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 | 10720871.00 | 10846371.00 |
Depreciation amount (0200) | 011 | 5812787.00 | 6028606.00 |
Residual (book) value (lines 010-011) | 012 | 4908084.00 | 4817765.00 |
Intangible assets: | 000 | | |
Initial value (0400) | 020 | 192210.00 | 192210.00 |
Depreciation amount (0500) | 021 | 147361.00 | 156972.00 |
Residual value (carrying amount) (020-021) | 022 | 44849.00 | 35238.00 |
Long-term investments, total (lines: 040+050+060+070+080), including: | 030 | 1103332.00 | 1103332.00 |
Securities (0610) | 040 | 37664.00 | 37664.00 |
Investments in associated companies (0630) | 060 | 415373.00 | 415373.00 |
Other long-term investments (0690) | 080 | 650295.00 | 650295.00 |
Capital investments (0800) | 100 | 1669651.00 | 2518447.00 |
TOTAL ON SECTION I (012+022+030+090+100+110+120) | 130 | 7725916.00 | 8474782.00 |
II. CURRENT ASSETS |
Inventories, total (lines 150+160+170+180), including: | 140 | 10263489.00 | 10972787.00 |
Inventories in stock (1000,1100,1500,1600) | 150 | 3448241.00 | 3315411.00 |
Work in progress (2000, 2100, 2300, 2700) | 160 | 2966697.00 | 3645800.00 |
Finished products (2800) | 170 | 3848551.00 | 4011576.00 |
Receivables, total (lines 220+240+250+260+270+280+290+300+310) | 210 | 4880290.00 | 6502045.00 |
out of which: receivables in arrears | 211 | | |
Receivables due from buyers and customers (4000 less 4900) | 220 | 3716528.00 | 6188295.00 |
Receivables due from subsidiaries and associates (4120) | 240 | 5883.00 | |
Advances to suppliers and contractors (4300) | 260 | 930135.00 | 197642.00 |
Advances for taxes and levies on budget (4400) | 270 | 34387.00 | 21588.00 |
Other account receivables (4800) | 310 | 193357.00 | 94520.00 |
Cash, total (lines 330+340+350+360), including: | 320 | 4667032.00 | 136476.00 |
Cash on settlement account (5100) | 340 | 3842062.00 | 135221.00 |
Cash in foreign currency (5200) | 350 | 815085.00 | |
Other cash and cash equivalents (5500, 5800, 5700) | 360 | 9885.00 | 1255.00 |
TOTAL ON SECTION II (lines 140+190+200+210+320+370+380) | 390 | 19810811.00 | 17611308.00 |
Total on assets of balance (130+390) | 400 | 27536727.00 | 26086090.00 |
Authorized capital (8300) | 410 | 1488151.00 | 1488151.00 |
Additional paid-in capital (8400) | 420 | 2918696.00 | 2918696.00 |
Reserve capital (8500) | 430 | 2139369.00 | 2139369.00 |
Retained earnings (uncovered loss) (8700) | 450 | 8148137.00 | 8739855.00 |
Special-purpose receipts (8800) | 460 | 684007.00 | 684007.00 |
TOTAL ON SECTION I (lines 410+420+430+440+450+460+470) | 480 | 15378360.00 | 15970078.00 |
Current liabilities, total (lines 610+630+640+650+660+670+680+690+700+710+720+ +730+740+750+760) | 600 | 12158367.00 | 10116012.00 |
including: current accounts payable (lines 610+630+650+670+6 80+6 90+700+710+720+760) | 601 | 9158346.00 | 6715991.00 |
Out of which: accounts payable – in arrears | 602 | | |
Due from suppliers and contractors (6000) | 610 | 906441.00 | 2203164.00 |
Due to subsidiaries and associates (6120) | 630 | 20631.00 | 20631.00 |
Advances received (6300) | 670 | 837920.00 | 194961.00 |
Due to budget (6400) | 680 | 6371211.00 | 3190819.00 |
Due to state target funds (6520) | 700 | 462801.00 | 200762.00 |
Due to founders (6600) | 710 | 70615.00 | 70615.00 |
Salaries payable (6700) | 720 | 118973.00 | 219617.00 |
Short-term bank loans (6810) | 730 | 3000000.00 | 3400000.00 |
Short-term borrowings (6820, 6830, 6840) | 740 | 21.00 | 21.00 |
Other accounts payable (6900 except 6950) | 760 | 369754.00 | 615422.00 |
Total on section II (lines 490+600) | 770 | 12158367.00 | 10116012.00 |
Total on liabilities of balance sheet (lines 480+770) | 780 | 27536727.00 | 26086090.00 |