Bilans
dane w mln
| index | 0 | 1 | 2 | 3 | 4 | 5 | 6 | 7 | 8 | 9 | 10 | 11 | 12 | 13 | 14 | 15 | 16 | 17 | 18 | 19 | 20 | 21 | 22 | 23 | 24 | 25 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Rok finansowy | 1999 | 2000 | 2001 | 2002 | 2003 | 2004 | 2005 | 2006 | 2007 | 2008 | 2009 | 2010 | 2011 | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
| Data sprawozdania | 1999-12-31 | 2001-03-30 | 2002-03-04 | 2003-03-31 | 2004-02-25 | 2005-03-04 | 2006-03-16 | 2007-03-26 | 2008-03-14 | 2009-03-18 | 2010-03-16 | 2011-03-16 | 2012-03-20 | 2013-03-22 | 2014-03-24 | 2015-03-23 | 2016-03-08 | 2017-03-15 | 2018-03-19 | 2019-03-18 | 2020-03-17 | 2021-03-11 | 2022-03-11 | 2023-03-10 | 2024-03-11 | 2025-03-12 |
| Okres | FY | FY | FY | FY | FY | FY | FY | FY | FY | FY | FY | FY | FY | FY | FY | FY | FY | FY | FY | FY | FY | FY | FY | FY | FY | FY |
| Aktywa (mln) | 12.2 | 12.652966 | 12.56025 | 13.620808 | 14.451186 | 13.707982 | 10.177287 | 8.261286 | 7.089462 | 7.184867 | 7.798086 | 8.876459 | 10.089171 | 14.339351 | 16.124454 | 24.444317 | 31.65641 | 35.333524 | 45.896696 | 55.903132 | 54.443026 | 59.843415 | 67.205717 | 76.280001 | 76.434886 | 67.92935 |
| Aktywa trwałe (mln) | 1.6 | 1.500126 | 1.487575 | 1.245563 | 1.28745 | 0.588969 | 0.509613 | 0.834049 | 0.205791 | 0.326936 | 0.122973 | 0.229123 | 2.824808 | 2.896547 | 4.215458 | 5.017454 | 10.935137 | 7.365809 | 0.10121 | 0.115171 | 0.087754 | 0.369699 | 0.31708 | 0.262222 | 207.364 | 0.23229 |
| Rzeczowe aktywa trwałe netto | 0.1 | 0.222764 | 0.258987 | 0.293038 | 0.286633 | 0.198098 | 0.132781 | 0.016483 | 0.014261 | 0.009421 | 0.005458 | 0.002425 | 0.000588 | 0.0 | 0.0 | 0.019088 | 0.008771 | 0.00798 | 0.0 | 0.0 | 0.087754 | 0.369699 | 0.31708 | 0.262222 | 0.207364 | 0.154039 |
| Wartość firmy | 0.0 | 0.0 | 0.0 | 0.458131 | 0.458131 | 0.0 | 0.0 | 0.45447 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 |
| Wartości niematerialne i prawne | 1.3 | 1.263166 | 1.209126 | 0.462801 | 0.419274 | 0.272008 | 0.257969 | 0.097 | 0.074015 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 |
| Wartość firmy i wartości niematerialne i prawne | 1.3 | 1.263166 | 1.209126 | 0.920932 | 0.877405 | 0.272008 | 0.257969 | 0.45447 | 0.074015 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 |
| Należności netto | 2.5 | 2.299267 | 2.328917 | 2.666097 | 2.330555 | 1.363916 | 0.877083 | 0.006122 | 4.354395 | 0.103555 | 6.536828 | 8.247886 | 7.025995 | 0.160342 | 0.171483 | 0.213766 | 0.382572 | 0.346519 | 0.535045 | 0.596777 | 0.675996 | 0.827236 | 0.955443 | 1.363502 | 1.395905 | 65.974265 |
| Inwestycje długoterminowe | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | (0.324428) | 0.0 | (0.225648) | 0.117515 | 0.117515 | 0.117515 | 0.1 | 0.1 | 0.065 | 0.065 | 0.05 | 0.035 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 |
| Aktywa obrotowe | 10.6 | 11.15284 | 11.072675 | 12.375245 | 13.163736 | 13.119013 | 9.667674 | 7.427237 | 6.883671 | 6.857931 | 7.675113 | 8.647336 | 7.264363 | 11.442804 | 11.908996 | 19.426863 | 20.721273 | 27.967715 | 45.795486 | 55.787961 | 0.794403 | 0.95889 | 1.097989 | 1.467042 | 1 500.127 | 67.69706 |
| Środki pieniężne i Inwestycje | 7.2 | 7.148664 | 6.941071 | 7.030339 | 8.78116 | 9.98429 | 7.400447 | 7.014421 | 1.424535 | 1.383503 | 1.111717 | 0.386023 | 0.221905 | 0.240693 | 11.718973 | 0.047676 | 0.106836 | 0.096299 | 0.136441 | 0.203682 | 0.118407 | 0.131654 | 0.142546 | 0.10354 | 1.691995 | 0.178012 |
| Zapasy | 0.0 | 1.469182 | 1.501961 | 2.110826 | 1.833903 | 1.488694 | 1.230763 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 11.022866 | 0.0 | 19.138426 | 20.199 | 27.4955 | 0.0 | 0.0 | 0.0 | 1.286373 | 1e-06 | 0.0 | 0.0 | 0.0 |
| Inwestycje krótkoterminowe | 0.0 | 0.0 | 3.711892 | 6.827919 | 7.579341 | 6.436548 | 3.19002 | 3.383484 | 0.802811 | 0.499207 | 0.404268 | 0.386023 | 0.0 | 0.0 | 10.69795 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 |
| Środki pieniężne i inne aktywa pieniężne | 7.2 | 7.148664 | 3.229179 | 0.20242 | 1.201819 | 3.547742 | 4.210427 | 3.630937 | 0.621724 | 0.884296 | 0.707449 | 0.386023 | 0.221905 | 0.240693 | 1.021023 | 0.047676 | 0.106836 | 0.096299 | 0.136441 | 0.203682 | 0.118407 | 0.131654 | 0.142546 | 0.10354 | 1.691995 | 0.178012 |
| Należności krótkoterminowe | 0.0 | 0.075752 | 0.100105 | 0.752205 | 0.734961 | 0.199172 | 0.287792 | 0.228979 | 0.123886 | 0.130375 | 0.077768 | 0.056405 | 0.060072 | 0.070403 | 0.057066 | 0.163622 | 0.099643 | 0.105541 | 0.167559 | 0.183716 | 0.151823 | 0.16894 | 0.154169 | 0.289868 | 0.295292 | 0.232236 |
| Dług krótkoterminowy | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.05 | 0.0 | 0.0 | 0.0 | 0.3 | 1.159465 | 5.399465 | 6.669465 | 10.169465 | 12.916719 | 6.482848 | 16.914594 | 16.622147 | 20.76058 | 20.308873 | 21.323729 | 30.747079 | 0.061526 | 0.0 |
| Zobowiązania krótkoterminowe | 3.7 | 4.510024 | 4.511393 | 6.612355 | 6.350811 | 5.131536 | 3.710044 | 0.898717 | 0.2014 | 0.194585 | 0.342701 | 0.613346 | 1.501103 | 5.860366 | 7.231767 | 10.577863 | 13.913487 | 7.717303 | 18.272607 | 23.821757 | 21.234522 | 20.845451 | 21.477898 | 31.036947 | 0.061526 | 2.177141 |
| Rozliczenia międzyokresowe | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.341681 | 0.072917 | 0.0 | 0.0 | 0.180513 | 0.168786 | 0.122242 | 0.132017 | 0.244776 | 0.279682 | 0.315411 | 0.298471 | 0.404676 | 0.322119 | 0.367638 | 0.580461 | 0.669128 | 0.719019 | 0.0 |
| Zobowiązania długoterminowe | 0.0 | 0.0 | 0.0 | 0.005727 | 0.076216 | 0.0 | 0.0 | 0.219328 | 0.0 | 0.0 | 0.0 | 0.5 | 0.5 | 0.0 | 0.0 | 0.0 | 0.0 | 5.302331 | 5.377416 | 5.452501 | 0.091025 | 5.97558 | 0.324248 | 31.036947 | 33.281653 | 22.487082 |
| Rezerwy z tytułu odroczonego podatku | 0.0 | 0.0 | 0.0 | 0.005727 | 0.076216 | 0.0 | 0.0 | 0.0676 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | (0.231094) | 5.607942 | (0.256213) | (0.669128) | 0.0 | 0.0 |
| Zobowiązania z tytułu leasingu | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.091025 | 0.372907 | 0.324248 | 0.273485 | 0.159001 | 0.167119 |
| Zobowiązania ogółem | 3.7 | 4.510024 | 4.511393 | 6.618082 | 6.427027 | 5.131536 | 3.710044 | 1.118045 | 0.2014 | 0.194585 | 0.342701 | 1.113346 | 2.001103 | 5.860366 | 7.231767 | 10.577863 | 13.913487 | 13.019634 | 23.650023 | 23.821757 | 22.499608 | 27.879225 | 23.819475 | 33.416428 | 33.50218 | 24.664223 |
| Kapitał własny | 8.5 | 8.142942 | 8.048857 | 7.002726 | 8.024159 | 8.576446 | 6.467243 | 7.076517 | 6.888062 | 6.990282 | 7.455385 | 7.763113 | 8.088068 | 8.478985 | 8.892687 | 13.866454 | 17.742923 | 22.31389 | 22.246673 | 32.081375 | 31.943418 | 31.96419 | 43.386242 | 42.863573 | 42.932706 | 43.265127 |
| Udziały mniejszościowe | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.066724 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 |
| Pasywa | 12.2 | 12.652966 | 12.56025 | 13.620808 | 14.451186 | 13.707982 | 10.177287 | 8.261286 | 7.089462 | 7.184867 | 7.798086 | 8.876459 | 10.089171 | 14.339351 | 16.124454 | 24.444317 | 31.65641 | 35.333524 | 45.896696 | 55.903132 | 54.443026 | 59.843415 | 67.205717 | 76.280001 | 76.434886 | 67.92935 |
| Inwestycje | 0.0 | 0.0 | 3.711892 | 6.827919 | 7.579341 | 6.436548 | 3.19002 | 3.383484 | 0.802811 | 0.616722 | 0.521783 | 0.503538 | 0.1 | 0.1 | 10.76295 | 0.065 | 0.05 | 0.035 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 |
| Dług (mln) | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.104506 | 0.0 | 0.0 | 0.0 | 0.8 | 1.659465 | 5.399465 | 6.669465 | 10.169465 | 12.916719 | 11.785179 | 22.29201 | 22.074648 | 20.851605 | 26.284453 | 21.647977 | 31.020564 | 31.200796 | 22.548008 |
| Środki pieniężne i inne aktywa pieniężne | 7.2 | 7.148664 | 3.229179 | 0.20242 | 1.201819 | 3.547742 | 4.210427 | 3.630937 | 0.621724 | 0.884296 | 0.707449 | 0.386023 | 0.221905 | 0.240693 | 1.021023 | 0.047676 | 0.106836 | 0.096299 | 0.136441 | 0.203682 | 0.118407 | 0.131654 | 0.142546 | 0.10354 | 1.691995 | 0.178012 |
| Dług netto | (7.2) | (7.148664) | (3.229179) | (0.20242) | (1.201819) | (3.547742) | (4.210427) | (3.526431) | (0.621724) | (0.884296) | (0.707449) | 0.413977 | 1.43756 | 5.158772 | 5.648442 | 10.121789 | 12.809883 | 11.68888 | 22.155569 | 21.870966 | 20.733198 | 26.152799 | 21.505431 | 30.917024 | 29.508801 | 22.369996 |
| Ticker | LOAN | LOAN | LOAN | LOAN | LOAN | LOAN | LOAN | LOAN | LOAN | LOAN | LOAN | LOAN | LOAN | LOAN | LOAN | LOAN | LOAN | LOAN | LOAN | LOAN | LOAN | LOAN | LOAN | LOAN | LOAN | LOAN |
| Waluta | USD | USD | USD | USD | USD | USD | USD | USD | USD | USD | USD | USD | USD | USD | USD | USD | USD | USD | USD | USD | USD | USD | USD | USD | USD | USD |