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 | 8507543.10 | 12127387.00 |
Depreciation amount (0200) | 011 | 6263102.80 | 9348661.00 |
Residual (book) value (lines 010-011) | 012 | 2244440.30 | 2778726.00 |
Intangible assets: | 000 | | |
Initial value (0400) | 020 | 119951.30 | 119951.30 |
Depreciation amount (0500) | 021 | 115006.60 | 119951.30 |
Residual value (carrying amount) (020-021) | 022 | 4944.70 | |
Long-term investments, total (lines: 040+050+060+070+080), including: | 030 | 9804673.00 | 9804673.00 |
Securities (0610) | 040 | 264303.40 | 264303.40 |
Investments in subsidiaries (0620) | 050 | 1005567.00 | 1005567.00 |
Investments in associated companies (0630) | 060 | 8534802.60 | 8534802.60 |
Investments in enterprises with foreign capital (0640) | 070 | | |
Other long-term investments (0690) | 080 | | |
Equipment for installation (0700) | 090 | 197178.90 | 197179.00 |
Capital investments (0800) | 100 | 950330.40 | 950330.00 |
Long-term receivables (0910, 0920, 0930, 0940) | 110 | 11284.40 | 11284.00 |
Out of which,over due receivables | 111 | | |
Long-term deferred expenses (0950, 0960, 0990) | 120 | | |
TOTAL ON SECTION I (012+022+030+090+100+110+120) | 130 | 13212851.70 | 13742192.00 |
II. CURRENT ASSETS |
Inventories, total (lines 150+160+170+180), including: | 140 | 13398106.10 | 14546164.00 |
Inventories in stock (1000,1100,1500,1600) | 150 | 5572046.80 | 7644335.00 |
Work in progress (2000, 2100, 2300, 2700) | 160 | 324200.00 | 425860.00 |
Finished products (2800) | 170 | 5958026.20 | 5395163.00 |
Goods (2900 less 2980) | 180 | 1543833.10 | 1080806.00 |
Future expenses (3100) | 190 | 2164.20 | 541.00 |
Deferred expenses (3200) | 200 | | |
Receivables, total (lines 220+240+250+260+270+280+290+300+310) | 210 | 2120572.90 | 2904808.00 |
out of which: receivables in arrears | 211 | | |
Receivables due from buyers and customers (4000 less 4900) | 220 | 706806.00 | 1981620.00 |
Receivables due from subdivisions (4110) | 230 | | |
Receivables due from subsidiaries and associates (4120) | 240 | | |
Advances to employees (4200) | 250 | 66612.30 | 22205.00 |
Advances to suppliers and contractors (4300) | 260 | 990815.00 | 663453.00 |
Advances for taxes and levies on budget (4400) | 270 | | |
Advances to target funds and on insurance (4500) | 280 | | |
Receivables due from founders to authorized capital (4600) | 290 | | |
Receivables due from personnel on other operations (4700) | 300 | 3697.10 | 2465.00 |
Other account receivables (4800) | 310 | 352642.50 | 235065.00 |
Cash, total (lines 330+340+350+360), including: | 320 | 7886936.20 | 365793.00 |
Cash on hand (5000) | 330 | | |
Cash on settlement account (5100) | 340 | 578906.30 | 87444.00 |
Cash in foreign currency (5200) | 350 | 208685.00 | 159766.00 |
Other cash and cash equivalents (5500, 5800, 5700) | 360 | 7099344.90 | 118583.00 |
Short-term investments (5800) | 370 | 1256390.40 | 1104442.00 |
Other current assets (5900) | 380 | 16253.70 | |
TOTAL ON SECTION II (lines 140+190+200+210+320+370+380) | 390 | 24680423.50 | 18921748.00 |
Total on assets of balance (130+390) | 400 | 37893275.20 | 32663940.00 |
LIABILITIES |
I. Sources of own funds |
Authorized capital (8300) | 410 | 11636247.80 | 17183465.00 |
Additional paid-in capital (8400) | 420 | 5913936.50 | 366719.00 |
Reserve capital (8500) | 430 | 2721479.00 | 2721479.00 |
Treasury stock (8600) | 440 | | |
Retained earnings (uncovered loss) (8700) | 450 | 4025178.30 | 5161988.00 |
Special-purpose receipts (8800) | 460 | | |
Reserves for future expenses and payments (8900) | 470 | | |
TOTAL ON SECTION I (lines 410+420+430+440+450+460+470) | 480 | 24296841.60 | 25433651.00 |
II. LIABILITIES |
Long-term liabilities, total (lines 500+520+530+540+550+560+570+580+590) | 490 | | |
including: long-termaccounts payable (lines 500+520+540+580+590) | 491 | | |
Out of which: Long term accounts payable | 492 | | |
Long-term accounts due to suppliers and contractors (7000) | 500 | | |
Long-term accounts due to subdivisions (7110) | 510 | | |
Long term accounts due to subsidiaries and associates (7120) | 520 | | |
Long-term deferred income (7210, 7220, 7230) | 530 | | |
Long-term deferred tax liabilities and other mandatory payments (7240) | 540 | | |
Other long-term deferred liabilities (7250, 7290) | 550 | | |
Advances from buyers and customers (7300) | 560 | | |
Long-term bank loans (7810) | 570 | | |
Long-term borrowings (7820, 7830, 7840) | 580 | | |
Other long-term accounts payable (7900) | 590 | | |
Current liabilities, total (lines 610+630+640+650+660+670+680+690+700+710+720+ +730+740+750+760) | 600 | 13596433.60 | 7230289.00 |
including: current accounts payable (lines 610+630+650+670+6 80+6 90+700+710+720+760) | 601 | 5496433.60 | 6130289.00 |
Out of which: accounts payable – in arrears | 602 | | |
Due from suppliers and contractors (6000) | 610 | 1218551.00 | 1156186.00 |
Due to subdivisions (6110) | 620 | | |
Due to subsidiaries and associates (6120) | 630 | | |
Deferred income (6210, 6220, 6230) | 640 | | |
Deferred liabilities for taxes and mandatory payments (6240) | 650 | | |
Other deferred liabilities (6250, 6290) | 660 | | |
Advances received (6300) | 670 | 989101.50 | 1923787.00 |
Due to budget (6400) | 680 | 2018469.70 | 1899500.00 |
Due to insurance (6510) | 690 | | |
Due to state target funds (6520) | 700 | 668327.20 | 543675.00 |
Due to founders (6600) | 710 | | |
Salaries payable (6700) | 720 | 456947.40 | 607141.00 |
Short-term bank loans (6810) | 730 | | |
Short-term borrowings (6820, 6830, 6840) | 740 | 8100000.00 | 1100000.00 |
Current portion of long-term liabilities (6950) | 750 | | |
Other accounts payable (6900 except 6950) | 760 | 145036.80 | |
Total on section II (lines 490+600) | 770 | 13596433.60 | 7230289.00 |
Total on liabilities of balance sheet (lines 480+770) | 780 | 37893275.20 | 32663940.00 |