Dane finansowe prezentowane są w tys. PLN. W przypadku raportów publikowanych w walucie innej niż PLN, dokonujemy konwersji zgodnie z obowiązującą tabelą kursów walut NBP.
Dane / Okres |
|
Q1 2011 |
Q2 2011 |
Q3 2011 |
Q4 2011 |
Q1 2012 |
Q2 2012 |
Q3 2012 |
Q4 2012 |
Q1 2013 |
Q2 2013 |
Data raportu | | 15.03.2011 | 30.06.2011 | 15.10.2011 | 28.02.2012 | 15.03.2012 | 30.06.2012 | 15.10.2012 | 07.03.2013 | 15.03.2013 | 28.06.2013 |
Liczba akcji | | 6 707 198 | 6 707 198 | 6 707 198 | 6 707 198 | 6 707 198 | 6 707 198 | 6 707 198 | 6 707 198 | 6 707 198 | 6 707 198 |
Przychody |
|
41 116 | 41 738 | 30 810 | 42 988 | 54 167 | 51 291 | 34 201 | 46 191 | 55 106 | 79 021 |
dynamika kw/kw | | | +1,51% | -26,18% | +39,53% | +26,00% | -5,31% | -33,32% | +35,06% | +19,30% | +43,40% |
dynamika r/r | | | | | | +31,74% | +22,89% | +11,01% | +7,45% | +1,73% | +54,06% |
Zysk brutto na sprzedaży |
|
| | | | | | | | | |
Koszty sprzedaży | | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Koszty ogólnego zarządu | | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Zysk ze sprzedaży |
|
2 436 | 5 407 | -87 | -1 523 | 6 301 | 11 799 | 2 591 | 4 876 | 3 964 | 26 433 |
dynamika kw/kw | | | +121,96% | -101,61% | -1 650,57% | +513,72% | +87,26% | -78,04% | +88,19% | -18,70% | +566,83% |
dynamika r/r | | | | | | +158,66% | +118,22% | +3 078,16% | +420,16% | -37,09% | +124,03% |
Pozostałe przychody operacyjne | | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Pozostałe koszty operacyjne | | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Zysk operacyjny |
|
2 436 | 5 407 | -87 | -1 523 | 6 301 | 11 799 | 2 591 | 4 876 | 3 964 | 26 433 |
dynamika kw/kw | | | +121,96% | -101,61% | -1 650,57% | +513,72% | +87,26% | -78,04% | +88,19% | -18,70% | +566,83% |
dynamika r/r | | | | | | +158,66% | +118,22% | +3 078,16% | +420,16% | -37,09% | +124,03% |
Przychody Finansowe | | 9 379 | 7 736 | 7 132 | -3 363 | 5 885 | 2 778 | 1 675 | 4 293 | 0 | 3 478 |
dynamika kw/kw | | | -17,52% | -7,81% | -147,15% | +274,99% | -52,80% | -39,70% | +156,30% | -100,00% | |
dynamika r/r | | | | | | -37,25% | -64,09% | -76,51% | +227,65% | -100,00% | +25,20% |
Koszty finansowe | | 0 | 0 | 0 | 0 | 0 | 0 | 0 | -2 212 | 0 | - 960 |
dynamika kw/kw | | | | | | | | | | +100,00% | |
Zysk brutto |
|
11 720 | 13 119 | 6 918 | -11 889 | 12 088 | 14 456 | 4 066 | 21 134 | 0 | 32 313 |
dynamika kw/kw | | | +11,94% | -47,27% | -271,86% | +201,67% | +19,59% | -71,87% | +419,77% | -100,00% | |
dynamika r/r | | | | | | +3,14% | +10,19% | -41,23% | +277,76% | -100,00% | +123,53% |
Zysk z działalności zaniechanej | | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Zysk netto |
|
11 815 | 13 076 | 6 982 | 4 839 | 11 907 | 14 506 | 3 980 | 12 664 | 0 | 0 |
dynamika kw/kw | | | +10,67% | -46,60% | -30,69% | +146,06% | +21,83% | -72,56% | +218,19% | -100,00% | |
dynamika r/r | | | | | | +0,78% | +10,94% | -43,00% | +161,71% | -100,00% | -100,00% |
Zysk netto akcjonariuszy większościowych |
|
11 815 | 13 076 | 6 982 | 4 839 | 11 907 | 14 506 | 3 980 | 12 664 | 0 | 29 491 |
dynamika kw/kw | | | +10,67% | -46,60% | -30,69% | +146,06% | +21,83% | -72,56% | +218,19% | -100,00% | |
dynamika r/r | | | | | | +0,78% | +10,94% | -43,00% | +161,71% | -100,00% | +103,30% |
EBITDA |
|
9 615 | 13 405 | 7 962 | 8 121 | 15 042 | 18 484 | 10 497 | 14 452 | 13 900 | 36 444 |
dynamika kw/kw | | | +39,42% | -40,60% | +2,00% | +85,22% | +22,88% | -43,21% | +37,68% | -3,82% | +162,19% |
dynamika r/r | | | | | | +56,44% | +37,89% | +31,84% | +77,96% | -7,59% | +97,17% |
Przepływy operacyjne |
|
0 | 65 311 | -65 207 | 70 145 | 0 | 11 745 | -12 018 | 43 888 | 0 | -9 221 |
dynamika kw/kw | | | | -199,84% | +207,57% | -100,00% | | -202,32% | +465,19% | -100,00% | |
dynamika r/r | | | | | | | -82,02% | +81,57% | -37,43% | | -178,51% |
Amortyzacja | | 7 179 | 7 998 | 8 049 | 9 644 | 8 741 | 6 685 | 7 906 | 9 576 | 9 936 | 10 011 |
dynamika kw/kw | | | +11,41% | +0,64% | +19,82% | -9,36% | -23,52% | +18,26% | +21,12% | +3,76% | +0,75% |
dynamika r/r | | | | | | +21,76% | -16,42% | -1,78% | -0,71% | +13,67% | +49,75% |
Przepływy inwestycyjne |
|
0 | -90 195 | 90 051 | - 298 552 | 0 | - 291 394 | 298 169 | - 176 067 | 0 | -47 339 |
dynamika kw/kw | | | | +199,84% | -431,54% | +100,00% | | +202,33% | -159,05% | +100,00% | |
dynamika r/r | | | | | | | -223,07% | +231,11% | +41,03% | | +83,75% |
Capex |
|
0 | 0 | 0 | - 168 884 | 0 | -93 669 | 95 847 | - 198 212 | 0 | -66 708 |
dynamika kw/kw | | | | | | +100,00% | | +202,33% | -306,80% | +100,00% | |
dynamika r/r | | | | | | | | | -17,37% | | +28,78% |
Przepływy finansowe |
|
0 | 227 059 | - 226 696 | 243 864 | 0 | 73 523 | -75 233 | 118 700 | 0 | 61 189 |
dynamika kw/kw | | | | -199,84% | +207,57% | -100,00% | | -202,33% | +257,78% | -100,00% | |
dynamika r/r | | | | | | | -67,62% | +66,81% | -51,33% | | -16,78% |
Emisja akcji | | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Skup akcji własnych | | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Leasingi | | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Pozostałe, w tym pożyczki i kredyty | | 0 | 227 059 | - 226 696 | 267 312 | 0 | 73 523 | -75 233 | 145 175 | 0 | 61 189 |
dynamika kw/kw | | | | -199,84% | +217,92% | -100,00% | | -202,33% | +292,97% | -100,00% | |
dynamika r/r | | | | | | | -67,62% | +66,81% | -45,69% | | -16,78% |
Dywidenda | | 0 | 0 | 0 | -23 448 | 0 | 0 | 0 | -26 475 | 0 | 0 |
dynamika kw/kw | | | | | | +100,00% | | | | +100,00% | |
dynamika r/r | | | | | | | | | -12,91% | | |
Zapłacone odsetki | | W abonamencie | W abonamencie | W abonamencie | W abonamencie | W abonamencie | W abonamencie | W abonamencie | W abonamencie | W abonamencie | W abonamencie |
Przepływy razem | | 0 | 202 175 | - 201 852 | 15 457 | 0 | - 206 126 | 210 918 | -13 479 | 0 | 4 629 |
dynamika kw/kw | | | | -199,84% | +107,66% | -100,00% | | +202,32% | -106,39% | +100,00% | |
dynamika r/r | | | | | | | -201,95% | +204,49% | -187,20% | | +102,25% |
Data bilansowa | | 31.01.2011 | 30.04.2011 | 31.07.2011 | 31.10.2011 | 31.01.2012 | 30.04.2012 | 31.07.2012 | 31.10.2012 | 31.01.2013 | 30.04.2013 |
Aktywa trwałe |
|
586 191 | 714 511 | 740 410 | 927 983 | 959 178 | 954 459 | 985 372 | 1 094 645 | 1 192 487 | 1 169 666 |
dynamika kw/kw | | +7,57% | +21,89% | +3,62% | +25,33% | +3,36% | -0,49% | +3,24% | +11,09% | +8,94% | -1,91% |
dynamika r/r | | | | | +70,29% | +63,63% | +33,58% | +33,08% | +17,96% | +24,32% | +22,55% |
WNIP | | 15 158 | 15 078 | 19 236 | 16 514 | 16 091 | 16 021 | 16 456 | 15 931 | 0 | 32 714 |
dynamika kw/kw | | -2,51% | -0,53% | +27,58% | -14,15% | -2,56% | -0,44% | +2,72% | -3,19% | -100,00% | |
dynamika r/r | | | | | +6,21% | +6,16% | +6,25% | -14,45% | -3,53% | -100,00% | +104,19% |
w tym wartość firmy | | W abonamencie | W abonamencie | W abonamencie | W abonamencie | W abonamencie | W abonamencie | W abonamencie | W abonamencie | W abonamencie | W abonamencie |
Rzeczowe aktywa trwałe |
|
500 816 | 620 708 | 636 940 | 744 913 | 790 684 | 788 660 | 822 325 | 902 201 | 1 033 426 | 988 839 |
dynamika kw/kw | | +8,98% | +23,94% | +2,62% | +16,95% | +6,14% | -0,26% | +4,27% | +9,71% | +14,54% | -4,31% |
dynamika r/r | | | | | +62,10% | +57,88% | +27,06% | +29,11% | +21,11% | +30,70% | +25,38% |
w tym prawo do użytkowania | | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Pozostałe aktywa trwałe | | 70 217 | 78 725 | 84 234 | 166 556 | 152 403 | 149 778 | 146 591 | 176 513 | 159 061 | 148 113 |
dynamika kw/kw | | +0,52% | +12,12% | +7,00% | +97,73% | -8,50% | -1,72% | -2,13% | +20,41% | -9,89% | -6,88% |
dynamika r/r | | | | | +138,44% | +117,05% | +90,25% | +74,03% | +5,98% | +4,37% | -1,11% |
Aktywa obrotowe |
|
617 820 | 486 306 | 468 320 | 439 659 | 387 988 | 368 061 | 298 378 | 229 791 | 191 994 | 186 428 |
dynamika kw/kw | | -5,57% | -21,29% | -3,70% | -6,12% | -11,75% | -5,14% | -18,93% | -22,99% | -16,45% | -2,90% |
dynamika r/r | | | | | -32,80% | -37,20% | -24,31% | -36,29% | -47,73% | -50,52% | -49,35% |
Zapasy |
|
3 773 | 3 176 | 3 437 | 4 275 | 7 504 | 5 584 | 5 688 | 6 487 | 0 | 7 452 |
dynamika kw/kw | | +39,90% | -15,82% | +8,22% | +24,38% | +75,53% | -25,59% | +1,86% | +14,05% | -100,00% | |
dynamika r/r | | | | | +58,51% | +98,89% | +75,82% | +65,49% | +51,74% | -100,00% | +33,45% |
Należności handlowe |
|
565 205 | 401 167 | 316 417 | 323 360 | 259 705 | 249 796 | 180 466 | 146 564 | 0 | 125 020 |
dynamika kw/kw | | -10,93% | -29,02% | -21,13% | +2,19% | -19,69% | -3,82% | -27,75% | -18,79% | -100,00% | |
dynamika r/r | | | | | -49,04% | -54,05% | -37,73% | -42,97% | -54,67% | -100,00% | -49,95% |
Pozostałe aktywa obrotowe | | 8 760 | 27 209 | 62 431 | 9 044 | 26 729 | 18 948 | 21 656 | 9 175 | 191 994 | 7 290 |
dynamika kw/kw | | +57,27% | +210,61% | +129,45% | -85,51% | +195,54% | -29,11% | +14,29% | -57,63% | +1 992,58% | -96,20% |
dynamika r/r | | | | | +62,37% | +205,13% | -30,36% | -65,31% | +1,45% | +618,30% | -61,53% |
Inwestycje krótkoterminowe |
|
40 082 | 54 754 | 86 035 | 102 980 | 94 050 | 93 733 | 90 568 | 67 565 | 0 | 46 666 |
dynamika kw/kw | | +252,00% | +36,60% | +57,13% | +19,70% | -8,67% | -0,34% | -3,38% | -25,40% | -100,00% | |
dynamika r/r | | | | | +804,36% | +134,64% | +71,19% | +5,27% | -34,39% | -100,00% | -50,21% |
w tym gotówka |
| 13 142 | 7 860 | 26 366 | 27 737 | 11 256 | 17 360 | 26 345 | 12 888 | 0 | 17 500 |
dynamika kw/kw | | +18,95% | -40,19% | +235,45% | +5,20% | -59,42% | +54,23% | +51,76% | -51,08% | -100,00% | |
dynamika r/r | | | | | +151,06% | -14,35% | +120,87% | -0,08% | -53,53% | -100,00% | +0,81% |
Kapitał własny |
|
1 068 960 | 1 062 980 | 1 088 911 | 1 183 457 | 1 164 836 | 1 135 941 | 1 123 526 | 1 144 362 | 1 164 296 | 1 144 329 |
dynamika kw/kw | | -0,41% | -0,56% | +2,44% | +8,68% | -1,57% | -2,48% | -1,09% | +1,85% | +1,74% | -1,71% |
dynamika r/r | | | | | +10,26% | +8,97% | +6,86% | +3,18% | -3,30% | -0,05% | +0,74% |
Kapitał podstawowy | | 869 858 | 872 072 | 887 565 | 960 607 | 936 260 | 922 979 | 909 699 | 916 339 | 0 | 194 373 |
dynamika kw/kw | | -1,50% | +0,25% | +1,78% | +8,23% | -2,53% | -1,42% | -1,44% | +0,73% | -100,00% | |
dynamika r/r | | | | | +8,77% | +7,63% | +5,84% | +2,49% | -4,61% | -100,00% | -78,94% |
Akcje własne | | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Kapitał zapasowy | | 119 590 | 119 894 | 122 024 | 132 066 | 128 719 | 126 893 | 125 067 | 125 980 | 0 | 125 980 |
dynamika kw/kw | | -1,50% | +0,25% | +1,78% | +8,23% | -2,53% | -1,42% | -1,44% | +0,73% | -100,00% | |
dynamika r/r | | | | | +8,77% | +7,63% | +5,84% | +2,49% | -4,61% | -100,00% | -0,72% |
Zysk lat ubiegłych | | 79 512 | 71 015 | 79 322 | 90 784 | 99 858 | 86 069 | 88 760 | 125 980 | 0 | 102 010 |
dynamika kw/kw | | +15,58% | -10,69% | +11,70% | +14,45% | +10,00% | -13,81% | +3,13% | +41,93% | -100,00% | |
dynamika r/r | | | | | +31,97% | +25,59% | +21,20% | +11,90% | +38,77% | -100,00% | +18,52% |
Zysk netto | | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Udziały niekontrolujące | | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Zobowiązania długoterminowe |
|
83 799 | 79 864 | 78 941 | 127 652 | 115 652 | 110 743 | 105 372 | 107 901 | 122 168 | 118 565 |
dynamika kw/kw | | -4,21% | -4,70% | -1,16% | +61,71% | -9,40% | -4,24% | -4,85% | +2,40% | +13,22% | -2,95% |
dynamika r/r | | | | | +45,92% | +38,01% | +38,66% | +33,48% | -15,47% | +5,63% | +7,06% |
Z tytułu dostaw i usług | | 291 | 51 | 0 | 56 | 478 | 0 | 90 | 0 | 0 | 513 |
dynamika kw/kw | | 0,00% | -82,47% | -100,00% | | +753,57% | -100,00% | | -100,00% | | |
dynamika r/r | | | | | -80,76% | +64,26% | -100,00% | | -100,00% | -100,00% | |
Kredyty i pożyczki |
|
45 364 | 41 862 | 41 078 | 64 262 | 62 866 | 57 504 | 54 494 | 53 365 | 0 | 52 876 |
dynamika kw/kw | | -4,65% | -7,72% | -1,87% | +56,44% | -2,17% | -8,53% | -5,23% | -2,07% | -100,00% | |
dynamika r/r | | | | | +35,07% | +38,58% | +37,37% | +32,66% | -16,96% | -100,00% | -8,05% |
Z tytułu emisji papierów wartościowych | | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Z tytułu leasingu | | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Inne zobowiązania długoterminowe | | 38 145 | 37 950 | 37 862 | 63 334 | 52 308 | 53 238 | 50 787 | 54 536 | 0 | 65 176 |
dynamika kw/kw | | -3,71% | -0,51% | -0,23% | +67,28% | -17,41% | +1,78% | -4,60% | +7,38% | -100,00% | |
dynamika r/r | | | | | +59,88% | +37,13% | +40,28% | +34,14% | -13,89% | -100,00% | +22,42% |
Zobowiązania krótkoterminowe |
|
51 251 | 57 973 | 40 878 | 56 533 | 66 677 | 75 836 | 54 852 | 72 173 | 98 017 | 93 200 |
dynamika kw/kw | | +33,62% | +13,12% | -29,49% | +38,30% | +17,94% | +13,74% | -27,67% | +31,58% | +35,81% | -4,91% |
dynamika r/r | | | | | +47,39% | +30,10% | +30,81% | +34,18% | +27,67% | +47,00% | +22,90% |
Z tytułu dostaw i usług | | 26 814 | 11 320 | 11 493 | 21 331 | 37 271 | 24 411 | 27 673 | 45 478 | 0 | 18 638 |
dynamika kw/kw | | +140,18% | -57,78% | +1,53% | +85,60% | +74,73% | -34,50% | +13,36% | +64,34% | -100,00% | |
dynamika r/r | | | | | +91,07% | +39,00% | +115,64% | +140,78% | +113,20% | -100,00% | -23,65% |
Kredyty i pożyczki |
|
8 866 | 10 327 | 10 510 | 13 532 | 11 341 | 11 910 | 11 738 | 13 509 | 0 | 34 913 |
dynamika kw/kw | | -1,46% | +16,48% | +1,77% | +28,75% | -16,19% | +5,02% | -1,44% | +15,09% | -100,00% | |
dynamika r/r | | | | | +50,41% | +27,92% | +15,33% | +11,68% | -0,17% | -100,00% | +193,14% |
Z tytułu emisji papierów wartościowych | | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Z tytułu leasingu | | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Inne zobowiazania krótkoterminowe | | 15 571 | 36 327 | 18 875 | 21 670 | 18 066 | 39 515 | 15 441 | 13 186 | 0 | 39 649 |
dynamika kw/kw | | -14,42% | +133,30% | -48,04% | +14,81% | -16,63% | +118,73% | -60,92% | -14,60% | -100,00% | |
dynamika r/r | | | | | +19,11% | +16,02% | +8,78% | -18,19% | -39,15% | -100,00% | +0,34% |
Suma bilansowa |
|
1 204 011 | 1 200 817 | 1 208 730 | 1 367 642 | 1 347 166 | 1 322 520 | 1 283 750 | 1 324 436 | 1 384 481 | 1 356 094 |
dynamika kw/kw | | +0,40% | -0,27% | +0,66% | +13,15% | -1,50% | -1,83% | -2,93% | +3,17% | +4,53% | -2,05% |
dynamika r/r | | | | | +14,05% | +11,89% | +10,14% | +6,21% | -3,16% | +2,77% | +2,54% |
Dane finansowe dostarcza