|
Source of financial data
|
Court
|
Subject
|
Monitor Polski
B
|
Monitor Polski
B
|
|
|
annual
|
annual
|
annual
|
annual
|
|
Personal balance sheet as
at
|
31.12.2013
(PLN)
|
31.12.2012
(PLN)
|
31.12.2011
(PLN)
|
31.12.2010
(PLN)
|
|
-A. Fixed assets......................
|
11 695 270,53
|
12 269 736,05
|
11 190 511,51
|
11 828 086,70
|
|
- I. Intangible assets.............
|
753 305,36
|
1 028 541,99
|
886 349,38
|
1 050 820,33
|
|
- 3. Other intangible assets.......
|
753 305,36
|
1 028 541,99
|
886 349,38
|
1 050 820,33
|
|
- II. Tangible assets...............
|
9 824 429,17
|
10 667 166,06
|
9 452 073,13
|
9 065 876,37
|
|
- 1. Fixed goods...................
|
7 872 489,20
|
9 168 381,12
|
8 150 452,34
|
6 673 705,45
|
|
- a) land........................
|
575 516,98
|
595 920,87
|
616 324,76
|
636 728,65
|
|
- b) buildings, premises,
facilities............................
|
3 667 981,34
|
3 873 435,19
|
3 116 410,02
|
3 160 432,34
|
|
- c) machinery and equipment.....
|
3 351 827,57
|
4 257 252,83
|
3 946 813,67
|
2 553 293,86
|
|
-
d) fleet of motor vehicles.....
|
115 938,33
|
183 281,40
|
230 572,56
|
115 651,50
|
|
- e) other fixed goods...........
|
161 224,98
|
258 490,83
|
240 331,33
|
207 599,10
|
|
- 2. Fixed goods under
construction..........................
|
1 951 939,97
|
1 498 784,94
|
1 301 620,79
|
2 392 170,92
|
|
- IV. Long term investments.........
|
469,00
|
469,00
|
469,00
|
469,00
|
|
- 3. Long term financial assets....
|
469,00
|
469,00
|
469,00
|
469,00
|
|
- b) Other.......................
|
469,00
|
469,00
|
469,00
|
469,00
|
|
- - participations or
shares...
|
469,00
|
469,00
|
469,00
|
469,00
|
|
-V. Long-term prepayments
and
accrued income........................
|
1 117 067,00
|
573 559,00
|
851 620,00
|
1 710 921,00
|
|
- 1. Deferred tax assets.............
|
1 117 067,00
|
573 559,00
|
851 620,00
|
1 710 921,00
|
|
-B. Current assets....................
|
29 405 949,87
|
42 308 787,08
|
50 033 195,98
|
29 593 853,90
|
|
- I. Stock.........................
|
10 068 752,40
|
18 053 403,10
|
21 601 882,69
|
11 873 224,62
|
|
- 1. Raw materials.................
|
4 804 640,90
|
11 992 406,01
|
15 325 681,23
|
5 018 072,60
|
|
- 2.
Semi-finished products and
work-in-progress......................
|
11 721,52
|
50 991,84
|
19 798,26
|
516 529,39
|
|
- 3. Finished products.............
|
3 615 934,09
|
3 506 698,55
|
4 174 604,16
|
1 141 466,20
|
|
- 4. Goods for re-sale.............
|
1 636 455,89
|
2 503 306,70
|
2 081 799,04
|
5 197 156,43
|
|
- II. Short-term receivables.........
|
19 069 941,30
|
23 670 656,71
|
27 666 125,58
|
17 105 900,62
|
|
- 1. Receivables from affiliated
companies.............................
|
831 630,19
|
896 907,44
|
15 092,16
|
417 901,83
|
|
-
a) Due to deliveries and
services with payment period:.........
|
831 630,19
|
896 907,44
|
15 092,16
|
417 901,83
|
|
- - up to 12
months............
|
831 630,19
|
896 907,44
|
15 092,16
|
417 901,83
|
|
- 2. Other receivables ............
|
18 238 311,11
|
22 773 749,27
|
27 651 033,42
|
16 687 998,79
|
|
-
a) Due to deliveries and
services with payment period:.........
|
15 738 763,93
|
17 886 862,61
|
25 131 190,85
|
14 513 504,92
|
|
- - up to 12
months............
|
15 738 763,93
|
17 886 862,61
|
25 131 190,85
|
14 513 504,92
|
|
-
b) Due to taxes, subsidies,
insurances, duties, etc...............
|
2 499 547,18
|
4 886 886,66
|
2 518 627,02
|
2 173 766,43
|
|
- c) Other.......................
|
|
|
1 215,55
|
727,44
|
|
- III. Short term investments........
|
93 064,97
|
419 749,69
|
538 045,82
|
410 114,54
|
|
- 1. Short-term financial assets...
|
93 064,97
|
419 749,69
|
538 045,82
|
410 114,54
|
|
-
c) cash and other liquid
assets................................
|
93 064,97
|
419 749,69
|
538 045,82
|
410 114,54
|
|
-
- cash in hand and on bank
account...............................
|
93 064,97
|
419 749,69
|
538 045,82
|
410 114,54
|
|
-IV. Short-term
prepayments and
accrued income........................
|
174 191,20
|
164 977,58
|
227 141,89
|
204 614,12
|
|
-D. Total assets......................
|
41 101 220,40
|
54 578 523,13
|
61 223 707,49
|
41 421 940,60
|
|
-A. Shareholders' equity..............
|
8 530 649,68
|
12 996 170,14
|
14 352 226,89
|
8 761 840,08
|
|
- I. Basic share capital...........
|
10 779 500,00
|
10 779 500,00
|
10 779 500,00
|
10 779 500,00
|
|
- IV. Statutory reserve capital.....
|
588 811,14
|
447 230,94
|
2 342 778,77
|
2 342 778,77
|
|
- V. Revaluation reserve.............
|
359,00
|
359,00
|
359,00
|
359,00
|
|
- VI. Other reserve capital.........
|
|
|
535 161,30
|
535 161,30
|
|
- VII. Profit (loss)
carried forward.
|
|
|
-4 895 958,99
|
-6 852 813,17
|
|
- VIII. Net profit (loss)............
|
-2 838 020,46
|
1 769 080,20
|
5 590 386,81
|
1 956 854,18
|
|
-B. Liabilities and
reserves for
liabilities...........................
|
32 570 570,72
|
41 582 352,99
|
46 871 480,60
|
32 660 100,52
|
|
- I. Reserves for liabilities......
|
1 166 187,45
|
950 549,95
|
1 017 340,24
|
618 181,41
|
|
- 1. Deferred income tax reserves..
|
36 871,00
|
63 637,00
|
245 485,00
|
51 501,00
|
|
- 2.
Reserves for pensions and
similar social payments...............
|
136 966,50
|
176 385,82
|
160 345,22
|
185 345,22
|
|
- - long-term....................
|
136 966,50
|
176 385,82
|
160 345,22
|
185 345,22
|
|
- 3. Other reserves................
|
992 349,95
|
710 527,13
|
611 510,02
|
381 335,19
|
|
- - short-term...................
|
992 349,95
|
710 527,13
|
611 510,02
|
381 335,19
|
|
-II. Long-term liabilities...........
|
327 654,75
|
547 632,01
|
994 618,67
|
44 307,28
|
|
- 2. Other liabilities...............
|
327 654,75
|
547 632,01
|
994 618,67
|
44 307,28
|
|
- c) Other financial liabilities...
|
327 654,75
|
547 632,01
|
994 618,67
|
44 307,28
|
|
-III. Short-term liabilities..........
|
30 895 557,91
|
39 831 010,32
|
44 560 639,67
|
31 601 080,15
|
|
- 1. Due to affiliated companies.....
|
13 750 971,96
|
19 194 682,62
|
24 852 310,53
|
24 582 797,98
|
|
- a) Due
to deliveries and
services with payment period:.........
|
8 265 263,16
|
13 507 996,42
|
18 708 541,73
|
15 107 175,17
|
|
- - up to 12 months..............
|
8 265 263,16
|
13 507 996,42
|
18 708 541,73
|
15 107 175,17
|
|
- b) Other.........................
|
5 485 708,80
|
5 686 686,20
|
6 143 768,80
|
9 475 622,81
|
|
- 2. Other liabilities...............
|
17 118 139,25
|
20 606 921,83
|
19 664 925,48
|
6 982 536,71
|
|
- a) Loans.........................
|
11 977 880,42
|
14 571 182,25
|
11 660 577,08
|
2 367 638,96
|
|
- c) Other financial liabilities...
|
231 318,73
|
369 111,58
|
487 761,59
|
59 676,08
|
|
- d)Due
to deliveries and
services with payment period:.........
|
4 241 782,56
|
5 059 656,79
|
6 938 606,25
|
4 343 303,10
|
|
- - up to 12 months..............
|
4 241 782,56
|
5 059 656,79
|
6 938 606,25
|
4 343 303,10
|
|
- g) Due
to taxes, subsidies,
insurances, duties, etc...............
|
405 405,92
|
381 299,90
|
344 449,16
|
208 746,08
|
|
- h) Due to salaries...............
|
227 472,69
|
215 562,97
|
223 852,03
|
|
|
- i) Other.........................
|
34 278,93
|
10 108,34
|
9 679,37
|
3 172,49
|
|
- 3. Special funds...................
|
26 446,70
|
29 405,87
|
43 403,66
|
35 745,46
|
|
-IV. Accruals and
deferred income....
|
181 170,61
|
253 160,71
|
298 882,02
|
396 531,68
|
|
- 2. Other accruals..................
|
181 170,61
|
253 160,71
|
298 882,02
|
396 531,68
|
|
- - long-term......................
|
127 171,56
|
181 170,60
|
235 169,64
|
289 168,68
|
|
- - short-term.....................
|
53 999,05
|
71 990,11
|
63 712,38
|
107 363,00
|
|
-D. Total liabilities.................
|
41 101 220,40
|
54 578 523,13
|
61 223 707,49
|
41 421 940,60
|
|
|
|
|
|
|
|
Source of financial data
|
Court
|
Subject
|
Monitor Polski
B
|
Monitor Polski
B
|
|
|
annual
|
annual
|
annual
|
annual
|
|
individual PROFIT AND LOSS
ACCOUNT
|
01.01.2013-
31.12.2013
(PLN)
|
01.01.2012-
31.12.2012
(PLN)
|
01.01.2011-
31.12.2011
(PLN)
|
01.01.2010-
31.12.2010
(PLN)
|
|
-A. Income from sales and
similar.....
|
111 351 268,45
|
156 630 688,28
|
166 184 121,04
|
108 688 668,74
|
|
- - including related companies......
|
12 971 868,57
|
9 042 679,70
|
6 219 085,73
|
4 285 140,71
|
|
- I. Net
revenue form sale of
products..............................
|
90 747 813,49
|
132 055 862,67
|
138 022 639,68
|
82 555 457,94
|
|
- II. Net revenue from sale of
goods.................................
|
20 603 454,96
|
24 574 825,61
|
28 161 481,36
|
26 133 210,80
|
|
-B.Cost of products, goods
sold.......
|
101 995 257,11
|
139 760 006,92
|
141 255 568,77
|
96 443 021,05
|
|
- - including related companies......
|
12 432 638,43
|
7 479 107,71
|
590 080,78
|
4 301 235,71
|
|
- I. Cost of
production of
products sold.........................
|
83 436 790,63
|
117 566 894,17
|
117 388 825,51
|
73 388 388,94
|
|
- II. Value of
products sold........
|
18 558 466,48
|
22 193 112,75
|
23 866 743,26
|
23 054 632,11
|
|
-C. Gross profit on sale..............
|
9 356 011,34
|
16 870 681,36
|
24 928 552,27
|
12 245 647,69
|
|
-D. Costs of sale.....................
|
5 878 680,84
|
9 054 238,35
|
10 896 322,21
|
7 502 039,06
|
|
-E. General management costs..........
|
4 630 603,68
|
4 748 006,25
|
4 982 740,43
|
3 919 606,20
|
|
-F. Profit on sale....................
|
|
3 068 436,76
|
9 049 489,63
|
824 002,43
|
|
-F. Loss on sale......................
|
1 153 273,18
|
|
|
|
|
-G. Other operating incomes...........
|
811 138,31
|
1 457 256,67
|
1 548 234,63
|
3 062 000,35
|
|
- I.
Incomes from disposal of
fixed assets..........................
|
173,45
|
689 040,69
|
287 543,17
|
|
|
- II. Subsidies.....................
|
53 999,04
|
53 999,04
|
53 999,04
|
53 999,04
|
|
- III. Other operating incomes.......
|
756 965,82
|
714 216,94
|
1 206 692,42
|
3 008 001,31
|
|
-H. Other operating costs.............
|
736 601,24
|
1 329 356,26
|
568 988,88
|
1 268 183,64
|
|
- II. Goodwill revaluation..........
|
74 707,84
|
|
|
|
|
- III. Other operating costs.........
|
661 893,40
|
1 329 356,26
|
568 988,88
|
1 268 183,64
|
|
-I. Profit on operating activities....
|
|
3 196 337,17
|
10 028 735,38
|
2 617 819,14
|
|
-I. Loss on operating
activities......
|
1 078 736,11
|
|
|
|
|
-J. Financial incomes.................
|
7 526,25
|
637 322,81
|
735,61
|
220 264,21
|
|
- II. Interest received.............
|
7 526,25
|
1 724,73
|
735,61
|
98,95
|
|
- - including related companies....
|
7 464,62
|
|
|
|
|
- V. Other.........................
|
|
635 598,08
|
|
220 165,26
|
|
-K. Financial costs...................
|
2 337 084,60
|
1 691 182,78
|
3 125 894,18
|
899 500,17
|
|
- I. Interest......................
|
1 127 681,93
|
1 198 389,25
|
1 559 725,92
|
807 144,57
|
|
- - including related companies....
|
398 713,66
|
370 779,50
|
401 928,80
|
376 718,35
|
|
- IV. Other.........................
|
1 209 402,67
|
492 793,53
|
1 566 168,26
|
92 355,60
|
|
-L. Gross profit on economic activity.
|
|
2 142 477,20
|
6 903 576,81
|
1 938 583,18
|
|
-L. Gross on economic activity........
|
3 408 294,46
|
|
|
|
|
-N. Gross profit......................
|
|
2 142 477,20
|
6 903 576,81
|
1 938 583,18
|
|
-N. Gross loss........................
|
3 408 294,46
|
|
|
|
|
-O. Corporation tax...................
|
-570 274,00
|
373 397,00
|
1 313 190,00
|
-18 271,00
|
|
-R. Net profit........................
|
|
1 769 080,20
|
5 590 386,81
|
1 956 854,18
|
|
-R. Net loss..........................
|
2 838 020,46
|
|
|
|
|
|
|
|
|
|
|
AUDITOR
|
|
|
Balance
sheet as at 31.12.2011
|
|
BDO sp. z o.o., ul. Postępu 12, 02-676 Warszawa
|
No. 3355
|
|
|
Expert auditor Grażyna Maślanka
|
No. 9375
|
|
|
|
|
Balance
sheet as at 31.12.2010
|
|
BDO sp. z o.o., ul. Postępu 12, 02-676 Warszawa
|
No. 3355
|
|
|
Expert auditor Grażyna Maślanka
|
No. 9375
|
|
Expert auditor Leszek Kramarczuk
|
No. 1920
|
|
|
|
|
|
|
Ratios
|
01.01.2013-
31.12.2013
|
01.01.2012-
31.12.2012
|
01.01.2011-
31.12.2011
|
01.01.2010-
31.12.2010
|
|
|
Current ratio
|
0,95
|
1,06
|
1,12
|
0,94
|
|
|
Quick ratio
|
0,62
|
0,60
|
0,63
|
0,55
|
|
|
Immediate ratio
|
|
0,01
|
0,01
|
0,01
|
|
|
Return on sale
|
-2,55
|
1,13
|
3,36
|
1,80
|
|
|
Return on assets
|
-6,91
|
3,24
|
9,13
|
4,72
|
|
|
Return on equity
|
-33,27
|
13,61
|
38,95
|
22,33
|
|
|
Average trade debtors' days
|
62,51
|
55,31
|
60,76
|
57,45
|
|
|
Average stock turnover's days
|
33,00
|
42,19
|
47,45
|
39,87
|
|
|
average payables payment period
|
101,27
|
93,07
|
97,87
|
106,12
|
|
|
Total indebtedness ratio
|
79,24
|
76,19
|
76,56
|
78,85
|
|
|
|
|
|
|
|
|
|
While rating the company, it is advisable
to take into consideration information about the branch, the company is
acting in
|
|
(C.20.14.Z
- NACE 2007), as at :
|
31.12.2014
|
31.12.2013
|
31.12.2012
|
31.12.2011
|
31.12.2010
|
|
Current ratio............................
|
1,38
|
1,33
|
1,24
|
1,33
|
1,05
|
|
Quick ratio..............................
|
0,92
|
0,93
|
0,82
|
0,91
|
0,73
|
|
Immediate ratio..........................
|
0,22
|
0,22
|
0,14
|
0,17
|
0,21
|
|
Return on sale...........................
|
3,65
|
3,83
|
0,34
|
6,10
|
1,13
|
|
Return on assets.........................
|
4,36
|
4,68
|
0,47
|
6,68
|
1,27
|
|
Return on equity.........................
|
8,79
|
9,81
|
0,99
|
12,24
|
2,70
|
|
Average trade debtors' days..............
|
41,96
|
47,49
|
43,16
|
46,19
|
45,25
|
|
Average stock turnover's days............
|
30,68
|
28,71
|
25,91
|
27,56
|
27,66
|
|
average payables payment period..........
|
68,09
|
73,18
|
64,47
|
67,25
|
88,50
|
|
Total indebtedness ratio.................
|
50,35
|
52,24
|
52,74
|
45,37
|
52,95
|
|
Percent share in the
examinated group
of companies with net profit.............
|
61,10
|
77,80
|
89,50
|
75,00
|
78,60
|
|
Sales/revenue per employee
in th. PLN....
|
1 439,16
|
1 392,22
|
1 333,31
|
1 132,21
|
908,43
|
|
Average sales/revenue per
company in
th. PLN..................................
|
312 297,22
|
320 751,22
|
367 221,47
|
508 222,13
|
436 565,64
|
|
|
|
|
|
|
|
|
according to the Central Statistical
Office
|
|