Fundies.
English

Grupa Kapitałowa CI Games

ESEF
Report (type unavailable) · filed 2022-04-13

1 filing records in this dataset, filed from 2022-04-13 to 2022-04-13. Reported financial figures are available; chart coverage varies by period.

Inspect reported changes Compare with another company Historical disclosures Segments
Watchlist

Latest fiscal year

Revenue

106 million PLN

2021 · PLN

Exact inputs and evidence

Operating margin

38.16%

2021 · %

Exact inputs and evidence
  • Operating Income: 40267000 PLN Source
  • Revenue: 105528000 PLN Source

Operating cash flow

54 million PLN

2021 · PLN

Exact inputs and evidence
  • Operating Cash Flow: 54045000 PLN Source
Cash and cash equivalents
37.8 million PLN Source
Exact value

37843000 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: 2022-04-13.

Financial data available through: 2021-12-31.

Coverage by financial measure
  • Revenue: 2 of 11 periods available· newest 2021-12-31
  • Operating income: 2 of 11 periods available· newest 2021-12-31
  • Net income: 2 of 11 periods available· newest 2021-12-31
  • Operating cash flow: 2 of 11 periods available· newest 2021-12-31
  • capital expenditure: No compatible figures in this window
  • Total assets: 2 of 11 periods available· newest 2021-12-31
  • Total liabilities: 2 of 11 periods available· newest 2021-12-31
  • Current assets: 2 of 11 periods available· newest 2021-12-31
  • Current liabilities: 2 of 11 periods available· newest 2021-12-31
  • Cash and cash equivalents: 2 of 11 periods available· newest 2021-12-31
  • 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

    +129.4%

    Prior period

    PLN 46.01 million

    –

    Current period

    PLN 105.53 million

    –

    Exact inputs and evidence

    105528000 − 46010000 = 59518000 PLN

    46010000 PLN · 2020-01-01 – 2020-12-31

    Inspect prior input Prior source

    105528000 PLN · 2021-01-01 – 2021-12-31

    Inspect current input Current source
    Share or cite

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

  • Net income

    +428.9%

    Prior period

    PLN 6.96 million

    –

    Current period

    PLN 36.81 million

    –

    Exact inputs and evidence

    36808000 − 6959000 = 29849000 PLN

    6959000 PLN · 2020-01-01 – 2020-12-31

    Inspect prior input Prior source

    36808000 PLN · 2021-01-01 – 2021-12-31

    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

    +33.1%

    Prior period

    PLN 40.61 million

    –

    Current period

    PLN 54.05 million

    –

    Exact inputs and evidence

    54045000 − 40609000 = 13436000 PLN

    40609000 PLN · 2020-01-01 – 2020-12-31

    Inspect prior input Prior source

    54045000 PLN · 2021-01-01 – 2021-12-31

    Inspect current input Current source
    Share or cite

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

Comparable inputs unavailable for: Capital expenditure.

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.

2021 2021-01-01 – 2021-12-31

  • Revenue PLN 105.53 million 100% of revenue
  • Operating costs Derived PLN 65.26 million 62% of revenue
  • Operating income PLN 40.27 million 38% of revenue
  • Tax, interest and other Derived PLN 3.46 million 3.3% of revenue
  • Net income PLN 36.81 million 35% of revenue

Cash

  • Operating cash flow PLN 54.05 million 51% of revenue
  • Capital expenditure Unavailable An input is unavailable.
  • Free cash flow Derived Unavailable An input is unavailable.

Share of revenue by period

  • Net income
  • Tax, interest and other
  • Operating costs
  • 2020 15%81%
  • 2021 35%62%
Values and sources
Revenue breakdown by annual reporting period
PeriodRevenueOperating costsOperating incomeTax, interest and otherNet incomeFree cash flowSource
2020 2020-01-01 – 2020-12-3146010000 37281000 Derived 8729000 1770000 Derived 6959000 Unavailable
Source
2021 2021-01-01 – 2021-12-31105528000 65261000 Derived 40267000 3459000 Derived 36808000 Unavailable
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 105.5M 2021
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.114.0M85.5M57.0M28.5M0.020202021
Values and sources
Revenue values and source evidence
PeriodSeriesValue(PLN)Source evidence
2020Revenue46010000
2021Revenue105528000

Revenue growth

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

129.4% 2021
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.140%105%70%35%0%20202021
Values and sources
Revenue growth values and source evidence
PeriodSeriesValueSource evidence
2020Year over yearNo prior comparable period
2021Year over year129.4%

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 38.2% 2021
Net margin 34.9% 2021
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.41%31%21%10%0%20202021
  • Operating margin
  • Net margin
  • Free cash flow margin
Values and sources
Profit margins values and source evidence
PeriodSeriesValueSource evidence
2020Operating margin19%
2021Operating margin38.2%
2020Net margin15.1%
2021Net margin34.9%
2020Free cash flow marginNot reported
2021Free cash flow marginNot reported

Operating cash flow

Cash generated by the company’s normal business operations.

PLN 54M 2021
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.58.4M43.8M29.2M14.6M0.020202021
Values and sources
Operating cash flow values and source evidence
PeriodSeriesValue(PLN)Source evidence
2020Operating cash flow40609000
2021Operating cash flow54045000

Free cash flow

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

Not enough comparable data to show this history.
Values and sources
Free cash flow values and source evidence
PeriodSeriesValue(PLN)Source evidence
2020Free cash flowUnavailable
2021Free cash flowUnavailable

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.

11.2% 2021
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.13.5%10.1%6.7%3.4%0.0%20202021
Values and sources
Liabilities to assets values and source evidence
PeriodSeriesValueSource evidence
2020Liabilities / assets12.5%
2021Liabilities / assets11.2%

Current assets to current liabilities

Current assets divided by current liabilities.

6.04× 2021
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.7.98×5.98×3.99×1.99×0.00×20202021
Values and sources
Current assets to current liabilities values and source evidence
PeriodSeriesValueSource evidence
2020Current assets / current liabilities7.39×
2021Current assets / current liabilities6.04×

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
2020 2020-01-01 – 2020-12-31
PLN 6.96 million
Exact value

Exact value: 6959000 PLN

2020-01-01 – 2020-12-31: 6959000 PLN Inspect Net Income Open source
Share or cite

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

PLN 40.61 million
Exact value

Exact value: 40609000 PLN

2020-01-01 – 2020-12-31: 40609000 PLN Inspect Operating Cash Flow Open source
Share or cite

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

Unavailable Not reported for this period.
Unavailable

Free cash flow cannot be calculated because Capital expenditure is unavailable for this period.

2021 2021-01-01 – 2021-12-31
PLN 36.81 million
Exact value

Exact value: 36808000 PLN

2021-01-01 – 2021-12-31: 36808000 PLN Inspect Net Income Open source
Share or cite

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

PLN 54.05 million
Exact value

Exact value: 54045000 PLN

2021-01-01 – 2021-12-31: 54045000 PLN Inspect Operating Cash Flow Open source
Share or cite

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

Unavailable Not reported for this period.
Unavailable

Free cash flow cannot be calculated because Capital expenditure is unavailable for this period.

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.

1 filings · 186 latest values · 186 originally reported values

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

Identifiers: 2594004XCEJP2AO2DF56, esef:2594004XCEJP2AO2DF56