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 | 21325910.70 | 23420158.10 |
Depreciation amount (0200) | 011 | 12433468.50 | 12867556.90 |
Residual (book) value (lines 010-011) | 012 | 8892442.20 | 10552601.20 |
Intangible assets: | 000 | | |
Initial value (0400) | 020 | 4714.30 | 4714.30 |
Depreciation amount (0500) | 021 | 466.10 | 642.90 |
Residual value (carrying amount) (020-021) | 022 | 4248.20 | 4071.40 |
Long-term investments, total (lines: 040+050+060+070+080), including: | 030 | 6000.00 | |
Securities (0610) | 040 | | |
Investments in subsidiaries (0620) | 050 | | |
Investments in associated companies (0630) | 060 | | |
Investments in enterprises with foreign capital (0640) | 070 | | |
Other long-term investments (0690) | 080 | 6000.00 | |
Equipment for installation (0700) | 090 | | |
Capital investments (0800) | 100 | 1212173.20 | 674267.10 |
Long-term receivables (0910, 0920, 0930, 0940) | 110 | | |
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 | 10114863.60 | 11230939.70 |
II. CURRENT ASSETS |
Inventories, total (lines 150+160+170+180), including: | 140 | 5447867.20 | 8249265.20 |
Inventories in stock (1000,1100,1500,1600) | 150 | 499798.30 | 2274768.50 |
Work in progress (2000, 2100, 2300, 2700) | 160 | 5.60 | 0.10 |
Finished products (2800) | 170 | 4948063.30 | 5974496.60 |
Goods (2900 less 2980) | 180 | | |
Future expenses (3100) | 190 | | |
Deferred expenses (3200) | 200 | 70193.40 | 70193.40 |
Receivables, total (lines 220+240+250+260+270+280+290+300+310) | 210 | 31964815.40 | 35581738.10 |
out of which: receivables in arrears | 211 | | |
Receivables due from buyers and customers (4000 less 4900) | 220 | 6152719.60 | 4888738.70 |
Receivables due from subdivisions (4110) | 230 | | |
Receivables due from subsidiaries and associates (4120) | 240 | | |
Advances to employees (4200) | 250 | 350.00 | 350.00 |
Advances to suppliers and contractors (4300) | 260 | 25451256.90 | 29748613.20 |
Advances for taxes and levies on budget (4400) | 270 | 348833.80 | 936579.60 |
Advances to target funds and on insurance (4500) | 280 | 4198.50 | |
Receivables due from founders to authorized capital (4600) | 290 | | |
Receivables due from personnel on other operations (4700) | 300 | | |
Other account receivables (4800) | 310 | 7456.60 | 7456.60 |
Cash, total (lines 330+340+350+360), including: | 320 | 38768842.60 | 30437511.80 |
Cash on hand (5000) | 330 | | |
Cash on settlement account (5100) | 340 | 27994772.70 | 15276596.80 |
Cash in foreign currency (5200) | 350 | 1165273.00 | 1139748.60 |
Other cash and cash equivalents (5500, 5800, 5700) | 360 | 9608796.90 | 14021166.40 |
Short-term investments (5800) | 370 | | |
Other current assets (5900) | 380 | | |
TOTAL ON SECTION II (lines 140+190+200+210+320+370+380) | 390 | 76251718.60 | 74338708.50 |
Total on assets of balance (130+390) | 400 | 86366582.20 | 85569648.20 |
LIABILITIES |
I. Sources of own funds |
Authorized capital (8300) | 410 | 2938966.90 | 2938966.90 |
Additional paid-in capital (8400) | 420 | 70937773.90 | 70937773.90 |
Reserve capital (8500) | 430 | 6478624.20 | 6478624.20 |
Treasury stock (8600) | 440 | | |
Retained earnings (uncovered loss) (8700) | 450 | 4425950.30 | 2890473.90 |
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 | 84781315.30 | 83245838.90 |
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 | 1585266.90 | 2323809.30 |
including: current accounts payable (lines 610+630+650+670+6 80+6 90+700+710+720+760) | 601 | 1585266.90 | 2323809.30 |
Out of which: accounts payable – in arrears | 602 | | |
Due from suppliers and contractors (6000) | 610 | 1128790.50 | 1128496.90 |
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 | 80610.50 | 746804.40 |
Due to budget (6400) | 680 | 157791.20 | 12840.80 |
Due to insurance (6510) | 690 | | |
Due to state target funds (6520) | 700 | 8.20 | 11208.60 |
Due to founders (6600) | 710 | | |
Salaries payable (6700) | 720 | 74342.20 | 71474.00 |
Short-term bank loans (6810) | 730 | | |
Short-term borrowings (6820, 6830, 6840) | 740 | | |
Current portion of long-term liabilities (6950) | 750 | | |
Other accounts payable (6900 except 6950) | 760 | 143724.30 | 352984.60 |
Total on section II (lines 490+600) | 770 | 1585266.90 | 2323809.30 |
Total on liabilities of balance sheet (lines 480+770) | 780 | 86366582.20 | 85569648.20 |