PARTNER SERWISU

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

ISIN: PLHOGA000041

WAS1,79 (+0,00%)

Wasko zajmuje się projektowaniem i integracją rozwiązań informatycznych, automatyki przemysłowej, telekomunikacji i elektroniki. Realizuje zaawansowane projekty inwestycyjne w zakresie budowy sieci szerokopasmowych, systemów transportowych, lotnictwa cywilnego i wojskowego, a także zintegrowanych systemów IT dla przemysłu, ochrony zdrowia i administracji publicznej.

Najnowsze sprawozdanie finansowe:
2025-05-16 20:38 SA-QSr1 Zobacz »
Analiza raportów spółki:
2021-09-27 23:03:08 Powoli do przodu - omówienie sprawozdania finansowego po II kw. 2021 r. Zobacz »

Kolejne sprawozdanie:
2025-09-12 jednostkowy - publikacja rozszerzonego raportu półrocznego
2025-11-14 skonsolidowany - publikacja skonsolidowanego raportu kwartalnego za trzeci kwartał

Najnowsze komunikaty spółki

Data publikacji	Kategoria	Tytuł komunikatu
2025-08-04	Znacząca umowa	Zawarcie aneksu do umowy przez spółkę zależną FONON sp. z o.o.
2025-07-15	Pozostałe	Podpisanie umowy z kontrahentem
2025-07-02	Grupa kapitałowa	Podpisanie umowy pożyczki przez spółkę zależną COIG SA
2025-06-30	Pozostałe	Rejestracja zmian statutu
2025-06-24	Pozostałe	Wybór oferty emitenta jako najkorzystniejszej w przetargu
2025-05-29	Dywidenda	Wypłata dywidendy 0,03 zł/akcja
2025-05-29	Dywidenda	WZ - podjęte uchwały: wypłata dywidendy 0,03 zł/akcja, zmiana statutu
2025-05-29	Walne Zgromadzenie	WZ - wykaz akcjonariuszy

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
Data raportu	29.04.2005	04.08.2005	05.11.2005	14.02.2006	28.04.2006	04.08.2006	06.11.2006	01.03.2007	15.05.2007	14.08.2007	05.11.2007	14.02.2008	05.05.2008	14.08.2008	04.11.2008	23.02.2009	13.05.2009	31.08.2009	09.11.2009	01.03.2010	17.05.2010	31.08.2010	15.11.2010	01.03.2011	16.05.2011	31.08.2011	14.11.2011	17.02.2012	15.05.2012	31.08.2012	14.11.2012	01.03.2013	15.05.2013	30.08.2013	14.11.2013	03.03.2014	15.05.2014	01.09.2014	14.11.2014	02.03.2015	15.05.2015	31.08.2015	16.11.2015	29.02.2016	13.05.2016	31.08.2016	14.11.2016	28.02.2017	12.05.2017	28.04.2017	13.11.2017	28.02.2018	18.05.2018	31.08.2018	16.11.2018	28.02.2019	31.05.2019	31.08.2019	15.11.2019	28.02.2020	22.05.2020	04.09.2020	20.11.2020	26.02.2021	21.05.2021	03.09.2021	19.11.2021	25.02.2022	20.05.2022	09.09.2022	18.11.2022	24.02.2023	19.05.2023	15.09.2023	17.11.2023	28.02.2024	17.05.2024	13.09.2024	15.11.2024	28.02.2025	16.05.2025
Liczba akcji	4 000 000	4 000 000	4 000 000	4 000 000	4 000 000	4 000 000	4 000 000	91 187 500	91 187 500	91 187 500	91 187 500	91 187 500	91 187 500	91 187 500	91 187 500	91 187 500	91 187 500	91 187 500	91 187 500	91 187 500	91 187 500	91 187 500	91 187 500	91 187 500	91 187 500	91 187 500	91 187 500	91 187 500	91 187 500	91 187 500	91 187 500	91 187 500	91 187 500	91 187 500	91 187 500	91 187 500	91 187 500	91 187 500	91 187 500	91 187 500	91 187 500	91 187 500	91 187 500	91 187 500	91 187 500	91 187 500	91 187 500	91 187 500	91 187 500	91 187 500	91 187 500	91 187 500	91 187 500	91 187 500	91 187 500	91 187 500	91 187 500	91 187 500	91 187 500	91 187 500	91 187 500	91 187 500	91 187 500	91 187 500	91 187 500	91 187 500	91 187 500	91 187 500	91 187 500	91 187 500	91 187 500	91 187 500	91 187 500	91 187 500	91 187 500	91 187 500	91 187 500	91 187 500	91 187 500	91 187 500	91 187 500
Przychody	2 625	2 187	5 177	4 626	2 241	5 160	3 051	220 787	64 666	124 653	55 976	155 217	53 615	162 773	80 706	109 459	28 376	63 264	39 749	112 669	40 978	60 382	88 441	104 616	46 681	66 134	71 039	88 721	40 205	63 382	66 302	118 438	77 678	78 330	105 860	110 006	85 125	88 427	88 669	110 302	115 816	90 867	120 614	123 566	44 646	48 379	46 406	69 858	58 355	54 506	49 071	85 493	53 529	63 946	75 826	126 507	62 322	93 146	109 476	150 035	85 352	88 765	92 956	191 429	102 555	99 114	128 801	171 738	95 929	142 872	150 047	176 823	112 505	80 528	112 290	228 779	87 428	119 781	144 351	174 989	106 427
dynamika kw/kw		-16,69%	+136,72%	-10,64%	-51,56%	+130,25%	-40,87%	+7 136,55%	-70,71%	+92,76%	-55,09%	+177,29%	-65,46%	+203,60%	-50,42%	+35,63%	-74,08%	+122,95%	-37,17%	+183,45%	-63,63%	+47,35%	+46,47%	+18,29%	-55,38%	+41,67%	+7,42%	+24,89%	-54,68%	+57,65%	+4,61%	+78,63%	-34,41%	+0,84%	+35,15%	+3,92%	-22,62%	+3,88%	+0,27%	+24,40%	+5,00%	-21,54%	+32,74%	+2,45%	-63,87%	+8,36%	-4,08%	+50,54%	-16,47%	-6,60%	-9,97%	+74,22%	-37,39%	+19,46%	+18,58%	+66,84%	-50,74%	+49,46%	+17,53%	+37,05%	-43,11%	+4,00%	+4,72%	+105,94%	-46,43%	-3,36%	+29,95%	+33,34%	-44,14%	+48,94%	+5,02%	+17,85%	-36,37%	-28,42%	+39,44%	+103,74%	-61,78%	+37,01%	+20,51%	+21,22%	-39,18%
dynamika r/r					-14,63%	+135,94%	-41,07%	+4 672,74%	+2 785,59%	+2 315,76%	+1 734,68%	-29,70%	-17,09%	+30,58%	+44,18%	-29,48%	-47,07%	-61,13%	-50,75%	+2,93%	+44,41%	-4,56%	+122,50%	-7,15%	+13,92%	+9,53%	-19,68%	-15,19%	-13,87%	-4,16%	-6,67%	+33,49%	+93,20%	+23,58%	+59,66%	-7,12%	+9,59%	+12,89%	-16,24%	+0,27%	+36,05%	+2,76%	+36,03%	+12,03%	-61,45%	-46,76%	-61,53%	-43,47%	+30,71%	+12,66%	+5,74%	+22,38%	-8,27%	+17,32%	+54,52%	+47,97%	+16,43%	+45,66%	+44,38%	+18,60%	+36,95%	-4,70%	-15,09%	+27,59%	+20,16%	+11,66%	+38,56%	-10,29%	-6,46%	+44,15%	+16,50%	+2,96%	+17,28%	-43,64%	-25,16%	+29,38%	-22,29%	+48,74%	+28,55%	-23,51%	+21,73%
Zysk brutto na sprzedaży	325	404	529	720	692	401	515	34 098	6 780	6 180	11 732	47 826	7 837	12 083	10 398	20 952	3 265	9 369	4 788	12 398	5 723	9 064	9 879	18 032	10 340	10 878	6 882	19 060	6 321	7 310	10 519	21 010	12 657	17 033	16 721	14 446	13 365	13 752	9 927	19 140	21 393	15 190	18 016	24 685	9 244	10 848	10 104	15 681	12 178	12 819	7 736	17 609	7 992	10 645	9 000	25 031	9 005	13 367	13 940	20 759	11 707	12 219	10 781	30 231	13 564	14 240	17 229	28 406	9 813	20 829	23 610	22 792	10 420	12 718	15 193	36 036	13 981	18 213	21 076	22 087	17 025
dynamika kw/kw		+24,31%	+30,94%	+36,11%	-3,89%	-42,05%	+28,43%	+6 520,97%	-80,12%	-8,85%	+89,84%	+307,65%	-83,61%	+54,18%	-13,95%	+101,50%	-84,42%	+186,95%	-48,90%	+158,94%	-53,84%	+58,38%	+8,99%	+82,53%	-42,66%	+5,20%	-36,73%	+176,95%	-66,84%	+15,65%	+43,90%	+99,73%	-39,76%	+34,57%	-1,83%	-13,61%	-7,48%	+2,90%	-27,81%	+92,81%	+11,77%	-29,00%	+18,60%	+37,02%	-62,55%	+17,35%	-6,86%	+55,20%	-22,34%	+5,26%	-39,65%	+127,62%	-54,61%	+33,20%	-15,45%	+178,12%	-64,02%	+48,44%	+4,29%	+48,92%	-43,61%	+4,37%	-11,77%	+180,41%	-55,13%	+4,98%	+20,99%	+64,87%	-65,45%	+112,26%	+13,35%	-3,46%	-54,28%	+22,05%	+19,46%	+137,19%	-61,20%	+30,27%	+15,72%	+4,80%	-22,92%
dynamika r/r					+112,92%	-0,74%	-2,65%	+4 635,83%	+879,77%	+1 441,15%	+2 178,06%	+40,26%	+15,59%	+95,52%	-11,37%	-56,19%	-58,34%	-22,46%	-53,95%	-40,83%	+75,28%	-3,26%	+106,33%	+45,44%	+80,67%	+20,01%	-30,34%	+5,70%	-38,87%	-32,80%	+52,85%	+10,23%	+100,24%	+133,01%	+58,96%	-31,24%	+5,59%	-19,26%	-40,63%	+32,49%	+60,07%	+10,46%	+81,48%	+28,97%	-56,79%	-28,58%	-43,92%	-36,48%	+31,74%	+18,17%	-23,44%	+12,30%	-34,37%	-16,96%	+16,34%	+42,15%	+12,68%	+25,57%	+54,89%	-17,07%	+30,01%	-8,59%	-22,66%	+45,63%	+15,86%	+16,54%	+59,81%	-6,04%	-27,65%	+46,27%	+37,04%	-19,76%	+6,19%	-38,94%	-35,65%	+58,11%	+34,17%	+43,21%	+38,72%	-38,71%	+21,77%
Koszty sprzedaży	-98	- 117	- 130	- 199	- 105	- 147	-98	-10 992	-1 503	-3 570	-2 958	-9 417	-2 723	-3 796	-3 199	-5 832	-2 835	-3 710	-3 121	-4 870	-3 152	-4 129	-3 619	-4 362	-3 031	-3 252	-3 098	-4 610	-3 165	-2 389	-3 510	-6 627	-3 698	-3 426	-4 427	-4 211	-3 849	-4 072	-4 015	-5 086	-3 982	-4 854	-4 847	-6 066	-4 728	-4 957	-4 540	-5 475	-4 979	-4 320	-5 362	-4 965	-4 597	-5 761	-2 959	-6 382	-5 232	-5 133	-4 657	-5 405	-4 061	-4 638	-4 623	-5 169	-4 178	-4 224	-5 811	-4 577	-4 397	-6 560	-6 441	-7 170	-6 493	-7 753	-6 034	-8 937	-7 348	-8 173	-7 242	-8 544	-7 908
dynamika kw/kw		-19,39%	-11,11%	-53,08%	+47,24%	-40,00%	+33,33%	-11 116,33%	+86,33%	-137,52%	+17,14%	-218,36%	+71,08%	-39,41%	+15,73%	-82,31%	+51,39%	-30,86%	+15,88%	-56,04%	+35,28%	-31,00%	+12,35%	-20,53%	+30,51%	-7,29%	+4,74%	-48,81%	+31,34%	+24,52%	-46,92%	-88,80%	+44,20%	+7,36%	-29,22%	+4,88%	+8,60%	-5,79%	+1,40%	-26,67%	+21,71%	-21,90%	+0,14%	-25,15%	+22,06%	-4,84%	+8,41%	-20,59%	+9,06%	+13,24%	-24,12%	+7,40%	+7,41%	-25,32%	+48,64%	-115,68%	+18,02%	+1,89%	+9,27%	-16,06%	+24,87%	-14,21%	+0,32%	-11,81%	+19,17%	-1,10%	-37,57%	+21,24%	+3,93%	-49,19%	+1,81%	-11,32%	+9,44%	-19,41%	+22,17%	-48,11%	+17,78%	-11,23%	+11,39%	-17,98%	+7,44%
dynamika r/r					-7,14%	-25,64%	+24,62%	-5 423,62%	-1 331,43%	-2 328,57%	-2 918,37%	+14,33%	-81,17%	-6,33%	-8,15%	+38,07%	-4,11%	+2,27%	+2,44%	+16,50%	-11,18%	-11,29%	-15,96%	+10,43%	+3,84%	+21,24%	+14,40%	-5,69%	-4,42%	+26,54%	-13,30%	-43,75%	-16,84%	-43,41%	-26,13%	+36,46%	-4,08%	-18,86%	+9,31%	-20,78%	-3,46%	-19,20%	-20,72%	-19,27%	-18,73%	-2,12%	+6,33%	+9,74%	-5,31%	+12,85%	-18,11%	+9,32%	+7,67%	-33,36%	+44,82%	-28,54%	-13,81%	+10,90%	-57,38%	+15,31%	+22,38%	+9,64%	+0,73%	+4,37%	-2,88%	+8,93%	-25,70%	+11,45%	-5,24%	-55,30%	-10,84%	-56,65%	-47,67%	-18,19%	+6,32%	-24,64%	-13,17%	-5,42%	-20,02%	+4,40%	-7,62%
Koszty ogólnego zarządu	- 517	- 425	- 472	- 685	- 583	- 651	- 529	-11 261	-3 897	-1 937	-3 083	-6 619	-3 673	-3 241	-2 615	-5 416	-3 908	-3 889	-2 281	-3 308	-3 282	-3 105	-3 342	-3 985	-3 689	-3 456	-2 953	-3 270	-3 449	-2 475	-3 753	-5 921	-4 574	-5 056	-4 912	-2 918	-4 610	-3 893	-3 895	-4 852	-4 871	-5 511	-4 696	-6 853	-4 706	-5 005	-3 756	-5 088	-4 285	-3 196	-5 260	-4 274	-5 308	-5 661	-3 527	-7 849	-4 869	-4 822	-4 465	-10 289	-6 365	-6 984	-5 897	-8 989	-6 311	-7 076	-8 354	-8 051	-6 508	-8 058	-7 571	-7 381	-7 352	-7 853	-6 705	-8 120	-7 324	-8 133	-7 691	-10 087	-8 057
dynamika kw/kw		+17,79%	-11,06%	-45,13%	+14,89%	-11,66%	+18,74%	-2 028,73%	+65,39%	+50,30%	-59,16%	-114,69%	+44,51%	+11,76%	+19,32%	-107,11%	+27,84%	+0,49%	+41,35%	-45,02%	+0,79%	+5,39%	-7,63%	-19,24%	+7,43%	+6,32%	+14,55%	-10,73%	-5,47%	+28,24%	-51,64%	-57,77%	+22,75%	-10,54%	+2,85%	+40,59%	-57,98%	+15,55%	-0,05%	-24,57%	-0,39%	-13,14%	+14,79%	-45,93%	+31,33%	-6,35%	+24,96%	-35,46%	+15,78%	+25,41%	-64,58%	+18,75%	-24,19%	-6,65%	+37,70%	-122,54%	+37,97%	+0,97%	+7,40%	-130,44%	+38,14%	-9,73%	+15,56%	-52,43%	+29,79%	-12,12%	-18,06%	+3,63%	+19,17%	-23,82%	+6,04%	+2,51%	+0,39%	-6,81%	+14,62%	-21,10%	+9,80%	-11,05%	+5,43%	-31,15%	+20,12%
dynamika r/r					-12,77%	-53,18%	-12,08%	-1 543,94%	-568,44%	-197,54%	-482,80%	+41,22%	+5,75%	-67,32%	+15,18%	+18,17%	-6,40%	-19,99%	+12,77%	+38,92%	+16,02%	+20,16%	-46,51%	-20,47%	-12,40%	-11,30%	+11,64%	+17,94%	+6,51%	+28,39%	-27,09%	-81,07%	-32,62%	-104,28%	-30,88%	+50,72%	-0,79%	+23,00%	+20,70%	-66,28%	-5,66%	-41,56%	-20,56%	-41,24%	+3,39%	+9,18%	+20,02%	+25,76%	+8,95%	+36,14%	-40,04%	+16,00%	-23,87%	-77,13%	+32,95%	-83,65%	+8,27%	+14,82%	-26,59%	-31,09%	-30,72%	-44,84%	-32,07%	+12,63%	+0,85%	-1,32%	-41,67%	+10,43%	-3,12%	-13,88%	+9,37%	+8,32%	-12,97%	+2,54%	+11,44%	-10,01%	+0,38%	-3,57%	-14,71%	-24,22%	-10,01%
Zysk ze sprzedaży	- 290	- 138	-73	- 164	4	- 397	- 112	11 845	1 380	673	5 691	31 790	1 441	5 046	4 584	9 704	-3 478	1 770	- 614	4 220	- 711	1 830	2 918	9 685	3 620	4 170	831	11 180	- 293	2 446	3 256	8 462	4 385	8 551	7 382	7 317	4 906	5 787	2 017	9 202	12 540	4 825	8 473	11 766	- 190	886	1 808	5 118	2 914	5 303	-2 886	8 370	-1 913	- 777	2 514	10 800	-1 096	3 412	4 818	5 065	1 281	597	261	16 073	3 075	2 940	3 064	15 778	-1 092	6 211	9 598	8 241	-3 425	-2 888	2 454	18 979	- 691	1 907	6 143	3 456	1 060
dynamika kw/kw		+52,41%	+47,10%	-124,66%	+102,44%	-10 025,00%	+71,79%	+10 675,89%	-88,35%	-51,23%	+745,62%	+458,60%	-95,47%	+250,17%	-9,16%	+111,69%	-135,84%	+150,89%	-134,69%	+787,30%	-116,85%	+357,38%	+59,45%	+231,91%	-62,62%	+15,19%	-80,07%	+1 245,37%	-102,62%	+934,81%	+33,12%	+159,89%	-48,18%	+95,01%	-13,67%	-0,88%	-32,95%	+17,96%	-65,15%	+356,22%	+36,27%	-61,52%	+75,61%	+38,86%	-101,61%	+566,32%	+104,06%	+183,08%	-43,06%	+81,98%	-154,42%	+390,02%	-122,86%	+59,38%	+423,55%	+329,59%	-110,15%	+411,31%	+41,21%	+5,13%	-74,71%	-53,40%	-56,28%	+6 058,24%	-80,87%	-4,39%	+4,22%	+414,95%	-106,92%	+668,77%	+54,53%	-14,14%	-141,56%	+15,68%	+184,97%	+673,39%	-103,64%	+375,98%	+222,13%	-43,74%	-69,33%
dynamika r/r					+101,38%	-187,68%	-53,42%	+7 322,56%	+34 400,00%	+269,52%	+5 181,25%	+168,38%	+4,42%	+649,78%	-19,45%	-69,47%	-341,36%	-64,92%	-113,39%	-56,51%	+79,56%	+3,39%	+575,24%	+129,50%	+609,14%	+127,87%	-71,52%	+15,44%	-108,09%	-41,34%	+291,82%	-24,31%	+1 596,59%	+249,59%	+126,72%	-13,53%	+11,88%	-32,32%	-72,68%	+25,76%	+155,61%	-16,62%	+320,08%	+27,86%	-101,52%	-81,64%	-78,66%	-56,50%	+1 633,68%	+498,53%	-259,62%	+63,54%	-165,65%	-114,65%	+187,11%	+29,03%	+42,71%	+539,12%	+91,65%	-53,10%	+216,88%	-82,50%	-94,58%	+217,33%	+140,05%	+392,46%	+1 073,95%	-1,84%	-135,51%	+111,26%	+213,25%	-47,77%	-213,64%	-146,50%	-74,43%	+130,30%	+79,82%	+166,03%	+150,33%	-81,79%	+253,40%
Pozostałe przychody operacyjne	8	9	4	74	2	17	37	6 743	1 428	205	14	- 703	456	- 196	245	1 030	1 724	1 408	-1 999	499	193	276	487	24	553	1 739	401	327	1 457	- 297	306	465	897	500	574	3 472	2 212	- 210	2 034	1 515	1 455	265	906	- 228	553	554	279	- 263	426	415	851	441	468	660	338	619	450	1 352	243	532	922	607	2 129	2 405	1 200	605	1 028	2 440	1 009	1 567	1 244	4 579	1 541	60	700	3 169	1 454	69	1 163	4 830	1 216
dynamika kw/kw		+12,50%	-55,56%	+1 750,00%	-97,30%	+750,00%	+117,65%	+18 124,32%	-78,82%	-85,64%	-93,17%	-5 121,43%	+164,86%	-142,98%	+225,00%	+320,41%	+67,38%	-18,33%	-241,97%	+124,96%	-61,32%	+43,01%	+76,45%	-95,07%	+2 204,17%	+214,47%	-76,94%	-18,45%	+345,57%	-120,38%	+203,03%	+51,96%	+92,90%	-44,26%	+14,80%	+504,88%	-36,29%	-109,49%	+1 068,57%	-25,52%	-3,96%	-81,79%	+241,89%	-125,17%	+342,54%	+0,18%	-49,64%	-194,27%	+261,98%	-2,58%	+105,06%	-48,18%	+6,12%	+41,03%	-48,79%	+83,14%	-27,30%	+200,44%	-82,03%	+118,93%	+73,31%	-34,16%	+250,74%	+12,96%	-50,10%	-49,58%	+69,92%	+137,35%	-58,65%	+55,30%	-20,61%	+268,09%	-66,35%	-96,11%	+1 066,67%	+352,71%	-54,12%	-95,25%	+1 585,51%	+315,31%	-74,82%
dynamika r/r					-75,00%	+88,89%	+825,00%	+9 012,16%	+71 300,00%	+1 105,88%	-62,16%	-110,43%	-68,07%	-195,61%	+1 650,00%	+246,51%	+278,07%	+818,37%	-915,92%	-51,55%	-88,81%	-80,40%	+124,36%	-95,19%	+186,53%	+530,07%	-17,66%	+1 262,50%	+163,47%	-117,08%	-23,69%	+42,20%	-38,44%	+268,35%	+87,58%	+646,67%	+146,60%	-142,00%	+254,36%	-56,37%	-34,22%	+226,19%	-55,46%	-115,05%	-61,99%	+109,06%	-69,21%	-15,35%	-22,97%	-25,09%	+205,02%	+267,68%	+9,86%	+59,04%	-60,28%	+40,36%	-3,85%	+104,85%	-28,11%	-14,05%	+104,89%	-55,10%	+776,13%	+352,07%	+30,15%	-0,33%	-51,71%	+1,46%	-15,92%	+159,01%	+21,01%	+87,66%	+52,73%	-96,17%	-43,73%	-30,79%	-5,65%	+15,00%	+66,14%	+52,41%	-16,37%
Pozostałe koszty operacyjne	-4	- 107	-2	- 105	-27	-1	-21	-3 240	- 158	- 364	- 129	-4 196	- 197	-1 168	-62	-1 057	- 144	- 449	-1 250	-1 351	- 412	- 187	- 484	-5 065	- 376	- 982	- 995	541	-1 000	- 565	- 186	-2 274	-1 225	-1 697	-3 907	-7 491	-2 433	-3 075	- 981	-2 034	- 585	-3 977	- 454	-2 384	-1 106	-3 735	-1 458	-2 444	-1 223	-1 101	- 242	-1 018	- 703	- 577	-2 345	-1 478	- 759	-1 641	- 228	-4 633	- 328	- 763	-4 303	-1 746	- 815	-1 436	- 953	-4 517	-1 575	-2 580	-8 076	-7 287	-1 823	-9 590	- 930	-3 314	-1 002	-2 863	-2 267	-3 695	-2 166
dynamika kw/kw		-2 575,00%	+98,13%	-5 150,00%	+74,29%	+96,30%	-2 000,00%	-15 328,57%	+95,12%	-130,38%	+64,56%	-3 152,71%	+95,31%	-492,89%	+94,69%	-1 604,84%	+86,38%	-211,81%	-178,40%	-8,08%	+69,50%	+54,61%	-158,82%	-946,49%	+92,58%	-161,17%	-1,32%	+154,37%	-284,84%	+43,50%	+67,08%	-1 122,58%	+46,13%	-38,53%	-130,23%	-91,73%	+67,52%	-26,39%	+68,10%	-107,34%	+71,24%	-579,83%	+88,58%	-425,11%	+53,61%	-237,70%	+60,96%	-67,63%	+49,96%	+9,98%	+78,02%	-320,66%	+30,94%	+17,92%	-306,41%	+36,97%	+48,65%	-116,21%	+86,11%	-1 932,02%	+92,92%	-132,62%	-463,96%	+59,42%	+53,32%	-76,20%	+33,64%	-373,98%	+65,13%	-63,81%	-213,02%	+9,77%	+74,98%	-426,06%	+90,30%	-256,34%	+69,76%	-185,73%	+20,82%	-62,99%	+41,38%
dynamika r/r					-575,00%	+99,07%	-950,00%	-2 985,71%	-485,19%	-36 300,00%	-514,29%	-29,51%	-24,68%	-220,88%	+51,94%	+74,81%	+26,90%	+61,56%	-1 916,13%	-27,81%	-186,11%	+58,35%	+61,28%	-274,91%	+8,74%	-425,13%	-105,58%	+110,68%	-165,96%	+42,46%	+81,31%	-520,33%	-22,50%	-200,35%	-2 000,54%	-229,42%	-98,61%	-81,20%	+74,89%	+72,85%	+75,96%	-29,33%	+53,72%	-17,21%	-89,06%	+6,08%	-221,15%	-2,52%	-10,58%	+70,52%	+83,40%	+58,35%	+42,52%	+47,59%	-869,01%	-45,19%	-7,97%	-184,40%	+90,28%	-213,46%	+56,79%	+53,50%	-1 787,28%	+62,31%	-148,48%	-88,20%	+77,85%	-158,71%	-93,25%	-79,67%	-747,43%	-61,32%	-15,75%	-271,71%	+88,48%	+54,52%	+45,04%	+70,15%	-143,76%	-11,50%	-116,17%
Zysk operacyjny	- 286	- 236	-71	- 195	-21	- 381	-96	15 348	2 650	514	5 576	26 891	1 700	3 682	4 767	9 677	-1 898	2 729	-3 863	3 368	- 930	1 919	2 921	4 644	3 797	4 927	237	12 048	164	1 584	3 376	6 653	4 057	7 354	4 049	3 298	4 685	2 502	3 070	8 683	13 410	1 113	8 925	9 154	- 743	-2 295	629	2 411	2 117	4 617	-2 277	7 793	-2 148	- 694	507	9 941	-1 405	3 123	4 833	964	1 875	441	-1 913	16 732	3 460	2 109	3 139	13 701	-1 658	5 198	2 766	5 533	-3 707	-12 418	2 224	18 834	- 239	- 887	5 039	4 591	110
dynamika kw/kw		+17,48%	+69,92%	-174,65%	+89,23%	-1 714,29%	+74,80%	+16 087,50%	-82,73%	-80,60%	+984,82%	+382,26%	-93,68%	+116,59%	+29,47%	+103,00%	-119,61%	+243,78%	-241,55%	+187,19%	-127,61%	+306,34%	+52,21%	+58,99%	-18,24%	+29,76%	-95,19%	+4 983,54%	-98,64%	+865,85%	+113,13%	+97,07%	-39,02%	+81,27%	-44,94%	-18,55%	+42,06%	-46,60%	+22,70%	+182,83%	+54,44%	-91,70%	+701,89%	+2,57%	-108,12%	-208,88%	+127,41%	+283,31%	-12,19%	+118,09%	-149,32%	+442,25%	-127,56%	+67,69%	+173,05%	+1 860,75%	-114,13%	+322,28%	+54,76%	-80,05%	+94,50%	-76,48%	-533,79%	+974,65%	-79,32%	-39,05%	+48,84%	+336,48%	-112,10%	+413,51%	-46,79%	+100,04%	-167,00%	-234,99%	+117,91%	+746,85%	-101,27%	-271,13%	+668,09%	-8,89%	-97,60%
dynamika r/r					+92,66%	-61,44%	-35,21%	+7 970,77%	+12 719,05%	+234,91%	+5 908,33%	+75,21%	-35,85%	+616,34%	-14,51%	-64,01%	-211,65%	-25,88%	-181,04%	-65,20%	+51,00%	-29,68%	+175,61%	+37,89%	+508,28%	+156,75%	-91,89%	+159,43%	-95,68%	-67,85%	+1 324,47%	-44,78%	+2 373,78%	+364,27%	+19,93%	-50,43%	+15,48%	-65,98%	-24,18%	+163,28%	+186,23%	-55,52%	+190,72%	+5,42%	-105,54%	-306,20%	-92,95%	-73,66%	+384,93%	+301,18%	-462,00%	+223,23%	-201,46%	-115,03%	+122,27%	+27,56%	+34,59%	+550,00%	+853,25%	-90,30%	+233,45%	-85,88%	-139,58%	+1 635,68%	+84,53%	+378,23%	+264,09%	-18,11%	-147,92%	+146,47%	-11,88%	-59,62%	-123,58%	-338,90%	-19,60%	+240,39%	+93,55%	+92,86%	+126,57%	-75,62%	+146,03%
Przychody Finansowe	38	34	83	16	24	20	-11	2 557	438	716	673	1 445	1 239	1 751	648	189	1 087	987	1 705	560	1 009	859	1 218	329	1 035	774	1 704	39	804	1 399	32	738	666	-6	155	257	115	76	239	213	148	99	188	160	286	802	211	346	284	6	220	307	103	1 347	156	579	242	422	441	623	519	168	663	219	803	64	154	431	379	880	1 011	577	811	669	374	419	1 018	1 326	1 075	841	1 362
dynamika kw/kw		-10,53%	+144,12%	-80,72%	+50,00%	-16,67%	-155,00%	+23 345,45%	-82,87%	+63,47%	-6,01%	+114,71%	-14,26%	+41,32%	-62,99%	-70,83%	+475,13%	-9,20%	+72,75%	-67,16%	+80,18%	-14,87%	+41,79%	-72,99%	+214,59%	-25,22%	+120,16%	-97,71%	+1 961,54%	+74,00%	-97,71%	+2 206,25%	-9,76%	-100,90%	+2 683,33%	+65,81%	-55,25%	-33,91%	+214,47%	-10,88%	-30,52%	-33,11%	+89,90%	-14,89%	+78,75%	+180,42%	-73,69%	+63,98%	-17,92%	-97,89%	+3 566,67%	+39,55%	-66,45%	+1 207,77%	-88,42%	+271,15%	-58,20%	+74,38%	+4,50%	+41,27%	-16,69%	-67,63%	+294,64%	-66,97%	+266,67%	-92,03%	+140,63%	+179,87%	-12,06%	+132,19%	+14,89%	-42,93%	+40,55%	-17,51%	-44,10%	+12,03%	+142,96%	+30,26%	-18,93%	-21,77%	+61,95%
dynamika r/r					-36,84%	-41,18%	-113,25%	+15 881,25%	+1 725,00%	+3 480,00%	+6 218,18%	-43,49%	+182,88%	+144,55%	-3,71%	-86,92%	-12,27%	-43,63%	+163,12%	+196,30%	-7,18%	-12,97%	-28,56%	-41,25%	+2,58%	-9,90%	+39,90%	-88,15%	-22,32%	+80,75%	-98,12%	+1 792,31%	-17,16%	-100,43%	+384,38%	-65,18%	-82,73%	+1 366,67%	+54,19%	-17,12%	+28,70%	+30,26%	-21,34%	-24,88%	+93,24%	+710,10%	+12,23%	+116,25%	-0,70%	-99,25%	+4,27%	-11,27%	-63,73%	+22 350,00%	-29,09%	+88,60%	+134,95%	-68,67%	+182,69%	+7,60%	+114,46%	-60,19%	+50,34%	-64,85%	+54,72%	-61,90%	-76,77%	+96,80%	-52,80%	+1 275,00%	+556,49%	+33,87%	+113,98%	-23,98%	-63,01%	-27,38%	+25,52%	+98,21%	+187,43%	+100,72%	+33,79%
Koszty finansowe	0	-2	-11	1	0	-37	-50	-1 530	- 409	-89	- 238	- 319	- 457	- 995	-1 243	-2 767	-1 750	-61	- 132	- 280	- 161	- 395	- 165	-1 438	- 327	-1 615	- 854	- 806	- 244	-1 423	- 725	- 720	- 700	-1 098	-1 767	-3 730	- 432	- 423	- 466	- 432	- 516	- 461	- 230	- 429	-22	-48	-10	- 186	- 374	-28	-33	- 419	-84	- 147	- 122	- 266	- 167	- 233	- 508	- 470	- 391	- 156	- 405	- 286	- 237	-32	- 115	- 186	- 193	- 317	- 466	-1 409	- 480	- 684	- 390	- 805	- 416	- 332	- 867	- 214	- 533
dynamika kw/kw			-450,00%	+109,09%	-100,00%		-35,14%	-2 960,00%	+73,27%	+78,24%	-167,42%	-34,03%	-43,26%	-117,72%	-24,92%	-122,61%	+36,75%	+96,51%	-116,39%	-112,12%	+42,50%	-145,34%	+58,23%	-771,52%	+77,26%	-393,88%	+47,12%	+5,62%	+69,73%	-483,20%	+49,05%	+0,69%	+2,78%	-56,86%	-60,93%	-111,09%	+88,42%	+2,08%	-10,17%	+7,30%	-19,44%	+10,66%	+50,11%	-86,52%	+94,87%	-118,18%	+79,17%	-1 760,00%	-101,08%	+92,51%	-17,86%	-1 169,70%	+79,95%	-75,00%	+17,01%	-118,03%	+37,22%	-39,52%	-118,03%	+7,48%	+16,81%	+60,10%	-159,62%	+29,38%	+17,13%	+86,50%	-259,38%	-61,74%	-3,76%	-64,25%	-47,00%	-202,36%	+65,93%	-42,50%	+42,98%	-106,41%	+48,32%	+20,19%	-161,14%	+75,32%	-149,07%
dynamika r/r						-1 750,00%	-354,55%	-153 100,00%		-140,54%	-376,00%	+79,15%	-11,74%	-1 017,98%	-422,27%	-767,40%	-282,93%	+93,87%	+89,38%	+89,88%	+90,80%	-547,54%	-25,00%	-413,57%	-103,11%	-308,86%	-417,58%	+43,95%	+25,38%	+11,89%	+15,11%	+10,67%	-186,89%	+22,84%	-143,72%	-418,06%	+38,29%	+61,48%	+73,63%	+88,42%	-19,44%	-8,98%	+50,64%	+0,69%	+95,74%	+89,59%	+95,65%	+56,64%	-1 600,00%	+41,67%	-230,00%	-125,27%	+77,54%	-425,00%	-269,70%	+36,52%	-98,81%	-58,50%	-316,39%	-76,69%	-134,13%	+33,05%	+20,28%	+39,15%	+39,39%	+79,49%	+71,60%	+34,97%	+18,57%	-890,63%	-305,22%	-657,53%	-148,70%	-115,77%	+16,31%	+42,87%	+13,33%	+51,46%	-122,31%	+73,42%	-28,13%
Zysk brutto	- 248	- 204	1	- 178	3	- 398	- 157	16 329	2 679	774	6 378	28 017	2 482	4 417	4 172	7 059	-2 561	3 655	-2 290	3 648	-82	2 383	3 974	3 535	4 505	4 086	1 087	11 281	724	1 560	2 683	7 158	4 532	6 814	2 980	- 465	4 734	2 522	2 966	8 329	13 338	797	9 152	8 779	- 315	-1 412	1 035	2 579	2 190	4 885	-1 839	7 825	-1 806	183	541	10 254	-1 330	3 312	4 766	1 117	2 003	453	-1 655	16 665	4 026	2 141	3 178	13 946	-1 472	5 761	3 311	4 701	-3 376	-12 433	2 208	18 448	363	107	5 247	5 218	939
dynamika kw/kw		+17,74%	+100,49%	-17 900,00%	+101,69%	-13 366,67%	+60,55%	+10 500,64%	-83,59%	-71,11%	+724,03%	+339,28%	-91,14%	+77,96%	-5,55%	+69,20%	-136,28%	+242,72%	-162,65%	+259,30%	-102,25%	+3 006,10%	+66,76%	-11,05%	+27,44%	-9,30%	-73,40%	+937,81%	-93,58%	+115,47%	+71,99%	+166,79%	-36,69%	+50,35%	-56,27%	-115,60%	+1 118,06%	-46,73%	+17,61%	+180,82%	+60,14%	-94,02%	+1 048,31%	-4,08%	-103,59%	-348,25%	+173,30%	+149,18%	-15,08%	+123,06%	-137,65%	+525,50%	-123,08%	+110,13%	+195,63%	+1 795,38%	-112,97%	+349,02%	+43,90%	-76,56%	+79,32%	-77,38%	-465,34%	+1 106,95%	-75,84%	-46,82%	+48,44%	+338,83%	-110,55%	+491,37%	-42,53%	+41,98%	-171,81%	-268,28%	+117,76%	+735,51%	-98,03%	-70,52%	+4 803,74%	-0,55%	-82,00%
dynamika r/r					+101,21%	-95,10%	-15 800,00%	+9 273,60%	+89 200,00%	+294,47%	+4 162,42%	+71,58%	-7,35%	+470,67%	-34,59%	-74,80%	-203,18%	-17,25%	-154,89%	-48,32%	+96,80%	-34,80%	+273,54%	-3,10%	+5 593,90%	+71,46%	-72,65%	+219,12%	-83,93%	-61,82%	+146,83%	-36,55%	+525,97%	+336,79%	+11,07%	-106,50%	+4,46%	-62,99%	-0,47%	+1 891,18%	+181,75%	-68,40%	+208,56%	+5,40%	-102,36%	-277,16%	-88,69%	-70,62%	+795,24%	+445,96%	-277,68%	+203,41%	-182,47%	-96,25%	+129,42%	+31,04%	+26,36%	+1 709,84%	+780,96%	-89,11%	+250,60%	-86,32%	-134,73%	+1 391,94%	+101,00%	+372,63%	+292,02%	-16,32%	-136,56%	+169,08%	+4,19%	-66,29%	-129,35%	-315,81%	-33,31%	+292,43%	+110,75%	+100,86%	+137,64%	-71,72%	+158,68%
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
Zysk netto	- 253	- 199	1	-5	3	- 348	- 157	13 181	1 782	407	5 432	22 251	1 918	3 302	3 293	5 499	-2 736	3 034	-1 733	2 540	- 173	1 478	2 958	3 078	3 521	3 111	1 021	8 558	516	1 155	1 934	5 103	3 482	5 426	2 014	-2 466	3 655	1 559	2 034	6 285	10 566	549	7 397	7 930	- 395	-1 537	733	1 583	1 560	3 900	-1 666	6 358	-1 636	117	270	8 037	-1 205	2 484	3 288	832	1 394	237	-1 530	12 366	3 206	66	2 002	10 902	-1 360	4 325	2 200	1 207	-4 015	-12 015	1 391	13 969	293	- 921	3 800	3 616	552
dynamika kw/kw		+21,34%	+100,50%	-600,00%	+160,00%	-11 700,00%	+54,89%	+8 495,54%	-86,48%	-77,16%	+1 234,64%	+309,63%	-91,38%	+72,16%	-0,27%	+66,99%	-149,75%	+210,89%	-157,12%	+246,57%	-106,81%	+954,34%	+100,14%	+4,06%	+14,39%	-11,64%	-67,18%	+738,20%	-93,97%	+123,84%	+67,45%	+163,86%	-31,77%	+55,83%	-62,88%	-222,44%	+248,22%	-57,35%	+30,47%	+209,00%	+68,11%	-94,80%	+1 247,36%	+7,21%	-104,98%	-289,11%	+147,69%	+115,96%	-1,45%	+150,00%	-142,72%	+481,63%	-125,73%	+107,15%	+130,77%	+2 876,67%	-114,99%	+306,14%	+32,37%	-74,70%	+67,55%	-83,00%	-745,57%	+908,24%	-74,07%	-97,94%	+2 933,33%	+444,56%	-112,47%	+418,01%	-49,13%	-45,14%	-432,64%	-199,25%	+111,58%	+904,24%	-97,90%	-414,33%	+512,60%	-4,84%	-84,73%
dynamika r/r					+101,19%	-74,87%	-15 800,00%	+263 720,00%	+59 300,00%	+216,95%	+3 559,87%	+68,81%	+7,63%	+711,30%	-39,38%	-75,29%	-242,65%	-8,12%	-152,63%	-53,81%	+93,68%	-51,29%	+270,69%	+21,18%	+2 135,26%	+110,49%	-65,48%	+178,04%	-85,35%	-62,87%	+89,42%	-40,37%	+574,81%	+369,78%	+4,14%	-148,32%	+4,97%	-71,27%	+0,99%	+354,87%	+189,08%	-64,79%	+263,67%	+26,17%	-103,74%	-379,96%	-90,09%	-80,04%	+494,94%	+353,74%	-327,29%	+301,64%	-204,87%	-97,00%	+116,21%	+26,41%	+26,34%	+2 023,08%	+1 117,78%	-89,65%	+215,68%	-90,46%	-146,53%	+1 386,30%	+129,99%	-72,15%	+230,85%	-11,84%	-142,42%	+6 453,03%	+9,89%	-88,93%	-195,22%	-377,80%	-36,77%	+1 057,33%	+107,30%	+92,33%	+173,18%	-74,11%	+88,40%
Zysk netto akcjonariuszy większościowych	- 253	- 199	1	-5	3	- 348	- 157	13 181	1 782	407	5 432	22 251	1 918	3 029	3 189	5 705	-2 614	2 855	-1 530	2 271	57	1 284	3 034	2 994	3 562	2 997	1 290	8 484	516	1 155	1 934	4 985	3 190	4 993	1 498	-2 296	3 672	1 406	1 941	5 664	9 935	370	6 967	7 960	- 547	-1 734	563	1 567	1 346	3 737	-1 767	6 184	-1 717	9	181	8 349	-1 216	2 516	3 316	1 240	1 441	171	-1 457	12 167	3 282	16	1 773	10 852	-1 343	4 384	2 141	1 245	-4 069	-11 948	1 316	13 804	259	-1 005	3 675	3 780	483
dynamika kw/kw		+21,34%	+100,50%	-600,00%	+160,00%	-11 700,00%	+54,89%	+8 495,54%	-86,48%	-77,16%	+1 234,64%	+309,63%	-91,38%	+57,92%	+5,28%	+78,90%	-145,82%	+209,22%	-153,59%	+248,43%	-97,49%	+2 152,63%	+136,29%	-1,32%	+18,97%	-15,86%	-56,96%	+557,67%	-93,92%	+123,84%	+67,45%	+157,76%	-36,01%	+56,52%	-70,00%	-253,27%	+259,93%	-61,71%	+38,05%	+191,81%	+75,41%	-96,28%	+1 782,97%	+14,25%	-106,87%	-217,00%	+132,47%	+178,33%	-14,10%	+177,64%	-147,28%	+449,97%	-127,77%	+100,52%	+1 911,11%	+4 512,71%	-114,56%	+306,91%	+31,80%	-62,61%	+16,21%	-88,13%	-952,05%	+935,07%	-73,03%	-99,51%	+10 981,25%	+512,07%	-112,38%	+426,43%	-51,16%	-41,85%	-426,83%	-193,63%	+111,01%	+948,94%	-98,12%	-488,03%	+465,67%	+2,86%	-87,22%
dynamika r/r					+101,19%	-74,87%	-15 800,00%	+263 720,00%	+59 300,00%	+216,95%	+3 559,87%	+68,81%	+7,63%	+644,23%	-41,29%	-74,36%	-236,29%	-5,74%	-147,98%	-60,19%	+102,18%	-55,03%	+298,30%	+31,84%	+6 149,12%	+133,41%	-57,48%	+183,37%	-85,51%	-61,46%	+49,92%	-41,24%	+518,22%	+332,29%	-22,54%	-146,06%	+15,11%	-71,84%	+29,57%	+346,69%	+170,56%	-73,68%	+258,94%	+40,54%	-105,51%	-568,65%	-91,92%	-80,31%	+346,07%	+315,51%	-413,85%	+294,64%	-227,56%	-99,76%	+110,24%	+35,01%	+29,18%	+27 855,56%	+1 732,04%	-85,15%	+218,50%	-93,20%	-143,94%	+881,21%	+127,76%	-90,64%	+221,69%	-10,81%	-140,92%	+27 300,00%	+20,76%	-88,53%	-202,98%	-372,54%	-38,53%	+1 008,76%	+106,37%	+91,59%	+179,26%	-72,62%	+86,49%
EBITDA	- 188	- 153	-1	- 129	44	- 319	-38	21 162	4 231	2 481	7 445	28 819	3 319	5 771	6 921	11 938	471	5 282	- 992	6 535	2 091	4 977	6 210	8 864	6 637	7 906	3 029	15 977	2 816	4 013	5 485	10 429	7 813	10 802	7 738	6 664	7 769	6 455	6 328	12 374	16 819	4 752	13 549	13 071	2 769	1 272	4 205	6 026	5 475	7 939	1 130	11 300	1 150	2 797	3 776	14 031	2 182	6 871	9 020	4 746	5 071	3 292	983	19 777	6 392	5 310	6 373	17 229	1 790	8 620	5 953	11 306	363	-8 340	6 219	22 614	3 623	3 415	8 888	7 985	3 660
dynamika kw/kw		+18,62%	+99,35%	-12 800,00%	+134,11%	-825,00%	+88,09%	+55 789,47%	-80,01%	-41,36%	+200,08%	+287,09%	-88,48%	+73,88%	+19,93%	+72,49%	-96,05%	+1 021,44%	-118,78%	+758,77%	-68,00%	+138,02%	+24,77%	+42,74%	-25,12%	+19,12%	-61,69%	+427,47%	-82,37%	+42,51%	+36,68%	+90,14%	-25,08%	+38,26%	-28,37%	-13,88%	+16,58%	-16,91%	-1,97%	+95,54%	+35,92%	-71,75%	+185,12%	-3,53%	-78,82%	-54,06%	+230,58%	+43,31%	-9,14%	+45,00%	-85,77%	+900,00%	-89,82%	+143,22%	+35,00%	+271,58%	-84,45%	+214,89%	+31,28%	-47,38%	+6,85%	-35,08%	-70,14%	+1 911,90%	-67,68%	-16,93%	+20,02%	+170,34%	-89,61%	+381,56%	-30,94%	+89,92%	-96,79%	-2 397,52%	+174,57%	+263,63%	-83,98%	-5,74%	+160,26%	-10,16%	-54,16%
dynamika r/r					+123,40%	-108,50%	-3 700,00%	+16 504,65%	+9 515,91%	+877,74%	+19 692,11%	+36,18%	-21,56%	+132,61%	-7,04%	-58,58%	-85,81%	-8,47%	-114,33%	-45,26%	+343,95%	-5,77%	+726,01%	+35,64%	+217,41%	+58,85%	-51,22%	+80,25%	-57,57%	-49,24%	+81,08%	-34,72%	+177,45%	+169,18%	+41,08%	-36,10%	-0,56%	-40,24%	-18,22%	+85,68%	+116,49%	-26,38%	+114,11%	+5,63%	-83,54%	-73,23%	-68,96%	-53,90%	+97,72%	+524,14%	-73,13%	+87,52%	-79,00%	-64,77%	+234,16%	+24,17%	+89,74%	+145,66%	+138,88%	-66,17%	+132,40%	-52,09%	-89,10%	+316,71%	+26,05%	+61,30%	+548,32%	-12,88%	-72,00%	+62,34%	-6,59%	-34,38%	-79,72%	-196,75%	+4,47%	+100,02%	+898,07%	+140,95%	+42,92%	-64,69%	+1,02%
Przepływy operacyjne	- 673	-8	- 437	-42	- 730	- 236	- 496	7 516	23 354	-15 546	4 461	16 473	4 785	47 443	-41 768	21 052	9 219	-1 003	962	20 624	-1 359	3 478	-4 368	13 387	-13 157	39 586	-12 455	21 717	4 429	1 496	2 970	44 018	-29 370	-25 765	27 210	22 802	-26 135	-4 346	10 412	28 710	-19 839	16 384	41 781	66 085	-10 504	-1 886	744	7 437	-1 128	3 281	2 786	-8 222	15 747	21 554	-30 145	16 795	-2 478	-27 501	-8 397	42 288	-23 530	9 564	- 241	83 397	-38 269	3 017	-19 995	53 286	25 432	-22 229	-15 624	53 665	-8 838	-33 884	688	118 132	-25 682	-47 201	14 800	72 320	-10 972
dynamika kw/kw		+98,81%	-5 362,50%	+90,39%	-1 638,10%	+67,67%	-110,17%	+1 615,32%	+210,72%	-166,57%	+128,70%	+269,27%	-70,95%	+891,49%	-188,04%	+150,40%	-56,21%	-110,88%	+195,91%	+2 043,87%	-106,59%	+355,92%	-225,59%	+406,48%	-198,28%	+400,87%	-131,46%	+274,36%	-79,61%	-66,22%	+98,53%	+1 382,09%	-166,72%	+12,27%	+205,61%	-16,20%	-214,62%	+83,37%	+339,58%	+175,74%	-169,10%	+182,58%	+155,01%	+58,17%	-115,89%	+82,04%	+139,45%	+899,60%	-115,17%	+390,87%	-15,09%	-395,12%	+291,52%	+36,88%	-239,86%	+155,71%	-114,75%	-1 009,81%	+69,47%	+603,61%	-155,64%	+140,65%	-102,52%	+34 704,56%	-145,89%	+107,88%	-762,74%	+366,50%	-52,27%	-187,41%	+29,71%	+443,48%	-116,47%	-283,39%	+102,03%	+17 070,35%	-121,74%	-83,79%	+131,36%	+388,65%	-115,17%
dynamika r/r					-8,47%	-2 850,00%	-13,50%	+17 995,24%	+3 299,18%	-6 487,29%	+999,40%	+119,17%	-79,51%	+405,18%	-1 036,29%	+27,80%	+92,66%	-102,11%	+102,30%	-2,03%	-114,74%	+446,76%	-554,05%	-35,09%	-868,14%	+1 038,18%	-185,14%	+62,22%	+133,66%	-96,22%	+123,85%	+102,69%	-763,13%	-1 822,26%	+816,16%	-48,20%	+11,01%	+83,13%	-61,73%	+25,91%	+24,09%	+476,99%	+301,28%	+130,18%	+47,05%	-111,51%	-98,22%	-88,75%	+89,26%	+273,97%	+274,46%	-210,56%	+1 496,01%	+556,93%	-1 182,02%	+304,27%	-115,74%	-227,59%	+72,14%	+151,79%	-849,56%	+134,78%	+97,13%	+97,21%	-62,64%	-68,45%	-8 196,68%	-36,11%	+166,46%	-836,79%	+21,86%	+0,71%	-134,75%	-52,43%	+104,40%	+120,13%	-190,59%	-39,30%	+2 051,16%	-38,78%	+57,28%
Amortyzacja	98	83	70	66	65	62	58	5 814	1 581	1 967	1 869	1 928	1 619	2 089	2 154	2 261	2 369	2 553	2 871	3 167	3 021	3 058	3 289	4 220	2 840	2 979	2 792	3 929	2 652	2 429	2 109	3 776	3 756	3 448	3 689	3 366	3 084	3 953	3 258	3 691	3 409	3 639	4 624	3 917	3 512	3 567	3 576	3 615	3 358	3 322	3 407	3 507	3 298	3 491	3 269	4 090	3 587	3 748	4 187	3 782	3 196	2 851	2 896	3 045	2 932	3 201	3 234	3 528	3 448	3 422	3 187	5 773	4 070	4 078	3 995	3 780	3 862	4 302	3 849	3 394	3 550
dynamika kw/kw		-15,31%	-15,66%	-5,71%	-1,52%	-4,62%	-6,45%	+9 924,14%	-72,81%	+24,41%	-4,98%	+3,16%	-16,03%	+29,03%	+3,11%	+4,97%	+4,78%	+7,77%	+12,46%	+10,31%	-4,61%	+1,22%	+7,55%	+28,31%	-32,70%	+4,89%	-6,28%	+40,72%	-32,50%	-8,41%	-13,17%	+79,04%	-0,53%	-8,20%	+6,99%	-8,76%	-8,38%	+28,18%	-17,58%	+13,29%	-7,64%	+6,75%	+27,07%	-15,29%	-10,34%	+1,57%	+0,25%	+1,09%	-7,11%	-1,07%	+2,56%	+2,94%	-5,96%	+5,85%	-6,36%	+25,11%	-12,30%	+4,49%	+11,71%	-9,67%	-15,49%	-10,79%	+1,58%	+5,15%	-3,71%	+9,17%	+1,03%	+9,09%	-2,27%	-0,75%	-6,87%	+81,14%	-29,50%	+0,20%	-2,04%	-5,38%	+2,17%	+11,39%	-10,53%	-11,82%	+4,60%
dynamika r/r					-33,67%	-25,30%	-17,14%	+8 709,09%	+2 332,31%	+3 072,58%	+3 122,41%	-66,84%	+2,40%	+6,20%	+15,25%	+17,27%	+46,32%	+22,21%	+33,29%	+40,07%	+27,52%	+19,78%	+14,56%	+33,25%	-5,99%	-2,58%	-15,11%	-6,90%	-6,62%	-18,46%	-24,46%	-3,89%	+41,63%	+41,95%	+74,92%	-10,86%	-17,89%	+14,65%	-11,68%	+9,66%	+10,54%	-7,94%	+41,93%	+6,12%	+3,02%	-1,98%	-22,66%	-7,71%	-4,38%	-6,87%	-4,73%	-2,99%	-1,79%	+5,09%	-4,05%	+16,62%	+8,76%	+7,36%	+28,08%	-7,53%	-10,90%	-23,93%	-30,83%	-19,49%	-8,26%	+12,28%	+11,67%	+15,86%	+17,60%	+6,90%	-1,45%	+63,63%	+18,04%	+19,17%	+25,35%	-34,52%	-5,11%	+5,49%	-3,65%	-10,21%	-8,08%
Przepływy inwestycyjne	207	1 412	2	- 100	256	-88	120	- 490	-1 729	-5 503	-14 073	6 073	-17 797	-29 786	3 822	-9 731	-11 670	- 911	-2 897	- 592	- 487	-2 537	-1 790	507	-4 393	-5 980	-6 989	-2 025	-5 978	7 998	-58 856	9 355	-2 208	-4 816	- 444	-18	-2 260	-3 267	-3 075	-1 015	-3 096	-1 704	-5 282	-6 345	425	-4 061	- 524	- 854	-8 160	-7 335	-9 514	-4 716	-2 262	-2 206	-3 037	-1 763	-2 572	-2 449	-3 332	-3 805	-1 830	-6 319	-3 919	-3 448	-1 670	-2 843	-1 572	-5 915	-1 458	-3 849	-1 500	-1 196	-1 708	-1 388	-1 815	702	-2 134	-2 815	-1 208	- 580	-1 557
dynamika kw/kw		+582,13%	-99,86%	-5 100,00%	+356,00%	-134,38%	+236,36%	-508,33%	-252,86%	-218,28%	-155,73%	+143,15%	-393,05%	-67,37%	+112,83%	-354,60%	-19,93%	+92,19%	-218,00%	+79,57%	+17,74%	-420,94%	+29,44%	+128,32%	-966,47%	-36,13%	-16,87%	+71,03%	-195,21%	+233,79%	-835,88%	+115,89%	-123,60%	-118,12%	+90,78%	+95,95%	-12 455,56%	-44,56%	+5,88%	+66,99%	-205,02%	+44,96%	-209,98%	-20,12%	+106,70%	-1 055,53%	+87,10%	-62,98%	-855,50%	+10,11%	-29,71%	+50,43%	+52,04%	+2,48%	-37,67%	+41,95%	-45,89%	+4,78%	-36,06%	-14,20%	+51,91%	-245,30%	+37,98%	+12,02%	+51,57%	-70,24%	+44,71%	-276,27%	+75,35%	-163,99%	+61,03%	+20,27%	-42,81%	+18,74%	-30,76%	+138,68%	-403,99%	-31,91%	+57,09%	+51,99%	-168,45%
dynamika r/r					+23,67%	-106,23%	+5 900,00%	-390,00%	-775,39%	-6 153,41%	-11 827,50%	+1 339,39%	-929,32%	-441,27%	+127,16%	-260,23%	+34,43%	+96,94%	-175,80%	+93,92%	+95,83%	-178,49%	+38,21%	+185,64%	-802,05%	-135,71%	-290,45%	-499,41%	-36,08%	+233,75%	-742,12%	+561,98%	+63,06%	-160,22%	+99,25%	-100,19%	-2,36%	+32,16%	-592,57%	-5 538,89%	-36,99%	+47,84%	-71,77%	-525,12%	+113,73%	-138,32%	+90,08%	+86,54%	-2 020,00%	-80,62%	-1 715,65%	-452,22%	+72,28%	+69,93%	+68,08%	+62,62%	-13,70%	-11,02%	-9,71%	-115,83%	+28,85%	-158,02%	-17,62%	+9,38%	+8,74%	+55,01%	+59,89%	-71,55%	+12,69%	-35,39%	+4,58%	+79,78%	-17,15%	+63,94%	-21,00%	+158,70%	-24,94%	-102,81%	+33,44%	-182,62%	+27,04%
Capex	- 100	-96	-46	- 124	0	-36	-7	-4 075	- 846	-2 786	-3 128	-3 373	-3 089	-19 000	- 230	-7 214	-3 580	-3 584	-3 983	-2 884	-2 794	-3 647	-4 523	- 967	-5 251	-5 467	-5 016	-9 504	-5 465	-2 829	-62 677	-3 370	-2 056	-5 443	-2 251	-2 066	-2 726	-3 385	-4 242	-2 670	-3 100	-2 081	-2 398	-5 611	-1 815	-4 114	- 587	-2 993	-8 686	707	-2 804	-6 182	-2 785	-4 236	-14 051	-3 009	-3 099	-3 623	-3 086	-3 854	-3 051	-7 571	-4 766	-1 509	-1 874	-3 953	-1 986	-6 097	-1 866	-1 928	-1 815	-3 023	-2 300	-1 827	-2 498	-2 467	-2 481	-3 272	-2 816	-1 484	-3 205
dynamika kw/kw		+4,00%	+52,08%	-169,57%	+100,00%		+80,56%	-58 114,29%	+79,24%	-229,31%	-12,28%	-7,83%	+8,42%	-515,09%	+98,79%	-3 036,52%	+50,37%	-0,11%	-11,13%	+27,59%	+3,12%	-30,53%	-24,02%	+78,62%	-443,02%	-4,11%	+8,25%	-89,47%	+42,50%	+48,23%	-2 115,52%	+94,62%	+38,99%	-164,74%	+58,64%	+8,22%	-31,95%	-24,17%	-25,32%	+37,06%	-16,10%	+32,87%	-15,23%	-133,99%	+67,65%	-126,67%	+85,73%	-409,88%	-190,21%	+108,14%	-496,61%	-120,47%	+54,95%	-52,10%	-231,70%	+78,59%	-2,99%	-16,91%	+14,82%	-24,89%	+20,84%	-148,15%	+37,05%	+68,34%	-24,19%	-110,94%	+49,76%	-207,00%	+69,39%	-3,32%	+5,86%	-66,56%	+23,92%	+20,57%	-36,73%	+1,24%	-0,57%	-31,88%	+13,94%	+47,30%	-115,97%
dynamika r/r					+100,00%	+62,50%	+84,78%	-3 186,29%		-7 638,89%	-44 585,71%	+17,23%	-265,13%	-581,98%	+92,65%	-113,87%	-15,90%	+81,14%	-1 631,74%	+60,02%	+21,96%	-1,76%	-13,56%	+66,47%	-87,94%	-49,90%	-10,90%	-882,83%	-4,08%	+48,25%	-1 149,54%	+64,54%	+62,38%	-92,40%	+96,41%	+38,69%	-32,59%	+37,81%	-88,45%	-29,24%	-13,72%	+38,52%	+43,47%	-110,15%	+41,45%	-97,69%	+75,52%	+46,66%	-378,57%	+117,19%	-377,68%	-106,55%	+67,94%	-699,15%	-401,11%	+51,33%	-11,27%	+14,47%	+78,04%	-28,08%	+1,55%	-108,97%	-54,44%	+60,85%	+38,58%	+47,79%	+58,33%	-304,04%	+0,43%	+51,23%	+8,61%	+50,42%	-23,26%	+5,24%	-37,63%	+18,39%	-7,87%	-79,09%	-12,73%	+39,85%	-29,18%
Przepływy finansowe	0	0	503	- 503	700	-1 108	- 342	-2 680	3 813	- 403	-4 293	- 163	- 459	-10 343	12 373	-11 406	4 030	556	968	-14 916	- 677	- 766	5 440	-6 930	10 626	-11 886	-3 596	-3 878	- 887	- 584	44 492	-18 931	3 872	-35 756	38 513	-24 794	30 342	- 367	-7 737	-18 651	21 308	-16 971	-28 669	-14 148	747	- 951	-6 036	636	577	972	360	2 835	-1 212	314	18 710	-8 438	-1 649	27 674	4 473	-25 716	11 553	261	-4 144	-21 479	455	683	12 409	-19 352	-4 521	2 306	-6 185	-9 951	-1 246	8 038	412	-18 753	-1 541	1 369	-6 852	-1 855	-1 534
dynamika kw/kw				-200,00%	+239,17%	-258,29%	+69,13%	-683,63%	+242,28%	-110,57%	-965,26%	+96,20%	-181,60%	-2 153,38%	+219,63%	-192,18%	+135,33%	-86,20%	+74,10%	-1 640,91%	+95,46%	-13,15%	+810,18%	-227,39%	+253,33%	-211,86%	+69,75%	-7,84%	+77,13%	+34,16%	+7 718,49%	-142,55%	+120,45%	-1 023,45%	+207,71%	-164,38%	+222,38%	-101,21%	-2 008,17%	-141,06%	+214,25%	-179,65%	-68,93%	+50,65%	+105,28%	-227,31%	-534,70%	+110,54%	-9,28%	+68,46%	-62,96%	+687,50%	-142,75%	+125,91%	+5 858,60%	-145,10%	+80,46%	+1 778,23%	-83,84%	-674,92%	+144,93%	-97,74%	-1 687,74%	-418,32%	+102,12%	+50,11%	+1 716,84%	-255,95%	+76,64%	+151,01%	-368,21%	-60,89%	+87,48%	+745,10%	-94,87%	-4 651,70%	+91,78%	+188,84%	-600,51%	+72,93%	+17,30%
dynamika r/r							-167,99%	-432,80%	+444,71%	+63,63%	-1 155,26%	+93,92%	-112,04%	-2 466,50%	+388,21%	-6 897,55%	+978,00%	+105,38%	-92,18%	-30,77%	-116,80%	-237,77%	+461,98%	+53,54%	+1 669,57%	-1 451,70%	-166,10%	+44,04%	-108,35%	+95,09%	+1 337,26%	-388,16%	+536,53%	-6 022,60%	-13,44%	-30,97%	+683,63%	+98,97%	-120,09%	+24,78%	-29,77%	-4 524,25%	-270,54%	+24,14%	-96,49%	+94,40%	+78,95%	+104,50%	-22,76%	+202,21%	+105,96%	+345,75%	-310,05%	-67,70%	+5 097,22%	-397,64%	-36,06%	+8 713,38%	-76,09%	-204,76%	+800,61%	-99,06%	-192,64%	+16,48%	-96,06%	+161,69%	+399,44%	+9,90%	-1 093,63%	+237,63%	-149,84%	+48,58%	+72,44%	+248,57%	+106,66%	-88,45%	-23,68%	-82,97%	-1 763,11%	+90,11%	+0,45%
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	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0
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	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0
Leasingi	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	- 992	- 373	- 165	- 418	- 636	- 673	- 605	- 414	- 385	- 451	- 200	- 654	- 349	- 397	- 451	- 910	- 446	- 922	- 996	-1 094	- 919	- 821	-1 066	-1 805	- 712	-1 197
dynamika kw/kw																																																									+62,40%	+55,76%	-153,33%	-52,15%	-5,82%	+10,10%	+31,57%	+7,00%	-17,14%	+55,65%	-227,00%	+46,64%	-13,75%	-13,60%	-101,77%	+50,99%	-106,73%	-8,03%	-9,84%	+16,00%	+10,66%	-29,84%	-69,32%	+60,55%	-68,12%
dynamika r/r																																																												+35,89%	-80,43%	-266,67%	+0,96%	+39,47%	+32,99%	+66,94%	-57,97%	+9,35%	+11,97%	-125,50%	-39,14%	-27,79%	-132,24%	-120,84%	-20,22%	-106,05%	+10,95%	-7,03%	-64,99%	+22,52%	-45,80%
Pozostałe, w tym pożyczki i kredyty	0	0	503	- 503	700	-1 098	426	2 202	4 059	- 177	-4 041	3 653	- 279	-10 076	12 560	-2 060	4 346	778	1 156	-11 144	- 561	- 596	5 621	-6 834	10 697	-11 810	125	-3 751	- 764	- 478	48 234	-18 843	4 314	-35 222	42 636	-24 369	30 703	1	-6 484	-18 413	21 837	-16 750	-24 882	-13 964	776	- 941	357	666	591	985	360	2 867	-1 199	345	18 754	-7 285	-1 169	28 017	5 196	-24 731	12 443	1 019	-1 863	-21 012	969	909	19 109	-18 871	-4 037	3 333	4 140	-9 201	-4	9 361	8 626	-17 264	- 456	2 703	-1 921	- 379	-48
dynamika kw/kw				-200,00%	+239,17%	-256,86%	+138,80%	+416,90%	+84,33%	-104,36%	-2 183,05%	+190,40%	-107,64%	-3 511,47%	+224,65%	-116,40%	+310,97%	-82,10%	+48,59%	-1 064,01%	+94,97%	-6,24%	+1 043,12%	-221,58%	+256,53%	-210,40%	+101,06%	-3 100,80%	+79,63%	+37,43%	+10 190,79%	-139,07%	+122,89%	-916,46%	+221,05%	-157,16%	+225,99%	-100,00%	-648 500,00%	-183,98%	+218,60%	-176,70%	-48,55%	+43,88%	+105,56%	-221,26%	+137,94%	+86,55%	-11,26%	+66,67%	-63,45%	+696,39%	-141,82%	+128,77%	+5 335,94%	-138,85%	+83,95%	+2 496,66%	-81,45%	-575,96%	+150,31%	-91,81%	-282,83%	-1 027,86%	+104,61%	-6,19%	+2 002,20%	-198,75%	+78,61%	+182,56%	+24,21%	-322,25%	+99,96%	+234 125,00%	-7,85%	-300,14%	+97,36%	+692,76%	-171,07%	+80,27%	+87,34%
dynamika r/r							-15,31%	+537,77%	+479,86%	+83,88%	-1 048,59%	+65,89%	-106,87%	-5 592,66%	+410,81%	-156,39%	+1 657,71%	+107,72%	-90,80%	-440,97%	-112,91%	-176,61%	+386,25%	+38,68%	+2 006,77%	-1 881,54%	-97,78%	+45,11%	-107,14%	+95,95%	+38 487,20%	-402,35%	+664,66%	-7 268,62%	-11,61%	-29,33%	+611,71%	+100,00%	-115,21%	+24,44%	-28,88%	-1 675 100,00%	-283,74%	+24,16%	-96,45%	+94,38%	+101,43%	+104,77%	-23,84%	+204,68%	+0,84%	+330,48%	-302,88%	-64,97%	+5 109,44%	-354,10%	+2,50%	+8 020,87%	-72,29%	-239,48%	+1 164,41%	-96,36%	-135,85%	+15,04%	-92,21%	-10,79%	+1 125,71%	+10,19%	-516,62%	+266,67%	-78,33%	+51,24%	+99,90%	+180,86%	+108,36%	-87,63%	-11 300,00%	-71,12%	-122,27%	+97,80%	+89,47%
Dywidenda	0	0	0	0	0	0	0	-4 650	0	0	0	-3 648	0	0	0	-9 119	0	0	0	-3 648	0	0	0	0	0	0	-3 648	0	0	0	-3 648	0	0	0	-3 648	0	0	0	- 912	0	0	0	-3 647	0	0	0	-6 383	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	-1 824	0	0	0	-5 986	0	0	- 457	-9 119	0	0	0	-6 572	0	0	0	-2 736	- 325	0
dynamika kw/kw									+100,00%				+100,00%				+100,00%				+100,00%							+100,00%				+100,00%				+100,00%				+100,00%				+100,00%				+100,00%																+100,00%				+100,00%			-1 895,40%	+100,00%			-3 333,33%	+100,00%				+88,12%	+100,00%
dynamika r/r												+21,55%				-149,97%				+60,00%				+100,00%							0,00%				0,00%				+75,00%				-299,89%				-75,02%				+100,00%																-228,18%				-52,34%			+100,00%	+27,93%				+58,37%
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
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	W abonamencie	W abonamencie	W abonamencie	W abonamencie	W abonamencie	W abonamencie	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	W abonamencie	W abonamencie	W abonamencie	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	- 466	1 404	68	- 645	226	-1 432	- 718	4 346	25 438	-21 452	-13 905	22 383	-13 471	7 314	-25 573	-85	1 579	-1 358	- 967	5 116	-2 523	175	- 718	6 964	-6 924	21 720	-23 040	15 814	-2 436	8 910	-11 394	34 442	-27 706	-66 337	65 279	-2 010	1 947	-7 980	- 400	9 044	-1 627	-2 291	7 830	45 592	-9 332	-6 898	-5 816	7 219	-8 711	-3 082	-6 368	-10 103	12 273	19 662	-14 472	6 594	-6 699	-2 276	-7 256	12 767	-13 807	3 506	-8 304	58 470	-39 484	857	-9 158	28 019	19 453	-23 772	-23 309	42 518	-11 792	-27 234	- 715	100 081	-29 357	-48 647	6 740	69 885	-14 063
dynamika kw/kw		+401,29%	-95,16%	-1 048,53%	+135,04%	-733,63%	+49,86%	+705,29%	+485,32%	-184,33%	+35,18%	+260,97%	-160,18%	+154,29%	-449,64%	+99,67%	+1 957,65%	-186,00%	+28,79%	+629,06%	-149,32%	+106,94%	-510,29%	+1 069,92%	-199,43%	+413,69%	-206,08%	+168,64%	-115,40%	+465,76%	-227,88%	+402,28%	-180,44%	-139,43%	+198,41%	-103,08%	+196,87%	-509,86%	+94,99%	+2 361,00%	-117,99%	-40,81%	+441,77%	+482,27%	-120,47%	+26,08%	+15,69%	+224,12%	-220,67%	+64,62%	-106,62%	-58,65%	+221,48%	+60,21%	-173,60%	+145,56%	-201,59%	+66,02%	-218,80%	+275,95%	-208,15%	+125,39%	-336,85%	+804,12%	-167,53%	+102,17%	-1 168,61%	+405,95%	-30,57%	-222,20%	+1,95%	+282,41%	-127,73%	-130,95%	+97,37%	+14 097,34%	-129,33%	-65,71%	+113,85%	+936,87%	-120,12%
dynamika r/r					+148,50%	-201,99%	-1 155,88%	+773,80%	+11 155,75%	-1 398,04%	-1 836,63%	+415,03%	-152,96%	+134,09%	-83,91%	-100,38%	+111,72%	-118,57%	+96,22%	+6 118,82%	-259,78%	+112,89%	+25,75%	+36,12%	-174,44%	+12 311,43%	-3 108,91%	+127,08%	+64,82%	-58,98%	+50,55%	+117,79%	-1 037,36%	-844,52%	+672,92%	-105,84%	+107,03%	+87,97%	-100,61%	+549,95%	-183,56%	+71,29%	+2 057,50%	+404,11%	-473,57%	-201,09%	-174,28%	-84,17%	+6,65%	+55,32%	-9,49%	-239,95%	+240,89%	+737,96%	-127,26%	+165,27%	-154,58%	-111,58%	+49,86%	+93,62%	-106,11%	+254,04%	-14,44%	+357,98%	-185,97%	-75,56%	-10,28%	-52,08%	+149,27%	-2 873,86%	-154,52%	+51,75%	-160,62%	-14,56%	+96,93%	+135,39%	-148,96%	-78,63%	+1 042,66%	-30,17%	+52,10%
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
Aktywa trwałe	614	627	604	835	770	794	725	67 272	66 162	64 445	65 065	63 291	65 960	94 303	94 433	108 265	109 993	126 759	127 328	110 351	110 341	109 305	110 615	109 332	111 224	114 531	116 621	108 624	111 652	111 143	177 284	174 067	172 849	174 574	172 956	165 158	166 714	161 632	162 142	160 103	158 498	156 094	151 758	149 582	146 993	147 109	143 560	140 796	140 373	139 926	144 847	145 770	145 592	138 958	150 776	149 129	152 627	157 037	154 868	155 042	154 142	159 489	160 447	160 549	161 216	161 242	160 914	175 918	162 859	165 173	161 889	183 203	180 478	177 382	175 230	170 935	170 265	174 976	174 131	173 536	174 331
dynamika kw/kw	-1,44%	+2,12%	-3,67%	+38,25%	-7,78%	+3,12%	-8,69%	+9 178,90%	-1,65%	-2,60%	+0,96%	-2,73%	+4,22%	+42,97%	+0,14%	+14,65%	+1,60%	+15,24%	+0,45%	-13,33%	-0,01%	-0,94%	+1,20%	-1,16%	+1,73%	+2,97%	+1,82%	-6,86%	+2,79%	-0,46%	+59,51%	-1,81%	-0,70%	+1,00%	-0,93%	-4,51%	+0,94%	-3,05%	+0,32%	-1,26%	-1,00%	-1,52%	-2,78%	-1,43%	-1,73%	+0,08%	-2,41%	-1,93%	-0,30%	-0,32%	+3,52%	+0,64%	-0,12%	-4,56%	+8,50%	-1,09%	+2,35%	+2,89%	-1,38%	+0,11%	-0,58%	+3,47%	+0,60%	+0,06%	+0,42%	+0,02%	-0,20%	+9,32%	-7,42%	+1,42%	-1,99%	+13,17%	-1,49%	-1,72%	-1,21%	-2,45%	-0,39%	+2,77%	-0,48%	-0,34%	+0,46%
dynamika r/r				+34,03%	+25,41%	+26,63%	+20,03%	+7 956,53%	+8 492,47%	+8 016,50%	+8 874,48%	-5,92%	-0,31%	+46,33%	+45,14%	+71,06%	+66,76%	+34,42%	+34,83%	+1,93%	+0,32%	-13,77%	-13,13%	-0,92%	+0,80%	+4,78%	+5,43%	-0,65%	+0,38%	-2,96%	+52,02%	+60,25%	+54,81%	+57,07%	-2,44%	-5,12%	-3,55%	-7,41%	-6,25%	-3,06%	-4,93%	-3,43%	-6,40%	-6,57%	-7,26%	-5,76%	-5,40%	-5,87%	-4,50%	-4,88%	+0,90%	+3,53%	+3,72%	-0,69%	+4,09%	+2,30%	+4,83%	+13,01%	+2,71%	+3,97%	+0,99%	+1,56%	+3,60%	+3,55%	+4,59%	+1,10%	+0,29%	+9,57%	+1,02%	+2,44%	+0,61%	+4,14%	+10,82%	+7,39%	+8,24%	-6,70%	-5,66%	-1,36%	-0,63%	+1,52%	+2,39%
WNIP	169	128	101	117	98	81	68	10 733	10 662	10 246	10 042	8 831	9 847	12 195	11 856	17 959	19 735	23 155	25 468	26 983	28 412	30 297	32 956	30 788	33 549	35 365	38 169	43 029	47 908	48 304	75 810	73 832	72 579	73 701	71 051	70 337	71 401	68 065	66 364	63 064	62 141	59 730	55 542	50 546	48 882	47 632	44 911	42 825	42 244	42 408	47 585	47 540	46 759	46 174	45 704	43 957	43 471	43 201	43 451	43 616	44 478	46 663	48 315	49 395	49 807	49 350	48 687	50 534	49 410	48 297	43 884	38 053	37 358	30 062	29 653	29 081	29 040	28 985	29 360	28 694	28 221
dynamika kw/kw	-21,76%	-24,26%	-21,09%	+15,84%	-16,24%	-17,35%	-16,05%	+15 683,82%	-0,66%	-3,90%	-1,99%	-12,06%	+11,50%	+23,84%	-2,78%	+51,48%	+9,89%	+17,33%	+9,99%	+5,95%	+5,30%	+6,63%	+8,78%	-6,58%	+8,97%	+5,41%	+7,93%	+12,73%	+11,34%	+0,83%	+56,94%	-2,61%	-1,70%	+1,55%	-3,60%	-1,00%	+1,51%	-4,67%	-2,50%	-4,97%	-1,46%	-3,88%	-7,01%	-8,99%	-3,29%	-2,56%	-5,71%	-4,64%	-1,36%	+0,39%	+12,21%	-0,09%	-1,64%	-1,25%	-1,02%	-3,82%	-1,11%	-0,62%	+0,58%	+0,38%	+1,98%	+4,91%	+3,54%	+2,24%	+0,83%	-0,92%	-1,34%	+3,79%	-2,22%	-2,25%	-9,14%	-13,29%	-1,83%	-19,53%	-1,36%	-1,93%	-0,14%	-0,19%	+1,29%	-2,27%	-1,65%
dynamika r/r				-45,83%	-42,01%	-36,72%	-32,67%	+9 073,50%	+10 779,59%	+12 549,38%	+14 667,65%	-17,72%	-7,64%	+19,02%	+18,06%	+103,36%	+100,42%	+89,87%	+114,81%	+50,25%	+43,97%	+30,84%	+29,40%	+14,10%	+18,08%	+16,73%	+15,82%	+39,76%	+42,80%	+36,59%	+98,62%	+71,59%	+51,50%	+52,58%	-6,28%	-4,73%	-1,62%	-7,65%	-6,60%	-10,34%	-12,97%	-12,25%	-16,31%	-19,85%	-21,34%	-20,25%	-19,14%	-15,28%	-13,58%	-10,97%	+5,95%	+11,01%	+10,69%	+8,88%	-3,95%	-7,54%	-7,03%	-6,44%	-4,93%	-0,78%	+2,32%	+8,01%	+11,19%	+13,25%	+11,98%	+5,76%	+0,77%	+2,31%	-0,80%	-2,13%	-9,87%	-24,70%	-24,39%	-37,76%	-32,43%	-23,58%	-22,27%	-3,58%	-0,99%	-1,33%	-2,82%
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
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
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
Rzeczowe aktywa trwałe	445	499	503	545	499	490	434	45 744	45 046	46 285	47 642	47 260	48 733	53 967	69 016	67 809	67 478	65 404	64 057	62 151	60 358	58 823	57 276	56 715	56 212	57 844	56 493	58 728	56 636	56 655	89 131	90 368	89 695	90 039	92 077	87 168	87 294	85 240	86 863	86 383	85 417	84 802	83 803	82 473	81 307	81 726	80 241	79 356	78 956	78 781	78 149	79 883	79 883	81 352	93 129	93 546	94 091	94 337	93 538	95 031	94 387	95 289	94 992	94 266	92 685	92 609	91 872	105 781	91 643	97 227	97 355	125 514	124 138	122 504	120 514	118 308	117 170	110 717	111 603	110 123	109 333
dynamika kw/kw	+9,34%	+12,13%	+0,80%	+8,35%	-8,44%	-1,80%	-11,43%	+10 440,09%	-1,53%	+2,75%	+2,93%	-0,80%	+3,12%	+10,74%	+27,89%	-1,75%	-0,49%	-3,07%	-2,06%	-2,98%	-2,88%	-2,54%	-2,63%	-0,98%	-0,89%	+2,90%	-2,34%	+3,96%	-3,56%	+0,03%	+57,32%	+1,39%	-0,74%	+0,38%	+2,26%	-5,33%	+0,14%	-2,35%	+1,90%	-0,55%	-1,12%	-0,72%	-1,18%	-1,59%	-1,41%	+0,52%	-1,82%	-1,10%	-0,50%	-0,22%	-0,80%	+2,22%	0,00%	+1,84%	+14,48%	+0,45%	+0,58%	+0,26%	-0,85%	+1,60%	-0,68%	+0,96%	-0,31%	-0,76%	-1,68%	-0,08%	-0,80%	+15,14%	-13,37%	+6,09%	+0,13%	+28,92%	-1,10%	-1,32%	-1,62%	-1,83%	-0,96%	-5,51%	+0,80%	-1,33%	-0,72%
dynamika r/r				+33,91%	+12,13%	-1,80%	-13,72%	+8 293,39%	+8 927,25%	+9 345,92%	+10 877,42%	+3,31%	+8,18%	+16,60%	+44,86%	+43,48%	+38,46%	+21,19%	-7,19%	-8,34%	-10,55%	-10,06%	-10,59%	-8,75%	-6,87%	-1,66%	-1,37%	+3,55%	+0,75%	-2,06%	+57,77%	+53,88%	+58,37%	+58,93%	+3,31%	-3,54%	-2,68%	-5,33%	-5,66%	-0,90%	-2,15%	-0,51%	-3,52%	-4,53%	-4,81%	-3,63%	-4,25%	-3,78%	-2,89%	-3,60%	-2,61%	+0,66%	+1,17%	+3,26%	+19,17%	+17,10%	+17,79%	+15,96%	+0,44%	+1,59%	+0,31%	+1,01%	+1,55%	-0,81%	-1,80%	-2,81%	-3,28%	+12,22%	-1,12%	+4,99%	+5,97%	+18,65%	+35,46%	+26,00%	+23,79%	-5,74%	-5,61%	-9,62%	-7,39%	-6,92%	-6,69%
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	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0
Pozostałe aktywa trwałe	0	0	0	173	173	223	223	10 795	10 454	7 914	7 381	7 200	7 380	28 141	13 561	22 497	22 780	38 200	37 803	21 217	21 571	20 185	20 383	21 829	21 463	21 322	21 959	6 867	7 108	6 184	12 343	9 867	10 575	10 834	9 828	7 653	8 019	8 327	8 915	10 656	10 940	11 562	12 413	16 563	16 804	17 751	18 408	18 615	19 173	18 737	19 113	18 347	18 950	11 432	11 943	11 626	15 065	19 499	17 879	16 395	15 277	17 537	17 140	16 888	18 724	19 283	20 355	19 603	21 806	19 649	20 650	19 636	18 982	24 816	25 063	23 546	24 055	35 274	33 168	34 719	36 777
dynamika kw/kw					0,00%	+28,90%	0,00%	+4 740,81%	-3,16%	-24,30%	-6,73%	-2,45%	+2,50%	+281,31%	-51,81%	+65,89%	+1,26%	+67,69%	-1,04%	-43,87%	+1,67%	-6,43%	+0,98%	+7,09%	-1,68%	-0,66%	+2,99%	-68,73%	+3,51%	-13,00%	+99,60%	-20,06%	+7,18%	+2,45%	-9,29%	-22,13%	+4,78%	+3,84%	+7,06%	+19,53%	+2,67%	+5,69%	+7,36%	+33,43%	+1,46%	+5,64%	+3,70%	+1,12%	+3,00%	-2,27%	+2,01%	-4,01%	+3,29%	-39,67%	+4,47%	-2,65%	+29,58%	+29,43%	-8,31%	-8,30%	-6,82%	+14,79%	-2,26%	-1,47%	+10,87%	+2,99%	+5,56%	-3,69%	+11,24%	-9,89%	+5,09%	-4,91%	-3,33%	+30,73%	+1,00%	-6,05%	+2,16%	+46,64%	-5,97%	+4,68%	+5,93%
dynamika r/r								+6 139,88%	+5 942,77%	+3 448,88%	+3 209,87%	-33,30%	-29,41%	+255,59%	+83,73%	+212,46%	+208,67%	+35,74%	+178,76%	-5,69%	-5,31%	-47,16%	-46,08%	+2,88%	-0,50%	+5,63%	+7,73%	-68,54%	-66,88%	-71,00%	-43,79%	+43,69%	+48,78%	+75,19%	-20,38%	-22,44%	-24,17%	-23,14%	-9,29%	+39,24%	+36,43%	+38,85%	+39,24%	+55,43%	+53,60%	+53,53%	+48,30%	+12,39%	+14,10%	+5,55%	+3,83%	-1,44%	-1,16%	-38,99%	-37,51%	-36,63%	-20,50%	+70,57%	+49,70%	+41,02%	+1,41%	-10,06%	-4,13%	+3,01%	+22,56%	+9,96%	+18,76%	+16,08%	+16,46%	+1,90%	+1,45%	+0,17%	-12,95%	+26,30%	+21,37%	+19,91%	+26,73%	+42,14%	+32,34%	+47,45%	+52,89%
Aktywa obrotowe	5 124	4 780	4 709	6 319	5 066	6 117	4 197	104 793	125 678	225 145	97 227	225 542	152 667	272 865	227 804	124 251	95 373	97 190	89 091	136 836	90 585	113 402	151 177	159 859	132 067	122 828	115 579	141 816	136 940	133 215	148 141	190 685	156 121	180 644	160 393	175 006	186 947	205 701	205 484	168 378	226 654	188 272	173 281	154 680	130 871	132 068	126 431	130 380	138 248	127 334	127 502	150 290	133 621	174 797	176 579	212 125	182 978	207 287	222 096	240 890	218 288	219 028	215 844	284 994	225 345	233 181	269 104	279 907	251 564	264 399	259 953	296 998	245 418	244 291	241 848	309 054	265 754	264 598	256 944	307 154	267 378
dynamika kw/kw	-25,13%	-6,71%	-1,49%	+34,19%	-19,83%	+20,75%	-31,39%	+2 396,85%	+19,93%	+79,14%	-56,82%	+131,97%	-32,31%	+78,73%	-16,51%	-45,46%	-23,24%	+1,91%	-8,33%	+53,59%	-33,80%	+25,19%	+33,31%	+5,74%	-17,39%	-7,00%	-5,90%	+22,70%	-3,44%	-2,72%	+11,20%	+28,72%	-18,13%	+15,71%	-11,21%	+9,11%	+6,82%	+10,03%	-0,11%	-18,06%	+34,61%	-16,93%	-7,96%	-10,73%	-15,39%	+0,91%	-4,27%	+3,12%	+6,03%	-7,89%	+0,13%	+17,87%	-11,09%	+30,82%	+1,02%	+20,13%	-13,74%	+13,29%	+7,14%	+8,46%	-9,38%	+0,34%	-1,45%	+32,04%	-20,93%	+3,48%	+15,41%	+4,01%	-10,13%	+5,10%	-1,68%	+14,25%	-17,37%	-0,46%	-1,00%	+27,79%	-14,01%	-0,43%	-2,89%	+19,54%	-12,95%
dynamika r/r				-7,67%	-1,13%	+27,97%	-10,87%	+1 558,38%	+2 380,81%	+3 580,64%	+2 216,58%	+115,23%	+21,47%	+21,20%	+134,30%	-44,91%	-37,53%	-64,38%	-60,89%	+10,13%	-5,02%	+16,68%	+69,69%	+16,83%	+45,79%	+8,31%	-23,55%	-11,29%	+3,69%	+8,46%	+28,17%	+34,46%	+14,01%	+35,60%	+8,27%	-8,22%	+19,74%	+13,87%	+28,11%	-3,79%	+21,24%	-8,47%	-15,67%	-8,14%	-42,26%	-29,85%	-27,04%	-15,71%	+5,64%	-3,58%	+0,85%	+15,27%	-3,35%	+37,27%	+38,49%	+41,14%	+36,94%	+18,59%	+25,78%	+13,56%	+19,30%	+5,66%	-2,81%	+18,31%	+3,23%	+6,46%	+24,68%	-1,78%	+11,64%	+13,39%	-3,40%	+6,11%	-2,44%	-7,61%	-6,96%	+4,06%	+8,29%	+8,31%	+6,24%	-0,61%	+0,61%
Zapasy	110	716	109	266	83	823	522	4 575	5 220	18 193	16 881	10 068	13 128	40 892	17 877	10 233	14 831	20 903	21 790	7 740	13 376	13 711	14 705	12 681	23 907	18 024	21 549	8 678	14 561	13 328	14 361	13 852	11 825	19 074	15 677	12 475	12 273	11 840	11 745	14 883	20 592	20 670	11 898	4 622	5 426	6 782	11 203	5 123	6 477	6 564	7 744	6 246	15 062	18 238	19 920	12 862	21 845	14 388	22 050	19 027	17 854	21 680	22 882	20 544	17 356	19 517	20 758	13 427	23 706	32 644	26 165	24 976	18 155	25 968	21 061	3 741	13 760	43 961	15 705	8 256	7 627
dynamika kw/kw	-57,85%	+550,91%	-84,78%	+144,04%	-68,80%	+891,57%	-36,57%	+776,44%	+14,10%	+248,52%	-7,21%	-40,36%	+30,39%	+211,49%	-56,28%	-42,76%	+44,93%	+40,94%	+4,24%	-64,48%	+72,82%	+2,50%	+7,25%	-13,76%	+88,53%	-24,61%	+19,56%	-59,73%	+67,79%	-8,47%	+7,75%	-3,54%	-14,63%	+61,30%	-17,81%	-20,42%	-1,62%	-3,53%	-0,80%	+26,72%	+38,36%	+0,38%	-42,44%	-61,15%	+17,40%	+24,99%	+65,19%	-54,27%	+26,43%	+1,34%	+17,98%	-19,34%	+141,15%	+21,09%	+9,22%	-35,43%	+69,84%	-34,14%	+53,25%	-13,71%	-6,16%	+21,43%	+5,54%	-10,22%	-15,52%	+12,45%	+6,36%	-35,32%	+76,55%	+37,70%	-19,85%	-4,54%	-27,31%	+43,03%	-18,90%	-82,24%	+267,82%	+219,48%	-64,28%	-47,43%	-7,62%
dynamika r/r				+1,92%	-24,55%	+14,94%	+378,90%	+1 619,92%	+6 189,16%	+2 110,57%	+3 133,91%	+120,07%	+151,49%	+124,77%	+5,90%	+1,64%	+12,97%	-48,88%	+21,89%	-24,36%	-9,81%	-34,41%	-32,51%	+63,84%	+78,73%	+31,46%	+46,54%	-31,57%	-39,09%	-26,05%	-33,36%	+59,62%	-18,79%	+43,11%	+9,16%	-9,94%	+3,79%	-37,93%	-25,08%	+19,30%	+67,78%	+74,58%	+1,30%	-68,94%	-73,65%	-67,19%	-5,84%	+10,84%	+19,37%	-3,21%	-30,88%	+21,92%	+132,55%	+177,85%	+157,23%	+105,92%	+45,03%	-21,11%	+10,69%	+47,93%	-18,27%	+50,68%	+3,77%	+7,97%	-2,79%	-9,98%	-9,28%	-34,64%	+36,59%	+67,26%	+26,05%	+86,01%	-23,42%	-20,45%	-19,51%	-85,02%	-24,21%	+69,29%	-25,43%	+120,69%	-44,57%
Należności handlowe	2 554	1 688	2 661	4 169	2 747	4 080	2 471	68 814	63 439	165 836	40 322	159 051	81 709	161 494	171 906	88 505	42 299	59 022	50 183	92 864	45 032	67 195	106 708	112 511	79 519	55 278	69 447	83 190	72 904	71 223	99 257	123 665	117 279	138 737	120 906	140 016	149 793	174 138	176 350	129 885	183 954	148 155	131 866	74 777	59 855	66 466	61 291	68 432	77 921	66 845	70 699	107 481	69 363	89 312	105 339	143 110	77 803	145 638	159 710	167 740	160 549	153 026	156 868	167 917	151 290	155 805	200 523	196 475	138 418	163 489	188 673	186 585	157 551	177 393	180 216	160 138	142 353	159 622	173 462	161 458	136 398
dynamika kw/kw	-24,59%	-33,91%	+57,64%	+56,67%	-34,11%	+48,53%	-39,44%	+2 684,86%	-7,81%	+161,41%	-75,69%	+294,45%	-48,63%	+97,65%	+6,45%	-48,52%	-52,21%	+39,54%	-14,98%	+85,05%	-51,51%	+49,22%	+58,80%	+5,44%	-29,32%	-30,48%	+25,63%	+19,79%	-12,36%	-2,31%	+39,36%	+24,59%	-5,16%	+18,30%	-12,85%	+15,81%	+6,98%	+16,25%	+1,27%	-26,35%	+41,63%	-19,46%	-10,99%	-43,29%	-19,96%	+11,05%	-7,79%	+11,65%	+13,87%	-14,21%	+5,77%	+52,03%	-35,46%	+28,76%	+17,94%	+35,86%	-45,63%	+87,19%	+9,66%	+5,03%	-4,29%	-4,69%	+2,51%	+7,04%	-9,90%	+2,98%	+28,70%	-2,02%	-29,55%	+18,11%	+15,40%	-1,11%	-15,56%	+12,59%	+1,59%	-11,14%	-11,11%	+12,13%	+8,67%	-6,92%	-15,52%
dynamika r/r				+23,09%	+7,56%	+141,71%	-7,14%	+1 550,61%	+2 209,39%	+3 964,61%	+1 531,81%	+131,13%	+28,80%	-2,62%	+326,33%	-44,35%	-48,23%	-63,45%	-70,81%	+4,93%	+6,46%	+13,85%	+112,64%	+21,16%	+76,58%	-17,73%	-34,92%	-26,06%	-8,32%	+28,85%	+42,92%	+48,65%	+60,87%	+94,79%	+21,81%	+13,22%	+27,72%	+25,52%	+45,86%	-7,24%	+22,81%	-14,92%	-25,22%	-42,43%	-67,46%	-55,14%	-53,52%	-8,49%	+30,18%	+0,57%	+15,35%	+57,06%	-10,98%	+33,61%	+49,00%	+33,15%	+12,17%	+63,07%	+51,62%	+17,21%	+106,35%	+5,07%	-1,78%	+0,11%	-5,77%	+1,82%	+27,83%	+17,01%	-8,51%	+4,93%	-5,91%	-5,03%	+13,82%	+8,50%	-4,48%	-14,17%	-9,65%	-10,02%	-3,75%	+0,82%	-4,18%
Pozostałe aktywa obrotowe	1	0	37	88	458	5	438	1 959	744	2 667	2 900	2 994	4 032	7 188	5 142	1 063	3 634	847	908	664	890	1 094	707	688	1 190	819	647	297	1 095	1 723	3 050	5 592	7 132	7 345	6 911	9 079	9 595	9 401	7 467	4 578	4 694	4 292	3 848	3 291	3 274	2 905	3 370	1 677	2 697	2 635	2 553	1 705	2 245	2 469	2 308	1 904	35 928	2 174	1 757	2 668	3 028	4 371	4 687	6 709	6 396	6 881	6 031	0	0	0	0	0	0	0	0	0	0	0	0	0	0
dynamika kw/kw	-80,00%	-100,00%		+137,84%	+420,45%	-98,91%	+8 660,00%	+347,26%	-62,02%	+258,47%	+8,74%	+3,24%	+34,67%	+78,27%	-28,46%	-79,33%	+241,86%	-76,69%	+7,20%	-26,87%	+34,04%	+22,92%	-35,37%	-2,69%	+72,97%	-31,18%	-21,00%	-54,10%	+268,69%	+57,35%	+77,02%	+83,34%	+27,54%	+2,99%	-5,91%	+31,37%	+5,68%	-2,02%	-20,57%	-38,69%	+2,53%	-8,56%	-10,34%	-14,48%	-0,52%	-11,27%	+16,01%	-50,24%	+60,82%	-2,30%	-3,11%	-33,22%	+31,67%	+9,98%	-6,52%	-17,50%	+1 786,97%	-93,95%	-19,18%	+51,85%	+13,49%	+44,35%	+7,23%	+43,14%	-4,67%	+7,58%	-12,35%	-100,00%
dynamika r/r				+1 660,00%	+45 700,00%		+1 083,78%	+2 126,14%	+62,45%	+53 240,00%	+562,10%	+52,83%	+441,94%	+169,52%	+77,31%	-64,50%	-9,87%	-88,22%	-82,34%	-37,54%	-75,51%	+29,16%	-22,14%	+3,61%	+33,71%	-25,14%	-8,49%	-56,83%	-7,98%	+110,38%	+371,41%	+1 782,83%	+551,32%	+326,29%	+126,59%	+62,36%	+34,53%	+27,99%	+8,05%	-49,58%	-51,08%	-54,35%	-48,47%	-28,11%	-30,25%	-32,32%	-12,42%	-49,04%	-17,62%	-9,29%	-24,24%	+1,67%	-16,76%	-6,30%	-9,60%	+11,67%	+1 500,36%	-11,95%	-23,87%	+40,13%	-91,57%	+101,06%	+166,76%	+151,46%	+111,23%	+57,42%	+28,68%	-100,00%	-100,00%	-100,00%	-100,00%
Inwestycje krótkoterminowe	2 459	2 376	1 902	1 796	1 778	1 209	766	29 445	56 275	38 449	37 124	53 429	53 798	63 291	32 879	24 450	34 609	16 418	16 210	35 568	31 287	31 402	29 057	33 979	27 451	48 707	23 936	49 651	48 380	46 941	31 473	47 576	19 885	15 488	16 899	13 436	15 286	10 322	9 922	19 032	17 414	15 155	25 669	71 990	62 316	55 915	50 567	55 148	51 153	51 290	46 506	34 858	46 951	64 778	49 012	54 249	47 402	45 087	38 579	51 455	36 857	39 951	31 407	89 824	50 303	50 978	41 792	70 005	89 440	68 266	45 115	85 437	69 712	40 930	40 571	145 175	109 641	61 015	67 777	137 440	123 353
dynamika kw/kw	-22,94%	-3,38%	-19,95%	-5,57%	-1,00%	-32,00%	-36,64%	+3 743,99%	+91,12%	-31,68%	-3,45%	+43,92%	+0,69%	+17,65%	-48,05%	-25,64%	+41,55%	-52,56%	-1,27%	+119,42%	-12,04%	+0,37%	-7,47%	+16,94%	-19,21%	+77,43%	-50,86%	+107,43%	-2,56%	-2,97%	-32,95%	+51,16%	-58,20%	-22,11%	+9,11%	-20,49%	+13,77%	-32,47%	-3,88%	+91,82%	-8,50%	-12,97%	+69,38%	+180,46%	-13,44%	-10,27%	-9,56%	+9,06%	-7,24%	+0,27%	-9,33%	-25,05%	+34,69%	+37,97%	-24,34%	+10,69%	-12,62%	-4,88%	-14,43%	+33,38%	-28,37%	+8,39%	-21,39%	+186,00%	-44,00%	+1,34%	-18,02%	+67,51%	+27,76%	-23,67%	-33,91%	+89,38%	-18,41%	-41,29%	-0,88%	+257,83%	-24,48%	-44,35%	+11,08%	+102,78%	-10,25%
dynamika r/r				-43,72%	-27,69%	-49,12%	-59,73%	+1 539,48%	+3 065,07%	+3 080,23%	+4 746,48%	+81,45%	-4,40%	+64,61%	-11,43%	-54,24%	-35,67%	-74,06%	-50,70%	+45,47%	-9,60%	+91,27%	+79,25%	-4,47%	-12,26%	+55,11%	-17,62%	+46,12%	+76,24%	-3,63%	+31,49%	-4,18%	-58,90%	-67,01%	-46,31%	-71,76%	-23,13%	-33,35%	-41,29%	+41,65%	+13,92%	+46,82%	+158,71%	+278,26%	+257,85%	+268,95%	+97,00%	-23,39%	-17,91%	-8,27%	-8,03%	-36,79%	-8,21%	+26,30%	+5,39%	+55,63%	+0,96%	-30,40%	-21,29%	-5,15%	-22,25%	-11,39%	-18,59%	+74,57%	+36,48%	+27,60%	+33,07%	-22,06%	+77,80%	+33,91%	+7,95%	+22,04%	-22,06%	-40,04%	-10,07%	+69,92%	+57,28%	+49,07%	+67,06%	-5,33%	+12,51%
w tym gotówka	647	2 051	1 616	1 474	1 700	1 066	724	23 250	48 688	27 236	13 206	35 590	22 119	29 432	3 859	3 775	5 354	3 996	3 028	8 145	5 621	5 797	5 077	12 043	5 120	26 839	3 800	19 613	17 177	26 087	14 693	43 703	15 997	11 819	14 939	12 929	14 877	6 896	6 496	15 606	13 913	11 622	19 453	65 044	55 712	48 814	42 999	50 217	41 506	38 424	32 056	21 953	34 226	53 888	39 416	46 010	39 311	37 035	29 779	42 546	28 739	32 245	23 941	82 411	42 927	43 784	34 626	62 645	82 097	58 326	35 017	77 535	65 743	38 509	37 794	137 875	108 518	59 871	66 611	136 496	122 433
dynamika kw/kw	-41,87%	+217,00%	-21,21%	-8,79%	+15,33%	-37,29%	-32,08%	+3 111,33%	+109,41%	-44,06%	-51,51%	+169,50%	-37,85%	+33,06%	-86,89%	-2,18%	+41,83%	-25,36%	-24,22%	+168,99%	-30,99%	+3,13%	-12,42%	+137,21%	-57,49%	+424,20%	-85,84%	+416,13%	-12,42%	+51,87%	-43,68%	+197,44%	-63,40%	-26,12%	+26,40%	-13,45%	+15,07%	-53,65%	-5,80%	+140,24%	-10,85%	-16,47%	+67,38%	+234,36%	-14,35%	-12,38%	-11,91%	+16,79%	-17,35%	-7,43%	-16,57%	-31,52%	+55,91%	+57,45%	-26,86%	+16,73%	-14,56%	-5,79%	-19,59%	+42,87%	-32,45%	+12,20%	-25,75%	+244,23%	-47,91%	+2,00%	-20,92%	+80,92%	+31,05%	-28,95%	-39,96%	+121,42%	-15,21%	-41,42%	-1,86%	+264,81%	-21,29%	-44,83%	+11,26%	+104,92%	-10,30%
dynamika r/r				+32,43%	+162,75%	-48,03%	-55,20%	+1 477,34%	+2 764,00%	+2 454,97%	+1 724,03%	+53,08%	-54,57%	+8,06%	-70,78%	-89,39%	-75,79%	-86,42%	-21,53%	+115,76%	+4,99%	+45,07%	+67,67%	+47,86%	-8,91%	+362,98%	-25,15%	+62,86%	+235,49%	-2,80%	+286,66%	+122,83%	-6,87%	-54,69%	+1,67%	-70,42%	-7,00%	-41,65%	-56,52%	+20,71%	-6,48%	+68,53%	+199,46%	+316,79%	+300,43%	+320,01%	+121,04%	-22,80%	-25,50%	-21,28%	-25,45%	-56,28%	-17,54%	+40,25%	+22,96%	+109,58%	+14,86%	-31,27%	-24,45%	-7,53%	-26,89%	-12,93%	-19,60%	+93,70%	+49,37%	+35,79%	+44,63%	-23,98%	+91,25%	+33,21%	+1,13%	+23,77%	-19,92%	-33,98%	+7,93%	+77,82%	+65,06%	+55,47%	+76,25%	-1,00%	+12,82%
Kapitał własny	3 916	3 717	3 718	3 713	3 716	3 368	3 211	119 656	125 699	122 457	127 871	150 122	152 041	149 560	152 855	158 030	155 293	155 232	153 251	155 178	155 085	156 077	159 198	162 599	165 877	165 421	163 422	171 874	172 310	170 304	179 555	184 658	188 141	190 161	191 933	189 466	193 505	193 768	195 803	200 977	211 360	207 015	213 614	221 527	221 125	212 466	213 199	214 782	216 327	220 196	218 730	225 051	223 415	223 532	224 049	231 669	230 295	232 779	236 067	236 900	238 294	236 463	234 934	247 299	250 505	250 046	246 577	257 479	256 119	250 862	253 061	254 269	250 255	231 681	233 278	247 268	247 565	243 582	247 385	251 002	251 562
dynamika kw/kw	-6,07%	-5,08%	+0,03%	-0,13%	+0,08%	-9,36%	-4,66%	+3 626,44%	+5,05%	-2,58%	+4,42%	+17,40%	+1,28%	-1,63%	+2,20%	+3,39%	-1,73%	-0,04%	-1,28%	+1,26%	-0,06%	+0,64%	+2,00%	+2,14%	+2,02%	-0,27%	-1,21%	+5,17%	+0,25%	-1,16%	+5,43%	+2,84%	+1,89%	+1,07%	+0,93%	-1,29%	+2,13%	+0,14%	+1,05%	+2,64%	+5,17%	-2,06%	+3,19%	+3,70%	-0,18%	-3,92%	+0,34%	+0,74%	+0,72%	+1,79%	-0,67%	+2,89%	-0,73%	+0,05%	+0,23%	+3,40%	-0,59%	+1,08%	+1,41%	+0,35%	+0,59%	-0,77%	-0,65%	+5,26%	+1,30%	-0,18%	-1,39%	+4,42%	-0,53%	-2,05%	+0,88%	+0,48%	-1,58%	-7,42%	+0,69%	+6,00%	+0,12%	-1,61%	+1,56%	+1,46%	+0,22%
dynamika r/r				-10,94%	-5,11%	-9,39%	-13,64%	+3 122,62%	+3 282,64%	+3 535,90%	+3 882,28%	+25,46%	+20,96%	+22,13%	+19,54%	+5,27%	+2,14%	+3,79%	+0,26%	-1,80%	-0,13%	+0,54%	+3,88%	+4,78%	+6,96%	+5,99%	+2,65%	+5,70%	+3,88%	+2,95%	+9,87%	+7,44%	+9,19%	+11,66%	+6,89%	+2,60%	+2,85%	+1,90%	+2,02%	+6,08%	+9,23%	+6,84%	+9,10%	+10,23%	+4,62%	+2,63%	-0,19%	-3,04%	-2,17%	+3,64%	+2,59%	+4,78%	+3,28%	+1,52%	+2,43%	+2,94%	+3,08%	+4,14%	+5,36%	+2,26%	+3,47%	+1,58%	-0,48%	+4,39%	+5,12%	+5,74%	+4,96%	+4,12%	+2,24%	+0,33%	+2,63%	-1,25%	-2,29%	-7,65%	-7,82%	-2,75%	-1,07%	+5,14%	+6,05%	+1,51%	+1,61%
Kapitał podstawowy	4 000	4 000	4 000	4 000	4 000	4 000	4 000	91 187	91 187	91 187	91 187	91 187	91 187	91 187	91 187	91 187	91 187	91 187	91 187	91 187	91 187	91 187	91 187	91 187	91 187	91 187	91 187	91 187	91 187	91 187	91 187	91 187	91 187	91 187	91 187	91 187	91 187	91 187	91 187	91 187	91 187	91 187	91 187	91 187	91 187	91 187	91 187	91 187	91 187	91 187	91 187	91 187	91 187	91 187	91 187	91 187	91 187	91 187	91 187	91 187	91 187	91 187	91 187	91 187	91 187	91 187	91 187	91 187	91 187	91 187	91 187	91 187	91 187	91 187	91 187	91 187	91 187	91 187	91 187	91 187	91 187
dynamika kw/kw	0,00%	0,00%	0,00%	0,00%	0,00%	0,00%	0,00%	+2 179,68%	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%	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				0,00%	0,00%	0,00%	0,00%	+2 179,68%	+2 179,68%	+2 179,68%	+2 179,68%	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%	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	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0
Kapitał zapasowy	6 967	6 967	6 967	6 967	6 967	6 511	6 511	14 932	16 228	25 230	25 230	25 231	25 231	45 985	45 985	45 984	45 985	56 646	56 646	56 645	56 645	57 926	57 927	57 926	57 929	61 646	61 649	61 646	61 646	74 860	74 860	74 860	74 861	80 953	80 953	80 953	80 953	80 953	89 739	89 739	89 739	91 412	91 412	91 382	91 412	99 489	99 489	99 489	99 489	103 078	103 078	103 078	103 078	103 865	103 865	103 866	103 866	103 866	101 420	101 420	101 420	104 012	104 012	104 012	104 012	104 012	104 012	6 129	6 129	6 129	6 129	6 125	6 126	6 139	6 124	6 144	6 148	6 147	6 150	6 151	6 152
dynamika kw/kw	0,00%	0,00%	0,00%	0,00%	0,00%	-6,55%	0,00%	+129,33%	+8,68%	+55,47%	0,00%	+0,00%	0,00%	+82,26%	0,00%	0,00%	+0,00%	+23,18%	0,00%	0,00%	0,00%	+2,26%	+0,00%	0,00%	+0,01%	+6,42%	+0,00%	0,00%	0,00%	+21,44%	0,00%	0,00%	+0,00%	+8,14%	0,00%	0,00%	0,00%	0,00%	+10,85%	0,00%	0,00%	+1,86%	0,00%	-0,03%	+0,03%	+8,84%	0,00%	0,00%	0,00%	+3,61%	0,00%	0,00%	0,00%	+0,76%	0,00%	+0,00%	0,00%	0,00%	-2,35%	0,00%	0,00%	+2,56%	0,00%	0,00%	0,00%	0,00%	0,00%	-94,11%	0,00%	0,00%	0,00%	-0,07%	+0,02%	+0,21%	-0,24%	+0,33%	+0,07%	-0,02%	+0,05%	+0,02%	+0,02%
dynamika r/r				0,00%	0,00%	-6,55%	-6,55%	+114,32%	+132,93%	+287,50%	+287,50%	+68,97%	+55,48%	+82,26%	+82,26%	+82,25%	+82,26%	+23,18%	+23,18%	+23,18%	+23,18%	+2,26%	+2,26%	+2,26%	+2,27%	+6,42%	+6,43%	+6,42%	+6,42%	+21,44%	+21,43%	+21,44%	+21,44%	+8,14%	+8,14%	+8,14%	+8,14%	0,00%	+10,85%	+10,85%	+10,85%	+12,92%	+1,86%	+1,83%	+1,86%	+8,84%	+8,84%	+8,87%	+8,84%	+3,61%	+3,61%	+3,61%	+3,61%	+0,76%	+0,76%	+0,76%	+0,76%	+0,00%	-2,35%	-2,35%	-2,35%	+0,14%	+2,56%	+2,56%	+2,56%	0,00%	0,00%	-94,11%	-94,11%	-94,11%	-94,11%	-0,07%	-0,05%	+0,16%	-0,08%	+0,31%	+0,36%	+0,13%	+0,42%	+0,11%	+0,07%
Zysk lat ubiegłych	-6 798	-6 798	-6 798	-6 798	-7 254	-6 798	-6 798	16 500	18 282	6 040	11 452	33 704	32 704	8 778	11 967	17 673	15 058	4 575	2 797	4 455	4 593	4 067	7 263	10 581	13 897	9 610	10 524	19 041	19 474	4 257	6 142	11 176	14 366	9 861	11 116	8 216	12 492	4 200	6 141	11 775	21 465	18 015	26 188	34 325	33 789	17 598	18 161	19 728	21 074	21 211	19 444	25 628	23 911	23 133	23 310	31 242	30 017	32 533	38 295	39 535	40 976	36 731	35 274	47 441	50 723	50 739	46 478	155 776	154 433	149 243	151 385	153 084	149 015	130 670	132 000	145 803	146 062	142 318	145 990	149 776	150 268
dynamika kw/kw	+11,86%	0,00%	0,00%	0,00%	-6,71%	+6,29%	0,00%	+342,72%	+10,80%	-66,96%	+89,60%	+194,31%	-2,97%	-73,16%	+36,33%	+47,68%	-14,80%	-69,62%	-38,86%	+59,28%	+3,10%	-11,45%	+78,58%	+45,68%	+31,34%	-30,85%	+9,51%	+80,93%	+2,27%	-78,14%	+44,28%	+81,96%	+28,54%	-31,36%	+12,73%	-26,09%	+52,04%	-66,38%	+46,21%	+91,74%	+82,29%	-16,07%	+45,37%	+31,07%	-1,56%	-47,92%	+3,20%	+8,63%	+6,82%	+0,65%	-8,33%	+31,80%	-6,70%	-3,25%	+0,77%	+34,03%	-3,92%	+8,38%	+17,71%	+3,24%	+3,64%	-10,36%	-3,97%	+34,49%	+6,92%	+0,03%	-8,40%	+235,16%	-0,86%	-3,36%	+1,44%	+1,12%	-2,66%	-12,31%	+1,02%	+10,46%	+0,18%	-2,56%	+2,58%	+2,59%	+0,33%
dynamika r/r				+11,86%	-6,71%	0,00%	0,00%	+342,72%	+352,03%	+188,85%	+268,46%	+104,27%	+78,89%	+45,33%	+4,50%	-47,56%	-53,96%	-47,88%	-76,63%	-74,79%	-69,50%	-11,10%	+159,67%	+137,51%	+202,57%	+136,29%	+44,90%	+79,95%	+40,13%	-55,70%	-41,64%	-41,31%	-26,23%	+131,64%	+80,98%	-26,49%	-13,04%	-57,41%	-44,76%	+43,32%	+71,83%	+328,93%	+326,45%	+191,51%	+57,41%	-2,31%	-30,65%	-42,53%	-37,63%	+20,53%	+7,06%	+29,91%	+13,46%	+9,06%	+19,88%	+21,91%	+25,54%	+40,63%	+64,29%	+26,54%	+36,51%	+12,90%	-7,89%	+20,00%	+23,79%	+38,14%	+31,76%	+228,36%	+204,46%	+194,14%	+225,71%	-1,73%	-3,51%	-12,44%	-12,81%	-4,76%	-1,98%	+8,91%	+10,60%	+2,72%	+2,88%
Zysk netto	- 253	- 452	- 451	- 456	3	- 345	- 502	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	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	-127,65%	-78,66%	+0,22%	-1,11%	+100,66%	-11 600,00%	-45,51%	+100,00%
dynamika r/r				-149,84%	+101,19%	+23,67%	-11,31%	+100,00%	-100,00%	+100,00%	+100,00%
Udziały niekontrolujące	0	0	0	0	0	0	0	0	0	0	0	0	0	3 610	3 715	3 186	3 063	2 825	2 621	2 889	2 659	2 896	2 820	2 904	2 863	2 978	61	0	0	0	7 365	7 435	7 727	8 160	8 676	8 506	8 872	8 642	8 735	8 596	8 969	6 401	4 826	4 603	4 737	4 192	4 362	4 378	4 576	4 720	5 021	5 158	5 239	5 347	5 686	5 374	5 225	5 193	5 165	4 758	4 711	4 533	4 461	4 659	4 583	4 108	4 337	4 387	4 370	4 307	4 365	3 873	3 927	3 685	3 967	4 134	4 168	3 930	4 058	3 888	3 955
dynamika kw/kw															+2,91%	-14,24%	-3,86%	-7,77%	-7,22%	+10,23%	-7,96%	+8,91%	-2,62%	+2,98%	-1,41%	+4,02%	-97,95%	-100,00%				+0,95%	+3,93%	+5,60%	+6,32%	-1,96%	+4,30%	-2,59%	+1,08%	-1,59%	+4,34%	-28,63%	-24,61%	-4,62%	+2,91%	-11,51%	+4,06%	+0,37%	+4,52%	+3,15%	+6,38%	+2,73%	+1,57%	+2,06%	+6,34%	-5,49%	-2,77%	-0,61%	-0,54%	-7,88%	-0,99%	-3,78%	-1,59%	+4,44%	-1,63%	-10,36%	+5,57%	+1,15%	-0,39%	-1,44%	+1,35%	-11,27%	+1,39%	-6,16%	+7,65%	+4,21%	+0,82%	-5,71%	+3,26%	-4,19%	+1,72%
dynamika r/r																		-21,75%	-29,45%	-9,32%	-13,19%	+2,51%	+7,59%	+0,52%	+7,67%	+2,83%	-97,84%	-100,00%	-100,00%	-100,00%	+11 973,77%				+17,80%	+14,40%	+14,82%	+5,91%	+0,68%	+1,06%	+1,09%	-25,93%	-44,75%	-46,45%	-47,18%	-34,51%	-9,61%	-4,89%	-3,40%	+12,60%	+15,11%	+17,82%	+14,49%	+13,28%	+13,24%	+4,19%	-0,27%	-2,88%	-9,16%	-11,46%	-9,84%	-12,71%	-13,63%	-2,08%	-2,72%	-9,38%	-2,78%	-5,84%	-4,65%	+4,84%	+0,65%	-11,72%	-10,14%	-14,44%	-9,12%	+6,74%	+6,14%	+6,65%	+2,29%	-5,95%	-5,11%
Zobowiązania długoterminowe	0	0	0	0	0	0	0	9 079	8 867	8 716	8 662	9 057	9 036	10 748	10 870	9 946	10 039	8 778	8 078	7 099	6 518	6 506	6 187	5 717	5 575	5 611	5 715	5 066	4 758	4 063	57 029	30 141	37 730	37 447	31 403	7 712	29 941	6 195	18 432	20 231	19 121	4 016	3 843	4 952	4 669	3 696	3 515	2 313	2 089	2 611	2 478	3 296	3 909	2 945	3 082	4 052	4 466	4 813	4 851	13 343	8 729	10 115	9 989	10 630	11 456	12 453	12 990	37 579	14 689	27 053	27 580	50 159	48 298	45 735	43 582	50 052	48 743	48 603	48 690	48 660	48 668
dynamika kw/kw									-2,34%	-1,70%	-0,62%	+4,56%	-0,23%	+18,95%	+1,14%	-8,50%	+0,94%	-12,56%	-7,97%	-12,12%	-8,18%	-0,18%	-4,90%	-7,60%	-2,48%	+0,65%	+1,85%	-11,36%	-6,08%	-14,61%	+1 303,62%	-47,15%	+25,18%	-0,75%	-16,14%	-75,44%	+288,24%	-79,31%	+197,53%	+9,76%	-5,49%	-79,00%	-4,31%	+28,86%	-5,71%	-20,84%	-4,90%	-34,20%	-9,68%	+24,99%	-5,09%	+33,01%	+18,60%	-24,66%	+4,65%	+31,47%	+10,22%	+7,77%	+0,79%	+175,06%	-34,58%	+15,88%	-1,25%	+6,42%	+7,77%	+8,70%	+4,31%	+189,29%	-60,91%	+84,17%	+1,95%	+81,87%	-3,71%	-5,31%	-4,71%	+14,85%	-2,62%	-0,29%	+0,18%	-0,06%	+0,02%
dynamika r/r												-0,24%	+1,91%	+23,31%	+25,49%	+9,82%	+11,10%	-18,33%	-25,69%	-28,62%	-35,07%	-25,88%	-23,41%	-19,47%	-14,47%	-13,76%	-7,63%	-11,39%	-14,65%	-27,59%	+897,88%	+494,97%	+692,98%	+821,66%	-44,94%	-74,41%	-20,64%	-83,46%	-41,30%	+162,33%	-36,14%	-35,17%	-79,15%	-75,52%	-75,58%	-7,97%	-8,53%	-53,29%	-55,26%	-29,36%	-29,50%	+42,50%	+87,12%	+12,79%	+24,37%	+22,94%	+14,25%	+63,43%	+57,40%	+229,29%	+95,45%	+110,16%	+105,92%	-20,33%	+31,24%	+23,11%	+30,04%	+253,52%	+28,22%	+117,24%	+112,32%	+33,48%	+228,80%	+69,06%	+58,02%	-0,21%	+0,92%	+6,27%	+11,72%	-2,78%	-0,15%
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	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0
Kredyty i pożyczki	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	44 075	19 032	27 053	26 029	21 046	0	24 044	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	680	836	862	817	5 824	810	810	810	981	981	784	684	1 718	493	323	271	231	175	0	0	0	0	0	0	232	232
dynamika kw/kw																																-56,82%	+42,14%	-3,79%	-19,14%	-100,00%		-100,00%																			+22,94%	+3,11%	-5,22%	+612,85%	-86,09%	0,00%	0,00%	+21,11%	0,00%	-20,08%	-12,76%	+151,17%	-71,30%	-34,48%	-16,10%	-14,76%	-24,24%	-100,00%							0,00%
dynamika r/r																																			-52,25%	-100,00%	-11,12%	-100,00%	-100,00%		-100,00%																			+756,47%	-3,11%	-6,03%	-0,86%	-83,16%	+21,11%	-3,21%	-15,56%	+75,13%	-49,75%	-58,80%	-60,38%	-86,55%	-64,50%	-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
Z tytułu leasingu	0	0	0	0	0	0	0	0	0	0	0	0	0	0	7 085	6 798	7 389	6 725	6 038	5 051	4 470	4 458	4 140	3 489	3 347	3 431	3 534	3 271	2 766	2 147	2 562	2 096	2 098	2 166	2 130	2 123	1 921	1 815	16 938	16 374	16 263	1 233	1 060	2 869	659	526	460	279	186	587	553	453	731	791	648	811	1 212	1 413	1 320	2 033	1 813	1 876	1 583	1 510	1 256	1 204	789	12 338	1 785	8 179	8 537	34 211	33 337	32 485	31 588	30 811	30 300	30 350	30 966	30 941	30 175
dynamika kw/kw																-4,05%	+8,69%	-8,99%	-10,22%	-16,35%	-11,50%	-0,27%	-7,13%	-15,72%	-4,07%	+2,51%	+3,00%	-7,44%	-15,44%	-22,38%	+19,33%	-18,19%	+0,10%	+3,24%	-1,66%	-0,33%	-9,51%	-5,52%	+833,22%	-3,33%	-0,68%	-92,42%	-14,03%	+170,66%	-77,03%	-20,18%	-12,55%	-39,35%	-33,33%	+215,59%	-5,79%	-18,08%	+61,37%	+8,21%	-18,08%	+25,15%	+49,45%	+16,58%	-6,58%	+54,02%	-10,82%	+3,47%	-15,62%	-4,61%	-16,82%	-4,14%	-34,47%	+1 463,75%	-85,53%	+358,21%	+4,38%	+300,74%	-2,55%	-2,56%	-2,76%	-2,46%	-1,66%	+0,17%	+2,03%	-0,08%	-2,48%
dynamika r/r																			-14,78%	-25,70%	-39,50%	-33,71%	-31,43%	-30,92%	-25,12%	-23,04%	-14,64%	-6,25%	-17,36%	-37,42%	-27,50%	-35,92%	-24,15%	+0,88%	-16,86%	+1,29%	-8,44%	-16,20%	+695,21%	+671,27%	+746,59%	-32,07%	-93,74%	-82,48%	-95,95%	-57,34%	-56,60%	-90,28%	-71,78%	+11,60%	+20,22%	+62,37%	+293,01%	+34,75%	+17,18%	+79,03%	+65,80%	+78,63%	+103,70%	+150,68%	+49,59%	+32,77%	+19,92%	-25,73%	-30,72%	-35,82%	-50,16%	+717,09%	+42,12%	+579,32%	+982,00%	+177,28%	+1 767,62%	+297,18%	+270,01%	-9,94%	-9,11%	-6,57%	-1,97%	+0,42%	-0,41%
Inne zobowiązania długoterminowe	0	0	0	0	0	0	0	9 079	8 867	8 716	8 662	9 057	9 036	10 748	3 785	3 148	2 650	2 053	2 040	2 048	2 048	2 048	2 047	2 228	2 228	2 180	2 181	1 795	1 992	1 916	10 392	9 013	8 579	9 252	8 227	5 589	3 976	4 380	1 494	3 857	2 858	2 783	2 783	2 083	4 010	3 170	3 055	2 034	1 903	2 024	1 925	2 843	3 178	2 154	2 434	2 561	2 418	2 538	2 714	5 486	6 106	7 429	7 596	8 139	9 219	10 465	11 517	23 523	12 411	18 551	18 772	15 717	14 786	13 250	11 994	19 241	18 443	18 253	17 724	17 487	18 261
dynamika kw/kw									-2,34%	-1,70%	-0,62%	+4,56%	-0,23%	+18,95%	-64,78%	-16,83%	-15,82%	-22,53%	-0,63%	+0,39%	0,00%	0,00%	-0,05%	+8,84%	0,00%	-2,15%	+0,05%	-17,70%	+10,97%	-3,82%	+442,38%	-13,27%	-4,82%	+7,84%	-11,08%	-32,07%	-28,86%	+10,16%	-65,89%	+158,17%	-25,90%	-2,62%	0,00%	-25,15%	+92,51%	-20,95%	-3,63%	-33,42%	-6,44%	+6,36%	-4,89%	+47,69%	+11,78%	-32,22%	+13,00%	+5,22%	-5,58%	+4,96%	+6,93%	+102,14%	+11,30%	+21,67%	+2,25%	+7,15%	+13,27%	+13,52%	+10,05%	+104,25%	-47,24%	+49,47%	+1,19%	-16,27%	-5,92%	-10,39%	-9,48%	+60,42%	-4,15%	-1,03%	-2,90%	-1,34%	+4,43%
dynamika r/r												-0,24%	+1,91%	+23,31%	-56,30%	-65,24%	-70,67%	-80,90%	-46,10%	-34,94%	-22,72%	-0,24%	+0,34%	+8,79%	+8,79%	+6,45%	+6,55%	-19,43%	-10,59%	-12,11%	+376,48%	+402,12%	+330,67%	+382,88%	-20,83%	-37,99%	-53,65%	-52,66%	-81,84%	-30,99%	-28,12%	-36,46%	+86,28%	-45,99%	+40,31%	+13,91%	+9,77%	-2,35%	-52,54%	-36,15%	-36,99%	+39,77%	+67,00%	+6,42%	+26,44%	-9,92%	-23,91%	+17,83%	+11,50%	+114,21%	+152,52%	+192,71%	+179,88%	+48,36%	+50,98%	+40,87%	+51,62%	+189,02%	+34,62%	+77,27%	+62,99%	-33,18%	+19,14%	-28,58%	-36,11%	+22,42%	+24,73%	+37,76%	+47,77%	-9,12%	-0,99%
Zobowiązania krótkoterminowe	1 822	1 690	1 595	3 441	2 120	3 543	1 711	43 330	57 274	158 417	25 759	129 654	57 550	206 860	158 512	64 540	40 034	59 939	55 090	84 910	39 323	60 124	96 407	100 875	71 839	66 327	63 063	73 500	71 524	69 991	88 841	149 953	103 099	127 610	110 013	142 986	130 215	167 370	153 391	107 273	154 671	133 335	107 582	77 783	52 070	63 015	53 277	54 081	60 205	44 453	51 141	67 713	51 889	87 278	100 224	125 533	100 844	126 732	136 046	145 689	125 407	131 939	131 368	187 614	124 600	131 924	170 451	160 767	143 615	151 657	141 201	175 773	127 343	144 257	140 218	182 669	139 711	147 389	135 000	181 028	141 479
dynamika kw/kw	-44,75%	-7,24%	-5,62%	+115,74%	-38,39%	+67,12%	-51,71%	+2 432,44%	+32,18%	+176,59%	-83,74%	+403,33%	-55,61%	+259,44%	-23,37%	-59,28%	-37,97%	+49,72%	-8,09%	+54,13%	-53,69%	+52,90%	+60,35%	+4,63%	-28,78%	-7,67%	-4,92%	+16,55%	-2,69%	-2,14%	+26,93%	+68,79%	-31,25%	+23,77%	-13,79%	+29,97%	-8,93%	+28,53%	-8,35%	-30,07%	+44,18%	-13,79%	-19,31%	-27,70%	-33,06%	+21,02%	-15,45%	+1,51%	+11,32%	-26,16%	+15,05%	+32,40%	-23,37%	+68,20%	+14,83%	+25,25%	-19,67%	+25,67%	+7,35%	+7,09%	-13,92%	+5,21%	-0,43%	+42,82%	-33,59%	+5,88%	+29,20%	-5,68%	-10,67%	+5,60%	-6,89%	+24,48%	-27,55%	+13,28%	-2,80%	+30,28%	-23,52%	+5,50%	-8,41%	+34,09%	-21,85%
dynamika r/r				+4,34%	+16,36%	+109,64%	+7,27%	+1 159,23%	+2 601,60%	+4 371,27%	+1 405,49%	+199,22%	+0,48%	+30,58%	+515,37%	-50,22%	-30,44%	-71,02%	-65,25%	+31,56%	-1,78%	+0,31%	+75,00%	+18,80%	+82,69%	+10,32%	-34,59%	-27,14%	-0,44%	+5,52%	+40,88%	+104,02%	+44,15%	+82,32%	+23,83%	-4,65%	+26,30%	+31,16%	+39,43%	-24,98%	+18,78%	-20,34%	-29,86%	-27,49%	-66,33%	-52,74%	-50,48%	-30,47%	+15,62%	-29,46%	-4,01%	+25,21%	-13,81%	+96,34%	+95,98%	+85,39%	+94,35%	+45,20%	+35,74%	+16,06%	+24,36%	+4,11%	-3,44%	+28,78%	-0,64%	-0,01%	+29,75%	-14,31%	+15,26%	+14,96%	-17,16%	+9,33%	-11,33%	-4,88%	-0,70%	+3,92%	+9,71%	+2,17%	-3,72%	-0,90%	+1,27%
Z tytułu dostaw i usług	0	0	0	2 809	0	0	0	25 356	42 231	149 017	17 303	82 884	32 061	182 881	125 347	44 972	17 352	35 536	24 971	59 404	21 830	35 353	57 104	66 075	30 739	31 369	27 890	29 933	27 255	30 020	38 774	82 683	41 754	44 321	34 145	68 201	61 785	77 396	84 423	67 554	72 185	49 492	49 179	29 079	13 451	24 812	20 222	20 074	24 536	13 500	17 536	29 445	21 653	49 064	50 143	73 501	54 483	53 499	58 886	88 905	52 984	62 077	59 757	118 107	73 760	70 305	82 772	122 898	107 871	112 601	83 589	125 546	87 748	95 752	88 905	115 696	120 255	96 973	92 579	145 010	81 004
dynamika kw/kw	-100,00%				-100,00%				+66,55%	+252,86%	-88,39%	+379,02%	-61,32%	+470,42%	-31,46%	-64,12%	-61,42%	+104,79%	-29,73%	+137,89%	-63,25%	+61,95%	+61,53%	+15,71%	-53,48%	+2,05%	-11,09%	+7,33%	-8,95%	+10,14%	+29,16%	+113,24%	-49,50%	+6,15%	-22,96%	+99,74%	-9,41%	+25,27%	+9,08%	-19,98%	+6,86%	-31,44%	-0,63%	-40,87%	-53,74%	+84,46%	-18,50%	-0,73%	+22,23%	-44,98%	+29,90%	+67,91%	-26,46%	+126,59%	+2,20%	+46,58%	-25,87%	-1,81%	+10,07%	+50,98%	-40,40%	+17,16%	-3,74%	+97,65%	-37,55%	-4,68%	+17,73%	+48,48%	-12,23%	+4,38%	-25,77%	+50,19%	-30,11%	+9,12%	-7,15%	+30,13%	+3,94%	-19,36%	-4,53%	+56,63%	-44,14%
dynamika r/r				+8,37%				+802,67%				+226,88%	-24,08%	+22,72%	+624,42%	-45,74%	-45,88%	-80,57%	-80,08%	+32,09%	+25,81%	-0,51%	+128,68%	+11,23%	+40,81%	-11,27%	-51,16%	-54,70%	-11,33%	-4,30%	+39,02%	+176,23%	+53,20%	+47,64%	-11,94%	-17,52%	+47,97%	+74,63%	+147,25%	-0,95%	+16,83%	-36,05%	-41,75%	-56,95%	-81,37%	-49,87%	-58,88%	-30,97%	+82,41%	-45,59%	-13,28%	+46,68%	-11,75%	+263,44%	+185,94%	+149,62%	+151,62%	+9,04%	+17,44%	+20,96%	-2,75%	+16,03%	+1,48%	+32,85%	+39,21%	+13,25%	+38,51%	+4,06%	+46,25%	+60,16%	+0,99%	+2,15%	-18,65%	-14,96%	+6,36%	-7,85%	+37,05%	+1,28%	+4,13%	+25,34%	-32,64%
Kredyty i pożyczki	0	0	0	0	0	0	0	0	0	0	0	0	0	0	13 002	2 087	6 961	8 977	14 351	234	234	234	6 264	54	11 239	112	54	54	0	0	4 860	6 249	3 257	32 123	18 135	15 496	22 477	46 547	25 250	7 367	38 552	33 052	9 838	0	0	0	151	26	52	0	274	974	0	554	19 902	12 255	9 952	37 891	43 133	13 420	30 032	30 944	28 856	7 464	7 704	9 053	27 691	7 393	4 591	6 324	10 445	2 457	2 522	12 242	19 178	1 630	1 193	3 913	1 635	1 418	1 388
dynamika kw/kw																-83,95%	+233,54%	+28,96%	+59,86%	-98,37%	0,00%	0,00%	+2 576,92%	-99,14%	+20 712,96%	-99,00%	-51,79%	0,00%	-100,00%			+28,58%	-47,88%	+886,28%	-43,55%	-14,55%	+45,05%	+107,09%	-45,75%	-70,82%	+423,31%	-14,27%	-70,23%	-100,00%				-82,78%	+100,00%	-100,00%		+255,47%	-100,00%		+3 492,42%	-38,42%	-18,79%	+280,74%	+13,83%	-68,89%	+123,79%	+3,04%	-6,75%	-74,13%	+3,22%	+17,51%	+205,88%	-73,30%	-37,90%	+37,75%	+65,16%	-76,48%	+2,65%	+385,41%	+56,66%	-91,50%	-26,81%	+228,00%	-58,22%	-13,27%	-2,12%
dynamika r/r																			+10,38%	-88,79%	-96,64%	-97,39%	-56,35%	-76,92%	+4 702,99%	-52,14%	-99,14%	0,00%	-100,00%	-100,00%	+8 900,00%	+11 472,22%			+273,15%	+147,98%	+590,11%	+44,90%	+39,23%	-52,46%	+71,52%	-28,99%	-61,04%	-100,00%	-100,00%	-100,00%	-98,47%				+81,46%	+3 646,15%	-100,00%		+7 163,50%	+1 158,21%		+6 739,53%	+116,73%	+9,51%	+201,77%	-18,33%	-33,10%	-44,38%	-74,35%	-70,74%	-4,04%	-0,95%	-40,41%	-30,14%	-62,28%	-66,77%	-45,07%	+93,58%	+83,61%	-33,66%	-52,70%	-68,04%	-91,47%	-13,01%	+16,35%
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
Z tytułu leasingu	0	0	0	0	0	0	0	720	753	753	780	763	763	857	799	2 099	2 039	2 248	2 039	2 289	1 967	1 758	1 489	1 931	1 563	1 831	1 910	2 221	2 002	2 207	2 303	2 908	2 270	1 949	2 202	1 489	1 407	1 498	1 156	1 313	208	7 220	6 936	1 174	1 333	1 199	771	585	476	570	471	541	553	678	629	704	919	999	1 059	1 687	1 707	1 791	1 793	1 628	1 642	1 398	1 509	4 201	1 514	1 423	1 397	3 580	3 625	3 663	3 466	3 355	3 528	3 713	4 030	3 770	3 763
dynamika kw/kw									+4,58%	0,00%	+3,59%	-2,18%	0,00%	+12,32%	-6,77%	+162,70%	-2,86%	+10,25%	-9,30%	+12,26%	-14,07%	-10,63%	-15,30%	+29,68%	-19,06%	+17,15%	+4,31%	+16,28%	-9,86%	+10,24%	+4,35%	+26,27%	-21,94%	-14,14%	+12,98%	-32,38%	-5,51%	+6,47%	-22,83%	+13,58%	-84,16%	+3 371,15%	-3,93%	-83,07%	+13,54%	-10,05%	-35,70%	-24,12%	-18,63%	+19,75%	-17,37%	+14,86%	+2,22%	+22,60%	-7,23%	+11,92%	+30,54%	+8,71%	+6,01%	+59,30%	+1,19%	+4,92%	+0,11%	-9,20%	+0,86%	-14,86%	+7,94%	+178,40%	-63,96%	-6,01%	-1,83%	+156,26%	+1,26%	+1,05%	-5,38%	-3,20%	+5,16%	+5,24%	+8,54%	-6,45%	-0,19%
dynamika r/r												+5,97%	+1,33%	+13,81%	+2,44%	+175,10%	+167,23%	+162,31%	+155,19%	+9,05%	-3,53%	-21,80%	-26,97%	-15,64%	-20,54%	+4,15%	+28,27%	+15,02%	+28,09%	+20,54%	+20,58%	+30,93%	+13,39%	-11,69%	-4,39%	-48,80%	-38,02%	-23,14%	-47,50%	-11,82%	-85,22%	+381,98%	+500,00%	-10,59%	+540,87%	-83,39%	-88,88%	-50,17%	-64,29%	-52,46%	-38,91%	-7,52%	+16,18%	+18,95%	+33,55%	+30,13%	+66,18%	+47,35%	+68,36%	+139,63%	+85,75%	+79,28%	+69,31%	-3,50%	-3,81%	-21,94%	-15,84%	+158,05%	-7,80%	+1,79%	-7,42%	-14,78%	+139,43%	+157,41%	+148,10%	-6,28%	-2,68%	+1,37%	+16,27%	+12,37%	+6,66%
Inne zobowiazania krótkoterminowe	13	7	54	632	99	416	288	17 254	14 290	8 647	7 676	46 007	24 726	23 122	19 364	15 382	13 682	13 178	13 729	22 983	15 292	22 779	31 550	32 815	28 298	33 015	33 209	41 292	42 267	37 764	42 904	58 113	55 818	49 217	55 531	57 800	44 546	41 929	42 562	31 039	43 726	43 571	41 629	47 530	37 286	37 004	32 133	33 396	35 141	30 383	32 860	36 753	29 683	36 982	29 550	39 073	35 490	34 343	32 968	41 677	40 684	37 127	40 962	60 415	41 494	51 168	58 479	26 275	29 639	31 309	45 770	44 190	33 448	32 600	28 669	61 988	14 735	42 790	36 756	30 830	55 324
dynamika kw/kw	-98,16%	-46,15%	+671,43%	+1 070,37%	-84,34%	+320,20%	-30,77%	+5 890,97%	-17,18%	-39,49%	-11,23%	+499,36%	-46,26%	-6,49%	-16,25%	-20,56%	-11,05%	-3,68%	+4,18%	+67,40%	-33,46%	+48,96%	+38,50%	+4,01%	-13,77%	+16,67%	+0,59%	+24,34%	+2,36%	-10,65%	+13,61%	+35,45%	-3,95%	-11,83%	+12,83%	+4,09%	-22,93%	-5,87%	+1,51%	-27,07%	+40,87%	-0,35%	-4,46%	+14,18%	-21,55%	-0,76%	-13,16%	+3,93%	+5,23%	-13,54%	+8,15%	+11,85%	-19,24%	+24,59%	-20,10%	+32,23%	-9,17%	-3,23%	-4,00%	+26,42%	-2,38%	-8,74%	+10,33%	+47,49%	-31,32%	+23,31%	+14,29%	-55,07%	+12,80%	+5,63%	+46,19%	-3,45%	-24,31%	-2,54%	-12,06%	+116,22%	-76,23%	+190,40%	-14,10%	-16,12%	+79,45%
dynamika r/r				-10,48%	+661,54%	+5 842,86%	+433,33%	+2 630,06%	+14 334,34%	+1 978,61%	+2 565,28%	+166,65%	+73,03%	+167,40%	+152,27%	-66,57%	-44,67%	-43,01%	-29,10%	+49,41%	+11,77%	+72,86%	+129,81%	+42,78%	+85,05%	+44,94%	+5,26%	+25,83%	+49,36%	+14,38%	+29,19%	+40,74%	+32,06%	+30,33%	+29,43%	-0,54%	-20,19%	-14,81%	-23,35%	-46,30%	-1,84%	+3,92%	-2,19%	+53,13%	-14,73%	-15,07%	-22,81%	-29,74%	-5,75%	-17,89%	+2,26%	+10,05%	-15,53%	+21,72%	-10,07%	+6,31%	+19,56%	-7,14%	+11,57%	+6,66%	+14,64%	+8,11%	+24,25%	+44,96%	+1,99%	+37,82%	+42,76%	-56,51%	-28,57%	-38,81%	-21,73%	+68,18%	+12,85%	+4,12%	-37,36%	+40,28%	-55,95%	+31,26%	+28,21%	-50,26%	+275,46%
Suma bilansowa	5 738	5 407	5 313	7 154	5 836	6 911	4 922	172 065	191 840	289 590	162 292	288 833	218 627	367 168	322 237	232 516	205 366	223 949	216 419	247 187	200 926	222 707	261 792	269 191	243 291	237 359	232 200	250 440	248 592	244 358	325 425	364 752	328 970	355 218	333 349	340 164	353 661	367 333	367 626	328 481	385 152	344 366	325 039	304 262	277 864	279 177	269 991	271 176	278 621	267 260	272 349	296 060	279 213	313 755	327 355	361 254	335 605	364 324	376 964	395 932	372 430	378 517	376 291	445 543	386 561	394 423	430 018	455 825	414 423	429 572	421 842	480 201	425 896	421 673	417 078	479 989	436 019	439 574	431 075	480 690	441 709
dynamika kw/kw	-23,16%	-5,77%	-1,74%	+34,65%	-18,42%	+18,42%	-28,78%	+3 395,84%	+11,49%	+50,95%	-43,96%	+77,97%	-24,31%	+67,94%	-12,24%	-27,84%	-11,68%	+9,05%	-3,36%	+14,22%	-18,71%	+10,84%	+17,55%	+2,83%	-9,62%	-2,44%	-2,17%	+7,86%	-0,74%	-1,70%	+33,18%	+12,08%	-9,81%	+7,98%	-6,16%	+2,04%	+3,97%	+3,87%	+0,08%	-10,65%	+17,25%	-10,59%	-5,61%	-6,39%	-8,68%	+0,47%	-3,29%	+0,44%	+2,75%	-4,08%	+1,90%	+8,71%	-5,69%	+12,37%	+4,33%	+10,36%	-7,10%	+8,56%	+3,47%	+5,03%	-5,94%	+1,63%	-0,59%	+18,40%	-13,24%	+2,03%	+9,02%	+6,00%	-9,08%	+3,66%	-1,80%	+13,83%	-11,31%	-0,99%	-1,09%	+15,08%	-9,16%	+0,82%	-1,93%	+11,51%	-8,11%
dynamika r/r				-4,19%	+1,71%	+27,82%	-7,36%	+2 305,16%	+3 187,18%	+4 090,28%	+3 197,28%	+67,86%	+13,96%	+26,79%	+98,55%	-19,50%	-6,07%	-39,01%	-32,84%	+6,31%	-2,16%	-0,55%	+20,97%	+8,90%	+21,08%	+6,58%	-11,30%	-6,97%	+2,18%	+2,95%	+40,15%	+45,64%	+32,33%	+45,37%	+2,43%	-6,74%	+7,51%	+3,41%	+10,28%	-3,43%	+8,90%	-6,25%	-11,58%	-7,37%	-27,86%	-18,93%	-16,94%	-10,87%	+0,27%	-4,27%	+0,87%	+9,18%	+0,21%	+17,40%	+20,20%	+22,02%	+20,20%	+16,12%	+15,15%	+9,60%	+10,97%	+3,90%	-0,18%	+12,53%	+3,79%	+4,20%	+14,28%	+2,31%	+7,21%	+8,91%	-1,90%	+5,35%	+2,77%	-1,84%	-1,13%	-0,04%	+2,38%	+4,25%	+3,36%	+0,15%	+1,30%

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	1,79	1,79	1,77
Zmiana	0,00%	+0,00%	+0,02%
Open-Close	-0,28%	+0,00%	+0,55%
High-Low	0,28%	0,73%	1,20%
Zmiana ceny [pln]	0,00	0,00	0,00
Transakcja [szt.]	2	3,4	6,4
Średnia transakcja [pln]	60,09	453,04	597,79
Wolumen [szt.]	67	864,6	2,18t
Obrót [pln]	120,18	1,54t	3,83t
Obrót pozytywny	74,68%	41,89%	42,17%
Obrót negatywny	25,32%	49,62%	38,40%
Obrót neutralny	0,00%	8,49%	19,42%
Wolumen ws. % Free Float	<0,01	<0,01	0,01
Wolumen ws. % akcji w obrocie	<0,01	<0,01	<0,01

Informacje ogólne

Na giełdzie od	295 miesięcy
Liczba akcji	91 187 500
Free float	18,04%
Kapitalizacja	163,23 mln zł
Wartość księgowa	251,56 mln zł
Zysk operacyjny 12m	8,85 mln zł
Przychody 12m	545,55 mln zł
Zysk netto 12m	7,05 mln zł
Główny akcjonariusz Wajda Wojciech 67,46%

UDZIAŁ W INDEKSACH

WIG	0,01%
WIG-INFO	0,15%
WIG-POLAND	0,01%
WIGTECH	0,10%

Wskaźniki finansowe

Rating	AA+
Aktualne C/WK	0,65
Kroczące C/ZO	18,44
Kroczące C/P	0,30
Kroczące C/Z	23,16
Zmiana 12m	7,83%
Śr. płynność dzienna	0,02%
Zakres wahań kursu	14,23%
Beta kursu	0,21
Tempo wzrostu przychodów	-2,99%
Zwrot z kapitału własnego (ROE)	2,84%
Zwrot z aktywów skorygowany (ROA)	1,21%
Wskaźnik ogólnego zadłużenia	44,59%
Dług netto / EBITDA	ujemny
Wskaźnik Altmana (Z"-score)	7,75
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: 16-05-2025

Współpraca

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

Sprawdź jak StockWatch.pl może pomóc Ci w skutecznym inwestowaniu

Sprawdź

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

Dostosuj Ukryj komunikat