5 | Balance sheet |
Наименование показателя | Код стр. | На начало отчетного периода | На конец отчетного периода |
ASSETS |
I. Long-term assets |
Non-Current Assets: | 000 | | |
Initial (replacement) value (01,03) | 010 | 6594667.00 | 6927954.00 |
Depreciation amount (0200) | 011 | 5394793.00 | 5792549.00 |
Residual (book) value (lines 010-011) | 012 | 1199874.00 | 1135405.00 |
Intangible assets: | 000 | | |
Initial value (0400) | 020 | 23388.00 | 23388.00 |
Depreciation amount (0500) | 021 | 7301.00 | 10509.00 |
Residual value (carrying amount) (020-021) | 022 | 16087.00 | 12879.00 |
Long-term investments, total (lines: 040+050+060+070+080), including: | 030 | 1866.00 | 1866.00 |
Securities (0610) | 040 | 1866.00 | 1866.00 |
Long-term receivables (0910, 0920, 0930, 0940) | 110 | 2078110.00 | 2327342.00 |
TOTAL ON SECTION I (012+022+030+090+100+110+120) | 130 | 3295937.00 | 3477492.00 |
II. CURRENT ASSETS |
Inventories, total (lines 150+160+170+180), including: | 140 | 1702584.00 | 1695560.00 |
Inventories in stock (1000,1100,1500,1600) | 150 | 1702584.00 | 1695560.00 |
Future expenses (3100) | 190 | 73912.00 | 2858.00 |
Receivables, total (lines 220+240+250+260+270+280+290+300+310) | 210 | 2864607.00 | 4150566.00 |
Receivables due from buyers and customers (4000 less 4900) | 220 | 2698741.00 | 4009320.00 |
Advances to suppliers and contractors (4300) | 260 | 71867.00 | 26899.00 |
Advances for taxes and levies on budget (4400) | 270 | 20715.00 | 39706.00 |
Advances to target funds and on insurance (4500) | 280 | | 613.00 |
Receivables due from personnel on other operations (4700) | 300 | 19700.00 | 9412.00 |
Other account receivables (4800) | 310 | 53584.00 | 64616.00 |
Cash, total (lines 330+340+350+360), including: | 320 | 743985.00 | 10099.00 |
Cash on settlement account (5100) | 340 | 728537.00 | |
Cash in foreign currency (5200) | 350 | | |
Other cash and cash equivalents (5500, 5800, 5700) | 360 | 15448.00 | 10099.00 |
TOTAL ON SECTION II (lines 140+190+200+210+320+370+380) | 390 | 5385088.00 | 5859083.00 |
Total on assets of balance (130+390) | 400 | 8681025.00 | 9336575.00 |
LIABILITIES |
I. Sources of own funds |
Authorized capital (8300) | 410 | 592450.00 | 592450.00 |
Reserve capital (8500) | 430 | 1437954.00 | 1437880.00 |
Retained earnings (uncovered loss) (8700) | 450 | 5350595.00 | 5170533.00 |
TOTAL ON SECTION I (lines 410+420+430+440+450+460+470) | 480 | 7380999.00 | 7200863.00 |
II. LIABILITIES |
Current liabilities, total (lines 610+630+640+650+660+670+680+690+700+710+720+ +730+740+750+760) | 600 | 1300026.00 | 2135712.00 |
including: current accounts payable (lines 610+630+650+670+6 80+6 90+700+710+720+760) | 601 | 1300026.00 | 2135712.00 |
Due from suppliers and contractors (6000) | 610 | 162046.00 | 35711.00 |
Advances received (6300) | 670 | 7843.00 | 805970.00 |
Due to budget (6400) | 680 | 168427.00 | 422684.00 |
Due to state target funds (6520) | 700 | 260882.00 | 81645.00 |
Due to founders (6600) | 710 | 23672.00 | 24431.00 |
Salaries payable (6700) | 720 | 658384.00 | 736005.00 |
Other accounts payable (6900 except 6950) | 760 | 18772.00 | 29266.00 |
Total on section II (lines 490+600) | 770 | 1300026.00 | 2135712.00 |
Total on liabilities of balance sheet (lines 480+770) | 780 | 8681025.00 | 9336575.00 |