esef:2594002WDKDFKCRLBY62

ESEF

4 filing records in this dataset, filed from 2021-06-09 to 2024-05-07. Reported financial figures are available; chart coverage varies by period.

Watchlist

Latest fiscal year

Revenue

687 million PLN

2023 · PLN

Exact inputs and evidence

Operating margin

7.42%

2023 · %

Exact inputs and evidence
  • Operating Income: 50965000 PLN Source
  • Revenue: 687079000 PLN Source

Operating cash flow

66 million PLN

2023 · PLN

Exact inputs and evidence
  • Operating Cash Flow: 66002000 PLN Source

Free cash flow

58.8 million PLN

2023 · PLN

Exact inputs and evidence
  • Operating Cash Flow: 66002000 PLN Source
  • Capital Expenditure: 7218000 PLN Source
Cash and cash equivalents
76 million PLN Source
Exact value

76010000 PLN

Long-term debt including current maturities
Not available
Shares outstanding
Not available

Company performance

Up to ten complete financial years · consolidated figures

Includes later revisions to earlier periods. Annual charts exclude incomplete years.

Latest filing recorded: 2024-05-07.

Financial data available through: 2023-12-31.

Coverage by financial measure
  • Revenue: 5 of 11 periods available· newest 2023-12-31
  • Operating income: 5 of 11 periods available· newest 2023-12-31
  • Net income: 5 of 11 periods available· newest 2023-12-31
  • Operating cash flow: 5 of 11 periods available· newest 2023-12-31
  • Capital expenditure: 5 of 11 periods available· newest 2023-12-31
  • Total assets: 5 of 11 periods available· newest 2023-12-31
  • Total liabilities: 5 of 11 periods available· newest 2023-12-31
  • Current assets: 5 of 11 periods available· newest 2023-12-31
  • Current liabilities: 5 of 11 periods available· newest 2023-12-31
  • Cash and cash equivalents: 5 of 11 periods available· newest 2023-12-31
  • long term debt: No compatible figures in this window
  • shares outstanding: No compatible figures in this window

Coverage describes values retained in this snapshot. Missing values are not zero; loading limits are reported separately.

What changed year over year

Latest complete year compared with the corresponding period one year earlier. These are measured changes; they do not establish their business causes.

  • Revenue

    +15%

    Prior period

    PLN 597.28 million

    –

    Current period

    PLN 687.08 million

    –

    Exact inputs and evidence

    687079000 − 597283000 = 89796000 PLN

    597283000 PLN · 2022-01-01 – 2022-12-31

    Inspect prior input Prior source

    687079000 PLN · 2023-01-01 – 2023-12-31

    Inspect current input Current source
    Share or cite

    The citation records this snapshot. The page link may show a newer release later.

  • Net income

    +48%

    Prior period

    PLN 22.62 million

    –

    Current period

    PLN 33.48 million

    –

    Exact inputs and evidence

    33476000 − 22617000 = 10859000 PLN

    22617000 PLN · 2022-01-01 – 2022-12-31

    Inspect prior input Prior source

    33476000 PLN · 2023-01-01 – 2023-12-31

    Inspect current input Current source
    Share or cite

    The citation records this snapshot. The page link may show a newer release later.

  • Operating cash flow

    +166.4%

    Prior period

    PLN 24.77 million

    –

    Current period

    PLN 66 million

    –

    Exact inputs and evidence

    66002000 − 24771000 = 41231000 PLN

    24771000 PLN · 2022-01-01 – 2022-12-31

    Inspect prior input Prior source

    66002000 PLN · 2023-01-01 – 2023-12-31

    Inspect current input Current source
    Share or cite

    The citation records this snapshot. The page link may show a newer release later.

  • Capital expenditure

    -55.5%

    Prior period

    PLN 16.23 million

    –

    Current period

    PLN 7.22 million

    –

    Exact inputs and evidence

    7218000 − 16233000 = -9015000 PLN

    16233000 PLN · 2022-01-01 – 2022-12-31

    Inspect prior input Prior source

    7218000 PLN · 2023-01-01 – 2023-12-31

    Inspect current input Current source
    Share or cite

    The citation records this snapshot. The page link may show a newer release later.

Where revenue goes

How a period’s revenue divides into costs and what remains as profit. Items marked Derived are calculated by subtraction from reported figures.

2023 2023-01-01 – 2023-12-31

  • Revenue PLN 687.08 million 100% of revenue
  • Operating costs Derived PLN 636.11 million 93% of revenue
  • Operating income PLN 50.97 million 7.4% of revenue
  • Tax, interest and other Derived PLN 17.49 million 2.5% of revenue
  • Net income PLN 33.48 million 4.9% of revenue

Cash

  • Operating cash flow PLN 66 million 9.6% of revenue
  • Capital expenditure PLN 7.22 million 1.1% of revenue
  • Free cash flow Derived PLN 58.78 million 8.6% of revenue

Share of revenue by period

  • Net income
  • Tax, interest and other
  • Operating costs
  • 2019 97%
  • 2020 95%
  • 2021 93%
  • 2022 93%
  • 2023 93%
Values and sources
Revenue breakdown by annual reporting period
PeriodRevenueOperating costsOperating incomeTax, interest and otherNet incomeFree cash flowSource
2019 2019-01-01 – 2019-12-31439744000 424409000 Derived 15335000 6572000 Derived 8763000 14268000 Derived
Source
2020 2020-01-01 – 2020-12-31458329000 435438000 Derived 22891000 7959000 Derived 14932000 41617000 Derived
Source
2021 2021-01-01 – 2021-12-31484731000 450098000 Derived 34633000 18175000 Derived 16458000 5911000 Derived
Source
2022 2022-01-01 – 2022-12-31597283000 555032000 Derived 42251000 19634000 Derived 22617000 8538000 Derived
Source
2023 2023-01-01 – 2023-12-31687079000 636114000 Derived 50965000 17489000 Derived 33476000 58784000 Derived
Source

Amounts are exact, in PLN.

Growth

Sales over time and how quickly they are changing.

Revenue

Revenue reported for each complete financial period.

PLN 687.1M 2023
Revenue historyRevenue reported for each complete financial period. Values are shown by financial reporting period. Open Values and sources below for the exact observations and evidence.742.0M556.5M371.0M185.5M0.020192020202120222023
Values and sources
Revenue values and source evidence
PeriodSeriesValue(PLN)Source evidence
2019Revenue439744000
2020Revenue458329000
2021Revenue484731000
2022Revenue597283000
2023Revenue687079000

Revenue growth

Change in revenue from the same financial period one year earlier.

15% 2023
Revenue growth historyChange in revenue from the same financial period one year earlier. Values are shown by financial reporting period. Open Values and sources below for the exact observations and evidence.25.1%18.8%12.5%6.3%0.0%20192020202120222023
Values and sources
Revenue growth values and source evidence
PeriodSeriesValueSource evidence
2019Year over yearNo prior comparable period
2020Year over year4.2%
2021Year over year5.8%
2022Year over year23.2%
2023Year over year15%

Profit and cash

How much revenue becomes profit, and how much cash operations generate.

Profit margins

Operating income, net income and free cash flow as a share of revenue.

Operating margin 7.4% 2023
Net margin 4.9% 2023
Free cash flow margin 8.6% 2023
Profit margins historyOperating income, net income and free cash flow as a share of revenue. Values are shown by financial reporting period. Open Values and sources below for the exact observations and evidence.9.8%7.4%4.9%2.5%0.0%20192020202120222023
  • Operating margin
  • Net margin
  • Free cash flow margin
Values and sources
Profit margins values and source evidence
PeriodSeriesValueSource evidence
2019Operating margin3.5%
2020Operating margin5%
2021Operating margin7.1%
2022Operating margin7.1%
2023Operating margin7.4%
2019Net margin2%
2020Net margin3.3%
2021Net margin3.4%
2022Net margin3.8%
2023Net margin4.9%
2019Free cash flow margin3.2%
2020Free cash flow margin9.1%
2021Free cash flow margin1.2%
2022Free cash flow margin1.4%
2023Free cash flow margin8.6%

Operating cash flow

Cash generated by the company’s normal business operations.

PLN 66M 2023
Operating cash flow historyCash generated by the company’s normal business operations. Values are shown by financial reporting period. Open Values and sources below for the exact observations and evidence.71.3M53.5M35.6M17.8M0.020192020202120222023
Values and sources
Operating cash flow values and source evidence
PeriodSeriesValue(PLN)Source evidence
2019Operating cash flow23844000
2020Operating cash flow45518000
2021Operating cash flow15977000
2022Operating cash flow24771000
2023Operating cash flow66002000

Free cash flow

Operating cash flow minus capital expenditure for the same period and unit.

PLN 58.8M 2023
Free cash flow historyOperating cash flow minus capital expenditure for the same period and unit. Values are shown by financial reporting period. Open Values and sources below for the exact observations and evidence.63.5M47.6M31.7M15.9M0.020192020202120222023
Values and sources
Free cash flow values and source evidence
PeriodSeriesValue(PLN)Source evidence
2019Free cash flow14268000
2020Free cash flow41617000
2021Free cash flow5911000
2022Free cash flow8538000
2023Free cash flow58784000

Balance sheet

Liabilities and short-term ability to meet obligations at each period end.

Liabilities to assets

Total liabilities as a share of total assets.

65.6% 2023
Liabilities to assets historyTotal liabilities as a share of total assets. Values are shown by financial reporting period. Open Values and sources below for the exact observations and evidence.73%55%37%18%0%20192020202120222023
Values and sources
Liabilities to assets values and source evidence
PeriodSeriesValueSource evidence
2019Liabilities / assets67.3%
2020Liabilities / assets64.3%
2021Liabilities / assets64.6%
2022Liabilities / assets67.7%
2023Liabilities / assets65.6%

Current assets to current liabilities

Current assets divided by current liabilities.

1.28× 2023
Current assets to current liabilities historyCurrent assets divided by current liabilities. Values are shown by financial reporting period. Open Values and sources below for the exact observations and evidence.1.42×1.07×0.71×0.36×0.00×20192020202120222023
Values and sources
Current assets to current liabilities values and source evidence
PeriodSeriesValueSource evidence
2019Current assets / current liabilities1.27×
2020Current assets / current liabilities1.31×
2021Current assets / current liabilities1.32×
2022Current assets / current liabilities1.27×
2023Current assets / current liabilities1.28×

Cash generation

Compare reported profit with operating cash and capital spending. Free cash flow is calculated as operating cash flow minus capital expenditure when both exact, consolidated amounts match the same period and unit.

Cash generation by annual reporting period
PeriodNet incomeOperating cash flowCapital expenditureFree cash flow
2019 2019-01-01 – 2019-12-31
PLN 8.76 million
Exact value

Exact value: 8763000 PLN

2019-01-01 – 2019-12-31: 8763000 PLN Inspect Net Income Open source
Share or cite

The citation records this snapshot. The page link may show a newer release later.

PLN 23.84 million
Exact value

Exact value: 23844000 PLN

2019-01-01 – 2019-12-31: 23844000 PLN Inspect Operating Cash Flow Open source
Share or cite

The citation records this snapshot. The page link may show a newer release later.

PLN 9.58 million
Exact value

Exact value: 9576000 PLN

2019-01-01 – 2019-12-31: 9576000 PLN Inspect Capital Expenditure Open source
Share or cite

The citation records this snapshot. The page link may show a newer release later.

PLN 14.27 million
Calculation and evidence

23844000 − 9576000 PLN

Exact free cash flow: 14268000 PLN

Share or cite

The citation records this snapshot. The page link may show a newer release later.

2020 2020-01-01 – 2020-12-31
PLN 14.93 million
Exact value

Exact value: 14932000 PLN

2020-01-01 – 2020-12-31: 14932000 PLN Inspect Net Income Open source
Share or cite

The citation records this snapshot. The page link may show a newer release later.

PLN 45.52 million
Exact value

Exact value: 45518000 PLN

2020-01-01 – 2020-12-31: 45518000 PLN Inspect Operating Cash Flow Open source
Share or cite

The citation records this snapshot. The page link may show a newer release later.

PLN 3.9 million
Exact value

Exact value: 3901000 PLN

2020-01-01 – 2020-12-31: 3901000 PLN Inspect Capital Expenditure Open source
Share or cite

The citation records this snapshot. The page link may show a newer release later.

PLN 41.62 million
Calculation and evidence

45518000 − 3901000 PLN

Exact free cash flow: 41617000 PLN

Share or cite

The citation records this snapshot. The page link may show a newer release later.

2021 2021-01-01 – 2021-12-31
PLN 16.46 million
Exact value

Exact value: 16458000 PLN

2021-01-01 – 2021-12-31: 16458000 PLN Inspect Net Income Open source
Share or cite

The citation records this snapshot. The page link may show a newer release later.

PLN 15.98 million
Exact value

Exact value: 15977000 PLN

2021-01-01 – 2021-12-31: 15977000 PLN Inspect Operating Cash Flow Open source
Share or cite

The citation records this snapshot. The page link may show a newer release later.

PLN 10.07 million
Exact value

Exact value: 10066000 PLN

2021-01-01 – 2021-12-31: 10066000 PLN Inspect Capital Expenditure Open source
Share or cite

The citation records this snapshot. The page link may show a newer release later.

PLN 5.91 million
Calculation and evidence

15977000 − 10066000 PLN

Exact free cash flow: 5911000 PLN

Share or cite

The citation records this snapshot. The page link may show a newer release later.

2022 2022-01-01 – 2022-12-31
PLN 22.62 million
Exact value

Exact value: 22617000 PLN

2022-01-01 – 2022-12-31: 22617000 PLN Inspect Net Income Open source
Share or cite

The citation records this snapshot. The page link may show a newer release later.

PLN 24.77 million
Exact value

Exact value: 24771000 PLN

2022-01-01 – 2022-12-31: 24771000 PLN Inspect Operating Cash Flow Open source
Share or cite

The citation records this snapshot. The page link may show a newer release later.

PLN 16.23 million
Exact value

Exact value: 16233000 PLN

2022-01-01 – 2022-12-31: 16233000 PLN Inspect Capital Expenditure Open source
Share or cite

The citation records this snapshot. The page link may show a newer release later.

PLN 8.54 million
Calculation and evidence

24771000 − 16233000 PLN

Exact free cash flow: 8538000 PLN

Share or cite

The citation records this snapshot. The page link may show a newer release later.

2023 2023-01-01 – 2023-12-31
PLN 33.48 million
Exact value

Exact value: 33476000 PLN

2023-01-01 – 2023-12-31: 33476000 PLN Inspect Net Income Open source
Share or cite

The citation records this snapshot. The page link may show a newer release later.

PLN 66 million
Exact value

Exact value: 66002000 PLN

2023-01-01 – 2023-12-31: 66002000 PLN Inspect Operating Cash Flow Open source
Share or cite

The citation records this snapshot. The page link may show a newer release later.

PLN 7.22 million
Exact value

Exact value: 7218000 PLN

2023-01-01 – 2023-12-31: 7218000 PLN Inspect Capital Expenditure Open source
Share or cite

The citation records this snapshot. The page link may show a newer release later.

PLN 58.78 million
Calculation and evidence

66002000 − 7218000 PLN

Exact free cash flow: 58784000 PLN

Share or cite

The citation records this snapshot. The page link may show a newer release later.

Capital expenditure uses the canonical mapped positive-spending convention. A missing, ambiguous, incompatible, or negative-sign input is left blank. Values use the latest reported version.

Dataset coverage and company identifiers

Coverage reflects filings processed into this Fundies dataset; it does not imply every source filing is loaded.

4 filings · 555 latest values · 555 originally reported values

Dataset published . Source filing dates and reporting periods are shown separately.

Identifiers: 2594002WDKDFKCRLBY62, esef:2594002WDKDFKCRLBY62