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 (0100,0300) | 010 | 2757515.19 | 2169716.99 |
Depreciation (0200) | 011 | 1308887.68 | 1106434.14 |
Residual (book) value (lines 010-011) | 012 | 1448627.51 | 1063282.85 |
Intangible assets: | 000 | | |
Initial value (0400) | 020 | | |
Depreciation amount (0500) | 021 | | |
Residual value (carrying amount) (lines 020-021) | 022 | | |
Long-term investments, Total (lines: 040+050+060+070+080), including: | 030 | 2850000.00 | 3150000.00 |
Securities (0610) | 040 | | |
Investments in subsidiary companies (0620) | 050 | | |
Investment in associates (0630) | 060 | | |
Investments in enterprises with foreign capital (0640) | 070 | | |
Other long-term investments (0690) | 080 | 2850000.00 | 3150000.00 |
Equipment for installation (0700) | 090 | | |
Capital investments (0800) | 100 | | |
Long-term receivables (0910, 0920, 0930, 0940) | 110 | 296792.21 | 216328.27 |
Long-term deferred expenses (0950, 0960, 0990) | 120 | | |
Total on section I (lines 012+022+030+090+100+110+120) | 130 | 4595419.72 | 4429611.12 |
II. Current assets |
Inventories in stock Total (lines 150+160), including: | 140 | 29467.01 | 38937.90 |
Inventory (1000, 1500, 1600) | 150 | 29467.01 | 38937.90 |
Work in progress (2000, 2300, 2700) | 160 | | |
Future expenses (3100) | 170 | 11718.93 | 9042.42 |
Deferred expenses (3200) | 180 | | |
Receivables, total (lines 200 + 310 + 320 + 330 + 340 + 350 + 360 + 370 + 380 + 390) | 190 | 20811263.58 | 24129624.80 |
Out of which: Overdue | 191 | | |
Accounts payable total (lines 210 + 220 - 400) | 200 | 91808.11 | 78708.05 |
Accounts receivable from buyers and customers (4010, 4020) | 210 | | |
Receivables on insurance transactions, total (lines 230 + 240 + 250 + 260 + 270 + 280 + 290 + 300) | 220 | 91808.11 | 78708.05 |
Receivables due from insurance agents (4030) | 230 | 32884.42 | 35094.03 |
Receivables due from insurance agents and brokers (4040) | 240 | 56449.48 | 41139.81 |
Receivables due to reinsurance agents (4050) | 250 | | |
Debts of reinsurers on commissions, bonuses and other rewards (4051) | 260 | | |
Debts of reinsurers (4060) | 270 | | |
Life insurance loans (4070) | 280 | | |
Depo for losses of the insurer at other insurers (4080) | 290 | | |
Depo for premiums of the insurer at other insurers (4090) | 300 | 2474.21 | 2474.21 |
Due from affiliates (4110) | 310 | | 68348.00 |
Receivables due from subsidiaries and associates (4120) | 320 | | |
Advances to employees (4200) | 330 | 428.94 | 101129.00 |
Advances to suppliers and contractors (4300) | 340 | 30628.33 | 116997.47 |
Advances for budget (4400) | 350 | 237124.22 | 396591.30 |
Advances to target funds and on insurance (4500) | 360 | | |
Receivables due from founders to the authorized capital (4600) | 370 | | |
Receivables due from staff on other operations (4700) | 380 | 261436.35 | 224482.20 |
Other receivables (4800) | 390 | 20189837.63 | 23143368.78 |
Reserves for distressed debts (4900) | 400 | | |
Cash, total (lines 420 + 430 + 440 + 450), including: | 410 | 7088097.54 | 183290.11 |
Cash on hand (5000) | 420 | | |
Cash on settlement account (5100) | 430 | 7085459.45 | 182391.92 |
Cash in foreign currency (5200) | 440 | | |
Other cash and cash equivalents (5500, 5600, 5700) | 450 | 2638.09 | 898.19 |
Short-term investments (5800) | 460 | 5000000.00 | 9200000.00 |
Other current assets (5900) | 470 | | |
Total on section II (lines 140+170+180+190+410+460+470) | 480 | 32940547.06 | 33560895.23 |
Total on assets (lines 130 + 480) | 490 | 37535966.78 | 37990506.35 |
Liabilities |
I. Sources of own funds |
Authorized capital (8300) | 500 | 15000000.00 | 25000000.00 |
Additional paid-in capital (8400) | 510 | 117505.95 | 117505.95 |
Reserve capital (8500) | 520 | 169454.25 | 169454.25 |
Treasury stock (8600) | 530 | | |
Retained earnings (uncovered loss) (8700) | 540 | 1009900.21 | -1407113.50 |
Special-purpose receipts (8800) | 550 | | |
Provisions on liabilities and charges (8900) | 560 | | |
Total on section I (lines 500+510+520-530+540+550+560) | 570 | 16296860.41 | 23879846.70 |
II. INSURANCE RESERVES |
Insurance reserves, total (lines 590 + 600 + 610 + 620 + 630 + 640 + 650 + 660) | 580 | 12380575.23 | 12175485.80 |
Unearned premium reserve (8010) | 590 | 10644489.52 | 10353389.20 |
Reserves for occurred, but not declared damages (8020) | 600 | 949644.40 | 798604.60 |
Reserves for claimed but unsettled losses (8030) | 610 | 786441.31 | 1023492.00 |
Preventive measure reserves (8040) | 620 | | |
Assets discrepancy reserve (8050) | 630 | | |
Accident reserve (8060) | 640 | | |
Reserve for losses fluctuation (8070) | 650 | | |
Reserves for life insurance (8090) | 660 | | |
Share of reinsurers in insurance reserves, total (lines 680 + 690 + 700 + 710) | 670 | 177705.03 | 136367.60 |
Share of reinsurers in the unearned premium reserve (8110) | 680 | 139962.11 | 116619.53 |
The share of reinsurers in the declared, but unsettled losses reserve (8120) | 690 | | |
The share of reinsurers occurred, but not declared damages reserve (8130) | 700 | 37742.92 | 19748.07 |
Share of reinsurers in the life insurance reserves (8140) | 710 | | |
Total on section II (lines 580 - 670) | 720 | 12202870.00 | 12039118.20 |
III. LIABILITIES |
Long term liabilities, total (lines 740 + 750 + 850 + 860 + 870 + 880 + 890 + 900 + 910 + 920) | 730 | | |
including: long-term accounts payable (lines 740 + 760 + 770 + 780 + 790 + 800 + 820 + 830 + 850 + 870 + 890 + 920) | 731 | | |
Long-term payable (accounts) due to suppliers and contractors (7010, 7020) | 740 | | |
Long-term liabilities for insurance transactions, total (lines 760 + 770 + 780 + 790 + 800 + 810 + 820 + 830) | 750 | | |
Long-term payable (accounts) due to contractors undertaking preventive measures (7011) | 760 | | |
Long-term debt to policyholders (7030) | 770 | | |
Long-term debt to insurance agents and brokers (7040) | 780 | | |
Long-term debt to re-insurant (7050) | 790 | | |
Long-term debt to re-insurers (7060) | 800 | | |
Depo for reinsurers premium (7070) | 810 | | |
Long-term debt to reinsurers on commission fees, bonuses and other rewards (7080) | 820 | | |
Long-term debt to actuaries, associates, surveyors and assistants (7090) | 830 | | |
Long-term debt to separate divisions (7110) | 840 | | |
Long-term accounts due to subsidiaries and associates (7120) | 850 | | |
Long-term deferred income (7210, 7220, 7230) | 860 | | |
Long-term deferred tax liabilities and other mandatory payments (7240) | 870 | | |
Other long-term deferred liabilities (7250, 7290) | 880 | | |
Received advances from customers and buyers (7300) | 890 | | |
Long-term bank loans (7810) | 900 | | |
Long-term borrowings (7820, 7830, 7840) | 910 | | |
Other long-term accounts payable (7900) | 920 | | |
Current liabilities, total (lines. 940+950+1050+1060+1070+1080+1090+1100+1110+1120+1130+1140+1150+ 1160+1170+1180) | 930 | 9036236.17 | 2071541.45 |
including: Current accounts payable (lines 940 + 960 + 970 + 980 + 990 + 1000 + 1020 + 1030+1050 + 1070 + 1090 + 1100 + 1110 + 1120 + 1130 + 1140 + 1180) | 931 | 9036203.90 | 2071509.22 |
out of which: overdue current accounts payable | 932 | | |
Due to suppliers and contractors (6010, 6020) | 940 | 263132.93 | 203240.12 |
Liabilities for insurance operations, total (lines 960 + 970 + 980 + 990 + 1000 + 1010 + 1020 + 1030) | 950 | 754605.63 | 388987.53 |
Due to contractors, carrying out preventive measures (6011) | 960 | | |
Debts to insurants (6030) | 970 | 567859.65 | 242989.50 |
Due to insurance agents and brokers (6040) | 980 | 61114.75 | 37280.90 |
Due to re-insurants (6050) | 990 | | |
Due to reinsurers (6060) | 1000 | 125599.00 | 108684.90 |
Depo for premium of reinsurers (6070) | 1010 | 32.23 | 32.23 |
Due to re-insurants on commissions, bonuses and other rewards (6080) | 1020 | | |
Due to actuaries, adjusters, surveyors and assistants (6090) | 1030 | | |
Due to separate divisions (6110) | 1040 | | |
Due to subsidiaries and dependent companies (6120) | 1050 | | |
Deferred income (6210, 6220, 6230) | 1060 | | |
Deferred obligations on taxes and other mandatory payments (6240) | 1070 | | |
Other deferred liabilities (6250, 6290) | 1080 | | |
Advances received (6300) | 1090 | 195056.66 | 339728.61 |
Payable due to budget (6400) | 1100 | 73072.62 | 325562.24 |
Payable due to insurance (6510) | 1110 | | |
Payable due to state target funds (6520) | 1120 | 137611.97 | |
Payable due to founders (6600) | 1130 | 7000000.00 | |
Salaries payable (6700) | 1140 | 369922.57 | 156545.05 |
Short-term bank loans (6810) | 1150 | | |
Short-term obligations (6820, 6830, 6840) | 1160 | | |
Current portion of long-term liabilities (6950) | 1170 | | |
Other accounts payable (6900 except 6950) | 1180 | 242833.79 | 657477.90 |
Total on section III (lines 730 + 930) | 1190 | 9036236.17 | 2071541.45 |
Total on liabilities (lines 570 + 720 + 1190) | 1200 | 37535966.78 | 37990506.35 |