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 | 68596144.00 | 68530074.00 |
Depreciation amount (0200) | 011 | 42281352.00 | 43579500.00 |
Residual (book) value (lines 010-011) | 012 | 26314792.00 | 24950574.00 |
Intangible assets: | 000 | 850658.00 | 850658.00 |
Initial value (0400) | 020 | 850658.00 | 850658.00 |
Depreciation amount (0500) | 021 | 459669.00 | 502202.00 |
Residual value (carrying amount) (020-021) | 022 | 390989.00 | 348456.00 |
Long-term investments, total (lines: 040+050+060+070+080), including: | 030 | 6499067.00 | 6499067.00 |
Investments in subsidiaries (0620) | 050 | 6499067.00 | 6499067.00 |
Equipment for installation (0700) | 090 | 5701644.00 | 26853529.00 |
Capital investments (0800) | 100 | 6261474.00 | 8474610.00 |
Long-term receivables (0910, 0920, 0930, 0940) | 110 | 910.00 | 910.00 |
TOTAL ON SECTION I (012+022+030+090+100+110+120) | 130 | 45168876.00 | 67127146.00 |
II. CURRENT ASSETS |
Inventories, total (lines 150+160+170+180), including: | 140 | 33023615.00 | 33712696.00 |
Inventories in stock (1000,1100,1500,1600) | 150 | 32384326.00 | 31655555.00 |
Work in progress (2000, 2100, 2300, 2700) | 160 | 36365.00 | 1622685.00 |
Finished products (2800) | 170 | 602924.00 | 434456.00 |
Future expenses (3100) | 190 | 19745.00 | 16871.00 |
Deferred expenses (3200) | 200 | 3201622.00 | 3201622.00 |
Receivables, total (lines 220+240+250+260+270+280+290+300+310) | 210 | 11630480.00 | 11643877.00 |
Receivables due from buyers and customers (4000 less 4900) | 220 | 1015878.00 | 1965989.00 |
Receivables due from subsidiaries and associates (4120) | 240 | 3930079.00 | |
Advances to employees (4200) | 250 | 4329.00 | 5576.00 |
Advances to suppliers and contractors (4300) | 260 | 4824757.00 | 7393531.00 |
Advances for taxes and levies on budget (4400) | 270 | 629459.00 | 601512.00 |
Receivables due from personnel on other operations (4700) | 300 | 133160.00 | 126199.00 |
Other account receivables (4800) | 310 | 1092818.00 | 1551070.00 |
Cash, total (lines 330+340+350+360), including: | 320 | 5778291.00 | 4570908.00 |
Cash on settlement account (5100) | 340 | 2127991.00 | 192804.00 |
Cash in foreign currency (5200) | 350 | 671528.00 | 4375806.00 |
Other cash and cash equivalents (5500, 5800, 5700) | 360 | 2978772.00 | 2298.00 |
Short-term investments (5800) | 370 | 11947975.00 | 24973845.00 |
TOTAL ON SECTION II (lines 140+190+200+210+320+370+380) | 390 | 65601728.00 | 78119819.00 |
Total on assets of balance (130+390) | 400 | 110770604.00 | 145246965.00 |
LIABILITIES |
I. Sources of own funds |
Authorized capital (8300) | 410 | 1200000.00 | 1200000.00 |
Reserve capital (8500) | 430 | 16436980.00 | 16436980.00 |
Retained earnings (uncovered loss) (8700) | 450 | 24654137.00 | 24244339.00 |
TOTAL ON SECTION I (lines 410+420+430+440+450+460+470) | 480 | 42291117.00 | 41881319.00 |
II. LIABILITIES |
Long-term liabilities, total (lines 500+520+530+540+550+560+570+580+590) | 490 | 8226071.00 | 8472299.00 |
including: long-termaccounts payable (lines 500+520+540+580+590) | 491 | 7329522.00 | 7562372.00 |
Long-term borrowings (7820, 7830, 7840) | 580 | 896549.00 | 909927.00 |
Other long-term accounts payable (7900) | 590 | 7329522.00 | 7562372.00 |
Current liabilities, total (lines 610+630+640+650+660+670+680+690+700+710+720+ +730+740+750+760) | 600 | 60253416.00 | 94893347.00 |
including: current accounts payable (lines 610+630+650+670+6 80+6 90+700+710+720+760) | 601 | 60088538.00 | 94872420.00 |
Due from suppliers and contractors (6000) | 610 | 18185129.00 | 38505981.00 |
Advances received (6300) | 670 | 17672213.00 | 29086626.00 |
Due to budget (6400) | 680 | 87044.00 | 40016.00 |
Due to state target funds (6520) | 700 | 1499205.00 | 766504.00 |
Salaries payable (6700) | 720 | 1133598.00 | 715292.00 |
Short-term bank loans (6810) | 730 | 18537968.00 | 19757021.00 |
Short-term borrowings (6820, 6830, 6840) | 740 | 164878.00 | 20927.00 |
Other accounts payable (6900 except 6950) | 760 | 2973381.00 | 6000980.00 |
Total on section II (lines 490+600) | 770 | 68479487.00 | 103365646.00 |
Total on liabilities of balance sheet (lines 480+770) | 780 | 110770604.00 | 145246965.00 |