Instal Krakow SA
WSE:INK
Balance Sheet
Balance Sheet Decomposition
Instal Krakow SA
Instal Krakow SA
Balance Sheet
Instal Krakow SA
| Dec-2001 | Dec-2002 | Dec-2003 | Dec-2004 | Dec-2005 | Dec-2006 | Dec-2007 | 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 |
13
|
17
|
19
|
19
|
23
|
10
|
5
|
6
|
41
|
53
|
48
|
15
|
53
|
5
|
44
|
4
|
41
|
19
|
13
|
26
|
30
|
6
|
27
|
13
|
|
| Cash |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
11
|
5
|
13
|
4
|
0
|
7
|
8
|
26
|
30
|
6
|
27
|
13
|
|
| Cash Equivalents |
13
|
17
|
19
|
19
|
23
|
10
|
5
|
6
|
41
|
53
|
48
|
15
|
41
|
0
|
31
|
0
|
41
|
12
|
5
|
0
|
0
|
0
|
0
|
0
|
|
| Short-Term Investments |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
25
|
22
|
4
|
0
|
0
|
25
|
25
|
32
|
67
|
63
|
32
|
62
|
15
|
|
| Total Receivables |
44
|
37
|
35
|
46
|
38
|
41
|
53
|
49
|
43
|
49
|
93
|
87
|
94
|
0
|
0
|
123
|
108
|
106
|
97
|
58
|
65
|
94
|
71
|
48
|
|
| Accounts Receivables |
42
|
35
|
33
|
44
|
36
|
34
|
45
|
36
|
40
|
39
|
82
|
71
|
71
|
123
|
60
|
104
|
0
|
90
|
80
|
44
|
52
|
94
|
71
|
46
|
|
| Other Receivables |
2
|
2
|
2
|
2
|
1
|
7
|
8
|
13
|
3
|
10
|
11
|
16
|
23
|
0
|
0
|
19
|
0
|
16
|
17
|
14
|
14
|
0
|
0
|
2
|
|
| Inventory |
6
|
5
|
8
|
8
|
8
|
26
|
83
|
111
|
83
|
69
|
75
|
70
|
74
|
0
|
0
|
114
|
103
|
126
|
111
|
84
|
81
|
99
|
147
|
178
|
|
| Other Current Assets |
1
|
1
|
1
|
2
|
1
|
1
|
1
|
1
|
1
|
1
|
1
|
1
|
1
|
0
|
0
|
1
|
1
|
1
|
1
|
0
|
0
|
0
|
0
|
0
|
|
| Total Current Assets |
62
|
60
|
62
|
75
|
70
|
77
|
142
|
166
|
168
|
171
|
217
|
198
|
244
|
0
|
0
|
242
|
277
|
277
|
254
|
236
|
240
|
231
|
308
|
253
|
|
| PP&E Net |
21
|
19
|
17
|
16
|
22
|
21
|
22
|
26
|
34
|
34
|
37
|
38
|
39
|
0
|
0
|
41
|
38
|
34
|
51
|
50
|
51
|
43
|
43
|
41
|
|
| PP&E Gross |
21
|
19
|
17
|
16
|
22
|
21
|
22
|
26
|
34
|
34
|
37
|
38
|
39
|
0
|
0
|
41
|
0
|
34
|
51
|
50
|
51
|
43
|
43
|
41
|
|
| Accumulated Depreciation |
11
|
14
|
16
|
17
|
3
|
5
|
6
|
8
|
10
|
12
|
13
|
15
|
17
|
18
|
20
|
9
|
0
|
26
|
28
|
23
|
25
|
26
|
27
|
26
|
|
| Intangible Assets |
0
|
0
|
0
|
0
|
5
|
3
|
4
|
4
|
4
|
4
|
4
|
5
|
6
|
0
|
0
|
6
|
6
|
9
|
13
|
13
|
14
|
14
|
12
|
12
|
|
| Note Receivable |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
4
|
5
|
7
|
7
|
0
|
0
|
0
|
3
|
|
| Long-Term Investments |
3
|
3
|
3
|
1
|
4
|
13
|
6
|
7
|
10
|
17
|
27
|
38
|
32
|
0
|
0
|
63
|
67
|
69
|
84
|
97
|
126
|
170
|
172
|
206
|
|
| Other Long-Term Assets |
0
|
0
|
0
|
1
|
1
|
1
|
3
|
4
|
4
|
5
|
8
|
8
|
9
|
0
|
0
|
8
|
2
|
1
|
1
|
2
|
8
|
6
|
6
|
4
|
|
| Total Assets |
87
N/A
|
82
-5%
|
82
0%
|
92
+13%
|
101
+9%
|
116
+15%
|
177
+52%
|
207
+17%
|
219
+6%
|
231
+5%
|
293
+27%
|
288
-2%
|
330
+15%
|
0
N/A
|
0
N/A
|
359
N/A
|
394
+10%
|
396
+0%
|
410
+3%
|
404
-1%
|
438
+8%
|
465
+6%
|
541
+16%
|
518
-4%
|
|
| Liabilities | |||||||||||||||||||||||||
| Accounts Payable |
21
|
17
|
16
|
21
|
20
|
0
|
0
|
0
|
30
|
38
|
62
|
53
|
62
|
0
|
0
|
83
|
74
|
64
|
58
|
39
|
47
|
41
|
39
|
41
|
|
| Accrued Liabilities |
7
|
5
|
4
|
7
|
11
|
3
|
9
|
3
|
11
|
21
|
26
|
16
|
27
|
0
|
0
|
5
|
51
|
21
|
24
|
30
|
22
|
36
|
95
|
44
|
|
| Short-Term Debt |
3
|
3
|
0
|
4
|
3
|
4
|
13
|
21
|
13
|
2
|
5
|
4
|
4
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
| Current Portion of Long-Term Debt |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
19
|
9
|
15
|
13
|
9
|
11
|
16
|
9
|
2
|
|
| Other Current Liabilities |
5
|
5
|
9
|
8
|
2
|
41
|
68
|
66
|
22
|
17
|
24
|
21
|
30
|
0
|
0
|
18
|
15
|
25
|
21
|
20
|
16
|
20
|
18
|
19
|
|
| Total Current Liabilities |
36
|
31
|
29
|
39
|
36
|
48
|
90
|
90
|
75
|
78
|
118
|
93
|
123
|
0
|
0
|
124
|
149
|
125
|
115
|
98
|
97
|
112
|
162
|
105
|
|
| Long-Term Debt |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
7
|
14
|
8
|
8
|
8
|
7
|
0
|
0
|
9
|
6
|
3
|
17
|
16
|
22
|
15
|
16
|
14
|
|
| Deferred Income Tax |
0
|
0
|
0
|
1
|
2
|
3
|
3
|
3
|
3
|
3
|
4
|
4
|
5
|
4
|
4
|
6
|
0
|
0
|
0
|
0
|
5
|
6
|
6
|
8
|
|
| Minority Interest |
2
|
2
|
2
|
2
|
3
|
3
|
3
|
3
|
4
|
4
|
4
|
4
|
5
|
0
|
0
|
7
|
6
|
7
|
8
|
8
|
9
|
10
|
10
|
11
|
|
| Other Liabilities |
3
|
3
|
4
|
4
|
1
|
1
|
1
|
1
|
1
|
1
|
1
|
1
|
2
|
0
|
0
|
1
|
12
|
11
|
9
|
11
|
12
|
8
|
9
|
7
|
|
| Total Liabilities |
41
N/A
|
36
-12%
|
35
-3%
|
46
+30%
|
42
-8%
|
54
+30%
|
97
+78%
|
105
+8%
|
97
-8%
|
93
-3%
|
133
+43%
|
110
-17%
|
141
+28%
|
0
N/A
|
0
N/A
|
148
N/A
|
173
+17%
|
146
-16%
|
148
+1%
|
134
-9%
|
144
+7%
|
152
+5%
|
203
+34%
|
145
-29%
|
|
| Equity | |||||||||||||||||||||||||
| Common Stock |
7
|
7
|
7
|
7
|
7
|
7
|
7
|
7
|
7
|
7
|
7
|
7
|
7
|
0
|
0
|
7
|
7
|
7
|
7
|
7
|
7
|
7
|
7
|
7
|
|
| Retained Earnings |
6
|
4
|
2
|
5
|
30
|
33
|
51
|
73
|
94
|
111
|
133
|
151
|
162
|
0
|
0
|
186
|
204
|
232
|
244
|
252
|
277
|
295
|
320
|
355
|
|
| Additional Paid In Capital |
32
|
34
|
36
|
34
|
10
|
10
|
10
|
10
|
10
|
10
|
10
|
10
|
10
|
0
|
0
|
10
|
10
|
10
|
10
|
10
|
10
|
10
|
10
|
10
|
|
| Unrealized Security Profit/Loss |
1
|
1
|
2
|
1
|
12
|
12
|
12
|
11
|
11
|
9
|
9
|
9
|
9
|
9
|
9
|
9
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
| Other Equity |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
1
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
| Total Equity |
46
N/A
|
46
+1%
|
47
+2%
|
47
+0%
|
59
+27%
|
62
+4%
|
80
+29%
|
102
+27%
|
123
+20%
|
138
+12%
|
160
+16%
|
177
+11%
|
189
+6%
|
0
N/A
|
0
N/A
|
212
N/A
|
221
+5%
|
250
+13%
|
261
+5%
|
270
+3%
|
294
+9%
|
313
+6%
|
338
+8%
|
372
+10%
|
|
| Total Liabilities & Equity |
87
N/A
|
82
-5%
|
82
0%
|
92
+13%
|
101
+9%
|
116
+15%
|
177
+52%
|
207
+17%
|
219
+6%
|
231
+5%
|
293
+27%
|
288
-2%
|
330
+15%
|
0
N/A
|
0
N/A
|
359
N/A
|
394
+10%
|
396
+0%
|
410
+3%
|
404
-1%
|
438
+8%
|
465
+6%
|
541
+16%
|
518
-4%
|
|
| Shares Outstanding | |||||||||||||||||||||||||
| Common Shares Outstanding |
7
|
7
|
7
|
7
|
7
|
7
|
7
|
7
|
7
|
7
|
7
|
7
|
7
|
0
|
0
|
7
|
7
|
7
|
7
|
7
|
7
|
7
|
7
|
7
|
|