5 | Balance sheet |
Наименование показателя | Код стр. | На начало отчетного периода | На конец отчетного периода |
ASSETS | | | |
I. Long-term assets | | | |
Non-Current Assets: | | | |
Initial (replacement) value (01,03) | 10 | 12258517.00 | 12283345.00 |
Depreciation amount (0200) | 11 | 7008108.00 | 7179495.00 |
Residual (book) value (lines 010-011) | 12 | 5250409.00 | 5103850.00 |
Intangible assets: | | | |
Initial value (0400) | 20 | 4490.00 | 4490.00 |
Depreciation amount (0500) | 21 | 4490.00 | 4490.00 |
Residual value (carrying amount) (020-021) | 22 | | |
Long-term investments, total (lines: 040+050+060+070+080), including: | 30 | 1988494.00 | 1873167.00 |
Securities (0610) | 40 | 1120831.00 | 1120831.00 |
Investments in subsidiaries (0620) | 50 | | |
Investments in associated companies (0630) | 60 | 867663.00 | 752336.00 |
Investments in enterprises with foreign capital (0640) | 70 | | |
Other long-term investments (0690) | 80 | | |
Equipment for installation (0700) | 90 | | |
Capital investments (0800) | 100 | 2011546.00 | 2011546.00 |
Long-term receivables (0910, 0920, 0930, 0940) | 110 | 1333527.00 | 1333527.00 |
Out of which,over due receivables | | | |
Long-term deferred expenses (0950, 0960, 0990) | 120 | | |
TOTAL ON SECTION I (012+022+030+090+100+110+120) | 130 | 10583976.00 | 10322090.00 |
II. CURRENT ASSETS | | | |
Inventories, total (lines 150+160+170+180), including: | 140 | 23482508.00 | 21722323.00 |
Inventories in stock (1000,1100,1500,1600) | 150 | 825248.00 | 1011866.00 |
Work in progress (2000, 2100, 2300, 2700) | 160 | | |
Finished products (2800) | 170 | 22059.00 | 22059.00 |
Goods (2900 less 2980) | 180 | 22635201.00 | 20688398.00 |
Future expenses (3100) | 190 | 13646036.00 | 14988479.00 |
Deferred expenses (3200) | 200 | 47181324.00 | 47181324.00 |
Receivables, total (lines 220+240+250+260+270+280+290+300+310) | 210 | 205336054.00 | 187137372.00 |
out of which: receivables in arrears | 211 | | |
Receivables due from buyers and customers (4000 less 4900) | 220 | 50270391.00 | 58479617.00 |
Receivables due from subdivisions (4110) | 230 | | |
Receivables due from subsidiaries and associates (4120) | 240 | 149616869.00 | 123033094.00 |
Advances to employees (4200) | 250 | 87441.00 | 70269.00 |
Advances to suppliers and contractors (4300) | 260 | 565489.00 | 530516.00 |
Advances for taxes and levies on budget (4400) | 270 | 684124.00 | 507876.00 |
Advances to target funds and on insurance (4500) | 280 | 519091.00 | 730606.00 |
Receivables due from founders to authorized capital (4600) | 290 | | |
Receivables due from personnel on other operations (4700) | 300 | 2461756.00 | 2427715.00 |
Other account receivables (4800) | 310 | 1130893.00 | 1357679.00 |
Cash, total (lines 330+340+350+360), including: | 320 | 2051661.00 | 80138.00 |
Cash on hand (5000) | 330 | | |
Cash on settlement account (5100) | 340 | 7856.00 | 6149.00 |
Cash in foreign currency (5200) | 350 | | |
Other cash and cash equivalents (5500, 5800, 5700) | 360 | 2043805.00 | 73989.00 |
Short-term investments (5800) | | | |
Other current assets (5900) | | | |
TOTAL ON SECTION II (lines 140+190+200+210+320+370+380) | 390 | 291697583.00 | 271109636.00 |
Total on assets of balance (130+390) | 400 | 302281559.00 | 281431726.00 |
LIABILITIES | | | |
I. Sources of own funds | | | |
Authorized capital (8300) | 410 | 948405.00 | 948405.00 |
Additional paid-in capital (8400) | 420 | 1718.00 | 1718.00 |
Reserve capital (8500) | 430 | 8587293.00 | 8519336.00 |
Treasury stock (8600) | | | |
Retained earnings (uncovered loss) (8700) | 450 | 24014.00 | 37342.00 |
Special-purpose receipts (8800) | 460 | 472345.00 | 472344.00 |
Reserves for future expenses and payments (8900) | 470 | 59773.00 | 59773.00 |
TOTAL ON SECTION I (lines 410+420+430+440+450+460+470) | 480 | 10093548.00 | 10038918.00 |
II. LIABILITIES | | | |
Long-term liabilities, total (lines 500+520+530+540+550+560+570+580+590) | 490 | 60882560.00 | 56504344.00 |
including: long-termaccounts payable (lines 500+520+540+580+590) | 491 | 60755607.00 | 56375861.00 |
Out of which: Long term accounts payable | | | |
Long-term accounts due to suppliers and contractors (7000) | | | |
Long-term accounts due to subdivisions (7110) | | | |
Long term accounts due to subsidiaries and associates (7120) | 520 | 60681993.00 | 56326430.00 |
Long-term deferred income (7210, 7220, 7230) | | | |
Long-term deferred tax liabilities and other mandatory payments (7240) | | | |
Other long-term deferred liabilities (7250, 7290) | | | |
Advances from buyers and customers (7300) | | | |
Long-term bank loans (7810) | | | |
Long-term borrowings (7820, 7830, 7840) | 580 | 126953.00 | 128483.00 |
Other long-term accounts payable (7900) | 590 | 73614.00 | 49431.00 |
Current liabilities, total (lines 610+630+640+650+660+670+680+690+700+710+720+ +730+740+750+760) | 600 | 231305451.00 | 214888464.00 |
including: current accounts payable (lines 610+630+650+670+6 80+6 90+700+710+720+760) | 601 | 197966365.00 | 163021187.00 |
Out of which: accounts payable – in arrears | | | |
Due from suppliers and contractors (6000) | 610 | 125152534.00 | 107141520.00 |
Due to subdivisions (6110) | | | |
Due to subsidiaries and associates (6120) | 630 | 53356201.00 | 36012495.00 |
Deferred income (6210, 6220, 6230) | | | |
Deferred liabilities for taxes and mandatory payments (6240) | 650 | 2297487.00 | 1530486.00 |
Other deferred liabilities (6250, 6290) | 660 | 29959749.00 | 47740534.00 |
Advances received (6300) | 670 | 6191298.00 | 4401909.00 |
Due to budget (6400) | 680 | 5554484.00 | 6578520.00 |
Due to insurance (6510) | 690 | | 27862.00 |
Due to state target funds (6520) | 700 | 1600192.00 | 2131831.00 |
Due to founders (6600) | 710 | 188866.00 | 88865.00 |
Salaries payable (6700) | 720 | 561586.00 | 1308479.00 |
Short-term bank loans (6810) | 730 | 3378474.00 | 4125880.00 |
Short-term borrowings (6820, 6830, 6840) | 740 | 863.00 | 863.00 |
Current portion of long-term liabilities (6950) | | | |
Other accounts payable (6900 except 6950) | 760 | 3063717.00 | 3799220.00 |
Total on section II (lines 490+600) | 770 | 292188011.00 | 271392808.00 |
Total on liabilities of balance sheet (lines 480+770) | 780 | 302281559.00 | 281431726.00 |