I2 Development SA

ESEF

1 filing records in this dataset, filed from 2022-05-11 to 2022-05-11. Reported financial figures are available; chart coverage varies by period.

Watchlist

Latest fiscal year

Revenue

56.8 million PLN

2021 · PLN

Exact inputs and evidence

Operating margin

75.13%

2021 · %

Exact inputs and evidence
  • Operating Income: 42647000 PLN Source
  • Revenue: 56764000 PLN Source

Operating cash flow

-51.1 million PLN

2021 · PLN

Exact inputs and evidence
  • Operating Cash Flow: -51089000 PLN Source

Free cash flow

-51.1 million PLN

2021 · PLN

Exact inputs and evidence
  • Operating Cash Flow: -51089000 PLN Source
  • Capital Expenditure: 0 PLN Source
Cash and cash equivalents
12.4 million PLN Source
Exact value

12400000 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: 2022-05-11.

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: 2 of 11 periods available· newest 2021-12-31
  • 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

    -73.6%

    Prior period

    PLN 214.78 million

    –

    Current period

    PLN 56.76 million

    –

    Exact inputs and evidence

    56764000 − 214775000 = -158011000 PLN

    214775000 PLN · 2020-01-01 – 2020-12-31

    Inspect prior input Prior source

    56764000 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

    +239.6%

    Prior period

    PLN 10.73 million

    –

    Current period

    PLN 36.45 million

    –

    Exact inputs and evidence

    36447000 − 10732000 = 25715000 PLN

    10732000 PLN · 2020-01-01 – 2020-12-31

    Inspect prior input Prior source

    36447000 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

    -153%

    Prior period

    PLN 96.33 million

    –

    Current period

    −PLN 51.09 million

    –

    Exact inputs and evidence

    -51089000 − 96327000 = -147416000 PLN

    96327000 PLN · 2020-01-01 – 2020-12-31

    Inspect prior input Prior source

    -51089000 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.

  • Capital expenditure

    -100%

    Prior period

    PLN 17,000

    –

    Current period

    PLN 0

    –

    Exact inputs and evidence

    0 − 17000 = -17000 PLN

    17000 PLN · 2020-01-01 – 2020-12-31

    Inspect prior input Prior source

    0 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.

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 56.76 million 100% of revenue
  • Operating costs Derived PLN 14.12 million 25% of revenue
  • Operating income PLN 42.65 million 75% of revenue
  • Tax, interest and other Derived PLN 6.2 million 11% of revenue
  • Net income PLN 36.45 million 64% of revenue

Cash

  • Operating cash flow −PLN 51.09 million −90% of revenue
  • Capital expenditure PLN 0 0% of revenue
  • Free cash flow Derived −PLN 51.09 million −90% of revenue

Share of revenue by period

  • Net income
  • Tax, interest and other
  • Operating costs
  • 2020 91%
  • 2021 64%11%25%
Values and sources
Revenue breakdown by annual reporting period
PeriodRevenueOperating costsOperating incomeTax, interest and otherNet incomeFree cash flowSource
2020 2020-01-01 – 2020-12-31214775000 196327000 Derived 18448000 7716000 Derived 10732000 96310000 Derived
Source
2021 2021-01-01 – 2021-12-3156764000 14117000 Derived 42647000 6200000 Derived 36447000 -51089000 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 56.8M 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.232.0M174.0M116.0M58.0M0.020202021
Values and sources
Revenue values and source evidence
PeriodSeriesValue(PLN)Source evidence
2020Revenue214775000
2021Revenue56764000

Revenue growth

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

-73.6% 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.6%-15%-37%-58%-79%20202021
Values and sources
Revenue growth values and source evidence
PeriodSeriesValueSource evidence
2020Year over yearNo prior comparable period
2021Year over year-73.6%

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 75.1% 2021
Net margin 64.2% 2021
Free cash flow margin -90% 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.88%40%-7%-55%-103%20202021
  • Operating margin
  • Net margin
  • Free cash flow margin
Values and sources
Profit margins values and source evidence
PeriodSeriesValueSource evidence
2020Operating margin8.6%
2021Operating margin75.1%
2020Net margin5%
2021Net margin64.2%
2020Free cash flow margin44.8%
2021Free cash flow margin-90%

Operating cash flow

Cash generated by the company’s normal business operations.

PLN -51.1M 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.108.1M65.4M22.6M-20.1M-62.9M20202021
Values and sources
Operating cash flow values and source evidence
PeriodSeriesValue(PLN)Source evidence
2020Operating cash flow96327000
2021Operating cash flow-51089000

Free cash flow

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

PLN -51.1M 2021
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.108.1M65.4M22.6M-20.1M-62.9M20202021
Values and sources
Free cash flow values and source evidence
PeriodSeriesValue(PLN)Source evidence
2020Free cash flow96310000
2021Free cash flow-51089000

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.

49% 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.53%40%26%13%0%20202021
Values and sources
Liabilities to assets values and source evidence
PeriodSeriesValueSource evidence
2020Liabilities / assets44.7%
2021Liabilities / assets49%

Current assets to current liabilities

Current assets divided by current liabilities.

2.49× 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.2.69×2.02×1.34×0.67×0.00×20202021
Values and sources
Current assets to current liabilities values and source evidence
PeriodSeriesValueSource evidence
2020Current assets / current liabilities2.03×
2021Current assets / current liabilities2.49×

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 10.73 million
Exact value

Exact value: 10732000 PLN

2020-01-01 – 2020-12-31: 10732000 PLN Inspect Net Income Open source
Share or cite

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

PLN 96.33 million
Exact value

Exact value: 96327000 PLN

2020-01-01 – 2020-12-31: 96327000 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 17,000
Exact value

Exact value: 17000 PLN

2020-01-01 – 2020-12-31: 17000 PLN Inspect Capital Expenditure Open source
Share or cite

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

PLN 96.31 million
Calculation and evidence

96327000 − 17000 PLN

Exact free cash flow: 96310000 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 36.45 million
Exact value

Exact value: 36447000 PLN

2021-01-01 – 2021-12-31: 36447000 PLN Inspect Net Income Open source
Share or cite

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

−PLN 51.09 million
Exact value

Exact value: -51089000 PLN

2021-01-01 – 2021-12-31: -51089000 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 0
Exact value

Exact value: 0 PLN

2021-01-01 – 2021-12-31: 0 PLN Inspect Capital Expenditure Open source
Share or cite

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

−PLN 51.09 million
Calculation and evidence

-51089000 − 0 PLN

Exact free cash flow: -51089000 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.

1 filings · 163 latest values · 163 originally reported values

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

Identifiers: 259400H1EO50UI8PF623, esef:259400H1EO50UI8PF623