowe	1 858	2 360	1 240	4 322	3 008	1 281	1 169	1 570	3 826	-1 187	6 210	3 668	1 230	522	5 328	390	1 652	1 629	2 006	- 491	8 425	1 141	-44	1 385	1 878	911	708	429	6 470	417	1 735	11 607	1 041	82 029	- 469	-4 270	241	15 804	390	-14 137	835	515	611	483	413	971	515	802	331	304	487	25 432	1 652	2 269	1 576	10 181	1 884	1 403	1 687	1 697	1 785	2 218	1 158	1 911	1 965	20 052	8 667	-2 846	6 763	6 424	-7 072	1 137	3 858	2 592	14 453	9 994	3 745	8 136	5 619	10 491	11 789	10 421
dynamika kw/kw		+27,02%	-47,46%	+248,55%	-30,40%	-57,41%	-8,74%	+34,30%	+143,69%	-131,02%	+623,17%	-40,93%	-66,47%	-57,56%	+920,69%	-92,68%	+323,59%	-1,39%	+23,14%	-124,48%	+1 815,89%	-86,46%	-103,86%	+3 247,73%	+35,60%	-51,49%	-22,28%	-39,41%	+1 408,16%	-93,55%	+316,07%	+568,99%	-91,03%	+7 779,83%	-100,57%	-810,45%	+105,64%	+6 457,68%	-97,53%	-3 724,87%	+105,91%	-38,32%	+18,64%	-20,95%	-14,49%	+135,11%	-46,96%	+55,73%	-58,73%	-8,16%	+60,20%	+5 122,18%	-93,50%	+37,35%	-30,54%	+546,00%	-81,49%	-25,53%	+20,24%	+0,59%	+5,19%	+24,26%	-47,79%	+65,03%	+2,83%	+920,46%	-56,78%	-132,84%	+337,63%	-5,01%	-210,09%	+116,08%	+239,31%	-32,81%	+457,60%	-30,85%	-62,53%	+117,25%	-30,94%	+86,71%	+12,37%	-11,60%
dynamika r/r					+61,89%	-45,72%	-5,73%	-63,67%	+27,19%	-192,66%	+431,22%	+133,63%	-67,85%	+143,98%	-14,20%	-89,37%	+34,31%	+212,07%	-62,35%	-225,90%	+409,99%	-29,96%	-102,19%	+382,08%	-77,71%	-20,16%	+1 709,09%	-69,03%	+244,52%	-54,23%	+145,06%	+2 605,59%	-83,91%	+19 571,22%	-127,03%	-136,79%	-76,85%	-80,73%	+183,16%	-231,08%	+246,47%	-96,74%	+56,67%	+103,42%	-50,54%	+88,54%	-15,71%	+66,05%	-19,85%	-68,69%	-5,44%	+3 071,07%	+399,09%	+646,38%	+223,61%	-59,97%	+14,04%	-38,17%	+7,04%	-83,33%	-5,25%	+58,09%	-31,36%	+12,61%	+10,08%	+804,06%	+648,45%	-248,93%	+244,17%	-67,96%	-181,60%	+139,95%	-42,95%	-59,65%	+304,37%	+778,98%	-2,93%	+213,89%	-61,12%	+4,97%	+214,79%	+28,09%
Koszty finansowe	- 105	- 346	-2 433	-1 700	- 717	-1 668	- 499	656	- 195	-1 875	- 314	621	-1 152	- 884	-2 887	-3 598	-1 280	-2 047	- 815	1 155	-41 912	38 855	-16 472	-3 167	-2 229	- 342	-3 307	-2 626	-4 288	-1 154	-2 560	-3 356	-3 731	-1 277	-2 630	-1 051	- 668	-1 516	-2 844	-2 530	-2 620	-2 451	-2 055	-2 284	-2 051	-1 970	-2 520	-9 705	-1 538	-2 184	-1 712	-3 172	-1 300	659	- 761	353	-9 649	3 875	-6 434	-8 329	-28 547	20 361	-13 693	5 950	-2 549	652	- 901	-2 994	- 931	-1 470	-17 475	-3 421	-2 288	- 536	-1 329	-5 700	-3 044	-2 603	-1 274	-4 723	-5 919	-2 600
dynamika kw/kw		-229,52%	-603,18%	+30,13%	+57,82%	-132,64%	+70,08%	+231,46%	-129,73%	-861,54%	+83,25%	+297,77%	-285,51%	+23,26%	-226,58%	-24,63%	+64,42%	-59,92%	+60,19%	+241,72%	-3 728,74%	+192,71%	-142,39%	+80,77%	+29,62%	+84,66%	-866,96%	+20,59%	-63,29%	+73,09%	-121,84%	-31,09%	-11,17%	+65,77%	-105,95%	+60,04%	+36,44%	-126,95%	-87,60%	+11,04%	-3,56%	+6,45%	+16,16%	-11,14%	+10,20%	+3,95%	-27,92%	-285,12%	+84,15%	-42,00%	+21,61%	-85,28%	+59,02%	+150,69%	-215,48%	+146,39%	-2 833,43%	+140,16%	-266,04%	-29,45%	-242,74%	+171,32%	-167,25%	+143,45%	-142,84%	+125,58%	-238,19%	-232,30%	+68,90%	-57,89%	-1 088,78%	+80,42%	+33,12%	+76,57%	-147,95%	-328,89%	+46,60%	+14,49%	+51,06%	-270,72%	-25,32%	+56,07%
dynamika r/r					-582,86%	-382,08%	+79,49%	+138,59%	+72,80%	-12,41%	+37,07%	-5,34%	-490,77%	+52,85%	-819,43%	-679,39%	-11,11%	-131,56%	+71,77%	+132,10%	-3 174,38%	+1 998,14%	-1 921,10%	-374,20%	+94,68%	-100,88%	+79,92%	+17,08%	-92,37%	-237,43%	+22,59%	-27,80%	+12,99%	-10,66%	-2,73%	+68,68%	+82,10%	-18,72%	-8,14%	-140,72%	-292,22%	-61,68%	+27,74%	+9,72%	+21,72%	+19,62%	-22,63%	-324,91%	+25,01%	-10,86%	+32,06%	+67,32%	+15,47%	+130,17%	+55,55%	+111,13%	-642,23%	+488,01%	-745,47%	-2 459,49%	-195,85%	+425,45%	-112,82%	+171,44%	+91,07%	-96,80%	+93,42%	-150,32%	+63,48%	-325,46%	-1 839,51%	-14,26%	-145,76%	+63,54%	+92,39%	-66,62%	-33,04%	-385,63%	+4,14%	+17,14%	-94,45%	+0,12%
Zysk brutto	13 117	23 795	4 532	7 260	19 844	11 646	9 954	4 711	17 213	9 088	12 158	23 599	22 019	38 102	13 876	11 869	43 673	34 591	25 906	19 335	-12 269	53 426	-3 517	9 278	20 432	16 228	7 066	25 642	28 258	26 045	26 384	60 115	5 294	68 132	-5 960	47 025	13 778	20 254	-2 603	-4 464	2 520	31 678	3 649	9 095	7 788	18 945	-3 182	5 702	77 371	29 480	4 153	30 615	15 628	27 277	20 656	30 844	-3 434	10 967	2 305	- 184	-20 081	40 371	-7 346	55 931	30 206	53 836	19 199	9 647	29 278	14 087	-20 161	14 634	7 588	34 479	23 844	75 285	31 373	44 748	30 855	10 784	47 687	46 030
dynamika kw/kw		+81,41%	-80,95%	+60,19%	+173,33%	-41,31%	-14,53%	-52,67%	+265,38%	-47,20%	+33,78%	+94,10%	-6,70%	+73,04%	-63,58%	-14,46%	+267,96%	-20,80%	-25,11%	-25,36%	-163,45%	+535,46%	-106,58%	+363,80%	+120,22%	-20,58%	-56,46%	+262,89%	+10,20%	-7,83%	+1,30%	+127,85%	-91,19%	+1 186,97%	-108,75%	+889,01%	-70,70%	+47,00%	-112,85%	-71,49%	+156,45%	+1 157,06%	-88,48%	+149,25%	-14,37%	+143,26%	-116,80%	+279,20%	+1 256,91%	-61,90%	-85,91%	+637,18%	-48,95%	+74,54%	-24,27%	+49,32%	-111,13%	+419,37%	-78,98%	-107,98%	-10 813,59%	+301,04%	-118,20%	+861,38%	-45,99%	+78,23%	-64,34%	-49,75%	+203,49%	-51,89%	-243,12%	+172,59%	-48,15%	+354,39%	-30,84%	+215,74%	-58,33%	+42,63%	-31,05%	-65,05%	+342,20%	-3,47%
dynamika r/r					+51,28%	-51,06%	+119,64%	-35,11%	-13,26%	-21,96%	+22,14%	+400,93%	+27,92%	+319,26%	+14,13%	-49,71%	+98,34%	-9,21%	+86,70%	+62,90%	-128,09%	+54,45%	-113,58%	-52,01%	+266,53%	-69,63%	+300,91%	+176,37%	+38,30%	+60,49%	+273,39%	+134,44%	-81,27%	+161,59%	-122,59%	-21,77%	+160,26%	-70,27%	+56,33%	-109,49%	-81,71%	+56,40%	+240,18%	+303,74%	+209,05%	-40,20%	-187,20%	-37,31%	+893,46%	+55,61%	+230,52%	+436,92%	-79,80%	-7,47%	+397,38%	+0,75%	-121,97%	-59,79%	-88,84%	-100,60%	-484,77%	+268,11%	-418,70%	+30 497,28%	+250,42%	+33,35%	+361,35%	-82,75%	-3,07%	-73,83%	-205,01%	+51,69%	-74,08%	+144,76%	+218,27%	+414,45%	+313,46%	+29,78%	+29,40%	-85,68%	+52,00%	+2,86%
Zysk z działalności zaniechanej	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0
Zysk netto	10 593	19 663	3 700	6 875	16 015	9 838	8 103	3 338	13 979	7 422	9 685	20 463	17 598	30 660	11 971	9 498	1 280	61 461	20 973	15 564	-13 746	52 683	-4 847	7 370	16 495	13 585	4 953	19 489	24 357	17 452	26 762	51 818	5 199	51 558	-14 581	57 796	9 832	16 000	-3 958	-7 706	127	27 977	1 288	5 859	7 695	39 728	-5 092	3 034	75 659	27 815	4 109	13 510	10 436	19 977	14 294	20 664	-4 354	6 044	- 171	-2 722	-16 432	33 155	-7 043	45 862	23 197	45 155	15 738	5 333	22 947	13 624	-16 499	12 375	6 157	30 232	17 508	63 153	25 795	35 044	25 034	8 997	39 212	35 408
dynamika kw/kw		+85,62%	-81,18%	+85,81%	+132,95%	-38,57%	-17,64%	-58,81%	+318,78%	-46,91%	+30,49%	+111,29%	-14,00%	+74,22%	-60,96%	-20,66%	-86,52%	+4 701,64%	-65,88%	-25,79%	-188,32%	+483,26%	-109,20%	+252,05%	+123,81%	-17,64%	-63,54%	+293,48%	+24,98%	-28,35%	+53,35%	+93,63%	-89,97%	+891,69%	-128,28%	+496,38%	-82,99%	+62,73%	-124,74%	-94,69%	+101,65%	+21 929,13%	-95,40%	+354,89%	+31,34%	+416,28%	-112,82%	+159,58%	+2 393,70%	-63,24%	-85,23%	+228,79%	-22,75%	+91,42%	-28,45%	+44,56%	-121,07%	+238,81%	-102,83%	-1 491,81%	-503,67%	+301,77%	-121,24%	+751,17%	-49,42%	+94,66%	-65,15%	-66,11%	+330,28%	-40,63%	-221,10%	+175,00%	-50,25%	+391,02%	-42,09%	+260,71%	-59,15%	+35,86%	-28,56%	-64,06%	+335,83%	-9,70%
dynamika r/r					+51,18%	-49,97%	+119,00%	-51,45%	-12,71%	-24,56%	+19,52%	+513,03%	+25,89%	+313,10%	+23,60%	-53,58%	-92,73%	+100,46%	+75,20%	+63,87%	-1 173,91%	-14,28%	-123,11%	-52,65%	+220,00%	-74,21%	+202,19%	+164,44%	+47,66%	+28,47%	+440,32%	+165,88%	-78,66%	+195,43%	-154,48%	+11,54%	+89,11%	-68,97%	+72,86%	-113,33%	-98,71%	+74,86%	+132,54%	+176,03%	+5 959,06%	+42,00%	-495,34%	-48,22%	+883,22%	-29,99%	+180,70%	+345,29%	-86,21%	-28,18%	+247,87%	+52,95%	-141,72%	-69,75%	-101,20%	-113,17%	-277,40%	+448,56%	-4 018,71%	+1 784,86%	+241,17%	+36,19%	+323,46%	-88,37%	-1,08%	-69,83%	-204,84%	+132,05%	-73,17%	+121,90%	+206,12%	+410,33%	+318,95%	+15,92%	+42,99%	-85,75%	+52,01%	+1,04%
Zysk netto akcjonariuszy większościowych	10 593	19 663	3 700	6 875	16 015	9 838	8 103	3 338	13 979	7 422	9 685	20 463	17 598	30 660	11 971	9 498	1 280	61 461	20 973	15 564	-13 746	52 683	-4 847	7 370	16 495	13 997	6 491	21 245	25 778	18 863	23 930	53 774	5 776	52 248	-13 954	55 936	11 091	15 057	-2 632	-6 670	602	28 411	1 729	6 246	8 046	40 165	-4 711	3 480	76 140	28 716	4 787	14 594	10 950	20 436	14 776	21 232	-4 104	5 794	1 162	-1 900	-15 947	33 644	-6 549	46 672	23 641	44 711	13 585	5 065	23 450	13 960	-15 904	12 956	6 698	30 710	14 995	39 119	18 843	24 674	24 956	9 446	39 874	35 942
dynamika kw/kw		+85,62%	-81,18%	+85,81%	+132,95%	-38,57%	-17,64%	-58,81%	+318,78%	-46,91%	+30,49%	+111,29%	-14,00%	+74,22%	-60,96%	-20,66%	-86,52%	+4 701,64%	-65,88%	-25,79%	-188,32%	+483,26%	-109,20%	+252,05%	+123,81%	-15,14%	-53,63%	+227,30%	+21,34%	-26,83%	+26,86%	+124,71%	-89,26%	+804,57%	-126,71%	+500,86%	-80,17%	+35,76%	-117,48%	-153,42%	+109,03%	+4 619,44%	-93,91%	+261,25%	+28,82%	+399,19%	-111,73%	+173,87%	+2 087,93%	-62,29%	-83,33%	+204,87%	-24,97%	+86,63%	-27,70%	+43,69%	-119,33%	+241,18%	-79,94%	-263,51%	-739,32%	+310,97%	-119,47%	+812,66%	-49,35%	+89,12%	-69,62%	-62,72%	+362,98%	-40,47%	-213,93%	+181,46%	-48,30%	+358,50%	-51,17%	+160,88%	-51,83%	+30,95%	+1,14%	-62,15%	+322,13%	-9,86%
dynamika r/r					+51,18%	-49,97%	+119,00%	-51,45%	-12,71%	-24,56%	+19,52%	+513,03%	+25,89%	+313,10%	+23,60%	-53,58%	-92,73%	+100,46%	+75,20%	+63,87%	-1 173,91%	-14,28%	-123,11%	-52,65%	+220,00%	-73,43%	+233,92%	+188,26%	+56,28%	+34,76%	+268,66%	+153,11%	-77,59%	+176,99%	-158,31%	+4,02%	+92,02%	-71,18%	+81,14%	-111,92%	-94,57%	+88,69%	+165,69%	+193,64%	+1 236,54%	+41,37%	-372,47%	-44,28%	+846,31%	-28,50%	+201,61%	+319,37%	-85,62%	-28,83%	+208,67%	+45,48%	-137,48%	-71,65%	-92,14%	-108,95%	-288,57%	+480,67%	-663,60%	+2 556,42%	+248,25%	+32,89%	+307,44%	-89,15%	-0,81%	-68,78%	-217,07%	+155,79%	-71,44%	+119,99%	+194,28%	+201,94%	+181,32%	-19,65%	+66,43%	-75,85%	+111,61%	+45,67%
EBITDA	15 301	22 756	8 190	6 848	19 969	14 487	11 779	5 759	16 181	14 844	8 967	22 153	24 800	41 323	14 310	17 327	46 174	38 008	28 038	22 349	24 908	17 088	16 731	14 855	24 705	21 306	18 470	37 764	35 780	36 428	37 321	58 957	17 132	-5 322	4 540	59 906	20 421	12 135	6 065	18 589	10 033	39 386	10 916	13 259	14 274	24 644	3 211	19 335	82 763	35 873	9 910	12 969	20 820	30 238	25 584	25 648	10 578	11 713	10 585	11 627	11 951	23 081	10 474	53 354	36 402	38 787	17 156	18 466	30 526	14 848	9 573	15 660	10 244	23 930	26 367	70 072	33 798	44 766	31 441	13 863	44 061	46 656
dynamika kw/kw		+48,72%	-64,01%	-16,39%	+191,60%	-27,45%	-18,69%	-51,11%	+180,97%	-8,26%	-39,59%	+147,05%	+11,95%	+66,63%	-65,37%	+21,08%	+166,49%	-17,69%	-26,23%	-20,29%	+11,45%	-31,40%	-2,09%	-11,21%	+66,31%	-13,76%	-13,31%	+104,46%	-5,25%	+1,81%	+2,45%	+57,97%	-70,94%	-131,06%	+185,31%	+1 219,52%	-65,91%	-40,58%	-50,02%	+206,50%	-46,03%	+292,56%	-72,28%	+21,46%	+7,66%	+72,65%	-86,97%	+502,15%	+328,05%	-56,66%	-72,37%	+30,87%	+60,54%	+45,24%	-15,39%	+0,25%	-58,76%	+10,73%	-9,63%	+9,84%	+2,79%	+93,13%	-54,62%	+409,39%	-31,77%	+6,55%	-55,77%	+7,64%	+65,31%	-51,36%	-35,53%	+63,59%	-34,58%	+133,60%	+10,18%	+165,76%	-51,77%	+32,45%	-29,77%	-55,91%	+217,83%	+5,89%
dynamika r/r					+30,51%	-36,34%	+43,82%	-15,90%	-18,97%	+2,46%	-23,87%	+284,67%	+53,27%	+178,38%	+59,59%	-21,78%	+86,19%	-8,02%	+95,93%	+28,98%	-46,06%	-55,04%	-40,33%	-33,53%	-0,81%	+24,68%	+10,39%	+154,22%	+44,83%	+70,98%	+102,06%	+56,12%	-52,12%	-114,61%	-87,84%	+1,61%	+19,20%	+328,02%	+33,59%	-68,97%	-50,87%	+224,57%	+79,98%	-28,67%	+42,27%	-37,43%	-70,58%	+45,83%	+479,82%	+45,56%	+208,63%	-32,92%	-74,84%	-15,71%	+158,16%	+97,76%	-49,19%	-61,26%	-58,63%	-54,67%	+12,98%	+97,05%	-1,05%	+358,88%	+204,59%	+68,05%	+63,80%	-65,39%	-16,14%	-61,72%	-44,20%	-15,20%	-66,44%	+61,17%	+175,43%	+347,46%	+229,93%	+87,07%	+19,24%	-80,22%	+30,37%	+4,22%
Przepływy operacyjne	23 886	4 891	-4 634	26 185	13 269	-8 699	36 892	2 941	28 617	23 457	19 306	-2 773	11 787	-4 977	-14 250	51 921	-1 402	30 577	28 868	38 514	18 380	41 482	-28 026	26 214	-17 435	47 230	3 970	-2 274	-33 141	66 355	-35 936	-16 026	32 342	-14 361	-23 493	59 120	-8 401	26 211	6 374	16 044	13 349	30 310	9 066	22 916	-26 887	4 986	35 469	77 732	14 153	-25 553	27 990	41 649	32 905	32 052	15 781	-4 934	-12 849	28 508	20 235	42 982	-33 511	4 565	9 758	3 839	65 613	-80 180	52 819	-1 685	-63 522	27 913	43 168	2 074	4 971	62 786	47 469	50 217	-42 777	28 301	32 840	21 177	27 835	18 867
dynamika kw/kw		-79,52%	-194,75%	+665,06%	-49,33%	-165,56%	+524,09%	-92,03%	+873,04%	-18,03%	-17,70%	-114,36%	+525,06%	-142,22%	-186,32%	+464,36%	-102,70%	+2 280,96%	-5,59%	+33,41%	-52,28%	+125,69%	-167,56%	+193,53%	-166,51%	+370,89%	-91,59%	-157,28%	-1 357,39%	+300,22%	-154,16%	+55,40%	+301,81%	-144,40%	-63,59%	+351,65%	-114,21%	+412,00%	-75,68%	+151,71%	-16,80%	+127,06%	-70,09%	+152,77%	-217,33%	+118,54%	+611,37%	+119,15%	-81,79%	-280,55%	+209,54%	+48,80%	-20,99%	-2,59%	-50,76%	-131,27%	-160,42%	+321,87%	-29,02%	+112,41%	-177,97%	+113,62%	+113,76%	-60,66%	+1 609,12%	-222,20%	+165,88%	-103,19%	-3 669,85%	+143,94%	+54,65%	-95,20%	+139,68%	+1 163,05%	-24,40%	+5,79%	-185,18%	+166,16%	+16,04%	-35,51%	+31,44%	-32,22%
dynamika r/r					-44,45%	-277,86%	+896,12%	-88,77%	+115,67%	+369,65%	-47,67%	-194,29%	-58,81%	-121,22%	-173,81%	+1 972,38%	-111,89%	+714,37%	+302,58%	-25,82%	+1 410,98%	+35,66%	-197,08%	-31,94%	-194,86%	+13,86%	+114,17%	-108,67%	-90,08%	+40,49%	-1 005,19%	-604,75%	+197,59%	-121,64%	+34,63%	+468,90%	-125,98%	+282,52%	+127,13%	-72,86%	+258,90%	+15,64%	+42,23%	+42,83%	-301,42%	-83,55%	+291,23%	+239,20%	+152,64%	-612,49%	-21,09%	-46,42%	+132,49%	+225,43%	-43,62%	-111,85%	-139,05%	-11,06%	+28,22%	+971,14%	-160,81%	-83,99%	-51,78%	-91,07%	+295,80%	-1 856,41%	+441,29%	-143,89%	-196,81%	+134,81%	-18,27%	+223,09%	+107,83%	+124,93%	+9,96%	+2 321,26%	-960,53%	-54,92%	-30,82%	-57,83%	+165,07%	-33,33%
Amortyzacja	3 937	975	2 465	2 210	2 416	2 454	2 495	3 274	2 599	2 694	2 705	2 843	2 859	2 859	2 875	2 250	2 873	2 999	3 323	3 678	3 690	3 658	3 732	3 795	3 922	5 647	8 805	9 925	9 704	9 646	10 112	7 093	8 164	8 282	7 401	7 560	6 216	6 169	6 214	6 386	5 728	5 772	5 823	2 363	4 848	4 700	4 388	4 730	4 185	4 513	4 532	4 614	5 544	5 887	5 745	5 338	6 247	6 024	3 533	5 179	5 270	5 289	5 285	5 284	5 612	5 655	5 723	5 428	4 563	4 627	4 774	4 799	4 919	4 992	5 051	5 085	5 323	5 272	5 506	5 723	5 434	5 442
dynamika kw/kw		-75,23%	+152,82%	-10,34%	+9,32%	+1,57%	+1,67%	+31,22%	-20,62%	+3,66%	+0,41%	+5,10%	+0,56%	0,00%	+0,56%	-21,74%	+27,69%	+4,39%	+10,80%	+10,68%	+0,33%	-0,87%	+2,02%	+1,69%	+3,35%	+43,98%	+55,92%	+12,72%	-2,23%	-0,60%	+4,83%	-29,86%	+15,10%	+1,45%	-10,64%	+2,15%	-17,78%	-0,76%	+0,73%	+2,77%	-10,30%	+0,77%	+0,88%	-59,42%	+105,16%	-3,05%	-6,64%	+7,79%	-11,52%	+7,84%	+0,42%	+1,81%	+20,16%	+6,19%	-2,41%	-7,08%	+17,03%	-3,57%	-41,35%	+46,59%	+1,76%	+0,36%	-0,08%	-0,02%	+6,21%	+0,77%	+1,20%	-5,15%	-15,94%	+1,40%	+3,18%	+0,52%	+2,50%	+1,48%	+1,18%	+0,67%	+4,68%	-0,96%	+4,44%	+3,94%	-5,05%	+0,15%
dynamika r/r					-38,63%	+151,69%	+1,22%	+48,14%	+7,57%	+9,78%	+8,42%	-13,16%	+10,00%	+6,12%	+6,28%	-20,86%	+0,49%	+4,90%	+15,58%	+63,47%	+28,44%	+21,97%	+12,31%	+3,18%	+6,29%	+54,37%	+135,93%	+161,53%	+147,42%	+70,82%	+14,84%	-28,53%	-15,87%	-14,14%	-26,81%	+6,58%	-23,86%	-25,51%	-16,04%	-15,53%	-7,85%	-6,44%	-6,29%	-63,00%	-15,36%	-18,57%	-24,64%	+100,17%	-13,68%	-3,98%	+3,28%	-2,45%	+32,47%	+30,45%	+26,77%	+15,69%	+12,68%	+2,33%	-38,50%	-2,98%	-15,64%	-12,20%	+49,59%	+2,03%	+6,49%	+6,92%	+8,29%	+2,73%	-18,69%	-18,18%	-16,58%	-11,59%	+7,80%	+7,89%	+5,80%	+5,96%	+8,21%	+5,61%	+9,01%	+12,55%	+2,09%	+3,22%
Przepływy inwestycyjne	- 313	-7 397	6 439	-12 843	-23 442	-34 569	-3 334	47 045	-44 883	8 423	-13 668	-14 919	-8 932	-12 397	-33 547	-19 441	-18 461	-7 929	-5 898	-12 480	7 136	-12 221	59 812	-11 633	-9 927	- 140 856	-10 591	-7 098	3 120	-5 910	-3 480	-3 248	4 929	116 611	628	65 116	-6 740	- 180 679	-91 316	-39 120	-9 996	22 099	-5 435	-9 162	-9 343	18 395	-17 088	-35 765	-15 037	-42 571	6 475	346 636	-26 966	-23 838	-28 283	-66 725	-27 694	-3 400	-1 452	-4 720	-8 565	-4 690	-5 185	-1 601	-1 995	10 111	- 973	-5 403	-12 078	2 635	-1 487	- 830	-2 816	-3 030	5 046	14 084	-1 815	-1 997	-9 272	- 165 995	31 222	57 051
dynamika kw/kw		-2 263,26%	+187,05%	-299,46%	-82,53%	-47,47%	+90,36%	+1 511,07%	-195,40%	+118,77%	-262,27%	-9,15%	+40,13%	-38,79%	-170,61%	+42,05%	+5,04%	+57,05%	+25,61%	-111,60%	+157,18%	-271,26%	+589,42%	-119,45%	+14,67%	-1 318,92%	+92,48%	+32,98%	+143,96%	-289,42%	+41,12%	+6,67%	+251,75%	+2 265,81%	-99,46%	+10 268,79%	-110,35%	-2 580,70%	+49,46%	+57,16%	+74,45%	+321,08%	-124,59%	-68,57%	-1,98%	+296,89%	-192,89%	-109,30%	+57,96%	-183,11%	+115,21%	+5 253,45%	-107,78%	+11,60%	-18,65%	-135,92%	+58,50%	+87,72%	+57,29%	-225,07%	-81,46%	+45,24%	-10,55%	+69,12%	-24,61%	+606,82%	-109,62%	-455,29%	-123,54%	+121,82%	-156,43%	+44,18%	-239,28%	-7,60%	+266,53%	+179,11%	-112,89%	-10,03%	-364,30%	-1 690,28%	+118,81%	+82,73%
dynamika r/r					-7 389,46%	-367,34%	-151,78%	+466,31%	-91,46%	+124,37%	-309,96%	-131,71%	+80,10%	-247,18%	-145,44%	-30,31%	-106,68%	+36,04%	+82,42%	+35,81%	+138,65%	-54,13%	+1 114,11%	+6,79%	-239,11%	-1 052,57%	-117,71%	+38,98%	+131,43%	+95,80%	+67,14%	+54,24%	+57,98%	+2 073,11%	+118,05%	+2 104,80%	-236,74%	-254,94%	-14 640,76%	-160,08%	-48,31%	+112,23%	+94,05%	+76,58%	+6,53%	-16,76%	-214,41%	-290,36%	-60,94%	-331,43%	+137,89%	+1 069,20%	-79,33%	+44,00%	-536,80%	-119,25%	-2,70%	+85,74%	+94,87%	+92,93%	+69,07%	-37,94%	-257,09%	+66,08%	+76,71%	+315,59%	+81,23%	-237,48%	-505,41%	-73,94%	-52,83%	+84,64%	+76,68%	-214,99%	+439,34%	+1 796,87%	+35,55%	+34,09%	-283,75%	-1 278,61%	+1 820,22%	+2 956,84%
Capex	-2 161	-1 520	-1 182	-6 350	-1 894	-2 307	-1 362	-4 254	- 876	-1 455	-1 421	-5 805	-1 373	-2 102	-5 446	-14 645	-9 420	-8 384	-4 822	-12 693	-1 803	-12 195	-9 402	-9 309	-9 819	- 141 001	-7 885	-11 043	-3 266	-2 330	-2 806	-3 991	-2 006	-19 585	-4 213	-2 186	-1 564	-1 289	-2 317	-17 675	-3 759	-8 594	-1 649	-9 107	-4 955	-4 584	-14 086	-11 696	-6 886	-24 385	-11 065	-9 261	-14 966	-3 860	-7 485	-5 826	-3 893	-1 281	-1 452	-4 735	-3 674	-4 661	-5 249	-1 624	-1 995	- 724	-8 150	-5 404	-10 977	2 113	-1 501	-1 503	-2 041	-3 062	-4 836	-1 158	-1 878	-4 027	-8 872	-1 981	-1 751	-2 093
dynamika kw/kw		+29,66%	+22,24%	-437,23%	+70,17%	-21,81%	+40,96%	-212,33%	+79,41%	-66,10%	+2,34%	-308,52%	+76,35%	-53,10%	-159,09%	-168,91%	+35,68%	+11,00%	+42,49%	-163,23%	+85,80%	-576,37%	+22,90%	+0,99%	-5,48%	-1 336,00%	+94,41%	-40,05%	+70,42%	+28,66%	-20,43%	-42,23%	+49,74%	-876,32%	+78,49%	+48,11%	+28,45%	+17,58%	-79,75%	-662,84%	+78,73%	-128,62%	+80,81%	-452,27%	+45,59%	+7,49%	-207,29%	+16,97%	+41,13%	-254,12%	+54,62%	+16,30%	-61,60%	+74,21%	-93,91%	+22,16%	+33,18%	+67,09%	-13,35%	-226,10%	+22,41%	-26,86%	-12,62%	+69,06%	-22,84%	+63,71%	-1 025,69%	+33,69%	-103,13%	+119,25%	-171,04%	-0,13%	-35,80%	-50,02%	-57,94%	+76,05%	-62,18%	-114,43%	-120,31%	+77,67%	+11,61%	-19,53%
dynamika r/r					+12,36%	-51,78%	-15,23%	+33,01%	+53,75%	+36,93%	-4,33%	-36,46%	-56,74%	-44,47%	-283,25%	-152,28%	-586,09%	-298,86%	+11,46%	+13,33%	+80,86%	-45,46%	-94,98%	+26,66%	-444,59%	-1 056,22%	+16,13%	-18,63%	+66,74%	+98,35%	+64,41%	+63,86%	+38,58%	-740,56%	-50,14%	+45,23%	+22,03%	+93,42%	+45,00%	-708,55%	-140,35%	-566,72%	+28,83%	+48,48%	-31,82%	+46,66%	-754,21%	-28,43%	-38,97%	-431,96%	+21,45%	+20,82%	-117,34%	+84,17%	+32,35%	+37,09%	+73,99%	+66,81%	+80,60%	+18,73%	+5,63%	-263,86%	-261,50%	+65,70%	+45,70%	+84,47%	-55,27%	-232,76%	-450,23%	+391,85%	+81,58%	+72,19%	+81,41%	-244,91%	-222,19%	+22,95%	+7,99%	-31,52%	-83,46%	-71,07%	+6,76%	+48,03%
Przepływy finansowe	- 523	-28 534	- 325	- 452	13 232	-3 750	-23 164	1 563	-1 655	-26 602	-57	-4 295	-3 349	0	2 275	-19 567	15 118	-32 333	-12 174	-1 977	4 033	-9 322	-57 473	-2 902	20 617	30 676	9 155	16 494	27 368	-58 949	53 007	25 273	-28 016	-47 470	-26 736	-10 016	- 108	27 191	95 359	9 590	-16 075	-19 549	-22 375	-11 267	17 489	4 333	-37 017	-28 839	12 696	41 058	-16 231	- 194 168	- 291	-50 911	-15	- 236	167	-51 317	-6	-6	5 677	14 131	-45 668	- 710	-6	-15 331	-20 479	-7	47 508	-31 860	-28 561	-20 673	10 778	-26 681	18 407	-16 666	33 620	- 102 632	-3 441	63 424	-42 451	-28 053
dynamika kw/kw		-5 355,83%	+98,86%	-39,08%	+3 027,43%	-128,34%	-517,71%	+106,75%	-205,89%	-1 507,37%	+99,79%	-7 435,09%	+22,03%	+100,00%		-960,09%	+177,26%	-313,87%	+62,35%	+83,76%	+304,00%	-331,14%	-516,53%	+94,95%	+810,44%	+48,79%	-70,16%	+80,16%	+65,93%	-315,39%	+189,92%	-52,32%	-210,85%	-69,44%	+43,68%	+62,54%	+98,92%	+25 276,85%	+250,70%	-89,94%	-267,62%	-21,61%	-14,46%	+49,64%	+255,22%	-75,22%	-954,30%	+22,09%	+144,02%	+223,39%	-139,53%	-1 096,28%	+99,85%	-17 395,19%	+99,97%	-1 473,33%	+170,76%	-30 828,74%	+99,99%	0,00%	+94 716,67%	+148,92%	-423,18%	+98,45%	+99,15%	-255 416,67%	-33,58%	+99,97%	+678 785,71%	-167,06%	+10,35%	+27,62%	+152,14%	-347,55%	+168,99%	-190,54%	+301,73%	-405,27%	+96,65%	+1 943,19%	-166,93%	+33,92%
dynamika r/r					+2 630,02%	+86,86%	-7 027,38%	+445,80%	-112,51%	-609,39%	+99,75%	-374,79%	-102,36%	+100,00%	+4 091,23%	-355,58%	+551,42%		-635,12%	+89,90%	-73,32%	+71,17%	-372,10%	-46,79%	+411,21%	+429,07%	+115,93%	+668,37%	+32,74%	-292,17%	+479,00%	+53,23%	-202,37%	+19,47%	-150,44%	-139,63%	+99,61%	+157,28%	+456,67%	+195,75%	-14 784,26%	-171,90%	-123,46%	-217,49%	+208,80%	+122,16%	-65,44%	-155,96%	-27,41%	+847,57%	+56,15%	-573,28%	-102,29%	-224,00%	+99,91%	+99,88%	+157,39%	-0,80%	+60,00%	+97,46%	+3 299,40%	+127,54%	-761 033,33%	-11 733,33%	-100,11%	-208,49%	+55,16%	+99,01%	+791 900,00%	-107,81%	-39,46%	-295 228,57%	-77,31%	+16,26%	+164,45%	+19,38%	+211,93%	-284,66%	-118,69%	+480,56%	-226,27%	+72,67%
Emisja akcji	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	101	- 101	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	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																																						-200,00%	+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	6 563	0	0	56 065	29 165	0	0	0	0	0	0	0	0	0	0	7 052	0	0	0	0	0	231	0	0	2 785	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	272	704	0	0	0	0	0	0	0	0	0	0	0	0	0	62	325	672	799	0
dynamika kw/kw																								-100,00%			-47,98%	-100,00%											-100,00%						-100,00%			-100,00%																+158,82%	-100,00%														+424,19%	+106,77%	+18,90%	-100,00%
dynamika r/r																											+344,39%			-100,00%	-100,00%											-100,00%						-100,00%			-100,00%																-100,00%	-100,00%														-100,00%
Leasingi	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	-9	-7	-3	0	-12	-6	-6	-6	-6	-7	-6	-6	-5	-8	-7	-3 452	745	-11	-2 003	-3 581	- 623	- 580	- 698	-3 800	- 803	- 584	-1 045	-4 000	- 896
dynamika kw/kw																																																							+22,22%	+57,14%	+100,00%		+50,00%	0,00%	0,00%	0,00%	-16,67%	+14,29%	0,00%	+16,67%	-60,00%	+12,50%	-49 214,29%	+121,58%	-101,48%	-18 109,09%	-78,78%	+82,60%	+6,90%	-20,34%	-444,41%	+78,87%	+27,27%	-78,94%	-282,78%	+77,60%
dynamika r/r																																																										-33,33%	+14,29%	-100,00%		+50,00%	-16,67%	0,00%	0,00%	+16,67%	-14,29%	-16,67%	-57 433,33%	+15 000,00%	-37,50%	-28 514,29%	-3,74%	-183,62%	-5 172,73%	+65,15%	-6,12%	-28,89%	-0,69%	-49,71%	-5,26%	-11,58%
Pozostałe, w tym pożyczki i kredyty	- 333	9 479	- 136	- 392	13 450	9 488	-23 085	1 658	-1 574	-10 123	-27	-2 059	-3 340	26 292	2 368	-19 420	15 302	602	-11 984	-1 932	4 140	-9 139	-63 860	-2 364	21 080	-10 873	-19 545	19 181	28 271	-56 578	54 796	27 558	-25 801	-20 052	-25 108	-9 037	713	21 358	120 958	11 218	-14 902	-17 126	- 555	-9 133	18 966	6 161	-12 646	-27 544	13 497	77 639	-15 634	- 193 821	- 275	275	0	0	167	- 167	0	0	5 683	39 706	-45 933	-1 408	0	0	0	0	50 960	3 156	-28 550	-18 670	14 359	-20 949	18 987	-15 968	37 420	-38 032	-3 182	63 797	-39 250	-27 157
dynamika kw/kw		+2 946,55%	-101,43%	-188,24%	+3 531,12%	-29,46%	-343,31%	+107,18%	-194,93%	-543,14%	+99,73%	-7 525,93%	-62,21%	+887,19%	-90,99%	-920,10%	+178,80%	-96,07%	-2 090,70%	+83,88%	+314,29%	-320,75%	-598,76%	+96,30%	+991,71%	-151,58%	-79,76%	+198,14%	+47,39%	-300,13%	+196,85%	-49,71%	-193,62%	+22,28%	-25,21%	+64,01%	+107,89%	+2 895,51%	+466,34%	-90,73%	-232,84%	-14,92%	+96,76%	-1 545,59%	+307,66%	-67,52%	-305,26%	-117,81%	+149,00%	+475,23%	-120,14%	-1 139,74%	+99,86%	+200,00%	-100,00%			-200,00%	+100,00%			+598,68%	-215,68%	+96,93%	+100,00%					-93,81%	-1 004,63%	+34,61%	+176,91%	-245,89%	+190,63%	-184,10%	+334,34%	-201,64%	+91,63%	+2 104,93%	-161,52%	+30,81%
dynamika r/r					+4 139,04%	+0,09%	-16 874,26%	+522,96%	-111,70%	-206,69%	+99,88%	-224,19%	-112,20%	+359,73%	+8 870,37%	-843,18%	+558,14%	-97,71%	-606,08%	+90,05%	-72,94%	-1 618,11%	-432,88%	-22,36%	+409,18%	-18,97%	+69,39%	+911,38%	+34,11%	-420,35%	+380,36%	+43,67%	-191,26%	+64,56%	-145,82%	-132,79%	+102,76%	+206,51%	+581,75%	+224,13%	-2 190,04%	-180,19%	-100,46%	-181,41%	+227,27%	+135,97%	-2 178,56%	-201,59%	-28,84%	+1 160,17%	-23,63%	-603,68%	-102,04%	-99,65%	+100,00%	+100,00%	+160,73%	-160,73%			+3 302,99%	+23 876,05%			-100,00%	-100,00%	+100,00%	+100,00%					-71,82%	-763,78%	+166,50%	+14,47%	+160,60%	-81,55%	-116,76%	+499,53%	-204,89%	+28,59%
Dywidenda	0	-37 910	0	0	0	-13 140	0	0	0	-16 425	0	0	0	-26 280	0	0	0	-32 851	0	0	0	0	0	0	0	-14 147	0	0	0	0	0	0	0	-25 916	0	0	0	0	-23 536	434	0	0	-20 535	0	0	0	-25 569	0	0	-35 797	0	0	0	-51 138	0	0	0	-51 138	0	0	0	-25 569	0	0	0	-15 326	-20 471	0	0	-35 761	0	0	0	-5 109	0	0	0	-63 859	0	0	0	0
dynamika kw/kw			+100,00%				+100,00%				+100,00%				+100,00%				+100,00%								+100,00%								+100,00%					+101,84%	-100,00%			+100,00%				+100,00%			+100,00%				+100,00%				+100,00%				+100,00%				-33,57%	+100,00%			+100,00%				+100,00%				+100,00%
dynamika r/r						+65,34%				-25,00%				-60,00%				-25,00%				+100,00%								+100,00%								+100,00%					+12,75%	-100,00%			-24,51%				+100,00%			-42,86%				0,00%				+50,00%				+40,06%				-133,34%	+100,00%			+85,71%				-1 149,93%				+100,00%
Zapłacone odsetki	W abonamencie	W abonamencie	W abonamencie	W abonamencie	W abonamencie	W abonamencie	W abonamencie	W abonamencie	W abonamencie	W abonamencie	W abonamencie	W abonamencie	W abonamencie	W abonamencie	W abonamencie	W abonamencie	W abonamencie	W abonamencie	W abonamencie	W abonamencie	W abonamencie	W abonamencie	W abonamencie	W abonamencie	W abonamencie	W abonamencie	W abonamencie	W abonamencie	W abonamencie	W abonamencie	W abonamencie	W abonamencie	W abonamencie	W abonamencie	W abonamencie	W abonamencie	W abonamencie	W abonamencie	W abonamencie	W abonamencie	W abonamencie	W abonamencie	W abonamencie	W abonamencie	W abonamencie	W abonamencie	W abonamencie	W abonamencie	W abonamencie	W abonamencie	W abonamencie	W abonamencie	W abonamencie	W abonamencie	W abonamencie	W abonamencie	W abonamencie	W abonamencie	W abonamencie	W abonamencie	W abonamencie	W abonamencie	W abonamencie	W abonamencie	W abonamencie	W abonamencie	W abonamencie	W abonamencie	W abonamencie	W abonamencie	W abonamencie	W abonamencie	W abonamencie	W abonamencie	W abonamencie	W abonamencie	W abonamencie	W abonamencie	W abonamencie	W abonamencie	W abonamencie	W abonamencie
dynamika kw/kw		W abonamencie	W abonamencie	W abonamencie	W abonamencie	W abonamencie	W abonamencie	W abonamencie	W abonamencie	W abonamencie	W abonamencie	W abonamencie	W abonamencie	W abonamencie	W abonamencie	W abonamencie	W abonamencie	W abonamencie	W abonamencie	W abonamencie	W abonamencie	W abonamencie	W abonamencie	W abonamencie	W abonamencie	W abonamencie	W abonamencie	W abonamencie	W abonamencie	W abonamencie	W abonamencie	W abonamencie	W abonamencie	W abonamencie	W abonamencie	W abonamencie	W abonamencie	W abonamencie	W abonamencie	W abonamencie	W abonamencie	W abonamencie	W abonamencie	W abonamencie	W abonamencie	W abonamencie	W abonamencie	W abonamencie	W abonamencie	W abonamencie	W abonamencie	W abonamencie	W abonamencie	W abonamencie	W abonamencie	W abonamencie	W abonamencie
dynamika r/r					W abonamencie	W abonamencie	W abonamencie	W abonamencie	W abonamencie	W abonamencie	W abonamencie	W abonamencie	W abonamencie	W abonamencie	W abonamencie	W abonamencie	W abonamencie	W abonamencie	W abonamencie	W abonamencie	W abonamencie	W abonamencie	W abonamencie	W abonamencie	W abonamencie	W abonamencie	W abonamencie	W abonamencie	W abonamencie	W abonamencie	W abonamencie	W abonamencie	W abonamencie	W abonamencie	W abonamencie	W abonamencie	W abonamencie	W abonamencie	W abonamencie	W abonamencie	W abonamencie	W abonamencie	W abonamencie	W abonamencie	W abonamencie	W abonamencie	W abonamencie	W abonamencie	W abonamencie	W abonamencie	W abonamencie	W abonamencie	W abonamencie	W abonamencie	W abonamencie	W abonamencie	W abonamencie	W abonamencie	W abonamencie	W abonamencie
Przepływy razem	23 050	-31 040	1 480	12 890	3 059	-47 018	10 394	51 549	-17 921	5 278	5 581	-21 987	- 494	-17 374	-45 522	12 913	-4 745	-9 685	10 796	24 057	29 549	19 939	-25 687	11 679	-6 745	-62 950	2 534	7 122	-2 653	1 496	13 591	5 999	9 255	54 780	-49 601	114 220	-15 249	- 127 277	10 417	-13 486	-12 722	32 860	-18 744	2 487	-18 741	27 714	-18 636	13 128	11 812	-27 066	18 234	194 117	5 648	-42 697	-12 517	-71 895	-40 376	-26 209	18 777	38 256	-36 399	14 006	-41 095	1 528	63 612	-85 400	31 367	-7 095	-28 092	-1 312	13 120	-19 429	12 933	33 075	70 922	47 635	-10 972	-76 328	20 127	-81 394	16 606	47 865
dynamika kw/kw		-234,66%	+104,77%	+770,95%	-76,27%	-1 637,04%	+122,11%	+395,95%	-134,76%	+129,45%	+5,74%	-493,96%	+97,75%	-3 417,00%	-162,01%	+128,37%	-136,75%	-104,11%	+211,47%	+122,83%	+22,83%	-32,52%	-228,83%	+145,47%	-157,75%	-833,28%	+104,03%	+181,06%	-137,25%	+156,39%	+808,49%	-55,86%	+54,28%	+491,90%	-190,55%	+330,28%	-113,35%	-734,66%	+108,18%	-229,46%	+5,67%	+358,29%	-157,04%	+113,27%	-853,56%	+247,88%	-167,24%	+170,44%	-10,02%	-329,14%	+167,37%	+964,59%	-97,09%	-855,97%	+70,68%	-474,38%	+43,84%	+35,09%	+171,64%	+103,74%	-195,15%	+138,48%	-393,41%	+103,72%	+4 063,09%	-234,25%	+136,73%	-122,62%	-295,94%	+95,33%	+1 100,00%	-248,09%	+166,57%	+155,74%	+114,43%	-32,83%	-123,03%	-595,66%	+126,37%	-504,40%	+120,40%	+188,24%
dynamika r/r					-86,73%	-51,48%	+602,30%	+299,91%	-685,85%	+111,23%	-46,31%	-142,65%	+97,24%	-429,18%	-915,66%	+158,73%	-860,53%	+44,26%	+123,72%	+86,30%	+722,74%	+305,88%	-337,93%	-51,45%	-122,83%	-415,71%	+109,86%	-39,02%	+60,67%	+102,38%	+436,35%	-15,77%	+448,85%	+3 561,76%	-464,95%	+1 803,98%	-264,76%	-332,34%	+121,00%	-111,81%	+16,57%	+125,82%	-279,94%	+118,44%	-47,31%	-15,66%	+0,58%	+427,86%	+163,03%	-197,66%	+197,84%	+1 378,65%	-52,18%	-57,75%	-168,65%	-137,04%	-814,87%	+38,62%	+250,01%	+153,21%	+9,85%	+153,44%	-318,86%	-96,01%	+274,76%	-709,74%	+176,33%	-564,33%	-144,16%	+98,46%	-58,17%	-173,84%	+146,04%	+2 620,96%	+440,56%	+345,17%	-184,84%	-330,77%	-71,62%	-270,87%	+251,35%	+162,71%
Data bilansowa	31.03.2005	30.06.2005	30.09.2005	31.12.2005	31.03.2006	30.06.2006	30.09.2006	31.12.2006	31.03.2007	30.06.2007	30.09.2007	31.12.2007	31.03.2008	30.06.2008	30.09.2008	31.12.2008	31.03.2009	30.06.2009	30.09.2009	31.12.2009	31.03.2010	30.06.2010	30.09.2010	31.12.2010	31.03.2011	30.06.2011	30.09.2011	31.12.2011	31.03.2012	30.06.2012	30.09.2012	31.12.2012	31.03.2013	30.06.2013	30.09.2013	31.12.2013	31.03.2014	30.06.2014	30.09.2014	31.12.2014	31.03.2015	30.06.2015	30.09.2015	31.12.2015	31.03.2016	30.06.2016	30.09.2016	31.12.2016	31.03.2017	30.06.2017	30.09.2017	31.12.2017	31.03.2018	30.06.2018	30.09.2018	31.12.2018	31.03.2019	30.06.2019	30.09.2019	31.12.2019	31.03.2020	30.06.2020	30.09.2020	31.12.2020	31.03.2021	30.06.2021	30.09.2021	31.12.2021	31.03.2022	30.06.2022	30.09.2022	31.12.2022	31.03.2023	30.06.2023	30.09.2023	31.12.2023	31.03.2024	30.06.2024	30.09.2024	31.12.2024	31.03.2025	30.06.2025
Aktywa trwałe	147 069	146 007	144 607	147 525	146 517	145 849	144 369	163 377	206 045	270 026	265 972	278 193	281 743	283 018	267 131	252 260	273 083	292 515	306 449	310 067	312 243	308 194	264 353	278 980	312 470	453 151	421 246	412 157	424 409	422 937	441 198	502 424	310 297	363 821	358 396	345 545	337 481	522 565	618 746	642 266	655 449	636 008	641 575	636 222	619 019	590 560	625 730	652 535	629 864	596 528	588 759	361 973	369 506	300 461	318 443	333 469	340 342	340 273	340 668	334 321	335 437	332 576	333 647	361 289	355 861	361 774	355 958	359 743	361 686	359 611	358 940	364 550	366 151	378 608	371 097	375 135	378 595	378 245	385 775	514 185	511 862	508 867
dynamika kw/kw	-0,67%	-0,72%	-0,96%	+2,02%	-0,68%	-0,46%	-1,01%	+13,17%	+26,12%	+31,05%	-1,50%	+4,59%	+1,28%	+0,45%	-5,61%	-5,57%	+8,25%	+7,12%	+4,76%	+1,18%	+0,70%	-1,30%	-14,23%	+5,53%	+12,00%	+45,02%	-7,04%	-2,16%	+2,97%	-0,35%	+4,32%	+13,88%	-38,24%	+17,25%	-1,49%	-3,59%	-2,33%	+54,84%	+18,41%	+3,80%	+2,05%	-2,97%	+0,88%	-0,83%	-2,70%	-4,60%	+5,96%	+4,28%	-3,47%	-5,29%	-1,30%	-38,52%	+2,08%	-18,69%	+5,98%	+4,72%	+2,06%	-0,02%	+0,12%	-1,86%	+0,33%	-0,85%	+0,32%	+8,28%	-1,50%	+1,66%	-1,61%	+1,06%	+0,54%	-0,57%	-0,19%	+1,56%	+0,44%	+3,40%	-1,98%	+1,09%	+0,92%	-0,09%	+1,99%	+33,29%	-0,45%	-0,59%
dynamika r/r				-0,36%	-0,38%	-0,11%	-0,16%	+10,75%	+40,63%	+85,14%	+84,23%	+70,28%	+36,74%	+4,81%	+0,44%	-9,32%	-3,07%	+3,36%	+14,72%	+22,92%	+14,34%	+5,36%	-13,74%	-10,03%	+0,07%	+47,03%	+59,35%	+47,74%	+35,82%	-6,67%	+4,74%	+21,90%	-26,89%	-13,98%	-18,77%	-31,22%	+8,76%	+43,63%	+72,64%	+85,87%	+94,22%	+21,71%	+3,69%	-0,94%	-5,56%	-7,15%	-2,47%	+2,56%	+1,75%	+1,01%	-5,91%	-44,53%	-41,34%	-49,63%	-45,91%	-7,87%	-7,89%	+13,25%	+6,98%	+0,26%	-1,44%	-2,26%	-2,06%	+8,07%	+6,09%	+8,78%	+6,69%	-0,43%	+1,64%	-0,60%	+0,84%	+1,34%	+1,23%	+5,28%	+3,39%	+2,90%	+3,40%	-0,10%	+3,96%	+37,07%	+35,20%	+34,53%
WNIP	548	1 844	1 802	2 047	1 879	1 732	1 617	1 599	1 587	2 434	2 360	3 077	2 870	2 695	2 658	2 739	2 563	2 473	2 259	3 151	2 884	2 704	2 806	2 677	2 491	2 465	2 723	2 653	2 724	2 609	2 440	2 285	2 524	6 545	113 690	120 305	119 412	117 384	113 120	112 298	111 575	110 878	110 140	120 570	119 947	119 397	118 997	119 439	119 303	108 628	115 138	112 161	112 603	13 629	13 617	14 450	19 844	19 542	19 409	20 493	20 202	19 777	19 518	18 645	18 504	18 290	17 869	19 198	18 821	18 686	18 704	18 989	18 683	18 566	18 386	18 358	17 927	17 508	17 186	17 231	16 861	16 430
dynamika kw/kw	-52,06%	+236,50%	-2,28%	+13,60%	-8,21%	-7,82%	-6,64%	-1,11%	-0,75%	+53,37%	-3,04%	+30,38%	-6,73%	-6,10%	-1,37%	+3,05%	-6,43%	-3,51%	-8,65%	+39,49%	-8,47%	-6,24%	+3,77%	-4,60%	-6,95%	-1,04%	+10,47%	-2,57%	+2,68%	-4,22%	-6,48%	-6,35%	+10,46%	+159,31%	+1 637,05%	+5,82%	-0,74%	-1,70%	-3,63%	-0,73%	-0,64%	-0,62%	-0,67%	+9,47%	-0,52%	-0,46%	-0,34%	+0,37%	-0,11%	-8,95%	+5,99%	-2,59%	+0,39%	-87,90%	-0,09%	+6,12%	+37,33%	-1,52%	-0,68%	+5,59%	-1,42%	-2,10%	-1,31%	-4,47%	-0,76%	-1,16%	-2,30%	+7,44%	-1,96%	-0,72%	+0,10%	+1,52%	-1,61%	-0,63%	-0,97%	-0,15%	-2,35%	-2,34%	-1,84%	+0,26%	-2,15%	-2,56%
dynamika r/r				+79,09%	+242,88%	-6,07%	-10,27%	-21,89%	-15,54%	+40,53%	+45,95%	+92,43%	+80,84%	+10,72%	+12,63%	-10,98%	-10,70%	-8,24%	-15,01%	+15,04%	+12,52%	+9,34%	+24,21%	-15,04%	-13,63%	-8,84%	-2,96%	-0,90%	+9,35%	+5,84%	-10,39%	-13,87%	-7,34%	+150,86%	+4 559,43%	+5 164,99%	+4 631,06%	+1 693,49%	-0,50%	-6,66%	-6,56%	-5,54%	-2,63%	+7,37%	+7,50%	+7,68%	+8,04%	-0,94%	-0,54%	-9,02%	-3,24%	-6,09%	-5,62%	-87,45%	-88,17%	-87,12%	-82,38%	+43,39%	+42,54%	+41,82%	+1,80%	+1,20%	+0,56%	-9,02%	-8,41%	-7,52%	-8,45%	+2,97%	+1,71%	+2,17%	+4,67%	-1,09%	-0,73%	-0,64%	-1,70%	-3,32%	-4,05%	-5,70%	-6,53%	-6,14%	-5,95%	-6,16%
w tym wartość firmy	W abonamencie	W abonamencie	W abonamencie	W abonamencie	W abonamencie	W abonamencie	W abonamencie	W abonamencie	W abonamencie	W abonamencie	W abonamencie	W abonamencie	W abonamencie	W abonamencie	W abonamencie	W abonamencie	W abonamencie	W abonamencie	W abonamencie	W abonamencie	W abonamencie	W abonamencie	W abonamencie	W abonamencie	W abonamencie	W abonamencie	W abonamencie	W abonamencie	W abonamencie	W abonamencie	W abonamencie	W abonamencie	W abonamencie	W abonamencie	W abonamencie	W abonamencie	W abonamencie	W abonamencie	W abonamencie	W abonamencie	W abonamencie	W abonamencie	W abonamencie	W abonamencie	W abonamencie	W abonamencie	W abonamencie	W abonamencie	W abonamencie	W abonamencie	W abonamencie	W abonamencie	W abonamencie	W abonamencie	W abonamencie	W abonamencie	W abonamencie	W abonamencie	W abonamencie	W abonamencie	W abonamencie	W abonamencie	W abonamencie	W abonamencie	W abonamencie	W abonamencie	W abonamencie	W abonamencie	W abonamencie	W abonamencie	W abonamencie	W abonamencie	W abonamencie	W abonamencie	W abonamencie	W abonamencie	W abonamencie	W abonamencie	W abonamencie	W abonamencie	W abonamencie	W abonamencie
Rzeczowe aktywa trwałe	64 661	67 884	67 285	67 663	67 871	68 290	67 795	69 300	68 138	66 615	65 663	68 017	67 290	67 258	70 391	83 326	90 936	96 582	98 629	107 235	106 062	115 321	121 418	127 593	134 117	139 449	142 696	143 223	141 257	138 170	135 683	134 242	130 530	141 930	133 867	126 734	123 300	118 699	116 147	114 281	113 381	116 562	117 412	139 292	137 462	128 644	127 824	149 984	123 510	112 152	113 068	151 284	150 661	145 920	144 883	145 188	146 034	142 062	142 356	141 782	140 267	140 252	139 608	137 050	133 805	129 906	129 639	129 367	131 098	128 860	126 687	123 477	122 556	121 626	121 873	119 221	117 343	116 806	122 763	119 984	116 916	114 789
dynamika kw/kw	-6,19%	+4,98%	-0,88%	+0,56%	+0,31%	+0,62%	-0,72%	+2,22%	-1,68%	-2,24%	-1,43%	+3,58%	-1,07%	-0,05%	+4,66%	+18,38%	+9,13%	+6,21%	+2,12%	+8,73%	-1,09%	+8,73%	+5,29%	+5,09%	+5,11%	+3,98%	+2,33%	+0,37%	-1,37%	-2,19%	-1,80%	-1,06%	-2,77%	+8,73%	-5,68%	-5,33%	-2,71%	-3,73%	-2,15%	-1,61%	-0,79%	+2,81%	+0,73%	+18,64%	-1,31%	-6,41%	-0,64%	+17,34%	-17,65%	-9,20%	+0,82%	+33,80%	-0,41%	-3,15%	-0,71%	+0,21%	+0,58%	-2,72%	+0,21%	-0,40%	-1,07%	-0,01%	-0,46%	-1,83%	-2,37%	-2,91%	-0,21%	-0,21%	+1,34%	-1,71%	-1,69%	-2,53%	-0,75%	-0,76%	+0,20%	-2,18%	-1,58%	-0,46%	+5,10%	-2,26%	-2,56%	-1,82%
dynamika r/r				-1,84%	+4,96%	+0,60%	+0,76%	+2,42%	+0,39%	-2,45%	-3,14%	-1,85%	-1,24%	+0,97%	+7,20%	+22,51%	+35,14%	+43,60%	+40,12%	+28,69%	+16,63%	+19,40%	+23,11%	+18,98%	+26,45%	+20,92%	+17,52%	+12,25%	+5,32%	-0,92%	-4,91%	-6,27%	-7,59%	+2,72%	-1,34%	-5,59%	-5,54%	-16,37%	-13,24%	-9,83%	-8,04%	-1,80%	+1,09%	+21,89%	+21,24%	+10,37%	+8,87%	+7,68%	-10,15%	-12,82%	-11,54%	+0,87%	+21,98%	+30,11%	+28,14%	-4,03%	-3,07%	-2,64%	-1,74%	-2,35%	-3,95%	-1,27%	-1,93%	-3,34%	-4,61%	-7,38%	-7,14%	-5,61%	-2,02%	-0,81%	-2,28%	-4,55%	-6,52%	-5,61%	-3,80%	-3,45%	-4,25%	-3,96%	+0,73%	+0,64%	-0,36%	-1,73%
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	8 309	8 994	8 927	8 919	8 881	8 683	8 443	10 991	9 607	9 257	9 023	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0
dynamika kw/kw																																																										+8,24%	-0,74%	-0,09%	-0,43%	-2,23%	-2,76%	+30,18%	-12,59%	-3,64%	-2,53%	-100,00%
dynamika r/r																																																													+6,88%	-3,46%	-5,42%	+23,23%	+8,17%	+6,61%	+6,87%	-100,00%	-100,00%	-100,00%	-100,00%
Pozostałe aktywa trwałe	81 860	76 279	75 520	77 815	76 767	75 827	74 957	92 478	136 320	200 977	197 949	207 099	211 583	213 065	194 082	166 195	179 584	193 460	205 561	199 681	203 297	190 169	140 129	148 710	175 862	311 237	275 827	266 281	280 428	282 158	303 075	365 897	177 243	215 346	110 839	98 506	94 769	286 482	389 479	415 687	430 493	408 568	414 023	376 360	361 610	342 519	378 909	383 112	387 051	375 748	360 553	98 528	106 242	140 912	159 943	173 831	174 464	178 669	178 903	172 046	174 968	172 547	174 521	205 594	203 552	213 578	208 450	211 178	211 767	212 065	213 549	222 084	224 912	238 416	230 838	237 556	243 325	243 931	245 826	376 970	378 085	377 648
dynamika kw/kw	+4,96%	-6,82%	-1,00%	+3,04%	-1,35%	-1,22%	-1,15%	+23,37%	+47,41%	+47,43%	-1,51%	+4,62%	+2,17%	+0,70%	-8,91%	-14,37%	+8,06%	+7,73%	+6,26%	-2,86%	+1,81%	-6,46%	-26,31%	+6,12%	+18,26%	+76,98%	-11,38%	-3,46%	+5,31%	+0,62%	+7,41%	+20,73%	-51,56%	+21,50%	-48,53%	-11,13%	-3,79%	+202,30%	+35,95%	+6,73%	+3,56%	-5,09%	+1,34%	-9,10%	-3,92%	-5,28%	+10,62%	+1,11%	+1,03%	-2,92%	-4,04%	-72,67%	+7,83%	+32,63%	+13,51%	+8,68%	+0,36%	+2,41%	+0,13%	-3,83%	+1,70%	-1,38%	+1,14%	+17,80%	-0,99%	+4,93%	-2,40%	+1,31%	+0,28%	+0,14%	+0,70%	+4,00%	+1,27%	+6,00%	-3,18%	+2,91%	+2,43%	+0,25%	+0,78%	+53,35%	+0,30%	-0,12%
dynamika r/r				-0,23%	-6,22%	-0,59%	-0,75%	+18,84%	+77,58%	+165,05%	+164,08%	+123,94%	+55,21%	+6,01%	-1,95%	-19,75%	-15,12%	-9,20%	+5,91%	+20,15%	+13,20%	-1,70%	-31,83%	-25,53%	-13,50%	+63,66%	+96,84%	+79,06%	+59,46%	-9,34%	+9,88%	+37,41%	-36,80%	-23,68%	-63,43%	-73,08%	-46,53%	+33,03%	+251,39%	+321,99%	+354,26%	+42,62%	+6,30%	-9,46%	-16,00%	-16,17%	-8,48%	+1,79%	+7,04%	+9,70%	-4,84%	-74,28%	-72,55%	-62,50%	-55,64%	+76,43%	+64,21%	+26,79%	+11,85%	-1,03%	+0,29%	-3,43%	-2,45%	+19,50%	+16,34%	+23,78%	+19,44%	+2,72%	+4,04%	-0,71%	+2,45%	+5,16%	+6,21%	+12,43%	+8,10%	+6,97%	+8,19%	+2,31%	+6,49%	+58,69%	+55,38%	+54,82%
Aktywa obrotowe	166 056	181 699	181 514	204 891	214 527	218 035	222 871	211 668	198 333	213 681	215 014	208 375	239 627	218 637	209 508	202 830	245 649	196 235	205 674	211 438	242 770	234 114	257 443	254 334	328 110	234 250	301 904	339 762	357 034	316 442	452 325	489 699	583 516	488 945	469 128	527 738	512 180	364 275	370 871	350 084	348 737	348 686	328 128	164 042	192 623	247 977	223 784	191 174	232 228	328 473	482 003	599 334	510 683	540 756	521 772	480 867	585 126	577 688	641 002	635 848	638 240	658 639	623 621	520 998	597 025	519 610	500 931	558 026	701 152	611 870	573 343	602 585	643 769	680 399	754 639	715 040	781 575	736 478	817 576	882 884	1 001 087	1 043 967
dynamika kw/kw	+0,95%	+9,42%	-0,10%	+12,88%	+4,70%	+1,64%	+2,22%	-5,03%	-6,30%	+7,74%	+0,62%	-3,09%	+15,00%	-8,76%	-4,18%	-3,19%	+21,11%	-20,12%	+4,81%	+2,80%	+14,82%	-3,57%	+9,96%	-1,21%	+29,01%	-28,61%	+28,88%	+12,54%	+5,08%	-11,37%	+42,94%	+8,26%	+19,16%	-16,21%	-4,05%	+12,49%	-2,95%	-28,88%	+1,81%	-5,60%	-0,38%	-0,01%	-5,90%	-50,01%	+17,42%	+28,74%	-9,76%	-14,57%	+21,47%	+41,44%	+46,74%	+24,34%	-14,79%	+5,89%	-3,51%	-7,84%	+21,68%	-1,27%	+10,96%	-0,80%	+0,38%	+3,20%	-5,32%	-16,46%	+14,59%	-12,97%	-3,59%	+11,40%	+25,65%	-12,73%	-6,30%	+5,10%	+6,83%	+5,69%	+10,91%	-5,25%	+9,31%	-5,77%	+11,01%	+7,99%	+13,39%	+4,28%
dynamika r/r				+24,56%	+29,19%	+20,00%	+22,78%	+3,31%	-7,55%	-2,00%	-3,53%	-1,56%	+20,82%	+2,32%	-2,56%	-2,66%	+2,51%	-10,25%	-1,83%	+4,24%	-1,17%	+19,30%	+25,17%	+20,29%	+35,15%	+0,06%	+17,27%	+33,59%	+8,82%	+35,09%	+49,82%	+44,13%	+63,43%	+54,51%	+3,71%	+7,77%	-12,23%	-25,50%	-20,94%	-33,66%	-31,91%	-4,28%	-11,53%	-53,14%	-44,77%	-28,88%	-31,80%	+16,54%	+20,56%	+32,46%	+115,39%	+213,50%	+119,91%	+64,63%	+8,25%	-19,77%	+14,58%	+6,83%	+22,85%	+32,23%	+9,08%	+14,01%	-2,71%	-18,06%	-6,46%	-21,11%	-19,67%	+7,11%	+17,44%	+17,76%	+14,46%	+7,99%	-8,18%	+11,20%	+31,62%	+18,66%	+21,41%	+8,24%	+8,34%	+23,47%	+28,09%	+41,75%
Zapasy	29 685	54 862	57 658	64 492	51 912	73 069	71 722	76 580	72 896	88 139	79 945	89 531	118 322	95 028	140 034	127 305	131 288	100 049	119 760	96 502	103 213	95 228	121 253	113 169	136 321	130 830	185 685	189 505	164 944	148 154	214 085	171 611	147 451	142 920	166 810	134 103	117 109	96 911	97 389	95 564	103 675	79 301	72 982	79 118	104 063	120 619	116 357	98 509	122 967	174 868	320 064	287 261	186 836	261 940	262 056	253 155	370 671	388 010	408 299	426 055	467 839	457 081	468 830	377 762	359 872	373 038	323 743	411 182	533 200	469 242	434 060	469 044	498 071	474 417	475 716	449 016	513 506	526 669	542 370	689 192	774 132	809 218
dynamika kw/kw	-29,39%	+84,81%	+5,10%	+11,85%	-19,51%	+40,76%	-1,84%	+6,77%	-4,81%	+20,91%	-9,30%	+11,99%	+32,16%	-19,69%	+47,36%	-9,09%	+3,13%	-23,79%	+19,70%	-19,42%	+6,95%	-7,74%	+27,33%	-6,67%	+20,46%	-4,03%	+41,93%	+2,06%	-12,96%	-10,18%	+44,50%	-19,84%	-14,08%	-3,07%	+16,72%	-19,61%	-12,67%	-17,25%	+0,49%	-1,87%	+8,49%	-23,51%	-7,97%	+8,41%	+31,53%	+15,91%	-3,53%	-15,34%	+24,83%	+42,21%	+83,03%	-10,25%	-34,96%	+40,20%	+0,04%	-3,40%	+46,42%	+4,68%	+5,23%	+4,35%	+9,81%	-2,30%	+2,57%	-19,42%	-4,74%	+3,66%	-13,21%	+27,01%	+29,67%	-12,00%	-7,50%	+8,06%	+6,19%	-4,75%	+0,27%	-5,61%	+14,36%	+2,56%	+2,98%	+27,07%	+12,32%	+4,53%
dynamika r/r				+53,40%	+74,88%	+33,19%	+24,39%	+18,74%	+40,42%	+20,62%	+11,47%	+16,91%	+62,32%	+7,82%	+75,16%	+42,19%	+10,96%	+5,28%	-14,48%	-24,20%	-21,38%	-4,82%	+1,25%	+17,27%	+32,08%	+37,39%	+53,14%	+67,45%	+21,00%	+13,24%	+15,29%	-9,44%	-10,61%	-3,53%	-22,08%	-21,86%	-20,58%	-32,19%	-41,62%	-28,74%	-11,47%	-18,17%	-25,06%	-17,21%	+0,37%	+52,10%	+59,43%	+24,51%	+18,17%	+44,98%	+175,07%	+191,61%	+51,94%	+49,79%	-18,12%	-11,87%	+98,39%	+48,13%	+55,81%	+68,30%	+26,21%	+17,80%	+14,83%	-11,33%	-23,08%	-18,39%	-30,95%	+8,85%	+48,16%	+25,79%	+34,08%	+14,07%	-6,59%	+1,10%	+9,60%	-4,27%	+3,10%	+11,01%	+14,01%	+53,49%	+50,75%	+53,65%
Należności handlowe	29 385	37 120	39 814	35 841	71 847	101 216	97 005	29 395	30 150	32 484	36 346	42 200	45 060	64 833	56 220	49 277	89 660	84 309	63 381	68 326	63 418	42 502	65 086	58 794	115 982	90 737	100 702	127 627	172 243	146 832	203 876	273 674	247 807	241 016	246 562	210 940	227 570	227 628	223 341	213 966	217 230	208 693	213 198	40 488	62 865	73 949	72 654	44 764	53 005	124 415	114 515	70 532	76 658	74 324	66 938	54 059	66 207	60 361	90 620	34 977	54 720	50 577	57 719	37 308	69 237	55 353	56 147	36 022	77 244	53 365	59 028	69 424	67 825	88 288	96 515	44 609	60 174	75 755	111 034	72 000	100 042	89 178
dynamika kw/kw	-12,86%	+26,32%	+7,26%	-9,98%	+100,46%	+40,88%	-4,16%	-69,70%	+2,57%	+7,74%	+11,89%	+16,11%	+6,78%	+43,88%	-13,28%	-12,35%	+81,95%	-5,97%	-24,82%	+7,80%	-7,18%	-32,98%	+53,14%	-9,67%	+97,27%	-21,77%	+10,98%	+26,74%	+34,96%	-14,75%	+38,85%	+34,24%	-9,45%	-2,74%	+2,30%	-14,45%	+7,88%	+0,03%	-1,88%	-4,20%	+1,53%	-3,93%	+2,16%	-81,01%	+55,27%	+17,63%	-1,75%	-38,39%	+18,41%	+134,72%	-7,96%	-38,41%	+8,69%	-3,04%	-9,94%	-19,24%	+22,47%	-8,83%	+50,13%	-61,40%	+56,45%	-7,57%	+14,12%	-35,36%	+85,58%	-20,05%	+1,43%	-35,84%	+114,44%	-30,91%	+10,61%	+17,61%	-2,30%	+30,17%	+9,32%	-53,78%	+34,89%	+25,89%	+46,57%	-35,15%	+38,95%	-10,86%
dynamika r/r				+6,28%	+144,50%	+172,67%	+143,65%	-17,98%	-58,04%	-67,91%	-62,53%	+43,56%	+49,45%	+99,58%	+54,68%	+16,77%	+98,98%	+30,04%	+12,74%	+38,66%	-29,27%	-49,59%	+2,69%	-13,95%	+82,88%	+113,49%	+54,72%	+117,07%	+48,51%	+61,82%	+102,45%	+114,43%	+43,87%	+64,14%	+20,94%	-22,92%	-8,17%	-5,55%	-9,42%	+1,43%	-4,54%	-8,32%	-4,54%	-81,08%	-71,06%	-64,57%	-65,92%	+10,56%	-15,68%	+68,24%	+57,62%	+57,56%	+44,62%	-40,26%	-41,55%	-23,36%	-13,63%	-18,79%	+35,38%	-35,30%	-17,35%	-16,21%	-36,31%	+6,66%	+26,53%	+9,44%	-2,72%	-3,45%	+11,56%	-3,59%	+5,13%	+92,73%	-12,19%	+65,44%	+63,51%	-35,74%	-11,28%	-14,20%	+15,04%	+61,40%	+66,25%	+17,72%
Pozostałe aktywa obrotowe	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	181	0	0	0	0	0	0	0	0	0	9	0	58	41	28	3 457	3 457	3 457	3 457	3 457	3 457	3 457	3 457	3 457	0	0	0	0	0	0	0	0	0	0	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%		-29,31%	-31,71%	+12 246,43%	0,00%	0,00%	0,00%	0,00%	0,00%	0,00%	0,00%	0,00%	-100,00%
dynamika r/r																													-100,00%										+211,11%		+5 860,34%	+8 331,71%	+12 246,43%	0,00%	0,00%	0,00%	0,00%	0,00%	-100,00%	-100,00%	-100,00%	-100,00%
Inwestycje krótkoterminowe	106 986	89 717	84 042	104 558	90 768	43 750	54 144	105 693	95 287	93 058	98 723	76 644	76 245	58 776	13 254	26 248	24 701	11 877	22 533	46 610	76 139	96 384	71 104	82 371	75 626	12 683	15 517	22 630	19 847	21 456	34 364	44 414	188 258	105 009	55 747	182 695	167 443	39 695	50 113	37 097	24 375	57 235	38 491	40 979	22 238	49 952	31 316	44 444	56 256	29 190	47 424	241 541	247 189	204 492	192 778	173 653	148 248	129 317	142 083	174 816	115 681	150 981	97 072	105 928	167 916	91 219	121 041	110 822	90 708	89 263	80 255	64 117	77 873	117 694	182 408	221 415	207 895	134 054	164 172	121 692	126 913	145 571
dynamika kw/kw	+20,58%	-16,14%	-6,33%	+24,41%	-13,19%	-51,80%	+23,76%	+95,21%	-9,85%	-2,34%	+6,09%	-22,36%	-0,52%	-22,91%	-77,45%	+98,04%	-5,89%	-51,92%	+89,72%	+106,85%	+63,35%	+26,59%	-26,23%	+15,85%	-8,19%	-83,23%	+22,34%	+45,84%	-12,30%	+8,11%	+60,16%	+29,25%	+323,87%	-44,22%	-46,91%	+227,72%	-8,35%	-76,29%	+26,25%	-25,97%	-34,29%	+134,81%	-32,75%	+6,46%	-45,73%	+124,62%	-37,31%	+41,92%	+26,58%	-48,11%	+62,47%	+409,32%	+2,34%	-17,27%	-5,73%	-9,92%	-14,63%	-12,77%	+9,87%	+23,04%	-33,83%	+30,51%	-35,71%	+9,12%	+58,52%	-45,68%	+32,69%	-8,44%	-18,15%	-1,59%	-10,09%	-20,11%	+21,45%	+51,14%	+54,98%	+21,38%	-6,11%	-35,52%	+22,47%	-25,88%	+4,29%	+14,70%
dynamika r/r				+17,84%	-15,16%	-51,24%	-35,58%	+1,09%	+4,98%	+112,70%	+82,33%	-27,48%	-19,98%	-36,84%	-86,57%	-65,75%	-67,60%	-79,79%	+70,01%	+77,58%	+208,24%	+711,52%	+215,55%	+76,72%	-0,67%	-86,84%	-78,18%	-72,53%	-73,76%	+69,17%	+121,46%	+96,26%	+848,55%	+389,42%	+62,23%	+311,35%	-11,06%	-62,20%	-10,11%	-79,69%	-85,44%	+44,19%	-23,19%	+10,46%	-8,77%	-12,72%	-18,64%	+8,46%	+152,97%	-41,56%	+51,44%	+443,47%	+339,40%	+600,55%	+306,50%	-28,11%	-40,03%	-36,76%	-26,30%	+0,67%	-21,97%	+16,75%	-31,68%	-39,41%	+45,15%	-39,58%	+24,69%	+4,62%	-45,98%	-2,14%	-33,70%	-42,14%	-14,15%	+31,85%	+127,29%	+245,33%	+166,97%	+13,90%	-10,00%	-45,04%	-38,95%	+8,59%
w tym gotówka	101 183	73 339	74 819	87 709	90 768	43 750	54 144	105 693	87 772	93 050	94 413	76 644	76 150	58 776	13 254	26 167	21 422	11 737	22 533	46 590	76 139	96 379	70 692	82 371	75 626	12 676	15 210	22 429	19 776	21 272	34 197	40 148	50 045	105 009	55 747	182 692	167 443	39 695	50 113	37 097	24 375	57 235	38 491	40 979	22 238	49 952	31 316	44 444	56 256	29 190	47 424	241 541	247 189	204 492	191 975	120 080	79 704	53 495	72 272	110 528	74 129	88 135	47 041	48 568	112 180	26 780	58 147	51 052	23 214	21 648	34 768	15 339	28 272	61 347	132 269	179 904	168 932	92 604	112 731	31 337	47 943	95 808
dynamika kw/kw	+24,41%	-27,52%	+2,02%	+17,23%	+3,49%	-51,80%	+23,76%	+95,21%	-16,96%	+6,01%	+1,46%	-18,82%	-0,64%	-22,82%	-77,45%	+97,43%	-18,13%	-45,21%	+91,98%	+106,76%	+63,42%	+26,58%	-26,65%	+16,52%	-8,19%	-83,24%	+19,99%	+47,46%	-11,83%	+7,56%	+60,76%	+17,40%	+24,65%	+109,83%	-46,91%	+227,72%	-8,35%	-76,29%	+26,25%	-25,97%	-34,29%	+134,81%	-32,75%	+6,46%	-45,73%	+124,62%	-37,31%	+41,92%	+26,58%	-48,11%	+62,47%	+409,32%	+2,34%	-17,27%	-6,12%	-37,45%	-33,62%	-32,88%	+35,10%	+52,93%	-32,93%	+18,89%	-46,63%	+3,25%	+130,98%	-76,13%	+117,13%	-12,20%	-54,53%	-6,75%	+60,61%	-55,88%	+84,31%	+116,99%	+115,61%	+36,01%	-6,10%	-45,18%	+21,73%	-72,20%	+52,99%	+99,84%
dynamika r/r				+7,84%	-10,29%	-40,35%	-27,63%	+20,50%	-3,30%	+112,69%	+74,37%	-27,48%	-13,24%	-36,83%	-85,96%	-65,86%	-71,87%	-80,03%	+70,01%	+78,05%	+255,42%	+721,16%	+213,73%	+76,80%	-0,67%	-86,85%	-78,48%	-72,77%	-73,85%	+67,81%	+124,83%	+79,00%	+153,06%	+393,65%	+63,02%	+355,05%	+234,58%	-62,20%	-10,11%	-79,69%	-85,44%	+44,19%	-23,19%	+10,46%	-8,77%	-12,72%	-18,64%	+8,46%	+152,97%	-41,56%	+51,44%	+443,47%	+339,40%	+600,55%	+304,81%	-50,29%	-67,76%	-73,84%	-62,35%	-7,95%	-6,99%	+64,75%	-34,91%	-56,06%	+51,33%	-69,61%	+23,61%	+5,11%	-79,31%	-19,16%	-40,21%	-69,95%	+21,79%	+183,38%	+280,43%	+1 072,85%	+497,52%	+50,95%	-14,77%	-82,58%	-71,62%	+3,46%
Kapitał własny	274 578	259 554	265 598	270 129	286 144	282 842	290 945	294 535	314 558	358 603	352 045	374 319	389 907	382 211	354 381	334 474	377 369	386 702	419 140	428 295	451 838	459 760	402 574	417 295	456 148	466 102	417 029	431 671	470 647	494 883	534 604	641 378	599 436	607 213	592 655	654 832	664 763	640 955	650 459	641 703	656 450	646 073	651 484	482 848	468 800	443 433	470 284	468 234	541 914	514 648	503 037	596 587	607 022	575 862	590 155	610 819	606 465	561 371	561 201	558 478	542 046	549 632	542 317	587 475	610 672	620 031	635 769	641 102	664 049	641 850	625 351	637 686	643 839	668 962	686 470	749 623	775 418	746 541	771 250	780 152	818 565	797 875
dynamika kw/kw	+2,76%	-5,47%	+2,33%	+1,71%	+5,93%	-1,15%	+2,86%	+1,23%	+6,80%	+14,00%	-1,83%	+6,33%	+4,16%	-1,97%	-7,28%	-5,62%	+12,82%	+2,47%	+8,39%	+2,18%	+5,50%	+1,75%	-12,44%	+3,66%	+9,31%	+2,18%	-10,53%	+3,51%	+9,03%	+5,15%	+8,03%	+19,97%	-6,54%	+1,30%	-2,40%	+10,49%	+1,52%	-3,58%	+1,48%	-1,35%	+2,30%	-1,58%	+0,84%	-25,88%	-2,91%	-5,41%	+6,06%	-0,44%	+15,74%	-5,03%	-2,26%	+18,60%	+1,75%	-5,13%	+2,48%	+3,50%	-0,71%	-7,44%	-0,03%	-0,49%	-2,94%	+1,40%	-1,33%	+8,33%	+3,95%	+1,53%	+2,54%	+0,84%	+3,58%	-3,34%	-2,57%	+1,97%	+0,96%	+3,90%	+2,62%	+9,20%	+3,44%	-3,72%	+3,31%	+1,15%	+4,92%	-2,53%
dynamika r/r				+1,09%	+4,21%	+8,97%	+9,54%	+9,03%	+9,93%	+26,79%	+21,00%	+27,09%	+23,95%	+6,58%	+0,66%	-10,64%	-3,22%	+1,18%	+18,27%	+28,05%	+19,73%	+18,89%	-3,95%	-2,57%	+0,95%	+1,38%	+3,59%	+3,45%	+3,18%	+6,17%	+28,19%	+48,58%	+27,36%	+22,70%	+10,86%	+2,10%	+10,90%	+5,56%	+9,75%	-2,00%	-1,25%	+0,80%	+0,16%	-24,76%	-28,59%	-31,36%	-27,81%	-3,03%	+15,60%	+16,06%	+6,96%	+27,41%	+12,01%	+11,89%	+17,32%	+2,39%	-0,09%	-2,52%	-4,91%	-8,57%	-10,62%	-2,09%	-3,36%	+5,19%	+12,66%	+12,81%	+17,23%	+9,13%	+8,74%	+3,52%	-1,64%	-0,53%	-3,04%	+4,22%	+9,77%	+17,55%	+20,44%	+11,60%	+12,35%	+4,07%	+5,56%	+6,88%
Kapitał podstawowy	65 701	65 701	65 701	65 701	65 701	65 701	65 701	65 701	65 701	65 701	65 701	65 701	65 701	65 701	65 701	65 701	65 701	65 701	65 701	65 701	65 701	65 701	65 701	59 138	59 138	59 138	59 138	59 138	59 138	51 832	51 832	51 832	51 832	51 832	51 832	51 832	51 832	51 832	51 832	51 337	51 337	51 337	51 337	51 337	51 337	51 337	51 337	51 337	51 337	51 138	51 138	51 138	51 138	51 138	51 138	51 138	51 138	51 138	51 138	51 138	51 138	51 138	51 138	51 138	51 138	51 138	51 138	51 138	51 087	51 087	51 087	51 087	51 087	51 087	51 087	51 087	51 087	51 087	51 087	51 087	51 087	51 087
dynamika kw/kw	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%	-9,99%	0,00%	0,00%	0,00%	0,00%	0,00%	-12,35%	0,00%	0,00%	0,00%	0,00%	0,00%	0,00%	0,00%	0,00%	0,00%	-0,96%	0,00%	0,00%	0,00%	0,00%	0,00%	0,00%	0,00%	0,00%	0,00%	-0,39%	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%	-0,10%	0,00%	0,00%	0,00%	0,00%	0,00%	0,00%	0,00%	0,00%	0,00%	0,00%	0,00%	0,00%	0,00%
dynamika r/r				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%	-9,99%	-9,99%	-9,99%	-9,99%	0,00%	0,00%	-12,35%	-12,35%	-12,35%	-12,35%	0,00%	0,00%	0,00%	0,00%	0,00%	0,00%	-0,96%	-0,96%	-0,96%	-0,96%	0,00%	0,00%	0,00%	0,00%	0,00%	0,00%	-0,39%	-0,39%	-0,39%	-0,39%	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%	-0,10%	-0,10%	-0,10%	-0,10%	0,00%	0,00%	0,00%	0,00%	0,00%	0,00%	0,00%	0,00%	0,00%	0,00%
Akcje własne	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0
Kapitał zapasowy	14 047	14 047	14 047	14 047	14 047	14 047	14 047	14 047	14 047	14 047	14 047	14 047	14 047	14 047	14 047	14 047	14 047	14 047	14 047	14 047	14 047	14 047	14 047	14 047	14 047	14 047	14 047	14 047	14 047	14 047	14 047	14 047	14 047	14 047	14 047	14 047	14 047	14 047	310 637	304 193	304 193	365 167	365 167	365 168	376 664	385 057	397 487	385 057	385 068	466 561	466 561	466 586	466 586	520 521	520 521	520 521	502 103	552 719	552 719	552 718	427 639	414 717	418 990	418 990	418 990	428 157	446 697	14 047	14 047	14 047	14 047	14 047	14 047	14 047	14 047	14 047	14 047	14 047	14 047	14 047	14 047	14 047
dynamika kw/kw	0,00%	0,00%	0,00%	0,00%	0,00%	0,00%	0,00%	0,00%	0,00%	0,00%	0,00%	0,00%	0,00%	0,00%	0,00%	0,00%	0,00%	0,00%	0,00%	0,00%	0,00%	0,00%	0,00%	0,00%	0,00%	0,00%	0,00%	0,00%	0,00%	0,00%	0,00%	0,00%	0,00%	0,00%	0,00%	0,00%	0,00%	0,00%	+2 111,41%	-2,07%	0,00%	+20,04%	0,00%	+0,00%	+3,15%	+2,23%	+3,23%	-3,13%	+0,00%	+21,16%	0,00%	+0,01%	0,00%	+11,56%	0,00%	0,00%	-3,54%	+10,08%	0,00%	0,00%	-22,63%	-3,02%	+1,03%	0,00%	0,00%	+2,19%	+4,33%	-96,86%	0,00%	0,00%	0,00%	0,00%	0,00%	0,00%	0,00%	0,00%	0,00%	0,00%	0,00%	0,00%	0,00%	0,00%
dynamika r/r				0,00%	0,00%	0,00%	0,00%	0,00%	0,00%	0,00%	0,00%	0,00%	0,00%	0,00%	0,00%	0,00%	0,00%	0,00%	0,00%	0,00%	0,00%	0,00%	0,00%	0,00%	0,00%	0,00%	0,00%	0,00%	0,00%	0,00%	0,00%	0,00%	0,00%	0,00%	0,00%	0,00%	0,00%	0,00%	+2 111,41%	+2 065,54%	+2 065,54%	+2 499,61%	+17,55%	+20,04%	+23,82%	+5,45%	+8,85%	+5,45%	+2,23%	+21,17%	+17,38%	+21,17%	+21,17%	+11,57%	+11,57%	+11,56%	+7,61%	+6,19%	+6,19%	+6,19%	-14,83%	-24,97%	-24,19%	-24,19%	-2,02%	+3,24%	+6,61%	-96,65%	-96,65%	-96,72%	-96,86%	0,00%	0,00%	0,00%	0,00%	0,00%	0,00%	0,00%	0,00%	0,00%	0,00%	0,00%
Zysk lat ubiegłych	41 260	9 515	15 559	20 090	36 105	2 246	10 349	13 687	22 645	-1 015	6 771	28 397	45 995	18 556	30 527	40 025	75 336	28 462	49 435	65 000	51 254	3 243	-1 604	5 766	19 566	15 992	22 483	43 728	64 973	33 234	56 155	148 285	111 262	158 831	192 355	214 033	226 782	176 281	174 733	167 795	168 397	126 694	128 434	-30 448	-47 878	-37 261	-41 972	-38 492	37 648	-39 682	-34 874	-20 280	-9 332	-89 552	-74 776	-53 545	-57 649	- 152 856	- 152 446	- 154 346	-31 167	769	-10 053	36 620	60 261	46 914	55 054	519 247	541 772	519 971	504 067	517 023	523 720	549 322	564 317	603 436	622 279	363 094	388 050	397 496	437 370	417 214
dynamika kw/kw	+114,61%	-76,94%	+63,52%	+29,12%	+79,72%	-93,78%	+360,77%	+32,25%	+65,45%	-104,48%	+767,09%	+319,39%	+61,97%	-59,66%	+64,51%	+31,11%	+88,22%	-62,22%	+73,69%	+31,49%	-21,15%	-93,67%	-149,46%	+459,48%	+239,33%	-18,27%	+40,59%	+94,49%	+48,58%	-48,85%	+68,97%	+164,06%	-24,97%	+42,75%	+21,11%	+11,27%	+5,96%	-22,27%	-0,88%	-3,97%	+0,36%	-24,76%	+1,37%	-123,71%	-57,25%	+22,18%	-12,64%	+8,29%	+197,81%	-205,40%	+12,12%	+41,85%	+53,98%	-859,62%	+16,50%	+28,39%	-7,66%	-165,15%	+0,27%	-1,25%	+79,81%	+102,47%	-1 407,28%	+464,27%	+64,56%	-22,15%	+17,35%	+843,16%	+4,34%	-4,02%	-3,06%	+2,57%	+1,30%	+4,89%	+2,73%	+6,93%	+3,12%	-41,65%	+6,87%	+2,43%	+10,03%	-4,61%
dynamika r/r				+4,49%	-12,49%	-76,40%	-33,49%	-31,87%	-37,28%	-145,19%	-34,57%	+107,47%	+103,11%	+1 928,18%	+350,85%	+40,95%	+63,79%	+53,38%	+61,94%	+62,40%	-31,97%	-88,61%	-103,24%	-91,13%	-61,83%	+393,12%	+1 501,68%	+658,38%	+232,07%	+107,82%	+149,77%	+239,11%	+71,24%	+377,92%	+242,54%	+44,34%	+103,83%	+10,99%	-9,16%	-21,60%	-25,74%	-28,13%	-26,50%	-118,15%	-128,43%	-129,41%	-132,68%	-26,42%	+178,63%	-6,50%	+16,91%	+47,31%	-124,79%	-125,67%	-114,42%	-164,03%	-517,76%	-70,69%	-103,87%	-188,25%	+45,94%	+100,50%	+93,41%	+123,73%	+293,35%	+6 000,65%	+647,64%	+1 317,93%	+799,04%	+1 008,35%	+815,59%	-0,43%	-3,33%	+5,64%	+11,95%	+16,71%	+18,82%	-33,90%	-31,24%	-34,13%	-29,71%	+14,91%
Zysk netto	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0
Udziały niekontrolujące	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	62 638	61 100	59 654	57 923	56 512	55 002	57 388	57 292	56 609	55 983	57 843	56 685	57 257	57 132	56 095	55 620	55 186	54 745	54 358	54 007	53 570	53 189	57 443	56 962	58 861	58 384	57 299	56 786	56 326	55 845	55 277	55 027	54 524	53 944	53 122	52 637	52 148	51 654	50 844	50 400	49 892	52 997	53 265	52 762	52 426	51 831	51 250	50 709	50 230	52 744	76 778	83 730	94 100	94 178	93 729	93 067	92 533
dynamika kw/kw																											-2,46%	-2,37%	-2,90%	-2,44%	-2,67%	+4,34%	-0,17%	-1,19%	-1,11%	+3,32%	-2,00%	+1,01%	-0,22%	-1,82%	-0,85%	-0,78%	-0,80%	-0,71%	-0,65%	-0,81%	-0,71%	+8,00%	-0,84%	+3,33%	-0,81%	-1,86%	-0,90%	-0,81%	-0,85%	-1,02%	-0,45%	-0,91%	-1,06%	-1,52%	-0,91%	-0,93%	-0,95%	-1,57%	-0,87%	-1,01%	+6,22%	+0,51%	-0,94%	-0,64%	-1,13%	-1,12%	-1,06%	-0,94%	+5,00%	+45,57%	+9,05%	+12,39%	+0,08%	-0,48%	-0,71%	-0,57%
dynamika r/r																														-9,78%	-9,98%	-3,80%	-1,09%	+0,17%	+1,78%	+0,79%	-1,06%	+1,14%	+2,05%	-3,02%	-1,88%	-3,62%	-4,18%	-3,10%	-2,90%	-2,93%	-2,84%	+5,68%	+5,47%	+9,88%	+9,77%	-0,25%	-0,31%	-4,31%	-4,35%	-3,53%	-3,10%	-3,20%	-3,40%	-3,90%	-4,34%	-4,36%	-4,25%	-4,29%	-4,25%	-4,33%	+2,60%	+4,76%	+4,69%	+5,08%	-2,20%	-3,78%	-3,89%	-4,19%	+1,76%	+49,81%	+65,12%	+87,34%	+78,56%	+22,08%	+11,15%	-1,67%
Zobowiązania długoterminowe	2 240	3 181	3 096	3 204	3 238	3 249	3 133	4 291	5 904	17 325	13 983	14 592	14 126	11 891	7 066	4 192	4 471	5 475	5 349	5 194	11 250	6 165	8 365	11 623	19 126	54 724	71 147	66 154	62 395	55 310	51 924	50 189	37 854	23 225	105 609	93 900	94 226	91 268	133 107	150 846	150 400	125 221	125 069	125 508	115 705	103 398	3 441	3 197	52 472	52 473	42 473	2 754	2 836	2 836	2 836	2 818	10 191	16 509	17 023	10 531	10 251	10 292	10 205	13 840	13 805	13 592	14 684	15 011	15 216	16 047	13 795	13 336	13 407	12 879	15 513	19 003	18 742	20 084	22 472	22 249	23 459	26 721
dynamika kw/kw	-39,82%	+42,01%	-2,67%	+3,49%	+1,06%	+0,34%	-3,57%	+36,96%	+37,59%	+193,45%	-19,29%	+4,36%	-3,19%	-15,82%	-40,58%	-40,67%	+6,66%	+22,46%	-2,30%	-2,90%	+116,60%	-45,20%	+35,69%	+38,95%	+64,55%	+186,12%	+30,01%	-7,02%	-5,68%	-11,36%	-6,12%	-3,34%	-24,58%	-38,65%	+354,72%	-11,09%	+0,35%	-3,14%	+45,84%	+13,33%	-0,30%	-16,74%	-0,12%	+0,35%	-7,81%	-10,64%	-96,67%	-7,09%	+1 541,29%	+0,00%	-19,06%	-93,52%	+2,98%	0,00%	0,00%	-0,63%	+261,64%	+62,00%	+3,11%	-38,14%	-2,66%	+0,40%	-0,85%	+35,62%	-0,25%	-1,54%	+8,03%	+2,23%	+1,37%	+5,46%	-14,03%	-3,33%	+0,53%	-3,94%	+20,45%	+22,50%	-1,37%	+7,16%	+11,89%	-0,99%	+5,44%	+13,91%
dynamika r/r				-13,92%	+44,55%	+2,14%	+1,20%	+33,93%	+82,33%	+433,24%	+346,31%	+240,06%	+139,26%	-31,37%	-49,47%	-71,27%	-68,35%	-53,96%	-24,30%	+23,90%	+151,62%	+12,60%	+56,38%	+123,78%	+70,01%	+787,66%	+750,53%	+469,16%	+226,23%	+1,07%	-27,02%	-24,13%	-39,33%	-58,01%	+103,39%	+87,09%	+148,92%	+292,97%	+26,04%	+60,65%	+59,62%	+37,20%	-6,04%	-16,80%	-23,07%	-17,43%	-97,25%	-97,45%	-54,65%	-49,25%	+1 134,32%	-13,86%	-94,60%	-94,60%	-93,32%	+2,32%	+259,34%	+482,12%	+500,25%	+273,70%	+0,59%	-37,66%	-40,05%	+31,42%	+34,67%	+32,06%	+43,89%	+8,46%	+10,22%	+18,06%	-6,05%	-11,16%	-11,89%	-19,74%	+12,45%	+42,49%	+39,79%	+55,94%	+44,86%	+17,08%	+25,17%	+33,05%
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	1 545	1 097	1 037	871	1 349	757	733	0	0	0	0	0	0	0	0	0	0	0	0	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																																									-29,00%	-5,47%	-16,01%	+54,88%	-43,88%	-3,17%	-100,00%
dynamika r/r																																												-12,69%	-30,99%	-29,32%	-100,00%	-100,00%	-100,00%	-100,00%
Kredyty i pożyczki	200	150	100	50	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	1 881	4 084	34 443	57 748	54 787	49 150	42 249	34 646	27 544	18 450	17 750	92 212	91 248	89 961	88 616	130 456	146 459	146 461	121 344	121 356	121 413	112 202	99 931	0	0	50 000	50 000	40 000	0	82	82	82	82	0	0	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	-20,00%	-25,00%	-33,33%	-50,00%	-100,00%																				+117,12%	+743,36%	+67,66%	-5,13%	-10,29%	-14,04%	-18,00%	-20,50%	-33,02%	-3,79%	+419,50%	-1,05%	-1,41%	-1,50%	+47,21%	+12,27%	+0,00%	-17,15%	+0,01%	+0,05%	-7,59%	-10,94%	-100,00%			0,00%	-20,00%	-100,00%		0,00%	0,00%	0,00%	-100,00%
dynamika r/r				-80,00%	-100,00%	-100,00%	-100,00%	-100,00%																				+2 812,65%	+1 103,48%	+22,66%	-40,00%	-49,73%	-62,46%	-57,99%	+166,15%	+231,28%	+387,59%	+399,25%	+41,47%	+60,51%	+62,80%	+36,93%	-6,98%	-17,10%	-23,39%	-17,65%	-100,00%	-100,00%	-55,44%	-49,97%			-99,84%	-99,84%	-99,80%		-100,00%	-100,00%	-100,00%	-100,00%
Z tytułu emisji papierów wartościowych	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0
Z tytułu leasingu	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	67	270	1 492	1 349	1 207	1 063	917	772	635	537	414	387	375	174	155	253	570	351	437	379	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	7 455	7 313	7 263	7 228	7 028	6 989	6 902	10 579	10 544	10 331	10 197	11 187	10 783	10 751	10 874	10 835	10 906	10 378	9 931	10 103	9 609	9 051	9 318	9 192	8 449	8 431
dynamika kw/kw	-100,00%																+302,99%	+452,59%	-9,58%	-10,53%	-11,93%	-13,73%	-15,81%	-17,75%	-15,43%	-22,91%	-6,52%	-3,10%	-53,60%	-10,92%	+63,23%	+125,30%	-38,42%	+24,50%	-13,27%	-100,00%																						-1,90%	-0,68%	-0,48%	-2,77%	-0,55%	-1,24%	+53,27%	-0,33%	-2,02%	-1,30%	+9,71%	-3,61%	-0,30%	+1,14%	-0,36%	+0,66%	-4,84%	-4,31%	+1,73%	-4,89%	-5,81%	+2,95%	-1,35%	-8,08%	-0,21%
dynamika r/r				-100,00%																+1 701,49%	+293,70%	-38,54%	-42,77%	-47,39%	-49,48%	-54,85%	-49,87%	-40,94%	-67,60%	-62,56%	-34,63%	+52,00%	+101,72%	+181,94%	+49,80%	-100,00%	-100,00%	-100,00%	-100,00%																						-5,73%	-4,43%	-4,97%	+46,36%	+50,03%	+47,82%	+47,74%	+5,75%	+2,27%	+4,07%	+6,64%	-3,15%	+1,14%	-3,47%	-8,67%	-6,76%	-11,89%	-12,79%	-6,17%	-9,02%	-12,07%	-6,85%
Inne zobowiązania długoterminowe	2 040	3 031	2 996	3 154	3 238	3 249	3 133	4 291	5 904	17 325	13 983	14 592	14 126	11 891	7 066	4 125	4 201	3 983	4 000	3 987	10 187	5 248	7 593	9 107	14 505	19 867	13 012	10 992	13 071	12 906	17 025	22 075	19 053	5 038	13 018	2 652	4 265	2 652	2 651	2 842	2 842	2 840	2 842	2 746	2 746	2 734	3 441	3 197	2 472	2 473	2 473	2 754	2 754	2 754	2 754	2 736	2 736	9 196	9 760	3 303	3 223	3 303	3 303	3 261	3 261	3 261	4 487	3 824	4 433	5 296	2 921	2 501	2 501	2 501	5 582	8 900	9 133	11 033	13 154	13 057	15 010	18 290
dynamika kw/kw	-34,36%	+48,58%	-1,15%	+5,27%	+2,66%	+0,34%	-3,57%	+36,96%	+37,59%	+193,45%	-19,29%	+4,36%	-3,19%	-15,82%	-40,58%	-41,62%	+1,84%	-5,19%	+0,43%	-0,33%	+155,51%	-48,48%	+44,68%	+19,94%	+59,27%	+36,97%	-34,50%	-15,52%	+18,91%	-1,26%	+31,92%	+29,66%	-13,69%	-73,56%	+158,40%	-79,63%	+60,82%	-37,82%	-0,04%	+7,20%	0,00%	-0,07%	+0,07%	-3,38%	0,00%	-0,44%	+25,86%	-7,09%	-22,68%	+0,04%	0,00%	+11,36%	0,00%	0,00%	0,00%	-0,65%	0,00%	+236,11%	+6,13%	-66,16%	-2,42%	+2,48%	0,00%	-1,27%	0,00%	0,00%	+37,60%	-14,78%	+15,93%	+19,47%	-44,85%	-14,38%	0,00%	0,00%	+123,19%	+59,44%	+2,62%	+20,80%	+19,22%	-0,74%	+14,96%	+21,85%
dynamika r/r				+1,48%	+58,73%	+7,19%	+4,57%	+36,05%	+82,33%	+433,24%	+346,31%	+240,06%	+139,26%	-31,37%	-49,47%	-71,73%	-70,26%	-66,50%	-43,39%	-3,35%	+142,49%	+31,76%	+89,83%	+128,42%	+42,39%	+278,56%	+71,37%	+20,70%	-9,89%	-35,04%	+30,84%	+100,83%	+45,77%	-60,96%	-23,54%	-87,99%	-77,62%	-47,36%	-79,64%	+7,16%	-33,36%	+7,09%	+7,20%	-3,38%	-3,38%	-3,73%	+21,08%	+16,42%	-9,98%	-9,55%	-28,13%	-13,86%	+11,41%	+11,36%	+11,36%	-0,65%	-0,65%	+233,91%	+254,39%	+20,72%	+17,80%	-64,08%	-66,16%	-1,27%	+1,18%	-1,27%	+35,85%	+17,26%	+35,94%	+62,40%	-34,90%	-34,60%	-43,58%	-52,78%	+91,10%	+255,86%	+265,17%	+341,14%	+135,65%	+46,71%	+64,35%	+65,78%
Zobowiązania krótkoterminowe	36 307	64 971	57 427	79 083	71 662	77 793	73 162	76 219	83 916	107 779	114 958	97 657	117 337	107 553	115 192	116 424	136 892	96 573	87 634	88 016	91 925	76 383	110 857	104 396	165 306	166 575	234 974	254 094	248 401	189 186	306 995	300 556	256 523	222 328	129 260	124 551	90 672	154 617	206 051	199 801	197 336	213 400	193 150	191 908	227 137	291 706	375 789	372 278	267 706	357 880	525 252	361 966	270 331	262 519	247 224	200 699	308 812	340 081	403 446	401 160	421 380	431 291	404 746	280 972	328 409	247 761	206 436	261 656	383 573	313 584	293 137	316 113	352 674	377 166	423 753	321 549	366 010	348 098	409 629	594 668	670 925	728 238
dynamika kw/kw	-12,78%	+78,95%	-11,61%	+37,71%	-9,38%	+8,56%	-5,95%	+4,18%	+10,10%	+28,44%	+6,66%	-15,05%	+20,15%	-8,34%	+7,10%	+1,07%	+17,58%	-29,45%	-9,26%	+0,44%	+4,44%	-16,91%	+45,13%	-5,83%	+58,35%	+0,77%	+41,06%	+8,14%	-2,24%	-23,84%	+62,27%	-2,10%	-14,65%	-13,33%	-41,86%	-3,64%	-27,20%	+70,52%	+33,27%	-3,03%	-1,23%	+8,14%	-9,49%	-0,64%	+18,36%	+28,43%	+28,82%	-0,93%	-28,09%	+33,68%	+46,77%	-31,09%	-25,32%	-2,89%	-5,83%	-18,82%	+53,87%	+10,13%	+18,63%	-0,57%	+5,04%	+2,35%	-6,15%	-30,58%	+16,88%	-24,56%	-16,68%	+26,75%	+46,59%	-18,25%	-6,52%	+7,84%	+11,57%	+6,94%	+12,35%	-24,12%	+13,83%	-4,89%	+17,68%	+45,17%	+12,82%	+8,54%
dynamika r/r				+89,97%	+97,38%	+19,73%	+27,40%	-3,62%	+17,10%	+38,55%	+57,13%	+28,13%	+39,83%	-0,21%	+0,20%	+19,22%	+16,67%	-10,21%	-23,92%	-24,40%	-32,85%	-20,91%	+26,50%	+18,61%	+79,83%	+118,08%	+111,96%	+143,39%	+50,27%	+13,57%	+30,65%	+18,29%	+3,27%	+17,52%	-57,90%	-58,56%	-64,65%	-30,46%	+59,41%	+60,42%	+117,64%	+38,02%	-6,26%	-3,95%	+15,10%	+36,69%	+94,56%	+93,99%	+17,86%	+22,69%	+39,77%	-2,77%	+0,98%	-26,65%	-52,93%	-44,55%	+14,23%	+29,55%	+63,19%	+99,88%	+36,45%	+26,82%	+0,32%	-29,96%	-22,06%	-42,55%	-49,00%	-6,87%	+16,80%	+26,57%	+42,00%	+20,81%	-8,06%	+20,28%	+44,56%	+1,72%	+3,78%	-7,71%	-3,33%	+84,94%	+83,31%	+109,20%
Z tytułu dostaw i usług	32 870	50 350	43 544	59 745	47 556	63 113	58 939	58 598	67 716	92 714	100 595	86 245	107 536	98 296	78 319	94 024	104 564	60 063	67 022	65 804	66 645	61 752	69 322	66 413	106 035	94 679	148 207	144 968	101 970	83 728	122 816	113 087	94 081	83 378	94 991	101 873	70 639	95 315	72 257	67 306	78 749	89 899	73 829	80 836	86 093	129 010	111 487	142 823	172 843	186 042	363 101	352 072	259 106	247 966	235 338	190 747	230 223	253 809	321 562	319 883	336 699	301 348	317 580	188 249	242 700	162 803	126 288	177 435	249 062	170 049	181 438	220 937	242 557	286 750	317 496	227 242	234 170	255 512	321 539	353 712	469 940	561 111
dynamika kw/kw	-10,41%	+53,18%	-13,52%	+37,21%	-20,40%	+32,71%	-6,61%	-0,58%	+15,56%	+36,92%	+8,50%	-14,27%	+24,69%	-8,59%	-20,32%	+20,05%	+11,21%	-42,56%	+11,59%	-1,82%	+1,28%	-7,34%	+12,26%	-4,20%	+59,66%	-10,71%	+56,54%	-2,19%	-29,66%	-17,89%	+46,68%	-7,92%	-16,81%	-11,38%	+13,93%	+7,24%	-30,66%	+34,93%	-24,19%	-6,85%	+17,00%	+14,16%	-17,88%	+9,49%	+6,50%	+49,85%	-13,58%	+28,11%	+21,02%	+7,64%	+95,17%	-3,04%	-26,41%	-4,30%	-5,09%	-18,95%	+20,70%	+10,24%	+26,69%	-0,52%	+5,26%	-10,50%	+5,39%	-40,72%	+28,92%	-32,92%	-22,43%	+40,50%	+40,37%	-31,72%	+6,70%	+21,77%	+9,79%	+18,22%	+10,72%	-28,43%	+3,05%	+9,11%	+25,84%	+10,01%	+32,86%	+19,40%
dynamika r/r				+62,83%	+44,68%	+25,35%	+35,36%	-1,92%	+42,39%	+46,90%	+70,68%	+47,18%	+58,80%	+6,02%	-22,14%	+9,02%	-2,76%	-38,90%	-14,42%	-30,01%	-36,26%	+2,81%	+3,43%	+0,93%	+59,10%	+53,32%	+113,80%	+118,28%	-3,83%	-11,57%	-17,13%	-21,99%	-7,74%	-0,42%	-22,66%	-9,92%	-24,92%	+14,32%	-23,93%	-33,93%	+11,48%	-5,68%	+2,18%	+20,10%	+9,33%	+43,51%	+51,01%	+76,68%	+100,76%	+44,21%	+225,69%	+146,51%	+49,91%	+33,28%	-35,19%	-45,82%	-11,15%	+2,36%	+36,64%	+67,70%	+46,25%	+18,73%	-1,24%	-41,15%	-27,92%	-45,98%	-60,23%	-5,74%	+2,62%	+4,45%	+43,67%	+24,52%	-2,61%	+68,63%	+74,99%	+2,85%	-3,46%	-10,89%	+1,27%	+55,65%	+100,68%	+119,60%
Kredyty i pożyczki	200	10 023	10 130	10 084	13 826	10 077	9 937	11 561	9 867	10 054	9 844	3 353	170	340	28 555	13 895	24 242	28 857	13 693	12 084	17 731	7 044	36 427	31 358	50 478	57 365	71 955	91 344	124 603	83 066	158 353	166 369	116 873	119 599	18 918	10 603	6 865	47 450	122 691	117 616	101 511	106 847	105 651	94 273	123 614	140 106	228 702	195 662	84 027	160 926	154 777	291	41	271	257	24	167	0	0	0	5 683	45 389	0	0	0	0	0	0	47 514	54 116	25 566	6 896	21 255	306	19 293	3 325	38 567	2 918	306	65 446	27 794	637
dynamika kw/kw	-60,40%	+4 911,50%	+1,07%	-0,45%	+37,11%	-27,12%	-1,39%	+16,34%	-14,65%	+1,90%	-2,09%	-65,94%	-94,93%	+100,00%	+8 298,53%	-51,34%	+74,47%	+19,04%	-52,55%	-11,75%	+46,73%	-60,27%	+417,14%	-13,92%	+60,97%	+13,64%	+25,43%	+26,95%	+36,41%	-33,34%	+90,64%	+5,06%	-29,75%	+2,33%	-84,18%	-43,95%	-35,25%	+591,19%	+158,57%	-4,14%	-13,69%	+5,26%	-1,12%	-10,77%	+31,12%	+13,34%	+63,23%	-14,45%	-57,06%	+91,52%	-3,82%	-99,81%	-85,91%	+560,98%	-5,17%	-90,66%	+595,83%	-100,00%				+698,68%	-100,00%							+13,89%	-52,76%	-73,03%	+208,22%	-98,56%	+6 204,90%	-82,77%	+1 059,91%	-92,43%	-89,51%	+21 287,58%	-57,53%	-97,71%
dynamika r/r				+1 896,83%	+6 813,00%	+0,54%	-1,91%	+14,65%	-28,63%	-0,23%	-0,94%	-71,00%	-98,28%	-96,62%	+190,08%	+314,41%	+14 160,00%	+8 387,35%	-52,05%	-13,03%	-26,86%	-75,59%	+166,03%	+159,50%	+184,69%	+714,38%	+97,53%	+191,29%	+146,85%	+44,80%	+120,07%	+82,13%	-6,20%	+43,98%	-88,05%	-93,63%	-94,13%	-60,33%	+548,54%	+1 009,27%	+1 378,67%	+125,18%	-13,89%	-19,85%	+21,77%	+31,13%	+116,47%	+107,55%	-32,02%	+14,86%	-32,32%	-99,85%	-99,95%	-99,83%	-99,83%	-91,75%	+307,32%	-100,00%	-100,00%	-100,00%	+3 302,99%				-100,00%	-100,00%							-55,27%	-99,43%	-24,54%	-51,78%	+81,45%	+853,59%	-98,41%	+1 868,30%	-27,93%	-78,17%
Z tytułu emisji papierów wartościowych	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0
Z tytułu leasingu	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	68 164	69 256	69 966	70 741	68 040	71 391	72 288	69 756	67 289	67 920	68 578	64 833	62 767	65 850	63 984	64 668	63 041	63 700	64 328	64 388	65 067	64 261	63 803	154 440	143 775	144 877
dynamika kw/kw																																																										+1,60%	+1,03%	+1,11%	-3,82%	+4,93%	+1,26%	-3,50%	-3,54%	+0,94%	+0,97%	-5,46%	-3,19%	+4,91%	-2,83%	+1,07%	-2,52%	+1,05%	+0,99%	+0,09%	+1,05%	-1,24%	-0,71%	+142,06%	-6,91%	+0,77%
dynamika r/r																																																													-0,18%	+3,08%	+3,32%	-1,39%	-1,10%	-4,86%	-5,13%	-7,06%	-6,72%	-3,05%	-6,70%	-0,25%	+0,44%	-3,26%	+0,54%	-0,43%	+3,21%	+0,88%	-0,82%	+139,86%	+120,96%	+125,45%
Inne zobowiazania krótkoterminowe	3 237	4 598	3 753	9 254	10 280	4 603	4 286	6 060	6 333	5 011	4 519	8 059	9 631	8 917	8 318	8 505	8 086	7 653	6 919	10 128	7 549	7 587	5 108	6 625	8 793	14 531	14 812	17 782	21 828	22 392	25 826	21 100	45 569	19 351	15 351	12 075	13 168	11 852	11 103	14 879	17 076	16 654	13 670	16 799	17 430	22 590	35 600	33 793	10 836	10 912	7 374	9 603	11 184	14 282	11 629	9 928	10 258	17 016	11 918	10 536	10 958	13 163	14 878	22 967	18 420	17 038	11 570	19 388	24 230	23 569	22 149	23 612	25 821	26 410	22 636	26 594	28 206	25 407	23 981	21 070	29 416	21 613
dynamika kw/kw	-26,98%	+42,05%	-18,38%	+146,58%	+11,09%	-55,22%	-6,89%	+41,39%	+4,50%	-20,87%	-9,82%	+78,34%	+19,51%	-7,41%	-6,72%	+2,25%	-4,93%	-5,35%	-9,59%	+46,38%	-25,46%	+0,50%	-32,67%	+29,70%	+32,72%	+65,26%	+1,93%	+20,05%	+22,75%	+2,58%	+15,34%	-18,30%	+115,97%	-57,53%	-20,67%	-21,34%	+9,05%	-9,99%	-6,32%	+34,01%	+14,77%	-2,47%	-17,92%	+22,89%	+3,76%	+29,60%	+57,59%	-5,08%	-67,93%	+0,70%	-32,42%	+30,23%	+16,46%	+27,70%	-18,58%	-14,63%	+3,32%	+65,88%	-29,96%	-11,60%	+4,01%	+20,12%	+13,03%	+54,37%	-19,80%	-7,50%	-32,09%	+67,57%	+24,97%	-2,73%	-6,02%	+6,61%	+9,36%	+2,28%	-14,29%	+17,49%	+6,06%	-9,92%	-5,61%	-12,14%	+39,61%	-26,53%
dynamika r/r				+108,75%	+217,58%	+0,11%	+14,20%	-34,51%	-38,39%	+8,86%	+5,44%	+32,99%	+52,08%	+77,95%	+84,07%	+5,53%	-16,04%	-14,18%	-16,82%	+19,08%	-6,64%	-0,86%	-26,17%	-34,59%	+16,48%	+91,52%	+189,98%	+168,41%	+148,24%	+54,10%	+74,36%	+18,66%	+108,76%	-13,58%	-40,56%	-42,77%	-71,10%	-38,75%	-27,67%	+23,22%	+29,68%	+40,52%	+23,12%	+12,90%	+2,07%	+35,64%	+160,42%	+101,16%	-37,83%	-51,70%	-79,29%	-71,58%	+3,21%	+30,88%	+57,70%	+3,38%	-8,28%	+19,14%	+2,49%	+6,12%	+6,82%	-22,64%	+24,84%	+117,99%	+68,10%	+29,44%	-22,23%	-15,58%	+31,54%	+38,33%	+91,43%	+21,79%	+6,57%	+12,05%	+2,20%	+12,63%	+9,24%	-3,80%	+5,94%	-20,77%	+4,29%	-14,93%
Suma bilansowa	313 125	327 706	326 121	352 416	361 044	363 884	367 240	375 045	404 378	483 707	480 986	486 568	521 370	501 655	476 639	455 090	518 732	488 750	512 123	521 505	555 013	542 308	521 796	533 314	640 580	687 401	723 150	751 919	781 443	739 379	893 523	992 123	893 813	852 766	827 524	873 283	849 661	886 840	989 617	992 350	1 004 186	984 694	969 703	800 264	811 642	838 537	849 514	843 709	862 092	925 001	1 070 762	961 307	880 189	841 217	840 215	814 336	925 468	917 961	981 670	970 169	973 677	991 215	957 268	882 287	952 886	881 384	856 889	917 769	1 062 838	971 481	932 283	967 135	1 009 920	1 059 007	1 125 736	1 090 175	1 160 170	1 114 723	1 203 351	1 397 069	1 512 949	1 552 834
dynamika kw/kw	+0,18%	+4,66%	-0,48%	+8,06%	+2,45%	+0,79%	+0,92%	+2,13%	+7,82%	+19,62%	-0,56%	+1,16%	+7,15%	-3,78%	-4,99%	-4,52%	+13,98%	-5,78%	+4,78%	+1,83%	+6,43%	-2,29%	-3,78%	+2,21%	+20,11%	+7,31%	+5,20%	+3,98%	+3,93%	-5,38%	+20,85%	+11,03%	-9,91%	-4,59%	-2,96%	+5,53%	-2,70%	+4,38%	+11,59%	+0,28%	+1,19%	-1,94%	-1,52%	-17,47%	+1,42%	+3,31%	+1,31%	-0,68%	+2,18%	+7,30%	+15,76%	-10,22%	-8,44%	-4,43%	-0,12%	-3,08%	+13,65%	-0,81%	+6,94%	-1,17%	+0,36%	+1,80%	-3,42%	-7,83%	+8,00%	-7,50%	-2,78%	+7,10%	+15,81%	-8,60%	-4,03%	+3,74%	+4,42%	+4,86%	+6,30%	-3,16%	+6,42%	-3,92%	+7,95%	+16,10%	+8,29%	+2,64%
dynamika r/r				+12,75%	+15,30%	+11,04%	+12,61%	+6,42%	+12,00%	+32,93%	+30,97%	+29,74%	+28,93%	+3,71%	-0,90%	-6,47%	-0,51%	-2,57%	+7,44%	+14,59%	+6,99%	+10,96%	+1,89%	+2,26%	+15,42%	+26,75%	+38,59%	+40,99%	+21,99%	+7,56%	+23,56%	+31,95%	+14,38%	+15,34%	-7,39%	-11,98%	-4,94%	+4,00%	+19,59%	+13,63%	+18,19%	+11,03%	-2,01%	-19,36%	-19,17%	-14,84%	-12,39%	+5,43%	+6,22%	+10,31%	+26,04%	+13,94%	+2,10%	-9,06%	-21,53%	-15,29%	+5,14%	+9,12%	+16,84%	+19,14%	+5,21%	+7,98%	-2,49%	-9,06%	-2,14%	-11,08%	-10,49%	+4,02%	+11,54%	+10,22%	+8,80%	+5,38%	-4,98%	+9,01%	+20,75%	+12,72%	+14,88%	+5,26%	+6,89%	+28,15%	+30,41%	+39,30%

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	31,20	31,40	31,56
Zmiana	-2,19%	+0,01%	+0,07%
Open-Close	-0,95%	+0,52%	+0,02%
High-Low	2,84%	2,53%	3,14%
Zmiana ceny [pln]	0,00	0,00	0,02
Transakcja [szt.]	68	40,6	52,5
Średnia transakcja [pln]	609,33	1,13t	2,73t
Wolumen [szt.]	1,32t	1,47t	4,48t
Obrót [pln]	41,4t	46,0t	143t
Obrót pozytywny	32,07%	39,96%	47,38%
Obrót negatywny	14,70%	22,62%	28,58%
Obrót neutralny	53,23%	37,43%	24,04%
Wolumen ws. % Free Float	0,01	0,02	0,05
Wolumen ws. % akcji w obrocie	<0,01	<0,01	<0,01

Informacje ogólne

Na giełdzie od	334 miesięcy
Liczba akcji	51 087 191
Free float	19,19%
Kapitalizacja	1,59 mld zł
Wartość księgowa	797,88 mln zł
Zysk operacyjny 12m	113,92 mln zł
Przychody 12m	1,49 mld zł
Zysk netto 12m	108,65 mln zł
Główny akcjonariusz Zbigniew Jakubas (z Multico sp. z o.o., Energopol-Warszawa SA, Energopol-Trade SA i Wartico Invest sp. z o.o.) 34,99%

UDZIAŁ W INDEKSACH

WIG	0,14%
WIGDIV	1,32%
WIG-POLAND	0,14%
SWIG80	2,27%
WIG140	0,14%

Wskaźniki finansowe

Rating	AA-
Aktualne C/WK	2,00
Kroczące C/ZO	13,99
Kroczące C/P	1,07
Kroczące C/Z	14,67
Zmiana 12m	56,78%
Śr. płynność dzienna	0,01%
Zakres wahań kursu	38,49%
Beta kursu	0,15
Tempo wzrostu przychodów	13,84%
Zwrot z kapitału własnego (ROE)	13,72%
Zwrot z aktywów skorygowany (ROA)	6,46%
Wskaźnik ogólnego zadłużenia	44,09%
Dług netto / EBITDA	0,4
Wskaźnik Altmana (Z"-score)	7,06
Średnioważony koszt kapitału (sWACC)	W abonamencie
Zysk ekonomiczny (sEVA)	W abonamencie
Stopa dywidendy za okres 2024-01-01 do 2024-12-31	W abonamencie
Kurs z dnia: 05-09-2025 Dane finansowe z dnia: 08-08-2025

Współpraca

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

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

Sprawdź

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

Dostosuj Ukryj komunikat