Gi Group Poland SA
WSE:GIG
Balance Sheet
Balance Sheet Decomposition
Gi Group Poland SA
Gi Group Poland SA
Balance Sheet
Gi Group Poland SA
| Dec-2008 | Dec-2009 | Dec-2010 | Dec-2011 | Dec-2012 | Dec-2013 | Dec-2014 | Dec-2015 | Dec-2016 | Dec-2017 | Dec-2018 | Dec-2019 | Dec-2020 | Dec-2021 | Dec-2022 | Dec-2023 | Dec-2024 | ||
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Assets | ||||||||||||||||||
| Cash & Cash Equivalents |
2
|
4
|
4
|
5
|
9
|
38
|
72
|
58
|
105
|
51
|
57
|
38
|
19
|
25
|
38
|
22
|
40
|
|
| Cash |
2
|
4
|
4
|
5
|
9
|
38
|
63
|
48
|
77
|
51
|
56
|
38
|
19
|
25
|
38
|
22
|
40
|
|
| Cash Equivalents |
0
|
0
|
0
|
0
|
0
|
1
|
9
|
10
|
28
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
| Short-Term Investments |
1
|
3
|
7
|
5
|
0
|
0
|
17
|
9
|
10
|
1
|
41
|
0
|
0
|
0
|
0
|
0
|
0
|
|
| Total Receivables |
50
|
67
|
117
|
123
|
137
|
187
|
334
|
424
|
462
|
417
|
322
|
233
|
77
|
94
|
102
|
96
|
98
|
|
| Accounts Receivables |
46
|
39
|
75
|
77
|
72
|
111
|
240
|
309
|
339
|
232
|
232
|
185
|
65
|
83
|
92
|
96
|
97
|
|
| Other Receivables |
4
|
28
|
42
|
46
|
64
|
76
|
94
|
115
|
123
|
184
|
91
|
47
|
12
|
12
|
9
|
1
|
1
|
|
| Inventory |
19
|
1
|
0
|
1
|
5
|
7
|
11
|
17
|
28
|
17
|
8
|
8
|
1
|
1
|
2
|
0
|
0
|
|
| Other Current Assets |
11
|
11
|
4
|
6
|
20
|
19
|
20
|
24
|
27
|
185
|
6
|
5
|
3
|
2
|
4
|
7
|
9
|
|
| Total Current Assets |
83
|
86
|
132
|
142
|
171
|
251
|
455
|
532
|
631
|
671
|
433
|
284
|
100
|
123
|
145
|
125
|
146
|
|
| PP&E Net |
12
|
9
|
8
|
8
|
15
|
17
|
24
|
33
|
31
|
17
|
12
|
18
|
11
|
5
|
4
|
9
|
11
|
|
| PP&E Gross |
12
|
9
|
8
|
8
|
15
|
17
|
24
|
33
|
31
|
17
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
| Accumulated Depreciation |
8
|
5
|
7
|
9
|
12
|
14
|
21
|
27
|
34
|
28
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
| Intangible Assets |
2
|
3
|
3
|
3
|
5
|
29
|
44
|
65
|
61
|
45
|
35
|
27
|
9
|
6
|
4
|
3
|
4
|
|
| Goodwill |
160
|
84
|
103
|
111
|
156
|
164
|
337
|
467
|
550
|
354
|
351
|
282
|
19
|
41
|
41
|
41
|
41
|
|
| Long-Term Investments |
25
|
24
|
1
|
0
|
2
|
1
|
1
|
5
|
5
|
3
|
3
|
3
|
224
|
3
|
3
|
3
|
3
|
|
| Other Long-Term Assets |
0
|
2
|
3
|
5
|
7
|
8
|
14
|
19
|
23
|
22
|
44
|
46
|
58
|
251
|
18
|
13
|
10
|
|
| Other Assets |
160
|
84
|
103
|
111
|
156
|
164
|
337
|
467
|
550
|
354
|
351
|
282
|
19
|
41
|
41
|
41
|
41
|
|
| Total Assets |
282
N/A
|
208
-26%
|
249
+20%
|
269
+8%
|
355
+32%
|
470
+32%
|
875
+86%
|
1 121
+28%
|
1 301
+16%
|
1 111
-15%
|
878
-21%
|
659
-25%
|
420
-36%
|
428
+2%
|
215
-50%
|
193
-10%
|
215
+12%
|
|
| Liabilities | ||||||||||||||||||
| Accounts Payable |
10
|
13
|
13
|
11
|
15
|
14
|
28
|
45
|
56
|
35
|
53
|
28
|
11
|
33
|
10
|
8
|
10
|
|
| Accrued Liabilities |
56
|
70
|
69
|
83
|
87
|
92
|
181
|
202
|
223
|
257
|
286
|
256
|
76
|
82
|
88
|
93
|
74
|
|
| Short-Term Debt |
2
|
5
|
14
|
0
|
18
|
0
|
1
|
55
|
20
|
44
|
0
|
45
|
0
|
0
|
0
|
0
|
0
|
|
| Current Portion of Long-Term Debt |
12
|
12
|
30
|
34
|
51
|
37
|
70
|
84
|
96
|
272
|
48
|
136
|
127
|
111
|
2
|
18
|
47
|
|
| Other Current Liabilities |
8
|
15
|
25
|
32
|
19
|
15
|
156
|
114
|
206
|
308
|
167
|
63
|
19
|
19
|
28
|
10
|
4
|
|
| Total Current Liabilities |
88
|
115
|
151
|
160
|
189
|
158
|
435
|
500
|
601
|
916
|
554
|
528
|
233
|
245
|
129
|
129
|
136
|
|
| Long-Term Debt |
14
|
10
|
12
|
14
|
14
|
19
|
9
|
148
|
126
|
1
|
153
|
0
|
61
|
43
|
41
|
45
|
5
|
|
| Deferred Income Tax |
0
|
0
|
0
|
0
|
1
|
1
|
2
|
3
|
3
|
2
|
5
|
4
|
4
|
1
|
1
|
2
|
2
|
|
| Minority Interest |
1
|
0
|
2
|
3
|
10
|
11
|
36
|
44
|
77
|
71
|
25
|
30
|
1
|
0
|
0
|
0
|
0
|
|
| Other Liabilities |
51
|
25
|
4
|
16
|
29
|
57
|
86
|
141
|
214
|
47
|
51
|
54
|
121
|
149
|
58
|
21
|
0
|
|
| Total Liabilities |
154
N/A
|
151
-2%
|
169
+12%
|
192
+13%
|
243
+26%
|
246
+2%
|
568
+130%
|
835
+47%
|
1 020
+22%
|
1 038
+2%
|
787
-24%
|
617
-22%
|
418
-32%
|
438
+5%
|
230
-48%
|
197
-14%
|
144
-27%
|
|
| Equity | ||||||||||||||||||
| Common Stock |
3
|
4
|
5
|
4
|
5
|
6
|
7
|
7
|
7
|
7
|
7
|
7
|
7
|
7
|
7
|
11
|
16
|
|
| Retained Earnings |
125
|
52
|
75
|
72
|
110
|
228
|
336
|
305
|
279
|
83
|
100
|
58
|
239
|
251
|
256
|
302
|
301
|
|
| Additional Paid In Capital |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
235
|
235
|
235
|
287
|
357
|
|
| Other Equity |
0
|
0
|
1
|
1
|
2
|
10
|
35
|
26
|
5
|
16
|
15
|
23
|
0
|
0
|
0
|
0
|
0
|
|
| Total Equity |
128
N/A
|
57
-56%
|
80
+41%
|
77
-4%
|
113
+47%
|
224
+98%
|
307
+37%
|
286
-7%
|
281
-2%
|
74
-74%
|
91
+24%
|
42
-54%
|
2
-95%
|
10
N/A
|
15
-54%
|
4
+71%
|
71
N/A
|
|
| Total Liabilities & Equity |
282
N/A
|
208
-26%
|
249
+20%
|
269
+8%
|
355
+32%
|
470
+32%
|
875
+86%
|
1 121
+28%
|
1 301
+16%
|
1 111
-15%
|
878
-21%
|
659
-25%
|
420
-36%
|
428
+2%
|
215
-50%
|
193
-10%
|
215
+12%
|
|
| Shares Outstanding | ||||||||||||||||||
| Common Shares Outstanding |
49
|
49
|
49
|
49
|
49
|
61
|
66
|
66
|
66
|
66
|
66
|
66
|
66
|
67
|
66
|
106
|
159
|
|