5 | Balance sheet |
Наименование показателя | Код стр. | На начало отчетного периода | На конец отчетного периода |
ASSETS | | | |
I. Long-term assets | | | |
Non-Current Assets: | | | |
Initial (replacement) value (01,03) | 10 | 8622560.00 | 8928331.00 |
Depreciation amount (0200) | 11 | 3419584.00 | 3813403.00 |
Residual (book) value (lines 010-011) | 12 | 5202976.00 | 5114928.00 |
Intangible assets: | | | |
Initial value (0400) | | | |
Depreciation amount (0500) | | | |
Residual value (carrying amount) (020-021) | | | |
Long-term investments, total (lines: 040+050+060+070+080), including: | 30 | 1658683.00 | 1658683.00 |
Securities (0610) | 40 | 67795.00 | 67795.00 |
Investments in subsidiaries (0620) | 50 | 540.00 | 540.00 |
Investments in associated companies (0630) | | | |
Investments in enterprises with foreign capital (0640) | 70 | 1590348.00 | 1590348.00 |
Other long-term investments (0690) | | | |
Equipment for installation (0700) | | | |
Capital investments (0800) | 100 | 495761.00 | 495761.00 |
Long-term receivables (0910, 0920, 0930, 0940) | 110 | 245498.00 | 224149.00 |
Out of which,over due receivables | | | |
Long-term deferred expenses (0950, 0960, 0990) | | | |
TOTAL ON SECTION I (012+022+030+090+100+110+120) | 130 | 7602918.00 | 7493521.00 |
II. CURRENT ASSETS | | | |
Inventories, total (lines 150+160+170+180), including: | 140 | 24358582.00 | 30933184.00 |
Inventories in stock (1000,1100,1500,1600) | 150 | 19259086.00 | 25781892.00 |
Work in progress (2000, 2100, 2300, 2700) | 160 | 2584485.00 | 1795337.00 |
Finished products (2800) | 170 | 2515011.00 | 3355955.00 |
Goods (2900 less 2980) | | | |
Future expenses (3100) | | | |
Deferred expenses (3200) | | | |
Receivables, total (lines 220+240+250+260+270+280+290+300+310) | 210 | 10370246.00 | 16490632.00 |
out of which: receivables in arrears | | | |
Receivables due from buyers and customers (4000 less 4900) | 220 | 12857.00 | |
Receivables due from subdivisions (4110) | | | |
Receivables due from subsidiaries and associates (4120) | 240 | 10370246.00 | 16417829.00 |
Advances to employees (4200) | | | |
Advances to suppliers and contractors (4300) | 260 | 10941.00 | 28024.00 |
Advances for taxes and levies on budget (4400) | | | |
Advances to target funds and on insurance (4500) | | | |
Receivables due from founders to authorized capital (4600) | | | |
Receivables due from personnel on other operations (4700) | | | |
Other account receivables (4800) | 310 | | 44779.00 |
Cash, total (lines 330+340+350+360), including: | 320 | 49431.00 | 30602.00 |
Cash on hand (5000) | | | |
Cash on settlement account (5100) | 340 | 7.00 | 8.00 |
Cash in foreign currency (5200) | | | |
Other cash and cash equivalents (5500, 5800, 5700) | 360 | 49424.00 | 30554.00 |
Short-term investments (5800) | | | |
Other current assets (5900) | | | |
TOTAL ON SECTION II (lines 140+190+200+210+320+370+380) | 390 | 34778259.00 | 47454418.00 |
Total on assets of balance (130+390) | 400 | 42381177.00 | 54947939.00 |
LIABILITIES | | | |
I. Sources of own funds | | | |
Authorized capital (8300) | 410 | 616015.00 | 616015.00 |
Additional paid-in capital (8400) | | | |
Reserve capital (8500) | 430 | 1375606.00 | 1585342.00 |
Treasury stock (8600) | | | |
Retained earnings (uncovered loss) (8700) | 450 | 309496.00 | 41625.00 |
Special-purpose receipts (8800) | 460 | 9272736.00 | 9332438.00 |
Reserves for future expenses and payments (8900) | 470 | | 97275.00 |
TOTAL ON SECTION I (lines 410+420+430+440+450+460+470) | 480 | 11573853.00 | 11672695.00 |
II. LIABILITIES | | | |
Long-term liabilities, total (lines 500+520+530+540+550+560+570+580+590) | 490 | 120616.00 | |
including: long-termaccounts payable (lines 500+520+540+580+590) | | | |
Out of which: Long term accounts payable | | | |
Long-term accounts due to suppliers and contractors (7000) | | | |
Long-term accounts due to subdivisions (7110) | | | |
Long term accounts due to subsidiaries and associates (7120) | | | |
Long-term deferred income (7210, 7220, 7230) | | | |
Long-term deferred tax liabilities and other mandatory payments (7240) | | | |
Other long-term deferred liabilities (7250, 7290) | | | |
Advances from buyers and customers (7300) | | | |
Long-term bank loans (7810) | 570 | 120616.00 | |
Long-term borrowings (7820, 7830, 7840) | | | |
Other long-term accounts payable (7900) | | | |
Current liabilities, total (lines 610+630+640+650+660+670+680+690+700+710+720+ +730+740+750+760) | 600 | 30686708.00 | 43275244.00 |
including: current accounts payable (lines 610+630+650+670+6 80+6 90+700+710+720+760) | 601 | 30136708.00 | 42767418.00 |
Out of which: accounts payable – in arrears | | | |
Due from suppliers and contractors (6000) | 610 | 3843222.00 | 16681668.00 |
Due to subdivisions (6110) | | | |
Due to subsidiaries and associates (6120) | 630 | 1830074.00 | |
Deferred income (6210, 6220, 6230) | | | |
Deferred liabilities for taxes and mandatory payments (6240) | 650 | 19106804.00 | 21440032.00 |
Other deferred liabilities (6250, 6290) | | | |
Advances received (6300) | | | |
Due to budget (6400) | 680 | 1145905.00 | 2509.00 |
Due to insurance (6510) | | | |
Due to state target funds (6520) | 700 | 4002868.00 | 3619477.00 |
Due to founders (6600) | 710 | 58186.00 | 91071.00 |
Salaries payable (6700) | 720 | | 107863.00 |
Short-term bank loans (6810) | 730 | 550000.00 | 500000.00 |
Short-term borrowings (6820, 6830, 6840) | | | |
Current portion of long-term liabilities (6950) | | | |
Other accounts payable (6900 except 6950) | 760 | 149649.00 | 167491.00 |
Total on section II (lines 490+600) | 770 | 30807324.00 | 43275244.00 |
Total on liabilities of balance sheet (lines 480+770) | 780 | 42381177.00 | 54947939.00 |