PARTNER SERWISU

Verbicom SA - Notowania i dane-finansowe na dzień 2025-09-05

ISIN: PLVRBCM00015

VRB1,07 (-0,93%)

Firma buduje wielofunkcyjne sieci dla biznesu w oparciu o systemy marki Siemens, które wykorzystują nową generację telefonii internetowej VoIP. Spółka dostarcza również zaawansowane rozwiązania wspomagające telefonowanie, jak na przykład Call Center oraz CTI. W ofercie firmy znajdują się też rozwiązania z pograniczna automatyki i teleinformatyki, jak na przykład przeznaczone do inteligentnych budynków urządzenia monitoringu, systemy detekcji i gaszenia, systemy kontroli dostępu i systemy zarządzania budynkiem BMS. Strategia zakłada przejęcia spółek, które mogłyby stanowić uzupełnienie oferty Verbicomu.

Najnowsze sprawozdanie finansowe:
2025-08-12 18:00 SA-Q2 i SA-QS2 Zobacz »

Kolejne sprawozdanie:
2025-11-12 jednostkowy - publikacja jednostkowego raportu kwartalnego za trzeci kwartał
Dywidendy:
2025-12-23 wypłata dywidendy

Najnowsze komunikaty spółki

Data publikacji	Kategoria	Tytuł komunikatu
2025-09-05	Wyjście znaczącego inwestora lub insidera	Zbycie akcji przez osobę powiązaną
2025-08-29	Wyjście znaczącego inwestora lub insidera	Zbycie akcji przez osobę powiązaną
2025-08-25	Wyjście znaczącego inwestora lub insidera	Zbycie akcji przez osobę powiązaną
2025-08-19	Wyjście znaczącego inwestora lub insidera	Sprzedaż akcji przez Darisuza Karpiaka
2025-08-12	Wyniki	SA-Q2 i SA-QS2
2025-07-31	Wyjście znaczącego inwestora lub insidera	Zbycie akcji przez Darisuza Karpiaka
2025-07-30	Grupa kapitałowa	Otrzymanie istotnego zamówienia przez spółkę zależną
2025-07-29	Grupa kapitałowa	Otrzymanie istotnego zamówienia przez spółkę zależną

Zobacz wszystkie »

Notowania Komunikaty ESPI Wiadomości Rekomendacje Akcjonariat Analiza techniczna Skaner formacji

VRB

1,07

(-0,93%) 05 wrz 09:06

O: 1,07 H: 1,07 L: 1,07 C: 1,07 VOL: 10,00

świeczkowy liniowy

MAX 60M 36M 12M 6M 3M 1M

Wykres od TradingView

Wykresy w StockWatch.pl są korygowane o operacje takie jak dywidendy, scalenia i podziały akcji. Powyższy wykres służy jedynie do szybkiego podglądu notowań. Zaawansowane narzędzie do analizy technicznej znajduje się w zakładce Analiza techniczna lub na dedykowanej podstronie.

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 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	14.05.2009	14.08.2009	16.11.2009	14.02.2010	16.05.2010	16.08.2010	15.11.2010	14.02.2011	17.05.2011	16.08.2011	14.11.2011	14.02.2012	15.05.2012	14.08.2012	14.11.2012	14.02.2013	15.05.2013	14.08.2013	14.11.2013	12.02.2014	13.05.2014	12.08.2014	12.11.2014	16.02.2015	08.05.2015	14.08.2015	16.11.2015	12.02.2016	13.05.2016	12.08.2016	10.11.2016	14.02.2017	15.05.2017	11.08.2017	14.11.2017	14.02.2018	15.05.2018	14.08.2018	14.11.2018	13.02.2019	10.05.2019	13.08.2019	13.11.2019	12.02.2020	13.05.2020	12.08.2020	13.11.2020	15.02.2021	13.05.2021	12.08.2021	12.11.2021	14.02.2022	13.05.2022	12.08.2022	14.11.2022	10.02.2023	12.05.2023	11.08.2023	10.11.2023	12.02.2024	10.05.2024	09.08.2024	14.11.2024	12.02.2025	13.05.2025	12.08.2025
Liczba akcji	6 490 000	8 689 996	8 689 996	8 689 996	8 689 996	8 689 996	8 689 996	8 689 996	8 689 996	8 689 996	8 689 996	8 689 996	8 689 996	8 689 996	8 689 996	8 689 996	8 689 996	8 689 996	8 689 996	8 024 663	8 024 663	8 024 663	8 024 663	8 024 663	8 024 663	8 024 663	8 024 663	8 024 663	8 024 663	8 024 663	8 024 663	8 024 663	8 024 663	8 024 663	8 024 663	8 024 663	8 024 663	8 024 663	8 024 663	8 024 663	8 024 663	8 024 663	8 024 663	8 024 663	8 024 663	8 024 663	8 024 663	8 024 663	8 024 663	8 024 663	8 024 663	8 024 663	8 024 663	8 024 663	8 024 663	8 024 663	8 024 663	8 024 663	8 024 663	8 024 663	8 024 663	8 024 663	8 024 663	8 024 663	8 024 663	8 024 663
Przychody	3 694	2 890	3 300	3 421	2 467	3 812	5 145	6 682	3 147	3 721	9 382	6 286	4 215	4 369	4 896	7 565	3 312	6 437	6 191	7 319	11 283	14 495	8 425	23 151	9 839	14 877	7 775	13 587	5 661	5 864	5 633	10 677	9 967	4 189	7 763	9 861	7 524	13 199	9 798	12 576	15 881	6 821	9 207	15 520	4 292	6 637	5 008	12 973	8 772	11 403	12 367	16 858	10 209	9 397	14 360	17 217	11 878	14 626	11 263	12 783	8 025	10 418	11 840	13 126	10 559	11 919
dynamika kw/kw		-21,77%	+14,19%	+3,67%	-27,89%	+54,52%	+34,97%	+29,87%	-52,90%	+18,24%	+152,14%	-33,00%	-32,95%	+3,65%	+12,06%	+54,51%	-56,22%	+94,35%	-3,82%	+18,22%	+54,16%	+28,47%	-41,88%	+174,79%	-57,50%	+51,20%	-47,74%	+74,75%	-58,34%	+3,59%	-3,94%	+89,54%	-6,65%	-57,97%	+85,32%	+27,03%	-23,70%	+75,43%	-25,77%	+28,35%	+26,28%	-57,05%	+34,98%	+68,57%	-72,35%	+54,64%	-24,54%	+159,05%	-32,38%	+29,99%	+8,45%	+36,31%	-39,44%	-7,95%	+52,81%	+19,90%	-31,01%	+23,14%	-22,99%	+13,50%	-37,22%	+29,82%	+13,65%	+10,86%	-19,56%	+12,88%
dynamika r/r					-33,22%	+31,90%	+55,91%	+95,32%	+27,56%	-2,39%	+82,35%	-5,93%	+33,94%	+17,41%	-47,81%	+20,35%	-21,42%	+47,33%	+26,45%	-3,25%	+240,67%	+125,18%	+36,08%	+216,31%	-12,80%	+2,64%	-7,72%	-41,31%	-42,46%	-60,58%	-27,55%	-21,42%	+76,06%	-28,56%	+37,81%	-7,64%	-24,51%	+215,09%	+26,21%	+27,53%	+111,07%	-48,32%	-6,03%	+23,41%	-72,97%	-2,70%	-45,61%	-16,41%	+104,38%	+71,81%	+146,94%	+29,95%	+16,38%	-17,59%	+16,12%	+2,13%	+16,35%	+55,65%	-21,57%	-25,75%	-32,44%	-28,77%	+5,12%	+2,68%	+31,58%	+14,41%
Zysk brutto na sprzedaży
Koszty sprzedaży	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0
Koszty ogólnego zarządu	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0
Zysk ze sprzedaży	- 214	- 224	92	- 161	- 134	60	166	457	64	47	909	68	147	153	324	432	-73	201	289	175	621	439	174	1 411	-13	1 068	390	2 237	164	-84	- 265	1 180	- 358	- 328	133	-1 346	- 910	- 282	- 839	132	6 141	495	808	342	- 339	- 130	- 811	625	305	750	596	385	1 109	355	1 661	-1 267	299	- 467	256	-1 442	-21	226	463	125	899	540
dynamika kw/kw		-4,67%	+141,07%	-275,00%	+16,77%	+144,78%	+176,67%	+175,30%	-86,00%	-26,56%	+1 834,04%	-92,52%	+116,18%	+4,08%	+111,76%	+33,33%	-116,90%	+375,34%	+43,78%	-39,45%	+254,86%	-29,31%	-60,36%	+710,92%	-100,92%	+8 315,38%	-63,48%	+473,59%	-92,67%	-151,22%	-215,48%	+545,28%	-130,34%	+8,38%	+140,55%	-1 112,03%	+32,39%	+69,01%	-197,52%	+115,73%	+4 552,27%	-91,94%	+63,23%	-57,67%	-199,12%	+61,65%	-523,85%	+177,07%	-51,20%	+145,90%	-20,53%	-35,40%	+188,05%	-67,99%	+367,89%	-176,28%	+123,60%	-256,19%	+154,82%	-663,28%	+98,54%	+1 176,19%	+104,87%	-73,00%	+619,20%	-39,93%
dynamika r/r					+37,38%	+126,79%	+80,43%	+383,85%	+147,76%	-21,67%	+447,59%	-85,12%	+129,69%	+225,53%	-64,36%	+535,29%	-149,66%	+31,37%	-10,80%	-59,49%	+950,68%	+118,41%	-39,79%	+706,29%	-102,09%	+143,28%	+124,14%	+58,54%	+1 361,54%	-107,87%	-167,95%	-47,25%	-318,29%	-290,48%	+150,19%	-214,07%	-154,19%	+14,02%	-730,83%	+109,81%	+774,84%	+275,53%	+196,31%	+159,09%	-105,52%	-126,26%	-200,37%	+82,75%	+189,97%	+676,92%	+173,49%	-38,40%	+263,61%	-52,67%	+178,69%	-429,09%	-73,04%	-231,55%	-84,59%	-13,81%	-107,02%	+148,39%	+80,86%	+108,67%	+4 380,95%	+138,94%
Pozostałe przychody operacyjne	0	0	0	188	0	0	0	206	0	0	0	331	0	0	299	74	179	6	38	65	161	49	129	232	122	38	45	112	21	196	83	112	10	15	71	92	108	135	65	91	105	18	78	330	82	215	33	187	178	264	824	89	60	40	195	122	50	63	61	163	765	30	200	192	202	145
dynamika kw/kw					-100,00%				-100,00%				-100,00%			-75,25%	+141,89%	-96,65%	+533,33%	+71,05%	+147,69%	-69,57%	+163,27%	+79,84%	-47,41%	-68,85%	+18,42%	+148,89%	-81,25%	+833,33%	-57,65%	+34,94%	-91,07%	+50,00%	+373,33%	+29,58%	+17,39%	+25,00%	-51,85%	+40,00%	+15,38%	-82,86%	+333,33%	+323,08%	-75,15%	+162,20%	-84,65%	+466,67%	-4,81%	+48,31%	+212,12%	-89,20%	-32,58%	-33,33%	+387,50%	-37,44%	-59,02%	+26,00%	-3,17%	+167,21%	+369,33%	-96,08%	+566,67%	-4,00%	+5,21%	-28,22%
dynamika r/r								+9,57%				+60,68%				-77,64%			-87,29%	-12,16%	-10,06%	+716,67%	+239,47%	+256,92%	-24,22%	-22,45%	-65,12%	-51,72%	-82,79%	+415,79%	+84,44%	0,00%	-52,38%	-92,35%	-14,46%	-17,86%	+980,00%	+800,00%	-8,45%	-1,09%	-2,78%	-86,67%	+20,00%	+262,64%	-21,90%	+1 094,44%	-57,69%	-43,33%	+117,07%	+22,79%	+2 396,97%	-52,41%	-66,29%	-84,85%	-76,33%	+37,08%	-16,67%	+57,50%	-68,72%	+33,61%	+1 430,00%	-52,38%	+227,87%	+17,79%	-73,59%	+383,33%
Pozostałe koszty operacyjne	0	0	0	- 192	0	0	0	-87	0	0	0	- 214	0	0	- 183	- 192	-40	-62	-44	-60	-35	- 119	-57	- 394	-4	-10	-43	- 308	-5	-90	-9	- 136	-84	0	-45	-86	-37	-60	-29	-83	- 106	-62	-93	-85	-43	-23	-8	- 317	-32	-6	-9	-1 152	-32	-28	- 102	- 111	-17	-13	-27	- 181	-22	-53	-75	- 168	-69	-29
dynamika kw/kw					+100,00%				+100,00%				+100,00%			-4,92%	+79,17%	-55,00%	+29,03%	-36,36%	+41,67%	-240,00%	+52,10%	-591,23%	+98,98%	-150,00%	-330,00%	-616,28%	+98,38%	-1 700,00%	+90,00%	-1 411,11%	+38,24%	+100,00%	-26,79%	-91,11%	+56,98%	-62,16%	+51,67%	-186,21%	-27,71%	+41,51%	-50,00%	+8,60%	+49,41%	+46,51%	+65,22%	-3 862,50%	+89,91%	+81,25%	-50,00%	-12 700,00%	+97,22%	+12,50%	-264,29%	-8,82%	+84,68%	+23,53%	-107,69%	-570,37%	+87,85%	-140,91%	-41,51%	-124,00%	+58,93%	+57,97%
dynamika r/r								+54,69%				-145,98%				+10,28%			+75,96%	+68,75%	+12,50%	-91,94%	-29,55%	-556,67%	+88,57%	+91,60%	+24,56%	+21,83%	-25,00%	-800,00%	+79,07%	+55,84%	-1 580,00%	+100,00%	-400,00%	+36,76%	+55,95%	+20,24%	+35,56%	+3,49%	-186,49%	-3,33%	-220,69%	-2,41%	+59,43%	+62,90%	+91,40%	-272,94%	+25,58%	+73,91%	-12,50%	-263,41%	0,00%	-366,67%	-1 033,33%	+90,36%	+46,88%	+53,57%	+73,53%	-63,06%	-29,41%	-307,69%	-177,78%	+7,18%	-213,64%	+45,28%
Zysk operacyjny	- 215	- 173	144	- 267	- 125	181	180	432	121	120	912	52	248	152	340	314	66	145	283	180	747	369	246	1 249	105	1 096	392	2 041	180	22	- 191	1 156	- 432	- 313	159	-1 340	- 839	- 207	- 803	140	6 140	451	793	587	- 300	62	- 786	495	451	1 008	1 411	- 678	1 137	367	1 754	-1 256	332	- 417	290	-1 460	722	203	588	149	1 032	656
dynamika kw/kw		+19,53%	+183,24%	-285,42%	+53,18%	+244,80%	-0,55%	+140,00%	-71,99%	-0,83%	+660,00%	-94,30%	+376,92%	-38,71%	+123,68%	-7,65%	-78,98%	+119,70%	+95,17%	-36,40%	+315,00%	-50,60%	-33,33%	+407,72%	-91,59%	+943,81%	-64,23%	+420,66%	-91,18%	-87,78%	-968,18%	+705,24%	-137,37%	+27,55%	+150,80%	-942,77%	+37,39%	+75,33%	-287,92%	+117,43%	+4 285,71%	-92,65%	+75,83%	-25,98%	-151,11%	+120,67%	-1 367,74%	+162,98%	-8,89%	+123,50%	+39,98%	-148,05%	+267,70%	-67,72%	+377,93%	-171,61%	+126,43%	-225,60%	+169,54%	-603,45%	+149,45%	-71,88%	+189,66%	-74,66%	+592,62%	-36,43%
dynamika r/r					+41,86%	+204,62%	+25,00%	+261,80%	+196,80%	-33,70%	+406,67%	-87,96%	+104,96%	+26,67%	-62,72%	+503,85%	-73,39%	-4,61%	-16,76%	-42,68%	+1 031,82%	+154,48%	-13,07%	+593,89%	-85,94%	+197,02%	+59,35%	+63,41%	+71,43%	-97,99%	-148,72%	-43,36%	-340,00%	-1 522,73%	+183,25%	-215,92%	-94,21%	+33,87%	-605,03%	+110,45%	+831,82%	+317,87%	+198,75%	+319,29%	-104,89%	-86,25%	-199,12%	-15,67%	+250,33%	+1 525,81%	+279,52%	-236,97%	+152,11%	-63,59%	+24,31%	-85,25%	-70,80%	-213,62%	-83,47%	-16,24%	+117,47%	+148,68%	+102,76%	+110,21%	+42,94%	+223,15%
Przychody Finansowe	0	0	0	85	0	0	0	18	0	0	0	77	0	0	57	18	25	-6	21	75	35	40	21	72	20	26	29	32	36	6	37	145	46	15	40	140	52	144	-90	339	300	163	53	110	59	25	122	123	26	132	- 103	1 612	20	220	39	872	130	864	-38	1 539	8	30	24	694	158	166
dynamika kw/kw					-100,00%				-100,00%				-100,00%			-68,42%	+38,89%	-124,00%	+450,00%	+257,14%	-53,33%	+14,29%	-47,50%	+242,86%	-72,22%	+30,00%	+11,54%	+10,34%	+12,50%	-83,33%	+516,67%	+291,89%	-68,28%	-67,39%	+166,67%	+250,00%	-62,86%	+176,92%	-162,50%	+476,67%	-11,50%	-45,67%	-67,48%	+107,55%	-46,36%	-57,63%	+388,00%	+0,82%	-78,86%	+407,69%	-178,03%	+1 665,05%	-98,76%	+1 000,00%	-82,27%	+2 135,90%	-85,09%	+564,62%	-104,40%	+4 150,00%	-99,48%	+275,00%	-20,00%	+2 791,67%	-77,23%	+5,06%
dynamika r/r								-78,82%				+327,78%				-76,62%			-63,16%	+316,67%	+40,00%	+766,67%	0,00%	-4,00%	-42,86%	-35,00%	+38,10%	-55,56%	+80,00%	-76,92%	+27,59%	+353,13%	+27,78%	+150,00%	+8,11%	-3,45%	+13,04%	+860,00%	-325,00%	+142,14%	+476,92%	+13,19%	+158,89%	-67,55%	-80,33%	-84,66%	+130,19%	+11,82%	-55,93%	+428,00%	-184,43%	+1 210,57%	-23,08%	+66,67%	+137,86%	-45,91%	+550,00%	+292,73%	-197,44%	+76,49%	-93,85%	-96,53%	+163,16%	-54,91%	+1 875,00%	+453,33%
Koszty finansowe	0	0	0	- 124	0	0	0	-78	0	0	0	- 114	0	0	-84	-22	- 272	-26	-10	-1	-25	-50	-65	- 271	-86	-43	-28	- 195	-23	-23	16	-62	-16	-10	-70	- 151	-36	-53	-64	- 191	-52	- 663	- 126	- 327	- 153	- 100	14	-76	- 163	-34	- 113	- 465	- 152	- 833	- 756	655	- 143	- 163	- 151	- 336	- 212	- 253	- 149	- 849	-56	- 177
dynamika kw/kw					+100,00%				+100,00%				+100,00%			+73,81%	-1 136,36%	+90,44%	+61,54%	+90,00%	-2 400,00%	-100,00%	-30,00%	-316,92%	+68,27%	+50,00%	+34,88%	-596,43%	+88,21%	0,00%	+169,57%	-487,50%	+74,19%	+37,50%	-600,00%	-115,71%	+76,16%	-47,22%	-20,75%	-198,44%	+72,77%	-1 175,00%	+81,00%	-159,52%	+53,21%	+34,64%	+114,00%	-642,86%	-114,47%	+79,14%	-232,35%	-311,50%	+67,31%	-448,03%	+9,24%	+186,64%	-121,83%	-13,99%	+7,36%	-122,52%	+36,90%	-19,34%	+41,11%	-469,80%	+93,40%	-216,07%
dynamika r/r								+37,10%				-46,15%				+80,70%			+88,10%	+95,45%	+90,81%	-92,31%	-550,00%	-27 000,00%	-244,00%	+14,00%	+56,92%	+28,04%	+73,26%	+46,51%	+157,14%	+68,21%	+30,43%	+56,52%	-537,50%	-143,55%	-125,00%	-430,00%	+8,57%	-26,49%	-44,44%	-1 150,94%	-96,88%	-71,20%	-194,23%	+84,92%	+111,11%	+76,76%	-6,54%	+66,00%	-907,14%	-511,84%	+6,75%	-2 350,00%	-569,03%	+240,86%	+5,92%	+80,43%	+80,03%	-151,30%	-48,25%	-55,21%	+1,32%	-152,68%	+73,58%	+30,04%
Zysk brutto	- 223	- 184	140	- 273	- 135	164	160	439	123	111	910	33	244	144	325	310	- 181	113	294	254	757	359	202	1 213	39	1 079	393	1 877	191	7	- 140	1 241	- 402	- 308	129	-1 688	- 924	- 218	-1 057	186	6 287	- 151	619	268	- 496	-73	- 731	461	314	885	1 085	359	908	- 404	1 292	- 240	278	250	71	- 324	501	- 145	451	-26	988	605
dynamika kw/kw		+17,49%	+176,09%	-295,00%	+50,55%	+221,48%	-2,44%	+174,38%	-71,98%	-9,76%	+719,82%	-96,37%	+639,39%	-40,98%	+125,69%	-4,62%	-158,39%	+162,43%	+160,18%	-13,61%	+198,03%	-52,58%	-43,73%	+500,50%	-96,78%	+2 666,67%	-63,58%	+377,61%	-89,82%	-96,34%	-2 100,00%	+986,43%	-132,39%	+23,38%	+141,88%	-1 408,53%	+45,26%	+76,41%	-384,86%	+117,60%	+3 280,11%	-102,40%	+509,93%	-56,70%	-285,07%	+85,28%	-901,37%	+163,06%	-31,89%	+181,85%	+22,60%	-66,91%	+152,92%	-144,49%	+419,80%	-118,58%	+215,83%	-10,07%	-71,60%	-556,34%	+254,63%	-128,94%	+411,03%	-105,76%	+3 900,00%	-38,77%
dynamika r/r					+39,46%	+189,13%	+14,29%	+260,81%	+191,11%	-32,32%	+468,75%	-92,48%	+98,37%	+29,73%	-64,29%	+839,39%	-174,18%	-21,53%	-9,54%	-18,06%	+518,23%	+217,70%	-31,29%	+377,56%	-94,85%	+200,56%	+94,55%	+54,74%	+389,74%	-99,35%	-135,62%	-33,88%	-310,47%	-4 500,00%	+192,14%	-236,02%	-129,85%	+29,22%	-919,38%	+111,02%	+780,41%	+30,73%	+158,56%	+44,09%	-107,89%	+51,66%	-218,09%	+72,01%	+163,31%	+1 312,33%	+248,43%	-22,13%	+189,17%	-145,65%	+19,08%	-166,85%	-69,38%	+161,88%	-94,50%	-35,00%	+80,22%	-158,00%	+535,21%	+91,98%	+97,21%	+517,24%
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
Zysk netto	- 222	- 187	115	- 146	- 134	156	145	291	62	37	783	-50	182	126	280	154	- 252	137	229	142	579	324	152	930	26	914	193	1 713	106	-20	- 154	1 004	- 418	- 308	130	-1 740	- 925	- 221	-1 053	66	6 220	- 303	591	- 565	- 512	-77	- 715	230	232	944	1 047	174	545	- 427	896	- 133	77	91	20	- 161	378	- 169	346	21	819	583
dynamika kw/kw		+15,77%	+161,50%	-226,96%	+8,22%	+216,42%	-7,05%	+100,69%	-78,69%	-40,32%	+2 016,22%	-106,39%	+464,00%	-30,77%	+122,22%	-45,00%	-263,64%	+154,37%	+67,15%	-37,99%	+307,75%	-44,04%	-53,09%	+511,84%	-97,20%	+3 415,38%	-78,88%	+787,56%	-93,81%	-118,87%	-670,00%	+751,95%	-141,63%	+26,32%	+142,21%	-1 438,46%	+46,84%	+76,11%	-376,47%	+106,27%	+9 324,24%	-104,87%	+295,05%	-195,60%	+9,38%	+84,96%	-828,57%	+132,17%	+0,87%	+306,90%	+10,91%	-83,38%	+213,22%	-178,35%	+309,84%	-114,84%	+157,89%	+18,18%	-78,02%	-905,00%	+334,78%	-144,71%	+304,73%	-93,93%	+3 800,00%	-28,82%
dynamika r/r					+39,64%	+183,42%	+26,09%	+299,32%	+146,27%	-76,28%	+440,00%	-117,18%	+193,55%	+240,54%	-64,24%	+408,00%	-238,46%	+8,73%	-18,21%	-7,79%	+329,76%	+136,50%	-33,62%	+554,93%	-95,51%	+182,10%	+26,97%	+84,19%	+307,69%	-102,19%	-179,79%	-41,39%	-494,34%	-1 440,00%	+184,42%	-273,31%	-121,29%	+28,25%	-910,00%	+103,79%	+772,43%	-37,10%	+156,13%	-956,06%	-108,23%	+74,59%	-220,98%	+140,71%	+145,31%	+1 325,97%	+246,43%	-24,35%	+134,91%	-145,23%	-14,42%	-176,44%	-85,87%	+121,31%	-97,77%	-21,05%	+390,91%	-285,71%	+1 630,00%	+113,04%	+116,67%	+444,97%
Zysk netto akcjonariuszy większościowych	- 222	- 187	115	- 146	- 134	156	145	291	62	37	783	-50	182	126	272	212	- 252	90	201	204	579	271	155	948	76	868	247	1 719	95	-17	- 178	1 119	- 406	- 314	132	-1 214	- 684	-44	- 883	35	3 976	1 950	542	- 493	- 522	- 115	- 706	229	277	949	1 040	67	563	- 399	914	- 197	77	91	20	- 161	378	- 169	346	21	819	583
dynamika kw/kw		+15,77%	+161,50%	-226,96%	+8,22%	+216,42%	-7,05%	+100,69%	-78,69%	-40,32%	+2 016,22%	-106,39%	+464,00%	-30,77%	+115,87%	-22,06%	-218,87%	+135,71%	+123,33%	+1,49%	+183,82%	-53,20%	-42,80%	+511,61%	-91,98%	+1 042,11%	-71,54%	+595,95%	-94,47%	-117,89%	-947,06%	+728,65%	-136,28%	+22,66%	+142,04%	-1 019,70%	+43,66%	+93,57%	-1 906,82%	+103,96%	+11 260,00%	-50,96%	-72,21%	-190,96%	-5,88%	+77,97%	-513,91%	+132,44%	+20,96%	+242,60%	+9,59%	-93,56%	+740,30%	-170,87%	+329,07%	-121,55%	+139,09%	+18,18%	-78,02%	-905,00%	+334,78%	-144,71%	+304,73%	-93,93%	+3 800,00%	-28,82%
dynamika r/r					+39,64%	+183,42%	+26,09%	+299,32%	+146,27%	-76,28%	+440,00%	-117,18%	+193,55%	+240,54%	-65,26%	+524,00%	-238,46%	-28,57%	-26,10%	-3,77%	+329,76%	+201,11%	-22,89%	+364,71%	-86,87%	+220,30%	+59,35%	+81,33%	+25,00%	-101,96%	-172,06%	-34,90%	-527,37%	-1 747,06%	+174,16%	-208,49%	-68,47%	+85,99%	-768,94%	+102,88%	+681,29%	+4 531,82%	+161,38%	-1 508,57%	-113,13%	-105,90%	-230,26%	+146,45%	+153,07%	+925,22%	+247,31%	-70,74%	+103,25%	-142,04%	-12,12%	-394,03%	-86,32%	+122,81%	-97,81%	+18,27%	+390,91%	-285,71%	+1 630,00%	+113,04%	+116,67%	+444,97%
EBITDA	-54	-22	295	- 120	17	329	335	595	263	253	1 054	169	386	342	516	494	224	305	434	332	914	541	413	1 478	280	1 257	550	2 185	321	164	-59	1 283	- 259	- 165	292	-1 191	- 687	-49	- 669	282	6 285	586	929	795	- 151	225	- 682	641	576	1 167	1 561	- 527	1 274	502	1 979	-1 113	469	- 292	416	-1 321	896	398	807	338	1 233	867
dynamika kw/kw		+59,26%	+1 440,91%	-140,68%	+114,17%	+1 835,29%	+1,82%	+77,61%	-55,80%	-3,80%	+316,60%	-83,97%	+128,40%	-11,40%	+50,88%	-4,26%	-54,66%	+36,16%	+42,30%	-23,50%	+175,30%	-40,81%	-23,66%	+257,87%	-81,06%	+348,93%	-56,25%	+297,27%	-85,31%	-48,91%	-135,98%	+2 274,58%	-120,19%	+36,29%	+276,97%	-507,88%	+42,32%	+92,87%	-1 265,31%	+142,15%	+2 128,72%	-90,68%	+58,53%	-14,42%	-118,99%	+249,01%	-403,11%	+193,99%	-10,14%	+102,60%	+33,76%	-133,76%	+341,75%	-60,60%	+294,22%	-156,24%	+142,14%	-162,26%	+242,47%	-417,55%	+167,83%	-55,58%	+102,76%	-58,12%	+264,79%	-29,68%
dynamika r/r					+131,48%	+1 595,45%	+13,56%	+595,83%	+1 447,06%	-23,10%	+214,63%	-71,60%	+46,77%	+35,18%	-51,04%	+192,31%	-41,97%	-10,82%	-15,89%	-32,79%	+308,04%	+77,38%	-4,84%	+345,18%	-69,37%	+132,35%	+33,17%	+47,83%	+14,64%	-86,95%	-110,73%	-41,28%	-180,69%	-200,61%	+594,92%	-192,83%	-165,25%	+70,30%	-329,11%	+123,68%	+1 014,85%	+1 295,92%	+238,86%	+181,91%	-102,40%	-61,60%	-173,41%	-19,37%	+481,46%	+418,67%	+328,89%	-182,22%	+121,18%	-56,98%	+26,78%	-111,20%	-63,19%	-158,17%	-78,98%	-18,69%	+91,04%	+236,30%	+93,99%	+125,59%	+37,61%	+117,84%
Przepływy operacyjne	0	0	0	- 502	0	0	0	973	0	0	0	620	0	1 003	914	461	613	- 426	- 294	- 918	1 024	1 627	52	-1 246	2 340	- 803	2 255	2 432	- 175	565	-2 663	3 117	519	1 926	-1 677	-11 604	- 699	1 142	10 467	- 290	1 186	398	2 053	-1 759	-4 597	-2 504	- 545	23	-1 064	2 911	3 004	-2 017	867	-2 302	-1 360	5 693	1 122	-1 070	415	970	-55	- 867	2 698	1 988	896	-1 355
dynamika kw/kw					+100,00%				-100,00%				-100,00%		-8,87%	-49,56%	+32,97%	-169,49%	+30,99%	-212,24%	+211,55%	+58,89%	-96,80%	-2 496,15%	+287,80%	-134,32%	+380,82%	+7,85%	-107,20%	+422,86%	-571,33%	+217,05%	-83,35%	+271,10%	-187,07%	-591,95%	+93,98%	+263,38%	+816,55%	-102,77%	+508,97%	-66,44%	+415,83%	-185,68%	-161,34%	+45,53%	+78,23%	+104,22%	-4 726,09%	+373,59%	+3,19%	-167,14%	+142,98%	-365,51%	+40,92%	+518,60%	-80,29%	-195,37%	+138,79%	+133,73%	-105,67%	-1 476,36%	+411,19%	-26,32%	-54,93%	-251,23%
dynamika r/r								+293,82%				-36,28%				-25,65%		-142,47%	-132,17%	-299,13%	+67,05%	+481,92%	+117,69%	-35,73%	+128,52%	-149,35%	+4 236,54%	+295,18%	-107,48%	+170,36%	-218,09%	+28,17%	+396,57%	+240,88%	+37,03%	-472,28%	-234,68%	-40,71%	+724,15%	+97,50%	+269,67%	-65,15%	-80,39%	-506,55%	-487,61%	-729,15%	-126,55%	+101,31%	+76,85%	+216,25%	+651,19%	-8 869,57%	+181,48%	-179,08%	-145,27%	+382,25%	+29,41%	+53,52%	+130,51%	-82,96%	-104,90%	+18,97%	+550,12%	+104,95%	+1 729,09%	-56,29%
Amortyzacja	161	151	151	147	142	148	155	163	142	133	142	117	138	190	176	180	158	160	151	152	167	172	167	229	175	161	158	144	141	142	132	127	173	148	133	149	152	158	134	142	145	135	136	208	149	163	104	146	125	159	150	151	137	135	225	143	137	125	126	139	174	195	219	189	201	211
dynamika kw/kw		-6,21%	0,00%	-2,65%	-3,40%	+4,23%	+4,73%	+5,16%	-12,88%	-6,34%	+6,77%	-17,61%	+17,95%	+37,68%	-7,37%	+2,27%	-12,22%	+1,27%	-5,63%	+0,66%	+9,87%	+2,99%	-2,91%	+37,13%	-23,58%	-8,00%	-1,86%	-8,86%	-2,08%	+0,71%	-7,04%	-3,79%	+36,22%	-14,45%	-10,14%	+12,03%	+2,01%	+3,95%	-15,19%	+5,97%	+2,11%	-6,90%	+0,74%	+52,94%	-28,37%	+9,40%	-36,20%	+40,38%	-14,38%	+27,20%	-5,66%	+0,67%	-9,27%	-1,46%	+66,67%	-36,44%	-4,20%	-8,76%	+0,80%	+10,32%	+25,18%	+12,07%	+12,31%	-13,70%	+6,35%	+4,98%
dynamika r/r					-11,80%	-1,99%	+2,65%	+10,88%	0,00%	-10,14%	-8,39%	-28,22%	-2,82%	+42,86%	+23,94%	+53,85%	+14,49%	-15,79%	-14,20%	-15,56%	+5,70%	+7,50%	+10,60%	+50,66%	+4,79%	-6,40%	-5,39%	-37,12%	-19,43%	-11,80%	-16,46%	-11,81%	+22,70%	+4,23%	+0,76%	+17,32%	-12,14%	+6,76%	+0,75%	-4,70%	-4,61%	-14,56%	+1,49%	+46,48%	+2,76%	+20,74%	-23,53%	-29,81%	-16,11%	-2,45%	+44,23%	+3,42%	+9,60%	-15,09%	+50,00%	-5,30%	0,00%	-7,41%	-44,00%	-2,80%	+27,01%	+56,00%	+73,81%	+35,97%	+15,52%	+8,21%
Przepływy inwestycyjne	0	0	0	- 394	0	0	0	- 662	0	0	0	- 384	0	- 781	297	- 530	49	108	- 590	83	- 278	- 104	- 310	-13	- 324	-61	43	- 572	188	-1 029	350	-1 323	-4 230	-4 797	298	8 650	-77	-56	38	- 780	2 508	88	-2 947	-1 482	- 666	761	98	949	- 139	329	-4 486	1 457	45	757	- 539	-4 020	174	586	-1 641	- 257	1 092	151	- 384	100	41	63
dynamika kw/kw					+100,00%				+100,00%				+100,00%		+138,03%	-278,45%	+109,25%	+120,41%	-646,30%	+114,07%	-434,94%	+62,59%	-198,08%	+95,81%	-2 392,31%	+81,17%	+170,49%	-1 430,23%	+132,87%	-647,34%	+134,01%	-478,00%	-219,73%	-13,40%	+106,21%	+2 802,68%	-100,89%	+27,27%	+167,86%	-2 152,63%	+421,54%	-96,49%	-3 448,86%	+49,71%	+55,06%	+214,26%	-87,12%	+868,37%	-114,65%	+336,69%	-1 463,53%	+132,48%	-96,91%	+1 582,22%	-171,20%	-645,83%	+104,33%	+236,78%	-380,03%	+84,34%	+524,90%	-86,17%	-354,30%	+126,04%	-59,00%	+53,66%
dynamika r/r								-68,02%				+41,99%				-38,02%		+113,83%	-298,65%	+115,66%	-667,35%	-196,30%	+47,46%	-115,66%	-16,55%	+41,35%	+113,87%	-4 300,00%	+158,02%	-1 586,89%	+713,95%	-131,29%	-2 350,00%	-366,18%	-14,86%	+753,82%	+98,18%	+98,83%	-87,25%	-109,02%	+3 357,14%	+257,14%	-7 855,26%	-90,00%	-126,56%	+764,77%	+103,33%	+164,04%	+79,13%	-56,77%	-4 677,55%	+53,53%	+132,37%	+130,09%	+87,98%	-375,91%	+286,67%	-22,59%	-204,45%	+93,61%	+527,59%	-74,23%	+76,60%	+138,91%	-96,25%	-58,28%
Capex	0	0	0	- 287	0	0	0	- 381	0	0	0	- 327	0	- 214	0	- 567	0	0	- 152	12	- 142	-54	- 284	- 484	- 177	-74	35	- 298	-13	- 473	456	-1 337	- 245	157	-68	- 302	- 163	-13	-3	117	-40	0	- 112	-5 150	-20	0	0	-67	-18	-58	-78	- 121	0	0	0	-67	0	0	-1 670	- 308	-73	65	8	-26	0	0
dynamika kw/kw					+100,00%				+100,00%				+100,00%		+100,00%		+100,00%			+107,89%	-1 283,33%	+61,97%	-425,93%	-70,42%	+63,43%	+58,19%	+147,30%	-951,43%	+95,64%	-3 538,46%	+196,41%	-393,20%	+81,68%	+164,08%	-143,31%	-344,12%	+46,03%	+92,02%	+76,92%	+4 000,00%	-134,19%	+100,00%		-4 498,21%	+99,61%	+100,00%			+73,13%	-222,22%	-34,48%	-55,13%	+100,00%			+174,50%	+100,00%			+81,56%	+76,30%	+189,04%	-87,69%	-425,00%	+100,00%
dynamika r/r								-32,75%				+14,17%				-73,39%		+100,00%		+102,12%			-86,84%	-4 133,33%	-24,65%	-37,04%	+112,32%	+38,43%	+92,66%	-539,19%	+1 202,86%	-348,66%	-1 784,62%	+133,19%	-114,91%	+77,41%	+33,47%	-108,28%	+95,59%	+138,74%	+75,46%	+100,00%	-3 633,33%	-4 501,71%	+50,00%		+100,00%	+98,70%	+10,00%			-80,60%	+100,00%	+100,00%	+100,00%	+44,63%				-359,70%			+100,48%	+91,56%	+100,00%	-100,00%
Przepływy finansowe	0	0	0	- 162	0	0	0	- 469	0	0	0	342	0	- 614	- 150	413	295	-1 623	1 049	1 020	- 325	- 744	757	12	- 676	740	- 943	- 556	-43	- 100	35	403	122	1 999	694	5 834	3 407	-1 692	-4 036	-3 526	- 260	- 875	- 531	2 605	- 218	2 289	294	454	197	-1 003	108	621	143	1 380	998	-3 032	- 514	- 323	- 147	88	-1 585	1 574	-2 961	- 692	- 853	106
dynamika kw/kw					+100,00%				+100,00%				-100,00%		+75,57%	+375,33%	-28,57%	-650,17%	+164,63%	-2,76%	-131,86%	-128,92%	+201,75%	-98,41%	-5 733,33%	+209,47%	-227,43%	+41,04%	+92,27%	-132,56%	+135,00%	+1 051,43%	-69,73%	+1 538,52%	-65,28%	+740,63%	-41,60%	-149,66%	-138,53%	+12,64%	+92,63%	-236,54%	+39,31%	+590,58%	-108,37%	+1 150,00%	-87,16%	+54,42%	-56,61%	-609,14%	+110,77%	+475,00%	-76,97%	+865,03%	-27,68%	-403,81%	+83,05%	+37,16%	+54,49%	+159,86%	-1 901,14%	+199,31%	-288,12%	+76,63%	-23,27%	+112,43%
dynamika r/r								-189,51%				+172,92%				+20,76%		-164,33%	+799,33%	+146,97%	-210,17%	+54,16%	-27,84%	-98,82%	-108,00%	+199,46%	-224,57%	-4 733,33%	+93,64%	-113,51%	+103,71%	+172,48%	+383,72%	+2 099,00%	+1 882,86%	+1 347,64%	+2 692,62%	-184,64%	-681,56%	-160,44%	-107,63%	+48,29%	+86,84%	+173,88%	+16,15%	+361,60%	+155,37%	-82,57%	+190,37%	-143,82%	-63,27%	+36,78%	-27,41%	+237,59%	+824,07%	-588,24%	-459,44%	-123,41%	-114,73%	+102,90%	-208,37%	+587,31%	-1 914,29%	-886,36%	+46,18%	-93,27%
Emisja akcji	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	983	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0
dynamika kw/kw																					-100,00%
dynamika r/r																								-100,00%
Skup akcji własnych	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0
Leasingi	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	-60	-59	-60	- 228	-64	-63	-63	- 396	- 138	-17	- 153	-90	- 218	- 160	- 124	- 119	-74	-79	-74	-68	-77	-63	-62	34	-55	-42	-50	-45	-56	- 266
dynamika kw/kw																																						+1,67%	-1,69%	-280,00%	+71,93%	+1,56%	0,00%	-528,57%	+65,15%	+87,68%	-800,00%	+41,18%	-142,22%	+26,61%	+22,50%	+4,03%	+37,82%	-6,76%	+6,33%	+8,11%	-13,24%	+18,18%	+1,59%	+154,84%	-261,76%	+23,64%	-19,05%	+10,00%	-24,44%	-375,00%
dynamika r/r																																									-6,67%	-6,78%	-5,00%	-73,68%	-115,63%	+73,02%	-142,86%	+77,27%	-57,97%	-841,18%	+18,95%	-32,22%	+66,06%	+50,63%	+40,32%	+42,86%	-4,05%	+20,25%	+16,22%	+150,00%	+28,57%	+33,33%	+19,35%	-232,35%	-1,82%	-533,33%
Pozostałe, w tym pożyczki i kredyty	0	0	0	- 162	0	0	0	- 469	0	0	0	342	0	- 614	-6	413	315	-1 603	1 258	57	- 325	- 744	757	12	- 676	740	- 943	- 556	-43	- 100	65	434	130	2 007	744	5 933	3 477	-1 578	-3 921	-3 209	- 168	- 143	- 403	3 245	-23	2 546	559	650	464	- 786	444	906	314	1 579	1 470	-2 593	- 294	- 107	140	213	-1 482	1 825	-2 729	- 529	- 750	524
dynamika kw/kw					+100,00%				+100,00%				-100,00%		+99,02%	+6 983,33%	-23,73%	-608,89%	+178,48%	-95,47%	-670,18%	-128,92%	+201,75%	-98,41%	-5 733,33%	+209,47%	-227,43%	+41,04%	+92,27%	-132,56%	+165,00%	+567,69%	-70,05%	+1 443,85%	-62,93%	+697,45%	-41,40%	-145,38%	-148,48%	+18,16%	+94,76%	+14,88%	-181,82%	+905,21%	-100,71%	+11 169,57%	-78,04%	+16,28%	-28,62%	-269,40%	+156,49%	+104,05%	-65,34%	+402,87%	-6,90%	-276,39%	+88,66%	+63,61%	+230,84%	+52,14%	-795,77%	+223,14%	-249,53%	+80,62%	-41,78%	+169,87%
dynamika r/r								-189,51%				+172,92%				+20,76%		-161,07%	+21 066,67%	-86,20%	-203,17%	+53,59%	-39,83%	-78,95%	-108,00%	+199,46%	-224,57%	-4 733,33%	+93,64%	-113,51%	+106,89%	+178,06%	+402,33%	+2 107,00%	+1 044,62%	+1 267,05%	+2 574,62%	-178,62%	-627,02%	-154,09%	-104,83%	+90,94%	+89,72%	+201,12%	+86,31%	+1 880,42%	+238,71%	-79,97%	+2 117,39%	-130,87%	-20,57%	+39,38%	-32,33%	+300,89%	+231,08%	-386,20%	-193,63%	-106,78%	-90,48%	+108,21%	-404,08%	+1 805,61%	-2 049,29%	-348,36%	+49,39%	-71,29%
Dywidenda	0	0	0	0	0	0	0	0	0	0	0	0	0	0	- 144	0	0	0	- 189	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	- 241	0	0	0	- 161	0	0	0	- 241	0	0	0	-80	0	0	-80	0	0	0	0
dynamika kw/kw																+100,00%				+100,00%																												+100,00%				+100,00%				+100,00%				+100,00%			+100,00%
dynamika r/r																			-31,25%				+100,00%																												+33,20%				-49,69%				+66,80%				+100,00%			+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
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
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
Przepływy razem	0	0	0	-1 058	0	0	0	- 158	0	0	0	578	0	- 392	1 061	344	957	-1 941	165	185	421	779	499	-1 247	1 340	- 124	1 355	1 304	-30	- 564	-2 278	2 197	-3 589	- 872	- 685	2 880	2 631	- 606	6 469	-4 596	3 434	- 389	-1 425	- 636	-5 481	546	- 153	1 426	-1 006	2 237	-1 374	61	1 055	- 165	- 901	-1 359	782	- 807	-1 373	801	- 548	858	- 647	1 396	84	-1 186
dynamika kw/kw					+100,00%				+100,00%				-100,00%		+370,66%	-67,58%	+178,20%	-302,82%	+108,50%	+12,12%	+127,57%	+85,04%	-35,94%	-349,90%	+207,46%	-109,25%	+1 192,74%	-3,76%	-102,30%	-1 780,00%	-303,90%	+196,44%	-263,36%	+75,70%	+21,44%	+520,44%	-8,65%	-123,03%	+1 167,49%	-171,05%	+174,72%	-111,33%	-266,32%	+55,37%	-761,79%	+109,96%	-128,02%	+1 032,03%	-170,55%	+322,37%	-161,42%	+104,44%	+1 629,51%	-115,64%	-446,06%	-50,83%	+157,54%	-203,20%	-70,14%	+158,34%	-168,41%	+256,57%	-175,41%	+315,77%	-93,98%	-1 511,90%
dynamika r/r								+85,07%				+465,82%				-40,48%		-395,15%	-84,45%	-46,22%	-56,01%	+140,13%	+202,42%	-774,05%	+218,29%	-115,92%	+171,54%	+204,57%	-102,24%	-354,84%	-268,12%	+68,48%	-11 863,33%	-54,61%	+69,93%	+31,09%	+173,31%	+30,50%	+1 044,38%	-259,58%	+30,52%	+35,81%	-122,03%	+86,16%	-259,61%	+240,36%	+89,26%	+324,21%	+81,65%	+309,71%	-798,04%	-95,72%	+204,87%	-107,38%	+34,43%	-2 327,87%	-25,88%	-389,09%	-52,39%	+158,94%	-170,08%	+206,32%	+52,88%	+74,28%	+115,33%	-238,23%
Data bilansowa	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	0	0	0	1 415	1 525	0	1 721	1 957	1 736	1 910	2 010	1 659	2 235	2 128	2 245	2 509	1 844	1 861	1 724	1 924	2 059	1 715	1 860	2 251	2 450	2 461	2 310	2 237	2 143	3 228	2 957	3 459	7 376	12 754	12 228	4 596	4 750	3 567	3 348	5 319	5 006	4 778	7 581	8 981	8 470	9 061	3 850	4 021	3 415	3 690	7 727	7 217	5 898	7 121	7 323	6 852	6 752	6 342	8 133	4 778	5 175	4 450	4 553	5 269	5 034	5 095
dynamika kw/kw	-100,00%				+7,77%	-100,00%		+13,71%	-11,29%	+10,02%	+5,24%	-17,46%	+34,72%	-4,79%	+5,50%	+11,76%	-26,50%	+0,92%	-7,36%	+11,60%	+7,02%	-16,71%	+8,45%	+21,02%	+8,84%	+0,45%	-6,14%	-3,16%	-4,20%	+50,63%	-8,40%	+16,98%	+113,24%	+72,91%	-4,12%	-62,41%	+3,35%	-24,91%	-6,14%	+58,87%	-5,88%	-4,55%	+58,66%	+18,47%	-5,69%	+6,98%	-57,51%	+4,44%	-15,07%	+8,05%	+109,40%	-6,60%	-18,28%	+20,74%	+2,84%	-6,43%	-1,46%	-6,07%	+28,24%	-41,25%	+8,31%	-14,01%	+2,31%	+15,73%	-4,46%	+1,21%
dynamika r/r				-3,02%				+38,30%	+13,84%		+16,79%	-15,23%	+28,74%	+11,41%	+11,69%	+51,24%	-17,49%	-12,55%	-23,21%	-23,32%	+11,66%	-7,85%	+7,89%	+17,00%	+18,99%	+43,50%	+24,19%	-0,62%	-12,53%	+31,17%	+28,01%	+54,63%	+244,19%	+295,11%	+313,53%	+32,87%	-35,60%	-72,03%	-72,62%	+15,73%	+5,39%	+33,95%	+126,43%	+68,85%	+69,20%	+89,64%	-49,22%	-55,23%	-59,68%	-59,28%	+100,70%	+79,48%	+72,71%	+92,98%	-5,23%	-5,06%	+14,48%	-10,94%	+11,06%	-30,27%	-23,36%	-29,83%	-44,02%	+10,28%	-2,72%	+14,49%
WNIP	0	0	0	177	0	0	0	83	0	0	0	25	0	0	15	0	0	11	10	8	7	5	4	54	45	38	30	23	15	17	17	10	8	7	5	1 692	1 588	1 486	1 385	1 284	1 182	1 081	980	1 148	777	919	804	1 270	599	1 004	857	1 044	416	718	1 485	1 038	1 218	913	859	801	750	696	641	598	543	486
dynamika kw/kw	-100,00%				-100,00%				-100,00%				-100,00%			-100,00%			-9,09%	-20,00%	-12,50%	-28,57%	-20,00%	+1 250,00%	-16,67%	-15,56%	-21,05%	-23,33%	-34,78%	+13,33%	0,00%	-41,18%	-20,00%	-12,50%	-28,57%	+33 740,00%	-6,15%	-6,42%	-6,80%	-7,29%	-7,94%	-8,54%	-9,34%	+17,14%	-32,32%	+18,28%	-12,51%	+57,96%	-52,83%	+67,61%	-14,64%	+21,82%	-60,15%	+72,60%	+106,82%	-30,10%	+17,34%	-25,04%	-5,91%	-6,75%	-6,37%	-7,20%	-7,90%	-6,71%	-9,20%	-10,50%
dynamika r/r				-35,40%				-53,11%				-69,88%				-100,00%			-33,33%			-54,55%	-60,00%	+575,00%	+542,86%	+660,00%	+650,00%	-57,41%	-66,67%	-55,26%	-43,33%	-56,52%	-46,67%	-58,82%	-70,59%	+16 820,00%	+19 750,00%	+21 128,57%	+27 600,00%	-24,11%	-25,57%	-27,25%	-29,24%	-10,59%	-34,26%	-14,99%	-17,96%	+10,63%	-22,91%	+9,25%	+6,59%	-17,80%	-30,55%	-28,49%	+73,28%	-0,57%	+192,79%	+27,16%	-42,15%	-22,83%	-38,42%	-23,77%	-25,38%	-25,34%	-27,60%	-30,17%
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
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
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
Rzeczowe aktywa trwałe	0	0	0	959	0	0	0	1 376	0	0	0	1 279	0	0	1 593	1 821	1 298	1 266	1 084	1 071	1 048	954	1 071	1 285	1 311	1 223	1 028	1 253	1 126	1 455	1 413	1 979	1 808	1 679	1 687	1 511	1 508	1 377	1 249	1 380	1 334	1 218	1 113	1 579	1 441	1 890	1 554	1 087	1 663	1 533	1 535	1 587	1 433	1 309	1 789	1 629	1 495	1 369	1 243	1 119	1 616	1 410	1 595	1 446	1 382	1 372
dynamika kw/kw	-100,00%				-100,00%				-100,00%				-100,00%			+14,31%	-28,72%	-2,47%	-14,38%	-1,20%	-2,15%	-8,97%	+12,26%	+19,98%	+2,02%	-6,71%	-15,94%	+21,89%	-10,14%	+29,22%	-2,89%	+40,06%	-8,64%	-7,13%	+0,48%	-10,43%	-0,20%	-8,69%	-9,30%	+10,49%	-3,33%	-8,70%	-8,62%	+41,87%	-8,74%	+31,16%	-17,78%	-30,05%	+52,99%	-7,82%	+0,13%	+3,39%	-9,70%	-8,65%	+36,67%	-8,94%	-8,23%	-8,43%	-9,20%	-9,98%	+44,41%	-12,75%	+13,12%	-9,34%	-4,43%	-0,72%
dynamika r/r				-11,86%				+43,48%				-7,05%				+42,38%			-31,95%	-41,19%	-19,26%	-24,64%	-1,20%	+19,98%	+25,10%	+28,20%	-4,01%	-2,49%	-14,11%	+18,97%	+37,45%	+57,94%	+60,57%	+15,40%	+19,39%	-23,65%	-16,59%	-17,99%	-25,96%	-8,67%	-11,54%	-11,55%	-10,89%	+14,42%	+8,02%	+55,17%	+39,62%	-31,16%	+15,41%	-18,89%	-1,22%	+46,00%	-13,83%	-14,61%	+16,55%	+2,65%	+4,33%	+4,58%	-30,52%	-31,31%	+8,09%	+2,99%	+28,32%	+29,22%	-14,48%	-2,70%
w tym prawo do użytkowania	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0
Pozostałe aktywa trwałe	0	0	0	279	1 525	0	1 721	498	1 736	1 910	2 010	355	2 235	2 128	637	688	546	584	630	845	1 004	756	785	912	1 094	1 200	1 252	961	1 002	1 756	1 527	1 470	5 560	11 068	10 536	1 393	1 654	704	714	2 655	2 490	2 479	5 488	6 254	6 252	6 252	1 492	1 664	1 153	1 153	5 335	4 586	4 049	5 094	4 049	4 185	4 039	4 060	6 031	2 858	2 809	2 344	2 317	3 225	3 109	3 237
dynamika kw/kw	-100,00%				+446,59%	-100,00%		-71,06%	+248,59%	+10,02%	+5,24%	-82,34%	+529,58%	-4,79%	-70,07%	+8,01%	-20,64%	+6,96%	+7,88%	+34,13%	+18,82%	-24,70%	+3,84%	+16,18%	+19,96%	+9,69%	+4,33%	-23,24%	+4,27%	+75,25%	-13,04%	-3,73%	+278,23%	+99,06%	-4,81%	-86,78%	+18,74%	-57,44%	+1,42%	+271,85%	-6,21%	-0,44%	+121,38%	+13,96%	-0,03%	0,00%	-76,14%	+11,53%	-30,71%	0,00%	+362,71%	-14,04%	-11,71%	+25,81%	-20,51%	+3,36%	-3,49%	+0,52%	+48,55%	-52,61%	-1,71%	-16,55%	-1,15%	+39,19%	-3,60%	+4,12%
dynamika r/r				+187,63%				+78,49%	+13,84%		+16,79%	-28,71%	+28,74%	+11,41%	-68,31%	+93,80%	-75,57%	-72,56%	-1,10%	+22,82%	+83,88%	+29,45%	+24,60%	+7,93%	+8,96%	+58,73%	+59,49%	+5,37%	-8,41%	+46,33%	+21,96%	+52,97%	+454,89%	+530,30%	+589,98%	-5,24%	-70,25%	-93,64%	-93,22%	+90,60%	+50,54%	+252,13%	+668,63%	+135,56%	+151,08%	+152,20%	-72,81%	-73,39%	-81,56%	-81,56%	+257,57%	+175,60%	+251,17%	+341,80%	-24,10%	-8,74%	-0,25%	-20,30%	+48,95%	-31,71%	-30,45%	-42,27%	-61,58%	+12,84%	+10,68%	+38,10%
Aktywa obrotowe	0	0	0	4 578	3 682	0	5 613	6 884	4 449	5 591	7 486	6 898	6 098	5 851	8 797	9 288	7 817	9 393	8 529	10 006	11 051	11 126	11 152	12 734	10 531	12 418	12 395	15 459	13 564	13 354	11 610	15 408	13 397	7 793	8 348	25 167	30 134	35 596	42 493	45 669	21 430	24 770	25 553	23 416	19 612	20 374	21 810	26 964	27 350	30 599	31 125	36 371	33 446	36 756	47 120	44 630	38 485	37 540	37 683	34 865	29 471	30 183	33 260	34 149	28 288	32 361
dynamika kw/kw	-100,00%				-19,57%	-100,00%		+22,64%	-35,37%	+25,67%	+33,89%	-7,85%	-11,60%	-4,05%	+50,35%	+5,58%	-15,84%	+20,16%	-9,20%	+17,32%	+10,44%	+0,68%	+0,23%	+14,19%	-17,30%	+17,92%	-0,19%	+24,72%	-12,26%	-1,55%	-13,06%	+32,71%	-13,05%	-41,83%	+7,12%	+201,47%	+19,74%	+18,13%	+19,38%	+7,47%	-53,08%	+15,59%	+3,16%	-8,36%	-16,25%	+3,89%	+7,05%	+23,63%	+1,43%	+11,88%	+1,72%	+16,85%	-8,04%	+9,90%	+28,20%	-5,28%	-13,77%	-2,46%	+0,38%	-7,48%	-15,47%	+2,42%	+10,19%	+2,67%	-17,16%	+14,40%
dynamika r/r				-32,51%				+50,37%	+20,83%		+33,37%	+0,20%	+37,06%	+4,65%	+17,51%	+34,65%	+28,19%	+60,54%	-3,05%	+7,73%	+41,37%	+18,45%	+30,75%	+27,26%	-4,71%	+11,61%	+11,15%	+21,40%	+28,80%	+7,54%	-6,33%	-0,33%	-1,23%	-41,64%	-28,10%	+63,34%	+124,93%	+356,77%	+409,02%	+81,46%	-28,88%	-30,41%	-39,87%	-48,73%	-8,48%	-17,75%	-14,65%	+15,15%	+39,46%	+50,19%	+42,71%	+34,89%	+22,29%	+20,12%	+51,39%	+22,71%	+15,07%	+2,13%	-20,03%	-21,88%	-23,42%	-19,60%	-11,74%	-2,05%	-4,01%	+7,22%
Zapasy	0	0	0	1 184	0	0	0	792	0	0	0	1 199	0	0	3 733	2 738	2 664	2 374	2 517	2 750	2 135	2 181	3 443	2 043	1 921	2 035	1 867	1 808	2 396	2 566	2 605	1 382	1 121	1 916	1 059	14 712	18 239	22 781	25 939	28 546	7 582	6 593	5 017	5 897	12 072	11 752	14 763	16 000	16 726	17 240	19 310	22 820	20 630	25 491	30 574	21 208	21 961	17 464	20 508	12 293	11 897	9 180	13 070	10 334	8 571	9 244
dynamika kw/kw	-100,00%				-100,00%				-100,00%				-100,00%			-26,65%	-2,70%	-10,89%	+6,02%	+9,26%	-22,36%	+2,15%	+57,86%	-40,66%	-5,97%	+5,93%	-8,26%	-3,16%	+32,52%	+7,10%	+1,52%	-46,95%	-18,89%	+70,92%	-44,73%	+1 289,24%	+23,97%	+24,90%	+13,86%	+10,05%	-73,44%	-13,04%	-23,90%	+17,54%	+104,71%	-2,65%	+25,62%	+8,38%	+4,54%	+3,07%	+12,01%	+18,18%	-9,60%	+23,56%	+19,94%	-30,63%	+3,55%	-20,48%	+17,43%	-40,06%	-3,22%	-22,84%	+42,37%	-20,93%	-17,06%	+7,85%
dynamika r/r				-15,43%				-33,11%				+51,39%				+128,36%			-32,57%	+0,44%	-19,86%	-8,13%	+36,79%	-25,71%	-10,02%	-6,69%	-45,77%	-11,50%	+24,73%	+26,09%	+39,53%	-23,56%	-53,21%	-25,33%	-59,35%	+964,54%	+1 527,03%	+1 088,99%	+2 349,39%	+94,03%	-58,43%	-71,06%	-80,66%	-79,34%	+59,22%	+78,25%	+194,26%	+171,32%	+38,55%	+46,70%	+30,80%	+42,63%	+23,34%	+47,86%	+58,33%	-7,06%	+6,45%	-31,49%	-32,92%	-42,04%	-45,83%	-47,43%	-36,27%	-15,94%	-27,96%	+0,70%
Należności handlowe	2 249	2 011	1 787	2 414	1 854	2 623	2 706	5 245	1 545	2 371	3 093	3 926	2 984	2 668	2 811	4 076	1 786	5 541	4 150	5 302	6 591	5 556	3 822	8 040	4 526	6 638	5 066	6 615	4 376	4 798	4 875	7 271	9 713	4 200	5 936	5 633	4 128	5 603	2 968	8 009	3 181	8 013	11 903	9 259	4 612	5 198	3 718	6 857	6 847	7 419	7 325	8 473	5 558	6 043	11 920	14 950	7 449	12 278	11 097	11 370	6 698	9 594	9 059	11 154	6 912	11 525
dynamika kw/kw	-32,05%	-10,58%	-11,14%	+35,09%	-23,20%	+41,48%	+3,16%	+93,83%	-70,54%	+53,46%	+30,45%	+26,93%	-23,99%	-10,59%	+5,36%	+45,00%	-56,18%	+210,25%	-25,10%	+27,76%	+24,31%	-15,70%	-31,21%	+110,36%	-43,71%	+46,66%	-23,68%	+30,58%	-33,85%	+9,64%	+1,60%	+49,15%	+33,59%	-56,76%	+41,33%	-5,10%	-26,72%	+35,73%	-47,03%	+169,85%	-60,28%	+151,90%	+48,55%	-22,21%	-50,19%	+12,71%	-28,47%	+84,43%	-0,15%	+8,35%	-1,27%	+15,67%	-34,40%	+8,73%	+97,25%	+25,42%	-50,17%	+64,83%	-9,62%	+2,46%	-41,09%	+43,24%	-5,58%	+23,13%	-38,03%	+66,74%
dynamika r/r				-27,07%	-17,56%	+30,43%	+51,43%	+117,27%	-16,67%	-9,61%	+14,30%	-25,15%	+93,14%	+12,53%	-9,12%	+3,82%	-40,15%	+107,68%	+47,63%	+30,08%	+269,04%	+0,27%	-7,90%	+51,64%	-31,33%	+19,47%	+32,55%	-17,72%	-3,31%	-27,72%	-3,77%	+9,92%	+121,96%	-12,46%	+21,76%	-22,53%	-57,50%	+33,40%	-50,00%	+42,18%	-22,94%	+43,01%	+301,04%	+15,61%	+44,99%	-35,13%	-68,76%	-25,94%	+48,46%	+42,73%	+97,01%	+23,57%	-18,83%	-18,55%	+62,73%	+76,44%	+34,02%	+103,18%	-6,90%	-23,95%	-10,08%	-21,86%	-18,37%	-1,90%	+3,19%	+20,13%
Pozostałe aktywa obrotowe	-3 491	-3 469	-3 396	64	1 056	-3 103	1 583	89	970	2 121	2 134	437	1 652	1 645	248	125	61	82	32	86	80	52	53	460	554	344	696	428	214	527	945	479	471	457	611	927	936	921	855	512	739	666	602	195	317	251	571	210	145	122	89	187	177	116	78	126	136	113	74	108	178	144	113	106	166	139
dynamika kw/kw	-3 662,24%	+0,63%	+2,10%	+101,88%	+1 550,00%	-393,84%	+151,02%	-94,38%	+989,89%	+118,66%	+0,61%	-79,52%	+278,03%	-0,42%	-84,92%	-49,60%	-51,20%	+34,43%	-60,98%	+168,75%	-6,98%	-35,00%	+1,92%	+767,92%	+20,43%	-37,91%	+102,33%	-38,51%	-50,00%	+146,26%	+79,32%	-49,31%	-1,67%	-2,97%	+33,70%	+51,72%	+0,97%	-1,60%	-7,17%	-40,12%	+44,34%	-9,88%	-9,61%	-67,61%	+62,56%	-20,82%	+127,49%	-63,22%	-30,95%	-15,86%	-27,05%	+110,11%	-5,35%	-34,46%	-32,76%	+61,54%	+7,94%	-16,91%	-34,51%	+45,95%	+64,81%	-19,10%	-21,53%	-6,19%	+56,60%	-16,27%
dynamika r/r				-34,69%	+130,25%	+10,55%	+146,61%	+39,06%	-8,14%	+168,35%	+34,81%	+391,01%	+70,31%	-22,44%	-88,38%	-71,40%	-96,31%	-95,02%	-87,10%	-31,20%	+31,15%	-36,59%	+65,63%	+434,88%	+592,50%	+561,54%	+1 213,21%	-6,96%	-61,37%	+53,20%	+35,78%	+11,92%	+120,09%	-13,28%	-35,34%	+93,53%	+98,73%	+101,53%	+39,93%	-44,77%	-21,05%	-27,69%	-29,59%	-61,91%	-57,10%	-62,31%	-5,15%	+7,69%	-54,26%	-51,39%	-84,41%	-10,95%	+22,07%	-4,92%	-12,36%	-32,62%	-23,16%	-2,59%	-5,13%	-14,29%	+30,88%	+27,43%	+52,70%	-1,85%	-6,74%	-3,47%
Inwestycje krótkoterminowe	1 242	1 458	1 609	916	772	480	1 324	758	1 934	1 099	2 259	1 336	1 462	1 538	2 005	2 349	3 306	1 396	1 830	1 868	2 245	3 337	3 834	2 191	3 530	3 401	4 766	6 608	6 578	5 463	3 185	6 276	2 092	1 220	742	3 895	6 831	6 291	12 731	8 602	9 928	9 498	8 031	8 065	2 611	3 173	2 758	3 897	3 632	5 818	4 401	4 891	7 081	5 106	4 548	8 346	8 939	7 685	6 004	11 094	10 698	11 265	11 018	12 555	12 639	11 453
dynamika kw/kw	-37,11%	+17,39%	+10,36%	-43,07%	-15,72%	-37,82%	+175,83%	-42,75%	+155,15%	-43,17%	+105,55%	-40,86%	+9,43%	+5,20%	+30,36%	+17,16%	+40,74%	-57,77%	+31,09%	+2,08%	+20,18%	+48,64%	+14,89%	-42,85%	+61,11%	-3,65%	+40,14%	+38,65%	-0,45%	-16,95%	-41,70%	+97,05%	-66,67%	-41,68%	-39,18%	+424,93%	+75,38%	-7,91%	+102,37%	-32,43%	+15,42%	-4,33%	-15,45%	+0,42%	-67,63%	+21,52%	-13,08%	+41,30%	-6,80%	+60,19%	-24,36%	+11,13%	+44,78%	-27,89%	-10,93%	+83,51%	+7,11%	-14,03%	-21,87%	+84,78%	-3,57%	+5,30%	-2,19%	+13,95%	+0,67%	-9,38%
dynamika r/r				-53,62%	-37,84%	-67,08%	-17,71%	-17,25%	+150,52%	+128,96%	+70,62%	+76,25%	-24,41%	+39,95%	-11,24%	+75,82%	+126,13%	-9,23%	-8,73%	-20,48%	-32,09%	+139,04%	+109,51%	+17,29%	+57,24%	+1,92%	+24,31%	+201,60%	+86,35%	+60,63%	-33,17%	-5,02%	-68,20%	-77,67%	-76,70%	-37,94%	+226,53%	+415,66%	+1 615,77%	+120,85%	+45,34%	+50,98%	-36,92%	-6,24%	-73,70%	-66,59%	-65,66%	-51,68%	+39,10%	+83,36%	+59,57%	+25,51%	+94,96%	-12,24%	+3,34%	+70,64%	+26,24%	+50,51%	+32,01%	+32,93%	+19,68%	+46,58%	+83,51%	+13,17%	+18,14%	+1,67%
w tym gotówka	1 242	1 458	1 609	916	772	480	1 324	758	1 934	1 099	2 259	1 336	1 462	1 538	2 005	2 349	3 306	1 396	1 830	1 728	2 245	3 337	3 834	2 165	3 530	3 381	4 736	6 040	6 010	5 447	3 169	5 365	316	904	219	2 469	5 091	4 485	10 954	6 357	9 791	9 402	7 978	7 342	1 860	2 407	2 254	3 679	2 673	4 909	3 411	3 597	4 652	4 486	3 585	2 226	2 859	2 201	719	1 626	1 078	1 936	1 289	2 684	2 768	1 583
dynamika kw/kw	-37,11%	+17,39%	+10,36%	-43,07%	-15,72%	-37,82%	+175,83%	-42,75%	+155,15%	-43,17%	+105,55%	-40,86%	+9,43%	+5,20%	+30,36%	+17,16%	+40,74%	-57,77%	+31,09%	-5,57%	+29,92%	+48,64%	+14,89%	-43,53%	+63,05%	-4,22%	+40,08%	+27,53%	-0,50%	-9,37%	-41,82%	+69,30%	-94,11%	+186,08%	-75,77%	+1 027,40%	+106,20%	-11,90%	+144,24%	-41,97%	+54,02%	-3,97%	-15,15%	-7,97%	-74,67%	+29,41%	-6,36%	+63,22%	-27,34%	+83,65%	-30,52%	+5,45%	+29,33%	-3,57%	-20,08%	-37,91%	+28,44%	-23,02%	-67,33%	+126,15%	-33,70%	+79,59%	-33,42%	+108,22%	+3,13%	-42,81%
dynamika r/r				-53,62%	-37,84%	-67,08%	-17,71%	-17,25%	+150,52%	+128,96%	+70,62%	+76,25%	-24,41%	+39,95%	-11,24%	+75,82%	+126,13%	-9,23%	-8,73%	-26,44%	-32,09%	+139,04%	+109,51%	+25,29%	+57,24%	+1,32%	+23,53%	+178,98%	+70,25%	+61,11%	-33,09%	-11,18%	-94,74%	-83,40%	-93,09%	-53,98%	+1 511,08%	+396,13%	+4 901,83%	+157,47%	+92,32%	+109,63%	-27,17%	+15,49%	-81,00%	-74,40%	-71,75%	-49,89%	+43,71%	+103,95%	+51,33%	-2,23%	+74,04%	-8,62%	+5,10%	-38,12%	-38,54%	-50,94%	-79,94%	-26,95%	-62,29%	-12,04%	+79,28%	+65,07%	+156,77%	-18,23%
Kapitał własny	3 831	3 644	3 759	3 613	3 479	3 609	3 780	4 070	4 132	4 170	5 003	4 903	5 027	5 081	5 396	5 680	5 219	5 017	5 165	6 424	7 053	7 239	7 390	8 008	8 339	9 067	9 215	10 527	10 937	10 328	9 897	11 776	11 401	10 884	10 980	9 888	9 680	9 712	8 648	8 328	14 245	15 398	16 065	14 059	13 805	13 227	12 039	12 384	13 044	13 843	14 894	15 010	16 281	15 977	16 577	16 517	17 417	16 691	16 691	16 591	16 964	16 715	17 061	17 180	17 988	18 612
dynamika kw/kw	-5,48%	-4,88%	+3,16%	-3,88%	-3,71%	+3,74%	+4,74%	+7,67%	+1,52%	+0,92%	+19,98%	-2,00%	+2,53%	+1,07%	+6,20%	+5,26%	-8,12%	-3,87%	+2,95%	+24,38%	+9,79%	+2,64%	+2,09%	+8,36%	+4,13%	+8,73%	+1,63%	+14,24%	+3,89%	-5,57%	-4,17%	+18,99%	-3,18%	-4,53%	+0,88%	-9,95%	-2,10%	+0,33%	-10,96%	-3,70%	+71,05%	+8,09%	+4,33%	-12,49%	-1,81%	-4,19%	-8,98%	+2,87%	+5,33%	+6,13%	+7,59%	+0,78%	+8,47%	-1,87%	+3,76%	-0,36%	+5,45%	-4,17%	0,00%	-0,60%	+2,25%	-1,47%	+2,07%	+0,70%	+4,70%	+3,47%
dynamika r/r				-10,86%	-9,19%	-0,96%	+0,56%	+12,65%	+18,77%	+15,54%	+32,35%	+20,47%	+21,66%	+21,85%	+7,86%	+15,85%	+3,82%	-1,26%	-4,28%	+13,10%	+35,14%	+44,29%	+43,08%	+24,66%	+18,23%	+25,25%	+24,70%	+31,46%	+31,15%	+13,91%	+7,40%	+11,86%	+4,24%	+5,38%	+10,94%	-16,03%	-15,10%	-10,77%	-21,24%	-15,78%	+47,16%	+58,55%	+85,77%	+68,82%	-3,09%	-14,10%	-25,06%	-11,91%	-5,51%	+4,66%	+23,71%	+21,20%	+24,82%	+15,42%	+11,30%	+10,04%	+6,98%	+4,47%	+0,69%	+0,45%	-2,60%	+0,14%	+2,22%	+3,55%	+6,04%	+11,35%
Kapitał podstawowy	0	0	0	869	0	0	0	869	0	0	0	869	0	0	869	869	869	869	869	802	802	802	802	802	802	802	802	802	802	803	803	803	803	803	803	803	803	803	803	803	803	803	803	803	803	803	803	803	803	803	803	803	803	803	803	803	803	803	803	803	803	803	803	803	803	803
dynamika kw/kw	-100,00%				-100,00%				-100,00%				-100,00%			0,00%	0,00%	0,00%	0,00%	-7,71%	0,00%	0,00%	0,00%	0,00%	0,00%	0,00%	0,00%	0,00%	0,00%	+0,12%	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%
dynamika r/r				+33,90%				0,00%				0,00%				0,00%			0,00%	-7,71%	-7,71%	-7,71%	-7,71%	0,00%	0,00%	0,00%	0,00%	0,00%	0,00%	+0,12%	+0,12%	+0,12%	+0,12%	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%
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
Kapitał zapasowy	0	0	0	3 178	0	0	0	2 775	0	0	0	3 274	0	0	3 746	2 115	2 400	2 322	2 518	3 617	3 615	3 540	3 540	3 853	3 853	5 204	5 204	4 015	4 205	8 295	7 798	7 798	7 830	9 766	9 766	9 766	9 713	9 258	9 258	9 258	9 258	9 290	9 130	9 607	9 607	9 713	9 552	9 311	9 311	14 026	14 026	14 026	13 976	15 630	16 870	16 804	16 804	18 945	18 945	18 945	18 873	19 741	19 741	19 741	19 741	20 513
dynamika kw/kw	-100,00%				-100,00%				-100,00%				-100,00%			-43,54%	+13,48%	-3,25%	+8,44%	+43,65%	-0,06%	-2,07%	0,00%	+8,84%	0,00%	+35,06%	0,00%	-22,85%	+4,73%	+97,27%	-5,99%	0,00%	+0,41%	+24,73%	0,00%	0,00%	-0,54%	-4,68%	0,00%	0,00%	0,00%	+0,35%	-1,72%	+5,22%	0,00%	+1,10%	-1,66%	-2,52%	0,00%	+50,64%	0,00%	0,00%	-0,36%	+11,83%	+7,93%	-0,39%	0,00%	+12,74%	0,00%	0,00%	-0,38%	+4,60%	0,00%	0,00%	0,00%	+3,91%
dynamika r/r				+19,43%				-12,68%				+17,98%				-35,40%			-32,78%	+71,02%	+50,63%	+52,45%	+40,59%	+6,52%	+6,58%	+47,01%	+47,01%	+4,20%	+9,14%	+59,40%	+49,85%	+94,22%	+86,21%	+17,73%	+25,24%	+25,24%	+24,05%	-5,20%	-5,20%	-5,20%	-4,68%	+0,35%	-1,38%	+3,77%	+3,77%	+4,55%	+4,62%	-3,08%	-3,08%	+44,40%	+46,84%	+50,64%	+50,10%	+11,44%	+20,28%	+19,81%	+20,23%	+21,21%	+12,30%	+12,74%	+12,31%	+4,20%	+4,20%	+4,20%	+4,60%	+3,91%
Zysk lat ubiegłych	0	0	0	6	0	0	0	-31	0	0	0	-73	0	0	201	331	995	995	689	747	992	992	992	9	2 393	804	1 804	1 598	4 360	- 116	- 116	948	1 891	- 637	- 637	- 637	-1 444	-1 134	-1 134	-1 407	-1 141	-1 114	-1 114	-3 301	2 446	2 340	1 920	2 116	1 674	-3 275	-3 275	-3 275	- 130	-1 700	-3 221	-2 971	-1 503	-4 225	-4 245	-4 184	-4 090	-5 038	-5 038	-4 939	-4 375	-5 105
dynamika kw/kw	-100,00%				-100,00%				+100,00%				+100,00%			+64,68%	+200,60%	0,00%	-30,75%	+8,42%	+32,80%	0,00%	0,00%	-99,09%	+26 488,89%	-66,40%	+124,38%	-11,42%	+172,84%	-102,66%	0,00%	+917,24%	+99,47%	-133,69%	0,00%	0,00%	-126,69%	+21,47%	0,00%	-24,07%	+18,91%	+2,37%	0,00%	-196,32%	+174,10%	-4,33%	-17,95%	+10,21%	-20,89%	-295,64%	0,00%	0,00%	+96,03%	-1 207,69%	-89,47%	+7,76%	+49,41%	-181,10%	-0,47%	+1,44%	+2,25%	-23,18%	0,00%	+1,97%	+11,42%	-16,69%
dynamika r/r				+100,00%				-616,67%				-135,48%				+553,42%			+242,79%	+125,68%	-0,30%	-0,30%	+43,98%	-98,80%	+141,23%	-18,95%	+81,85%	+17 655,56%	+82,20%	-114,43%	-106,43%	-40,68%	-56,63%	-449,14%	-449,14%	-167,19%	-176,36%	-78,02%	-78,02%	-120,88%	+20,98%	+1,76%	+1,76%	-134,61%	+314,37%	+310,05%	+272,35%	+164,10%	-31,56%	-239,96%	-270,57%	-254,77%	-107,77%	+48,09%	+1,65%	+9,28%	-1 056,15%	-148,53%	-31,79%	-40,83%	-172,12%	-19,24%	-18,68%	-18,04%	-6,97%	-1,33%
Zysk netto	0	0	0	- 440	0	0	0	458	0	0	0	832	0	0	580	742	- 251	- 161	39	243	579	850	1 005	1 953	76	944	1 191	2 810	95	78	- 100	1 019	- 406	- 720	- 588	- 866	- 684	- 728	-1 611	-1 576	3 976	5 926	6 468	5 975	- 522	- 637	-1 343	-1 114	277	1 226	2 266	2 333	563	164	1 078	881	77	168	188	27	378	209	555	576	819	1 402
dynamika kw/kw	-100,00%				+100,00%				-100,00%				-100,00%			+27,93%	-133,83%	+35,86%	+124,22%	+523,08%	+138,27%	+46,80%	+18,24%	+94,33%	-96,11%	+1 142,11%	+26,17%	+135,94%	-96,62%	-17,89%	-228,21%	+1 119,00%	-139,84%	-77,34%	+18,33%	-47,28%	+21,02%	-6,43%	-121,29%	+2,17%	+352,28%	+49,04%	+9,15%	-7,62%	-108,74%	-22,03%	-110,83%	+17,05%	+124,87%	+342,60%	+84,83%	+2,96%	-75,87%	-70,87%	+557,32%	-18,27%	-91,26%	+118,18%	+11,90%	-85,64%	+1 300,00%	-44,71%	+165,55%	+3,78%	+42,19%	+71,18%
dynamika r/r				-287,23%				+204,09%				+81,66%				-10,82%			-93,28%	-67,25%	+330,68%	+627,95%	+2 476,92%	+703,70%	-86,87%	+11,06%	+18,51%	+43,88%	+25,00%	-91,74%	-108,40%	-63,74%	-527,37%	-1 023,08%	-488,00%	-184,99%	-68,47%	-1,11%	-173,98%	-81,99%	+681,29%	+914,01%	+501,49%	+479,12%	-113,13%	-110,75%	-120,76%	-118,64%	+153,07%	+292,46%	+268,73%	+309,43%	+103,25%	-86,62%	-52,43%	-62,24%	-86,32%	+2,44%	-82,56%	-96,94%	+390,91%	+24,40%	+195,21%	+2 033,33%	+116,67%	+570,81%
Udziały niekontrolujące	0	0	0	0	0	0	0	0	0	0	0	0	0	0	80	122	156	67	96	33	84	73	70	410	234	331	232	321	294	288	532	220	253	642	605	749	262	482	301	219	318	539	- 252	24	534	71	108	112	-21	64	75	- 120	69	80	47	0	237	0	0	0	0	0	0	0	0	0
dynamika kw/kw																+52,50%	+27,87%	-57,05%	+43,28%	-65,63%	+154,55%	-13,10%	-4,11%	+485,71%	-42,93%	+41,45%	-29,91%	+38,36%	-8,41%	-2,04%	+84,72%	-58,65%	+15,00%	+153,75%	-5,76%	+23,80%	-65,02%	+83,97%	-37,55%	-27,24%	+45,21%	+69,50%	-146,75%	+109,52%	+2 125,00%	-86,70%	+52,11%	+3,70%	-118,75%	+404,76%	+17,19%	-260,00%	+157,50%	+15,94%	-41,25%	-100,00%	-12,22%	-100,00%
dynamika r/r																			+20,00%	-72,95%	-46,15%	+8,96%	-27,08%	+1 142,42%	+178,57%	+353,42%	+231,43%	-21,71%	+25,64%	-12,99%	+129,31%	-31,46%	-13,95%	+122,92%	+13,72%	+240,45%	+3,56%	-24,92%	-50,25%	-70,76%	+21,37%	+11,83%	-183,72%	-89,04%	+67,92%	-86,83%	+142,86%	+366,67%	-103,93%	-9,86%	-30,56%	-207,14%	+428,57%	+25,00%	-37,33%	+100,00%	+243,48%	-100,00%	-100,00%		-100,00%
Zobowiązania długoterminowe	170	441	413	435	425	697	683	786	777	622	322	939	900	798	707	844	670	653	601	294	329	162	270	551	566	608	482	330	330	539	390	1 031	1 053	1 053	1 135	7 128	10 099	9 159	4 902	1 140	1 188	1 188	1 188	3 813	3 814	4 222	1 654	2 211	2 412	2 589	4 149	4 045	4 475	4 452	4 512	2 771	2 762	2 592	2 593	507	1 385	1 385	1 466	2 662	2 662	2 754
dynamika kw/kw	-65,86%	+159,41%	-6,35%	+5,33%	-2,30%	+64,00%	-2,01%	+15,08%	-1,15%	-19,95%	-48,23%	+191,61%	-4,15%	-11,33%	-11,40%	+19,38%	-20,62%	-2,54%	-7,96%	-51,08%	+11,90%	-50,76%	+66,67%	+104,07%	+2,72%	+7,42%	-20,72%	-31,54%	0,00%	+63,33%	-27,64%	+164,36%	+2,13%	0,00%	+7,79%	+528,02%	+41,68%	-9,31%	-46,48%	-76,74%	+4,21%	0,00%	0,00%	+220,96%	+0,03%	+10,70%	-60,82%	+33,68%	+9,09%	+7,34%	+60,25%	-2,51%	+10,63%	-0,51%	+1,35%	-38,59%	-0,32%	-6,15%	+0,04%	-80,45%	+173,18%	0,00%	+5,85%	+81,58%	0,00%	+3,46%
dynamika r/r				-12,65%	+150,00%	+58,05%	+65,38%	+80,69%	+82,82%	-10,76%	-52,86%	+19,47%	+15,83%	+28,30%	+119,57%	-10,12%	-25,56%	-18,17%	-14,99%	-65,17%	-50,90%	-75,19%	-55,07%	+87,41%	+72,04%	+275,31%	+78,52%	-40,11%	-41,70%	-11,35%	-19,09%	+212,42%	+219,09%	+95,36%	+191,03%	+591,37%	+859,07%	+769,80%	+331,89%	-84,01%	-88,24%	-87,03%	-75,76%	+234,47%	+221,04%	+255,39%	+39,23%	-42,01%	-36,76%	-38,68%	+150,85%	+82,95%	+85,53%	+71,96%	+8,75%	-31,50%	-38,28%	-41,78%	-42,53%	-81,70%	-49,86%	-46,57%	-43,46%	+425,05%	+92,20%	+98,84%
Z tytułu dostaw i usług	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0
Kredyty i pożyczki	0	0	0	300	0	0	0	300	0	0	0	300	0	0	0	300	0	0	0	0	0	0	0	0	5	0	5	5	5	5	5	0	0	0	0	6 481	9 254	8 344	4 087	794	794	794	794	535	535	535	985	1 722	1 722	1 772	3 292	3 442	3 915	3 842	3 908	2 418	2 409	2 239	2 239	246	246	246	11	1 485	1 485	1 485
dynamika kw/kw	-100,00%				-100,00%				-100,00%				-100,00%				-100,00%									-100,00%		0,00%	0,00%	0,00%	0,00%	-100,00%					+42,79%	-9,83%	-51,02%	-80,57%	0,00%	0,00%	0,00%	-32,62%	0,00%	0,00%	+84,11%	+74,82%	0,00%	+2,90%	+85,78%	+4,56%	+13,74%	-1,86%	+1,72%	-38,13%	-0,37%	-7,06%	0,00%	-89,01%	0,00%	0,00%	-95,53%	+13 400,00%	0,00%	0,00%
dynamika r/r				0,00%				0,00%				0,00%				0,00%				-100,00%									0,00%		0,00%	-100,00%	-100,00%	-100,00%	-100,00%					-87,75%	-91,42%	-90,48%	-80,57%	-32,62%	-32,62%	-32,62%	+24,06%	+221,87%	+221,87%	+231,21%	+234,21%	+99,88%	+127,35%	+116,82%	+18,71%	-29,75%	-38,47%	-41,72%	-42,71%	-89,83%	-89,79%	-89,01%	-99,51%	+503,66%	+503,66%	+503,66%
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
Z tytułu leasingu	0	0	0	31	0	0	0	66	0	0	0	0	0	0	0	491	0	0	0	254	0	162	270	411	425	467	341	211	212	420	372	897	919	920	1 003	613	710	710	710	346	394	394	394	3 278	3 229	3 687	669	489	690	817	857	561	560	560	560	309	309	309	309	217	1 095	1 095	1 410	1 154	1 155	1 246
dynamika kw/kw	-100,00%				-100,00%				-100,00%								-100,00%				-100,00%		+66,67%	+52,22%	+3,41%	+9,88%	-26,98%	-38,12%	+0,47%	+98,11%	-11,43%	+141,13%	+2,45%	+0,11%	+9,02%	-38,88%	+15,82%	0,00%	0,00%	-51,27%	+13,87%	0,00%	0,00%	+731,98%	-1,49%	+14,18%	-81,86%	-26,91%	+41,10%	+18,41%	+4,90%	-34,54%	-0,18%	0,00%	0,00%	-44,82%	0,00%	0,00%	0,00%	-29,77%	+404,61%	0,00%	+28,77%	-18,16%	+0,09%	+7,88%
dynamika r/r				-77,21%				+112,90%				-100,00%								-48,27%				+61,81%		+188,27%	+26,30%	-48,66%	-50,12%	-10,06%	+9,09%	+325,12%	+333,49%	+119,05%	+169,62%	-31,66%	-22,74%	-22,83%	-29,21%	-43,56%	-44,51%	-44,51%	-44,51%	+847,40%	+719,54%	+835,79%	+69,80%	-85,08%	-78,63%	-77,84%	+28,10%	+14,72%	-18,84%	-31,46%	-34,66%	-44,92%	-44,82%	-44,82%	-44,82%	-29,77%	+254,37%	+254,37%	+356,31%	+431,80%	+5,48%	+13,79%
Inne zobowiązania długoterminowe	0	0	0	104	0	0	0	420	0	0	0	639	0	0	0	53	0	0	0	40	0	0	0	140	136	141	136	114	113	114	13	134	134	133	132	34	135	105	105	0	0	0	0	0	50	0	0	0	0	0	0	42	0	50	44	44	44	44	45	44	44	44	45	23	22	23
dynamika kw/kw	-100,00%				-100,00%				-100,00%				-100,00%				-100,00%				-100,00%				-2,86%	+3,68%	-3,55%	-16,18%	-0,88%	+0,88%	-88,60%	+930,77%	0,00%	-0,75%	-0,75%	-74,24%	+297,06%	-22,22%	0,00%	-100,00%						-100,00%							-100,00%		-12,00%	0,00%	0,00%	0,00%	+2,27%	-2,22%	0,00%	0,00%	+2,27%	-48,89%	-4,35%	+4,55%
dynamika r/r				+67,74%				+303,85%				+52,14%				-91,71%				-24,53%				+250,00%				-18,57%	-16,91%	-19,15%	-90,44%	+17,54%	+18,58%	+16,67%	+915,38%	-74,63%	+0,75%	-21,05%	-20,45%	-100,00%	-100,00%	-100,00%	-100,00%						-100,00%							+4,76%		-12,00%	+2,27%	0,00%	0,00%	0,00%	0,00%	-47,73%	-50,00%	-47,73%
Zobowiązania krótkoterminowe	1 647	1 655	1 482	1 945	1 303	1 684	2 871	3 985	1 276	2 709	4 171	2 715	2 406	2 100	4 939	5 273	3 772	5 584	4 487	5 212	5 728	5 440	5 352	6 426	4 076	5 204	5 008	6 839	4 440	5 715	4 280	6 060	8 319	8 610	8 461	12 747	15 105	20 292	32 291	41 520	11 003	12 962	15 881	14 525	10 463	11 986	11 967	16 390	15 309	17 857	19 809	24 533	18 588	23 448	33 354	32 194	25 058	24 599	26 532	22 545	16 297	16 533	19 286	19 576	12 672	16 090
dynamika kw/kw	-55,38%	+0,49%	-10,45%	+31,24%	-33,01%	+29,24%	+70,49%	+38,80%	-67,98%	+112,30%	+53,97%	-34,91%	-11,38%	-12,72%	+135,19%	+6,76%	-28,47%	+48,04%	-19,65%	+16,16%	+9,90%	-5,03%	-1,62%	+20,07%	-36,57%	+27,67%	-3,77%	+36,56%	-35,08%	+28,72%	-25,11%	+41,59%	+37,28%	+3,50%	-1,73%	+50,66%	+18,50%	+34,34%	+59,13%	+28,58%	-73,50%	+17,80%	+22,52%	-8,54%	-27,97%	+14,56%	-0,16%	+36,96%	-6,60%	+16,64%	+10,93%	+23,85%	-24,23%	+26,15%	+42,25%	-3,48%	-22,17%	-1,83%	+7,86%	-15,03%	-27,71%	+1,45%	+16,65%	+1,50%	-35,27%	+26,97%
dynamika r/r				-47,30%	-20,89%	+1,75%	+93,72%	+104,88%	-2,07%	+60,87%	+45,28%	-31,87%	+88,56%	-22,48%	+18,41%	+94,22%	+56,77%	+165,90%	-9,15%	-1,16%	+51,86%	-2,58%	+19,28%	+23,29%	-28,84%	-4,34%	-6,43%	+6,43%	+8,93%	+9,82%	-14,54%	-11,39%	+87,36%	+50,66%	+97,69%	+110,35%	+81,57%	+135,68%	+281,65%	+225,72%	-27,16%	-36,12%	-50,82%	-65,02%	-4,91%	-7,53%	-24,65%	+12,84%	+46,32%	+48,98%	+65,53%	+49,68%	+21,42%	+31,31%	+68,38%	+31,23%	+34,81%	+4,91%	-20,45%	-29,97%	-34,96%	-32,79%	-27,31%	-13,17%	-22,24%	-2,68%
Z tytułu dostaw i usług	0	0	0	1 081	0	0	0	2 908	0	0	0	786	0	0	0	3 334	0	0	0	2 484	0	2 912	3 017	3 109	2 332	2 612	2 948	3 350	2 329	2 775	1 769	3 225	5 819	3 712	2 804	3 820	3 645	6 067	3 454	6 970	2 929	4 211	6 264	5 831	3 795	2 882	4 842	6 776	7 610	9 260	11 468	16 615	11 357	14 673	22 902	21 282	17 080	15 183	17 851	10 563	6 919	5 103	10 470	11 297	6 678	9 160
dynamika kw/kw	-100,00%				-100,00%				-100,00%				-100,00%				-100,00%				-100,00%		+3,61%	+3,05%	-24,99%	+12,01%	+12,86%	+13,64%	-30,48%	+19,15%	-36,25%	+82,31%	+80,43%	-36,21%	-24,46%	+36,23%	-4,58%	+66,45%	-43,07%	+101,80%	-57,98%	+43,77%	+48,75%	-6,91%	-34,92%	-24,06%	+68,01%	+39,94%	+12,31%	+21,68%	+23,84%	+44,88%	-31,65%	+29,20%	+56,08%	-7,07%	-19,74%	-11,11%	+17,57%	-40,83%	-34,50%	-26,25%	+105,17%	+7,90%	-40,89%	+37,17%
dynamika r/r				-47,14%				+169,01%				-72,97%				+324,17%				-25,49%				+25,16%		-10,30%	-2,29%	+7,75%	-0,13%	+6,24%	-39,99%	-3,73%	+149,85%	+33,77%	+58,51%	+18,45%	-37,36%	+63,44%	+23,18%	+82,46%	-19,64%	-30,59%	+81,35%	-16,34%	+29,57%	-31,56%	-22,70%	+16,21%	+100,53%	+221,30%	+136,84%	+145,20%	+49,24%	+58,46%	+99,70%	+28,09%	+50,39%	+3,48%	-22,05%	-50,37%	-59,49%	-66,39%	-41,35%	+6,95%	-3,48%	+79,50%
Kredyty i pożyczki	0	0	0	178	0	0	0	199	0	0	0	478	0	0	0	367	0	0	0	718	0	0	686	688	120	818	0	0	0	0	0	0	0	2 400	3 275	2 764	3 368	2 742	3 129	3 378	3 243	3 133	2 763	2 925	2 852	5 449	5 316	5 529	5 485	5 207	4 080	4 837	4 678	6 329	7 492	6 630	6 283	6 407	6 379	8 842	7 361	9 185	6 630	4 900	4 150	4 754
dynamika kw/kw	-100,00%				-100,00%				-100,00%				-100,00%				-100,00%				-100,00%			+0,29%	-82,56%	+581,67%	-100,00%								+36,46%	-15,60%	+21,85%	-18,59%	+14,11%	+7,96%	-4,00%	-3,39%	-11,81%	+5,86%	-2,50%	+91,06%	-2,44%	+4,01%	-0,80%	-5,07%	-21,64%	+18,55%	-3,29%	+35,29%	+18,38%	-11,51%	-5,23%	+1,97%	-0,44%	+38,61%	-16,75%	+24,78%	-27,82%	-26,09%	-15,31%	+14,55%
dynamika r/r				-39,46%				+11,80%				+140,20%				-23,22%				+95,64%				-4,18%			-100,00%	-100,00%	-100,00%	-100,00%								+14,25%	-4,46%	+22,21%	-3,71%	+14,26%	-11,70%	-13,41%	-12,06%	+73,92%	+92,40%	+89,03%	+92,32%	-4,44%	-23,25%	-12,52%	-14,71%	+21,55%	+83,63%	+37,07%	+34,31%	+1,23%	-14,86%	+33,36%	+17,16%	+43,36%	+3,93%	-44,58%	-43,62%	-48,24%
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
Z tytułu leasingu	0	0	0	102	0	0	0	59	0	0	0	0	0	0	0	347	0	0	0	345	0	52	76	284	306	226	115	415	347	331	398	453	347	248	153	383	326	226	115	632	547	451	356	516	427	365	263	251	256	218	128	306	227	153	79	262	185	122	60	94	207	163	128	338	362	151
dynamika kw/kw	-100,00%				-100,00%				-100,00%								-100,00%				-100,00%		+46,15%	+273,68%	+7,75%	-26,14%	-49,12%	+260,87%	-16,39%	-4,61%	+20,24%	+13,82%	-23,40%	-28,53%	-38,31%	+150,33%	-14,88%	-30,67%	-49,12%	+449,57%	-13,45%	-17,55%	-21,06%	+44,94%	-17,25%	-14,52%	-27,95%	-4,56%	+1,99%	-14,84%	-41,28%	+139,06%	-25,82%	-32,60%	-48,37%	+231,65%	-29,39%	-34,05%	-50,82%	+56,67%	+120,21%	-21,26%	-21,47%	+164,06%	+7,10%	-58,29%
dynamika r/r				-8,11%				-42,16%				-100,00%								-0,58%				-17,68%		+334,62%	+51,32%	+46,13%	+13,40%	+46,46%	+246,09%	+9,16%	0,00%	-25,08%	-61,56%	-15,45%	-6,05%	-8,87%	-24,84%	+65,01%	+67,79%	+99,56%	+209,57%	-18,35%	-21,94%	-19,07%	-26,12%	-51,36%	-40,05%	-40,27%	-51,33%	+21,91%	-11,33%	-29,82%	-38,28%	-14,38%	-18,50%	-20,26%	-24,05%	-64,12%	+11,89%	+33,61%	+113,33%	+259,57%	+74,88%	-7,36%
Inne zobowiazania krótkoterminowe	0	0	0	584	127	0	525	819	249	429	344	1 451	378	272	363	1 225	565	0	396	1 665	595	2 476	1 573	2 345	1 318	1 548	1 945	3 074	1 764	2 609	2 113	2 382	2 153	2 250	2 229	5 780	7 766	11 257	25 593	30 540	4 284	5 167	6 498	5 253	3 389	3 290	1 546	3 834	1 958	3 172	4 133	2 775	2 326	2 293	2 881	4 020	1 510	2 887	2 242	3 046	1 810	2 082	2 058	3 041	1 482	2 025
dynamika kw/kw	-100,00%				-78,25%	-100,00%		+56,00%	-69,60%	+72,29%	-19,81%	+321,80%	-73,95%	-28,04%	+33,46%	+237,47%	-53,88%	-100,00%		+320,45%	-64,26%	+316,13%	-36,47%	+49,08%	-43,80%	+17,45%	+25,65%	+58,05%	-42,62%	+47,90%	-19,01%	+12,73%	-9,61%	+4,51%	-0,93%	+159,31%	+34,36%	+44,95%	+127,35%	+19,33%	-85,97%	+20,61%	+25,76%	-19,16%	-35,48%	-2,92%	-53,01%	+147,99%	-48,93%	+62,00%	+30,30%	-32,86%	-16,18%	-1,42%	+25,64%	+39,53%	-62,44%	+91,19%	-22,34%	+35,86%	-40,58%	+15,03%	-1,15%	+47,76%	-51,27%	+36,64%
dynamika r/r				-52,94%				+40,24%	+96,06%		-34,48%	+77,17%	+51,81%	-36,60%	+5,52%	-15,58%	+49,47%	-100,00%	+9,09%	+35,92%	+5,31%		+297,22%	+40,84%	+121,51%	-37,48%	+23,65%	+31,09%	+33,84%	+68,54%	+8,64%	-22,51%	+22,05%	-13,76%	+5,49%	+142,65%	+260,71%	+400,31%	+1 048,18%	+428,37%	-44,84%	-54,10%	-74,61%	-82,80%	-20,89%	-36,33%	-76,21%	-27,01%	-42,22%	-3,59%	+167,34%	-27,62%	+18,79%	-27,71%	-30,29%	+44,86%	-35,08%	+25,90%	-22,18%	-24,23%	+19,87%	-27,88%	-8,21%	-0,16%	-18,12%	-2,74%
Suma bilansowa	0	0	0	5 993	5 207	0	7 334	8 841	6 185	7 501	9 496	8 557	8 333	7 979	11 042	11 797	9 661	11 254	10 253	11 930	13 110	12 841	13 012	14 985	12 981	14 879	14 705	17 696	15 707	16 582	14 567	18 867	20 773	20 547	20 576	29 763	34 884	39 163	45 841	50 988	26 436	29 548	33 134	32 397	28 082	29 435	25 660	30 985	30 765	34 289	38 852	43 588	39 344	43 877	54 443	51 482	45 237	43 882	45 816	39 643	34 646	34 633	37 813	39 418	33 322	37 456
dynamika kw/kw	-100,00%				-13,12%	-100,00%		+20,55%	-30,04%	+21,28%	+26,60%	-9,89%	-2,62%	-4,25%	+38,39%	+6,84%	-18,11%	+16,49%	-8,89%	+16,36%	+9,89%	-2,05%	+1,33%	+15,16%	-13,37%	+14,62%	-1,17%	+20,34%	-11,24%	+5,57%	-12,15%	+29,52%	+10,10%	-1,09%	+0,14%	+44,65%	+17,21%	+12,27%	+17,05%	+11,23%	-48,15%	+11,77%	+12,14%	-2,22%	-13,32%	+4,82%	-12,82%	+20,75%	-0,71%	+11,45%	+13,31%	+12,19%	-9,74%	+11,52%	+24,08%	-5,44%	-12,13%	-3,00%	+4,41%	-13,47%	-12,60%	-0,04%	+9,18%	+4,24%	-15,47%	+12,41%
dynamika r/r				-27,29%				+47,52%	+18,78%		+29,48%	-3,21%	+34,73%	+6,37%	+16,28%	+37,86%	+15,94%	+41,05%	-7,15%	+1,13%	+35,70%	+14,10%	+26,91%	+25,61%	-0,98%	+15,87%	+13,01%	+18,09%	+21,00%	+11,45%	-0,94%	+6,62%	+32,25%	+23,91%	+41,25%	+57,75%	+67,93%	+90,60%	+122,79%	+71,31%	-24,22%	-24,55%	-27,72%	-36,46%	+6,23%	-0,38%	-22,56%	-4,36%	+9,55%	+16,49%	+51,41%	+40,67%	+27,89%	+27,96%	+40,13%	+18,11%	+14,98%	+0,01%	-15,85%	-23,00%	-23,41%	-21,08%	-17,47%	-0,57%	-3,82%	+8,15%

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	1,07	1,06	1,03
Zmiana	-0,93%	+0,44%	+0,39%
Open-Close	+0,00%	-0,20%	+0,43%
High-Low	0,00%	1,70%	2,97%
Zmiana ceny [pln]	0,00	0,00	0,00
Transakcja [szt.]	1	4,4	8,15
Średnia transakcja [pln]	10,70	526,99	1,14t
Wolumen [szt.]	10	2,16t	8,94t
Obrót [pln]	10,70	2,32t	9,32t
Obrót pozytywny	0,00%	58,78%	43,96%
Obrót negatywny	0,00%	17,73%	26,80%
Obrót neutralny	100%	23,49%	29,25%
Wolumen ws. % Free Float	<0,01	0,12	0,48
Wolumen ws. % akcji w obrocie	<0,01	0,03	0,11

Informacje ogólne

Na giełdzie od	210 miesięcy
Liczba akcji	8 024 663
Free float	23,08%
Kapitalizacja	8,59 mln zł
Wartość księgowa	18,61 mln zł
Zysk operacyjny 12m	2,42 mln zł
Przychody 12m	47,44 mln zł
Zysk netto 12m	1,77 mln zł
Główny akcjonariusz Magdalena Koch-Zając 15,57%

UDZIAŁ W INDEKSACH

NCIndex

0,10%

Wskaźniki finansowe

Rating	AA-
Aktualne C/WK	0,46
Kroczące C/ZO	3,54
Kroczące C/P	0,18
Kroczące C/Z	4,85
Zmiana 12m	-0,93%
Śr. płynność dzienna	0,11%
Zakres wahań kursu	13,86%
Beta kursu	0,20
Tempo wzrostu przychodów	-11,15%
Zwrot z kapitału własnego (ROE)	9,99%
Zwrot z aktywów skorygowany (ROA)	5,75%
Wskaźnik ogólnego zadłużenia	52,14%
Dług netto / EBITDA	1,9
Wskaźnik Altmana (Z"-score)	7,13
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: 12-08-2025

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.

Sprawdź jak StockWatch.pl może pomóc Ci w skutecznym inwestowaniu

Sprawdź

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

Dostosuj Ukryj komunikat