thousands of PLN BALANCE SHEET Notes 2013 2012 ASSETS I. Non-current assets 603,433 578,820 1. Intangible assets 1 11,119 10,563 2. Property, plant and equipment 2 203,731 211,348 3. Non-current investment 3 380,613 349,593 3.1 Non-current financial assets 354,336 322,083 a) in related parties 354,336 322,083 3.2 Real estates 26,234 27,467 3.3 Other non-current investment 43 43 4. Non-current prepayments 4 7,970 7,316 4.1 Deferred income tax assets 7,066 6,413 4.2 Other prepayments 904 903 II. Current assets 406,170 481,830 1. Inventories 5 26,511 34,798 2. Current receivables 6 7 295,304 403,608 2.1 from related parties 86,475 149,328 2.2 from other entities 208,829 254,280 3. Current investment 53,964 20,118 3.1 Current financial assets 8 53,964 20,118 a) in related parties 8,050 1,437 b) in other entities 1,781 1,205 - granted loans 25 124 - interest and shares 112 22 - other current financial assets 1,644 1,059 c) cash and cash equivalents 44,133 17,476 4. Current prepayments 9 30,391 23,306 Total assets 1,009,603 1,060,650 EQUITY AND LIABILITIES I. Equity 661,046 629,386 1. Share capital 10 8,051 8,051 2. Capital from merger settlement 0 0 3. Supplementary capital 11 487,672 458,146 4. Revaluation reserve 12 118,818 120,664 5. Other reserve capitals 13 745 745 6. Previous years' profit (loss) 176 176 7. Net profit (loss) 45,584 41,604 II. Liabilities and provisions for liabilities 348,557 431,264 1. Provisions for liabilities 14 99,738 100,483 1.1 Provisions due to deferred income tax 29,423 29,847 1.2 Other provisions 70,315 70,636 a) current 70,315 70,636 2. Non-current liabilities 15 84,298 83,849 2.1 to related parties 337 306 2.2 to other entities 83,961 83,543 3. Current liabilities 16 157,106 238,050 3.1 to related parties 12,765 31,715 3.2 to other entities 142,843 205,108 3.3 special funds 1,498 1,227 4. Accruals 17 7,415 8,882 4.1 Other accruals 7,415 8,882 a) current 7,415 8,882 Total equity and liabilities 1,009,603 1,060,650
thousands of PLN INCOME STATEMENT Notes 2013 2012 I. Net revenues from sales of products, goods and materials, including: 637,692 666,859 -revenues from related parties 154,439 129,980 1. Net revenues from sales of products 20 506,697 485,945 2. Net revenues from sales of goods and materials 21 130,995 180,914 II. Costs of products, goods and materials sold, including: 480,929 496,325 -to related parties 32,884 35,560 1. Manufacturing cost of products sold 22 362,887 328,119 2. Value of products, goods and materials sold 118,042 168,206 III. Gross profit on sales 156,763 170,534 IV. Costs of sales 22 64,540 62,302 V. Administrative costs 22 40,243 42,697 VI. Profit (loss) on sales 51,980 65,535 VII. Other operating revenues 10,622 10,321 1. Profit on disposal of non-financial non-current assets 0 67 2. Other operating revenues 23 10,622 10,254 VIII. Other operating costs 11,297 13,464 1. Loss on disposal of non-financial non-current assets 337 0 2. Other operating costs 24 10,960 13,464 IX. Profit (loss) on operating activities 51,305 62,392 X. Financial revenues 25 4,694 6,384 1. Dividends and share in profits 0 762 -from related parties 0 762 2. Interest, including: 1,620 2,003 -from related parties 708 1,266 3. Other 3,074 3,619 XI. Finance costs 26 7,448 25,160 1. Interest, including: 2,729 3,268 -for related parties 110 20 2. Revaluation of investment 4,094 11,816 3. Other 625 10,076 XII. Profit (loss) on business activities 48,551 43,616 XIII. Gross profit (loss) 48,551 43,616 XIV. Income tax 27 2,967 2,012 a) current 3,612 5,219 b) deferred -645-3,207 XV. Net profit (loss) 45,584 41,604
CHANGES IN EQUITY thousands of PLN 2013 2012 I. Opening balance of equity (BO) 629,386 609,697 I. a. Opening balance of equity after adjustments 629,386 609,697 1. Opening balance of share capital 8,051 8,051 1.2. Closing balance of share capital 8,051 8,051 2. Opening balance of supplementary capital 458,146 415,032 2.1. Changes in supplementary capital 29,526 43,114 a) increases (due to) 29,526 43,114 -profit-sharing for the previous years 29,526 43,114 2.2. Closing balance of supplementary capital 487,672 458,146 3. Opening balance of revaluation reserve 120,664 130,502 -changes in applied accounting principles 0 0 3.1. Changes in revaluation reserve -1,846-9,838 a) increases (due to) 433 2,308 -provision for deferred income tax due to certificates valuation 433 2,308 a) decreases (due to) 2,279 12,146 -provision for deferred income tax due to certificates valuation 2,279 12,146 3.2 Closing balance of revaluation reserve 118,818 120,664 4. Opening balance of capital from merger 0 0 4.1 Closing balance of capital from merger 0 0 5. Opening balance of other reserve capitals 745 745 5.1 Closing balance of other reserve capitals 745 745 6. Opening balance of the previous years' profit (loss) 41,780 55,367 6.1. Opening balance of the previous years' profit 41,780 55,367 a) changes in applied accounting principles 0 0 6.2. Opening balance of the previous years' profit after adjustments 41,780 55,367 b) decreases (due to) 41,604 55,191 -transferring the result for the previous years to supplementary capital 29,526 43,114 -payment of dividend 12,078 12,077 6.3. Closing balance of the previous years' profit 176 176 7. Net result 45,584 41,604 a) net profit 45,584 41,604 II. Closing balance of equity 661,046 629,386 III. Equity including proposed profit-sharing (loss coverage) 661,046 629,386
CASH FLOW STATEMENT thousands of PLN 2013 2012 A. Cash flows from operating activities I. Net profit (loss) 45,584 41,604 II. Total adjustments 68,246 21,107 1. Depreciation 28,857 22,387 2. Exchange gains (losses) 1,247 461 3. Interest and shares in profits (dividends) 1,976-3,561 4. Profit (loss) on investing activities 4,507 11,749 5. Change in provisions -2,283 8,512 6. Change in inventories 8,293-1,611 7. Change in receivables 106,810-75,992 8. Change in current liabilities, excluding credits and loans -73,926 70,989 9. Change in prepayments and accruals -7,235-11,827 10. Other adjustments 0 0 III. Net cash used in operating activities (I+/-II)-indirect method 113,830 62,711 B. Cash flows from investing activities I. Inflows 29,801 58,607 1. Disposal of property, plant and equipment and intangible assets 4,399 385 2. From financial assets, including: 25,402 58,222 a) in related parties 23,872 56,590 -dividends and share in profits 0 762 -repaid loans 13,058 49,889 -interest 814 5,939 -received loans 10,000 0 b) in other entities 1,530 1,632 -interest 0 3 -other inflows from financial assets 1,530 1,629 II. Outflows -95,274-154,065 1. Purchase of property, plant and equipment and intangible assets -26,641-37,146 2. Expenses for investment in real estates -19-23 3. For financial assets, including: -68,614-116,896 a) in related parties -68,614-116,154 -purchase of financial assets -43,305-110,354 -granted non-current loans -15,288-5,800 -payment of loans to related parties -10,021 0 b) in other entities 0-742 -purchase of financial assets 0-410 -granted non-current loans 0-332 4. Other investment expenditures 0 0 III. Net cash used in investing activities (I-II) -65,473-95,458 I. Inflows 49,452 19,547 1. Inflows from share issue and other capital instruments as well as 0 surcharges to capital 0 2. Loans and credits 49,443 19,543 4. Other financial inflows 9 4 II. Outflows -69,898-24,131 1. Dividends and other payments to owners -12,077-12,488 2. Repayment of loans and credits -55,022-8,496 3. Interest -2,799-3,147 4. Other financial outflows 0 0 III. Net cash (used in)/generated from financing activities (I-II) -20,446-4,584
D. Total net cash flows (A.III+/-B.III+/-C.III) 27,911-37,331 E. Balance sheet change in cash and cash equivalents, including: 26,657-37,862 -change in cash and cash equivalents due to exchange differences -1,254-531 F. Cash and cash equivalents opening balance 17,473 55,335 G. Closing balance of cash and equivalents (F+/-E), including: 44,130 17,473 -limited disposal 668 698 Sales Structure Products sales structure 2013 % 2012 % 2011 % Services 445,907 69.9% 410,719 61.6% 391,682 69.0% Proprietary software 91,995 14.4% 84,624 12.7% 90,665 16.0% Third party software 72,788 11.4% 128,512 19.3% 50,451 8.9% Hardware 18,990 3.0% 35,567 5.3% 28,708 5.0% Others 8,012 1.3% 7,437 1.1% 6,167 1.1% Total 637,692 100.0% 666,859 100.0% 567,673 100.0% Market sales structure 2013 % 2012 % 2011 % Telecommunications, Media, IT 144,689 22.7% 154,055 23.1% 158,249 27.9% Finance and Banking 123,700 19.4% 217,943 32.7% 120,148 21.2% Trade and Services 83,498 13.1% 57,669 8.6% 61,540 10.8% Industry & Utilities 87,730 13.7% 66,238 9.9% 58,580 10.3% Public sector 105,056 16.5% 92,525 13.9% 90,214 15.9% Small and Medium-Sized Enterprises - Poland 84,127 13.2% 73,986 11.1% 72,566 12.8% Others 8,892 1.4% 4,443 0.7% 6,376 1.1% Total 637,692 100.0% 666,859 100.0% 567,673 100.0% Geographical sales structure 2013 % 2012 % 2011 % Poland (domestic) 454 485 71,3% 478 496 71,8% 396 836 69,9% Export 183 207 28,7% 188 363 28,2% 170 837 30,1% TOTAL 637 692 100,0% 666 859 100,0% 567 673 100,0%