5 | Balance sheet |
Наименование показателя | Код стр. | На начало отчетного периода | На конец отчетного периода |
ASSETS |
I. Long-term assets |
Non-Current Assets: | 000 | 11565577.00 | 13066880.00 |
Initial (replacement) value (01,03) | 010 | 11565577.00 | 13066880.00 |
Depreciation amount (0200) | 011 | 2938809.00 | 4420173.00 |
Residual (book) value (lines 010-011) | 012 | 8626768.00 | 8646707.00 |
Intangible assets: | 000 | | |
Long-term investments, total (lines: 040+050+060+070+080), including: | 030 | 10071.00 | 10071.00 |
Securities (0610) | 040 | 10071.00 | 10071.00 |
Equipment for installation (0700) | 090 | 1073091.00 | 1073091.00 |
Capital investments (0800) | 100 | 17482738.00 | 18077494.00 |
TOTAL ON SECTION I (012+022+030+090+100+110+120) | 130 | 27192668.00 | 27807363.00 |
II. CURRENT ASSETS |
Inventories, total (lines 150+160+170+180), including: | 140 | 237372856.00 | 248734860.00 |
Inventories in stock (1000,1100,1500,1600) | 150 | 53447837.00 | 56859307.00 |
Work in progress (2000, 2100, 2300, 2700) | 160 | 47220338.00 | 52425466.00 |
Finished products (2800) | 170 | 5661867.00 | 8404174.00 |
Goods (2900 less 2980) | 180 | 131042814.00 | 131045913.00 |
Future expenses (3100) | 190 | 595.00 | |
Receivables, total (lines 220+240+250+260+270+280+290+300+310) | 210 | 13898453.00 | 17541539.00 |
out of which: receivables in arrears | 211 | | |
Receivables due from buyers and customers (4000 less 4900) | 220 | 9480684.00 | 9959763.00 |
Advances to employees (4200) | 250 | 249902.00 | 602784.00 |
Advances to suppliers and contractors (4300) | 260 | 1542717.00 | 2962577.00 |
Advances for taxes and levies on budget (4400) | 270 | 2500297.00 | 3305870.00 |
Advances to target funds and on insurance (4500) | 280 | 26163.00 | 84782.00 |
Receivables due from personnel on other operations (4700) | 300 | 17524.00 | 565200.00 |
Other account receivables (4800) | 310 | 81166.00 | 60563.00 |
Cash, total (lines 330+340+350+360), including: | 320 | 26212487.00 | 30141693.00 |
Cash on settlement account (5100) | 340 | 3555201.00 | 5341882.00 |
Cash in foreign currency (5200) | 350 | 22428155.00 | 24407726.00 |
Other cash and cash equivalents (5500, 5800, 5700) | 360 | 229131.00 | 392085.00 |
Short-term investments (5800) | 370 | 228944.00 | 298944.00 |
TOTAL ON SECTION II (lines 140+190+200+210+320+370+380) | 390 | 277713335.00 | 296717036.00 |
Total on assets of balance (130+390) | 400 | 304906003.00 | 324524399.00 |
LIABILITIES |
I. Sources of own funds |
Authorized capital (8300) | 410 | 8591441.00 | 8591441.00 |
Additional paid-in capital (8400) | 420 | 2610.00 | 2610.00 |
Reserve capital (8500) | 430 | 81443303.00 | 82103137.00 |
Treasury stock (8600) | 440 | 37.00 | 37.00 |
Retained earnings (uncovered loss) (8700) | 450 | -22819344.00 | -21984405.00 |
TOTAL ON SECTION I (lines 410+420+430+440+450+460+470) | 480 | 67217973.00 | 68712746.00 |
Current liabilities, total (lines 610+630+640+650+660+670+680+690+700+710+720+ +730+740+750+760) | 600 | 237688030.00 | 255811653.00 |
including: current accounts payable (lines 610+630+650+670+6 80+6 90+700+710+720+760) | 601 | 237688030.00 | 255811653.00 |
Due from suppliers and contractors (6000) | 610 | 4572503.00 | 20634549.00 |
Advances received (6300) | 670 | 16699057.00 | 18711412.00 |
Due to budget (6400) | 680 | 94636.00 | 121456.00 |
Due to insurance (6510) | 690 | 537.00 | 609.00 |
Due to founders (6600) | 710 | 191540305.00 | 191540305.00 |
Salaries payable (6700) | 720 | 493005.00 | 525813.00 |
Other accounts payable (6900 except 6950) | 760 | 24287987.00 | 24277509.00 |
Total on section II (lines 490+600) | 770 | 237688030.00 | 255811653.00 |
Total on liabilities of balance sheet (lines 480+770) | 780 | 304906003.00 | 324524399.00 |