FY 2024 report
To spółka-wydmuszka w fazie przejściowej: przychody (374 tys. zł) pochodzą wyłącznie z najmu lokali, a umowa najmu przy ul. Łopuszańskiej została rozwiązana — główne źródło przychodów zniknęło.
Sentiment
Negative
No guidance change
PLG
FY 2024 report
Revenue
373,917 PLN
— YoY
Net income
-1,841,409 PLN
— YoY
EBITDA
-1,459,908 PLN
— YoY
FCF
-861,359 PLN
— YoY
Summary
Investment thesis
- Kapitał własny jest ujemny (−1,88 mln zł) przy kapitale zakładowym 20 mln zł; audytor zwraca uwagę na ryzyko kontynuacji działalności i uzależnienie od przyszłych zysków.
- Płynność jest krytyczna: 48 tys. zł gotówki wobec 8,0 mln zł zobowiązań krótkoterminowych (płynność bieżąca 0,58, gotówkowa 0,01); układ z wierzycielami nie doszedł do skutku.
- Strategia opiera się na listach intencyjnych i term sheecie (domy szkieletowe, magazyny energii, nieruchomości) — żadna wiążąca transakcja nie została zawarta, brak źródeł finansowania.
- Raport za 2024 r. opublikowano dopiero 29.05.2026 — około rok po terminie (termin NewConnect: 31.05.2025); jakość ładu informacyjnego i sprawozdawczości wymaga weryfikacji.
Read the full analysis
Financial data is open to everyone. The full analysis — management verdict, commentary, risks, and the full narrative — is available after you sign up or log in.
Financials
BETA
PLG · FY 2024
| Metric | FY 2024 | FY 2023 | Δ YoY | Value type | Segment | Conf. |
|---|---|---|---|---|---|---|
| Revenue | 373,917 | — | — | reported | — | 1.00 |
| EBITDA | -1,459,908 | — | — | derived | — | 0.85 |
| EBIT | -1,578,460 | — | — | reported | — | 1.00 |
| EBT | -1,846,693 | — | — | reported | — | 1.00 |
| Net income | -1,841,409 | — | — | reported | — | 1.00 |
| EPS (basic) (PLN) | -0.08 | — | — | reported | — | 0.00 |
| D&A | 118,552 | — | — | reported | — | 1.00 |
| Interest expense | 268,233 | — | — | reported | — | 1.00 |
| Shares (basic) (m units) | 20 | — | — | reported | — | 1.00 |
| EBITDA margin | -3.46x | — | — | reported | — | 0.00 |
| EBIT margin | -3.8x | — | — | reported | — | 0.00 |
| EBT margin | -4.56x | — | — | reported | — | 0.00 |
| Net margin | -4.54x | — | — | reported | — | 0.00 |
| D&A margin | 0.34x | — | — | reported | — | 0.00 |
| Cash | 48,083 | — | — | reported | — | 1.00 |
| Total debt | 2,207,256 | — | — | reported | — | 1.00 |
| Net debt | 2,159,173 | — | — | derived | — | 0.85 |
| Equity | -1,884,172 | — | — | reported | — | 1.00 |
| Total assets | 6,350,970 | — | — | reported | — | 1.00 |
| Working capital | -3,359,511 | — | — | derived | — | 0.90 |
| Current assets | 4,684,927 | — | — | reported | — | 1.00 |
| Current liabilities | 8,044,438 | — | — | reported | — | 1.00 |
| Inventory | 394,195 | — | — | reported | — | 1.00 |
| Trade receivables | 2,833,838 | — | — | reported | — | 1.00 |
| Trade payables | 5,705,136 | — | — | reported | — | 1.00 |
| Goodwill | 1,539,209 | — | — | reported | — | 0.90 |
| Tangible equity | -3,423,381 | — | — | derived | — | 0.90 |
| CFO | -861,359 | — | — | reported | — | 0.90 |
| FCF | -861,359 | — | — | derived | — | 0.90 |
| ROA | -0.35x | — | — | reported | — | 0.00 |
| Current ratio | 0.53x | — | — | reported | — | 0.00 |
| Quick ratio | 0.53x | — | — | reported | — | 0.00 |
| Cash ratio | 0x | — | — | reported | — | 0.00 |
| Interest coverage | -5x | — | — | reported | — | 0.00 |
| Debt / equity | -1.17x | — | — | reported | — | 0.80 |
| Debt / assets | 0.31x | — | — | reported | — | 0.00 |
| Net debt / equity | -1.15x | — | — | derived | — | 0.60 |
| Revenue growth (YoY) | -0.53x | — | — | reported | — | 0.00 |
| EBITDA growth (YoY) | -204.5% | — | — | derived | — | 0.80 |
| EBIT growth (YoY) | -4.9x | — | — | reported | — | 0.00 |
| Net income growth (YoY) | -1.47x | — | — | reported | — | 0.00 |
| EPS growth (YoY) | -1.47x | — | — | reported | — | 0.00 |
| FCF growth (YoY) | -2371.3% | — | — | derived | — | 0.50 |
| EBITDA margin Δ (YoY) | -337.2 pp | — | — | derived | — | 0.80 |
| EBIT margin Δ (YoY) | -348.9 pp | — | — | derived | — | 0.90 |
| Net margin Δ (YoY) | -394.3 pp | — | — | derived | — | 0.90 |
FY 2024 · Δ YoY
Revenue
373,917
—
373,917
—
- FY 2023
- —
EBITDA
-1,459,908
—
-1,459,908
—
- FY 2023
- —
EBIT
-1,578,460
—
-1,578,460
—
- FY 2023
- —
EBT
-1,846,693
—
-1,846,693
—
- FY 2023
- —
Net income
-1,841,409
—
-1,841,409
—
- FY 2023
- —
EPS (basic)
(PLN)
-0.08
—
-0.08
—
- FY 2023
- —
D&A
118,552
—
118,552
—
- FY 2023
- —
Interest expense
268,233
—
268,233
—
- FY 2023
- —
Shares (basic)
(m units)
20
—
20
—
- FY 2023
- —
EBITDA margin
-3.46x
—
-3.46x
—
- FY 2023
- —
EBIT margin
-3.8x
—
-3.8x
—
- FY 2023
- —
EBT margin
-4.56x
—
-4.56x
—
- FY 2023
- —
Net margin
-4.54x
—
-4.54x
—
- FY 2023
- —
D&A margin
0.34x
—
0.34x
—
- FY 2023
- —
Cash
48,083
—
48,083
—
- FY 2023
- —
Total debt
2,207,256
—
2,207,256
—
- FY 2023
- —
Net debt
2,159,173
—
2,159,173
—
- FY 2023
- —
Equity
-1,884,172
—
-1,884,172
—
- FY 2023
- —
Total assets
6,350,970
—
6,350,970
—
- FY 2023
- —
Working capital
-3,359,511
—
-3,359,511
—
- FY 2023
- —
Current assets
4,684,927
—
4,684,927
—
- FY 2023
- —
Current liabilities
8,044,438
—
8,044,438
—
- FY 2023
- —
Inventory
394,195
—
394,195
—
- FY 2023
- —
Trade receivables
2,833,838
—
2,833,838
—
- FY 2023
- —
Trade payables
5,705,136
—
5,705,136
—
- FY 2023
- —
Goodwill
1,539,209
—
1,539,209
—
- FY 2023
- —
Tangible equity
-3,423,381
—
-3,423,381
—
- FY 2023
- —
CFO
-861,359
—
-861,359
—
- FY 2023
- —
FCF
-861,359
—
-861,359
—
- FY 2023
- —
ROA
-0.35x
—
-0.35x
—
- FY 2023
- —
Current ratio
0.53x
—
0.53x
—
- FY 2023
- —
Quick ratio
0.53x
—
0.53x
—
- FY 2023
- —
Cash ratio
0x
—
0x
—
- FY 2023
- —
Interest coverage
-5x
—
-5x
—
- FY 2023
- —
Debt / equity
-1.17x
—
-1.17x
—
- FY 2023
- —
Debt / assets
0.31x
—
0.31x
—
- FY 2023
- —
Net debt / equity
-1.15x
—
-1.15x
—
- FY 2023
- —
Revenue growth (YoY)
-0.53x
—
-0.53x
—
- FY 2023
- —
EBITDA growth (YoY)
-204.5%
—
-204.5%
—
- FY 2023
- —
EBIT growth (YoY)
-4.9x
—
-4.9x
—
- FY 2023
- —
Net income growth (YoY)
-1.47x
—
-1.47x
—
- FY 2023
- —
EPS growth (YoY)
-1.47x
—
-1.47x
—
- FY 2023
- —
FCF growth (YoY)
-2371.3%
—
-2371.3%
—
- FY 2023
- —
EBITDA margin Δ (YoY)
-337.2 pp
—
-337.2 pp
—
- FY 2023
- —
EBIT margin Δ (YoY)
-348.9 pp
—
-348.9 pp
—
- FY 2023
- —
Net margin Δ (YoY)
-394.3 pp
—
-394.3 pp
—
- FY 2023
- —