ANNUAL REPORT OF THE ISSUER BY THE RESULTS OF 2017
ANNUAL REPORT OF THE ISSUER BY THE RESULTS OF 2016
The body of the issuer who took the decision | General Meeting of Shareholders |
Date of report approval | 08.07.2016 |
1 | NAME OF THE ISSUER: | |
Full | "Chilonzor buyum savdo kompleksi" Joint-Stock Company | |
Short: | "Chilonzor buyum savdo kompleksi" JSC | |
Name of stock exchange ticker: | No | |
2 | CORPORATE NEWS | |
Location: | Tashkent, Chilanzar district, Bunyodkor shoh street, house 156a | |
Postal address: | Tashkent, Chilanzar district, Bunyodkor shoh street, house 156a | |
E-mail address: | Бу электрон манзил спамлардан химояланган. Уни куриш учун JavaScript ни ишга туширишингиз керак. | |
Official Website: | www.chbsk.uz | |
3 | BANK DETAILS | |
Name of the serving bank: | Ipoteka bank Chilonzor branch | |
Current account: | 20208000300111888001 | |
MFI: | 997 | |
4 | REGISTRATION AND IDENTIFICATION NUMBERS | |
assigned by the registering body: | 6528 | |
assigned by the State Tax Service (TIN): | 200797009 | |
appropriated by bodies of state statistics | ||
CFS: | 144 | |
OKPO: | 15323832 | |
OKONH: | 83200 | |
SOATO: | 1726294 |
5 | Indicators of financial and economic condition of the issuer | |
Profitability of the authorized capital, coefficient | ||
Coverage of total solvency, coefficient | ||
Ratio of absolute liquidity, coefficient | ||
Ratio of own and attracted funds, coefficient | ||
Coefficient of renewal of fixed assets | ||
The ratio of the issuer's own and borrowed funds: |
6 | Coefficient of renewal of fixed assets | |
On ordinary stocks (in soums per stock) | ||
On ordinary stocks (in percentage to the face value of one stock) |
7 | The amount of accrued income on securities in the reporting year | |
On ordinary stocks (according to the results of the reporting period (in soums)) | ||
On ordinary stocks (according to the results of previous periods (in soums)) |
11 | Balance sheet | |||
Indicator name | Code p. | At the beginning of the reporting period | At the end of the reporting period | |
ASSETS | ||||
I. Long-term assets | ||||
Non-Current Assets: | 000 | |||
Initial (replacement) value (01,03) | 010 | 40476263.20 | 43516879.40 | |
Depreciation amount (0200) | 011 | 9196583.40 | 10068694.00 | |
Residual (book) value (lines 010-011) | 012 | 31279679.80 | 33448185.40 | |
Intangible assets: | 000 | |||
Initial value (0400) | 020 | |||
Depreciation amount (0500) | 021 | |||
Residual value (carrying amount) (020-021) | 022 | |||
Long-term investments, total (lines: 040+050+060+070+080), including: | 030 | 36323.00 | 36323.00 | |
Securities (0610) | 040 | 22841.00 | 22841.00 | |
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 | 13482.00 | 13482.00 | |
Equipment for installation (0700) | 090 | |||
Capital investments (0800) | 100 | 12967764.10 | 12967764.10 | |
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 | 44283766.90 | 46452272.50 | |
II. CURRENT ASSETS | ||||
Inventories, total (lines 150+160+170+180), including: | 140 | 1221402.30 | 723735.90 | |
Inventories in stock (1000,1100,1500,1600) | 150 | 506402.30 | 629331.40 | |
Work in progress (2000, 2100, 2300, 2700) | 160 | |||
Finished products (2800) | 170 | |||
Goods (2900 less 2980) | 180 | 715000.00 | 94404.50 | |
Future expenses (3100) | 190 | 16167.30 | 16167.40 | |
Deferred expenses (3200) | 200 | |||
Receivables, total (lines 220+240+250+260+270+280+290+300+310) | 210 | 2940300.40 | 2967169.60 | |
out of which: receivables in arrears | 211 | |||
Receivables due from buyers and customers (4000 less 4900) | 220 | |||
Receivables due from subdivisions (4110) | 230 | |||
Receivables due from subsidiaries and associates (4120) | 240 | |||
Advances to employees (4200) | 250 | |||
Advances to suppliers and contractors (4300) | 260 | 831348.40 | 824301.40 | |
Advances for taxes and levies on budget (4400) | 270 | 114390.56 | ||
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 | 3304.40 | 2943.80 | |
Other account receivables (4800) | 310 | 1991257.00 | 2139924.40 | |
Cash, total (lines 330+340+350+360), including: | 320 | 2334452.40 | 2368889.70 | |
Cash on hand (5000) | 330 | |||
Cash on settlement account (5100) | 340 | 59452.40 | 83889.70 | |
Cash in foreign currency (5200) | 350 | |||
Other cash and cash equivalents (5500, 5800, 5700) | 360 | 2285000.00 | 2285000.00 | |
Short-term investments (5800) | 370 | |||
Other current assets (5900) | 380 | |||
TOTAL ON SECTION II (lines 140+190+200+210+320+370+380) | 390 | 6522322.40 | 6075962.58 | |
Total on assets of balance (130+390) | 400 | 50806089.30 | 52528235.10 | |
LIABILITIES | ||||
I. Sources of own funds | ||||
Authorized capital (8300) | 410 | 23666141.00 | 23666141.00 | |
Additional paid-in capital (8400) | 420 | |||
Reserve capital (8500) | 430 | 11960466.60 | 14420786.10 | |
Treasury stock (8600) | 440 | |||
Retained earnings (uncovered loss) (8700) | 450 | 7375570.60 | 7838806.00 | |
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 | 43002178.20 | 45925733.10 | |
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 | 7803911.10 | 6602502.00 | |
including: current accounts payable (lines 610+630+650+670+6 80+6 90+700+710+720+760) | 601 | 4796913.10 | 4315762.00 | |
Out of which: accounts payable – in arrears | 602 | |||
Due from suppliers and contractors (6000) | 610 | 2967369.00 | 2030983.40 | |
Due to subdivisions (6110) | 620 | |||
Due to subsidiaries and associates (6120) | 630 | 10660.90 | 3339.50 | |
Deferred income (6210, 6220, 6230) | 640 | 6998.00 | 1740.00 | |
Deferred liabilities for taxes and mandatory payments (6240) | 650 | |||
Other deferred liabilities (6250, 6290) | 660 | |||
Advances received (6300) | 670 | 977910.90 | 984898.00 | |
Due to budget (6400) | 680 | 269232.40 | 702015.70 | |
Due to insurance (6510) | 690 | 172964.40 | 180371.20 | |
Due to state target funds (6520) | 700 | |||
Due to founders (6600) | 710 | |||
Salaries payable (6700) | 720 | 79479.00 | 75218.40 | |
Short-term bank loans (6810) | 730 | 3000000.00 | 2285000.00 | |
Short-term borrowings (6820, 6830, 6840) | 740 | |||
Current portion of long-term liabilities (6950) | 750 | |||
Other accounts payable (6900 except 6950) | 760 | 319296.50 | 338844.80 | |
Total on section II (lines 490+600) | 770 | 7803911.10 | 6602502.00 | |
Total on liabilities of balance sheet (lines 480+770) | 780 | 50806089.30 | 52528235.10 |
12 | Report on financial results | |||||
Indicator name | Code p. | At the beginning of the reporting period | At the end of the reporting period | |||
income (profit) | expenses (losses) | income (profit) | expenses (losses) | |||
Net revenue from sales of products (goods, works and services) | 010 | 4011689.60 | 4227020.10 | |||
Cost of goods sold (goods, works and services) | 020 | |||||
Gross profit (loss) from sales of production (goods, works and services) (lines 010-020) | 030 | 4011689.60 | 4227020.10 | |||
Period expenditures, total (lines 050+060+070+080), including: | 040 | 2694898.10 | 2130723.50 | |||
Costs to Sell | 050 | |||||
Administrative expenses | 060 | 2694898.10 | 2130723.50 | |||
Other operating expenses | 070 | |||||
Expenses of the reporting period excluded from the tax base in the future | 080 | |||||
Other income from operating activities | 090 | 39334.50 | 709160.70 | |||
Income (loss) from main activity (lines 0З0-040+090) | 100 | 1356126.00 | 2805457.30 | |||
Earnings from financial activities, total (lines 120+130+140+150+160), including: | 110 | 3025722.90 | 1592200.00 | |||
Dividend income | 120 | 4772.90 | ||||
Interest income | 130 | |||||
Income from long-term lease | 140 | |||||
Income from foreign exchange rate differences | 150 | |||||
Other income from financing activities | 160 | 3020950.00 | 1592200.00 | |||
Expenses from financial operations (lines 180+190+200+210), including: | 170 | |||||
Expenses in the form of interest | 180 | |||||
Expenses in the form of interest on long-term lease | 190 | |||||
Loss from foreign exchange rate differences | 200 | |||||
Other expenses from financial operations | 210 | |||||
Income (loss) from general operations (lines 100+110-170) | 220 | 4381848.90 | 4397657.30 | |||
Extraordinary profits and losses | 230 | |||||
Profit (loss) before income tax (lines 220+/-230) | 240 | 4381848.90 | 4397657.30 | |||
Income tax | 250 | |||||
Other taxes and fees on profits | 260 | 3265322.20 | 3934421.80 | |||
Net profit (loss) of the reporting period (lines 240-250-260) | 270 | 1116526.70 | 463235.47 |
ANNUAL REPORT OF THE ISSUER BY THE RESULTS OF 2016
The body of the issuer who took the decision |
General Meeting of Shareholders |
Date of report approval |
08.07.2016 |
1 |
||
Full |
"Chilonzor buyum savdo kompleksi" Joint-Stock Company |
|
Short: |
"Chilonzor buyum savdo kompleksi" JSC |
|
Name of stock exchange ticker: |
No |
|
2 |
CORPORATE NEWS |
|
Location: |
Tashkent, Chilanzar district, Bunyodkor shoh street, house 156a |
|
Postal address: |
Tashkent, Chilanzar district, Bunyodkor shoh street, house 156a |
|
E-mail address: |
Бу электрон манзил спамлардан химояланган. Уни куриш учун JavaScript ни ишга туширишингиз керак. |
|
Official Website: |
www.chbsk.uz |
|
3 |
BANK DETAILS |
|
Name of the serving bank: |
Ipoteka bank Chilonzor branch |
|
Current account: |
20208000300111888001 |
|
MFI: |
997 |
|
4 |
REGISTRATION AND IDENTIFICATION NUMBERS |
|
assigned by the registering body: |
6528 |
|
assigned by the State Tax Service (TIN): |
200797009 |
|
appropriated by bodies of state statistics |
|
|
CFS: |
144 |
|
OKPO: |
15323832 |
|
OKONH: |
83200 |
|
SOATO: |
1726294 |
5 |
Indicators of financial and economic condition of the issuer |
|
Profitability of the authorized capital, coefficient |
|
|
Coverage of total solvency, coefficient |
|
|
Ratio of absolute liquidity, coefficient |
|
|
Ratio of own and attracted funds, coefficient |
|
|
Coefficient of renewal of fixed assets |
|
|
The ratio of the issuer's own and borrowed funds: |
|
6 |
Coefficient of renewal of fixed assets |
|
On ordinary stocks (in soums per stock) |
|
|
On ordinary stocks (in percentage to the face value of one stock) |
|
7 |
The amount of accrued income on securities in the reporting year |
|
On ordinary stocks (according to the results of the reporting period (in soums)) |
|
|
On ordinary stocks (according to the results of previous periods (in soums)) |
|
11 |
Balance sheet |
|||
Indicator name |
Code p. |
At the beginning of the reporting period |
At the end of the reporting period |
|
ASSETS |
||||
I. Long-term assets |
||||
Non-Current Assets: |
000 |
|
|
|
Initial (replacement) value (01,03) |
010 |
40476263.20 |
43516879.40 |
|
Depreciation amount (0200) |
011 |
9196583.40 |
10068694.00 |
|
Residual (book) value (lines 010-011) |
012 |
31279679.80 |
33448185.40 |
|
Intangible assets: |
000 |
|
|
|
Initial value (0400) |
020 |
|
|
|
Depreciation amount (0500) |
021 |
|
|
|
Residual value (carrying amount) (020-021) |
022 |
|
|
|
Long-term investments, total (lines: 040+050+060+070+080), including: |
030 |
36323.00 |
36323.00 |
|
Securities (0610) |
040 |
22841.00 |
22841.00 |
|
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 |
13482.00 |
13482.00 |
|
Equipment for installation (0700) |
090 |
|
|
|
Capital investments (0800) |
100 |
12967764.10 |
12967764.10 |
|
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 |
44283766.90 |
46452272.50 |
|
II. CURRENT ASSETS |
||||
Inventories, total (lines 150+160+170+180), including: |
140 |
1221402.30 |
723735.90 |
|
Inventories in stock (1000,1100,1500,1600) |
150 |
506402.30 |
629331.40 |
|
Work in progress (2000, 2100, 2300, 2700) |
160 |
|
|
|
Finished products (2800) |
170 |
|
|
|
Goods (2900 less 2980) |
180 |
715000.00 |
94404.50 |
|
Future expenses (3100) |
190 |
16167.30 |
16167.40 |
|
Deferred expenses (3200) |
200 |
|
|
|
Receivables, total (lines 220+240+250+260+270+280+290+300+310) |
210 |
2940300.40 |
2967169.60 |
|
out of which: receivables in arrears |
211 |
|
|
|
Receivables due from buyers and customers (4000 less 4900) |
220 |
|
|
|
Receivables due from subdivisions (4110) |
230 |
|
|
|
Receivables due from subsidiaries and associates (4120) |
240 |
|
|
|
Advances to employees (4200) |
250 |
|
|
|
Advances to suppliers and contractors (4300) |
260 |
831348.40 |
824301.40 |
|
Advances for taxes and levies on budget (4400) |
270 |
114390.56 |
|
|
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 |
3304.40 |
2943.80 |
|
Other account receivables (4800) |
310 |
1991257.00 |
2139924.40 |
|
Cash, total (lines 330+340+350+360), including: |
320 |
2334452.40 |
2368889.70 |
|
Cash on hand (5000) |
330 |
|
|
|
Cash on settlement account (5100) |
340 |
59452.40 |
83889.70 |
|
Cash in foreign currency (5200) |
350 |
|
|
|
Other cash and cash equivalents (5500, 5800, 5700) |
360 |
2285000.00 |
2285000.00 |
|
Short-term investments (5800) |
370 |
|
|
|
Other current assets (5900) |
380 |
|
|
|
TOTAL ON SECTION II (lines 140+190+200+210+320+370+380) |
390 |
6522322.40 |
6075962.58 |
|
Total on assets of balance (130+390) |
400 |
50806089.30 |
52528235.10 |
|
LIABILITIES |
||||
I. Sources of own funds |
||||
Authorized capital (8300) |
410 |
23666141.00 |
23666141.00 |
|
Additional paid-in capital (8400) |
420 |
|
|
|
Reserve capital (8500) |
430 |
11960466.60 |
14420786.10 |
|
Treasury stock (8600) |
440 |
|
|
|
Retained earnings (uncovered loss) (8700) |
450 |
7375570.60 |
7838806.00 |
|
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 |
43002178.20 |
45925733.10 |
|
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 |
7803911.10 |
6602502.00 |
|
including: current accounts payable (lines 610+630+650+670+6 80+6 90+700+710+720+760) |
601 |
4796913.10 |
4315762.00 |
|
Out of which: accounts payable – in arrears |
602 |
|
|
|
Due from suppliers and contractors (6000) |
610 |
2967369.00 |
2030983.40 |
|
Due to subdivisions (6110) |
620 |
|
|
|
Due to subsidiaries and associates (6120) |
630 |
10660.90 |
3339.50 |
|
Deferred income (6210, 6220, 6230) |
640 |
6998.00 |
1740.00 |
|
Deferred liabilities for taxes and mandatory payments (6240) |
650 |
|
|
|
Other deferred liabilities (6250, 6290) |
660 |
|
|
|
Advances received (6300) |
670 |
977910.90 |
984898.00 |
|
Due to budget (6400) |
680 |
269232.40 |
702015.70 |
|
Due to insurance (6510) |
690 |
172964.40 |
180371.20 |
|
Due to state target funds (6520) |
700 |
|
|
|
Due to founders (6600) |
710 |
|
|
|
Salaries payable (6700) |
720 |
79479.00 |
75218.40 |
|
Short-term bank loans (6810) |
730 |
3000000.00 |
2285000.00 |
|
Short-term borrowings (6820, 6830, 6840) |
740 |
|
|
|
Current portion of long-term liabilities (6950) |
750 |
|
|
|
Other accounts payable (6900 except 6950) |
760 |
319296.50 |
338844.80 |
|
Total on section II (lines 490+600) |
770 |
7803911.10 |
6602502.00 |
|
Total on liabilities of balance sheet (lines 480+770) |
780 |
50806089.30 |
52528235.10 |
12 |
Report on financial results |
|||||
Indicator name |
Code p. |
At the beginning of the reporting period |
At the end of the reporting period |
|||
income (profit) |
expenses (losses) |
income (profit) |
expenses (losses) |
|||
Net revenue from sales of products (goods, works and services) |
010 |
4011689.60 |
|
4227020.10 |
|
|
Cost of goods sold (goods, works and services) |
020 |
|
|
|
|
|
Gross profit (loss) from sales of production (goods, works and services) (lines 010-020) |
030 |
4011689.60 |
|
4227020.10 |
|
|
Period expenditures, total (lines 050+060+070+080), including: |
040 |
|
2694898.10 |
|
2130723.50 |
|
Costs to Sell |
050 |
|
|
|
|
|
Administrative expenses |
060 |
|
2694898.10 |
|
2130723.50 |
|
Other operating expenses |
070 |
|
|
|
|
|
Expenses of the reporting period excluded from the tax base in the future |
080 |
|
|
|
|
|
Other income from operating activities |
090 |
39334.50 |
|
709160.70 |
|
|
Income (loss) from main activity (lines 0З0-040+090) |
100 |
1356126.00 |
|
2805457.30 |
|
|
Earnings from financial activities, total (lines 120+130+140+150+160), including: |
110 |
3025722.90 |
|
1592200.00 |
|
|
Dividend income |
120 |
4772.90 |
|
|
|
|
Interest income |
130 |
|
|
|
|
|
Income from long-term lease |
140 |
|
|
|
|
|
Income from foreign exchange rate differences |
150 |
|
|
|
|
|
Other income from financing activities |
160 |
3020950.00 |
|
1592200.00 |
|
|
Expenses from financial operations (lines 180+190+200+210), including: |
170 |
|
|
|
|
|
Expenses in the form of interest |
180 |
|
|
|
|
|
Expenses in the form of interest on long-term lease |
190 |
|
|
|
|
|
Loss from foreign exchange rate differences |
200 |
|
|
|
|
|
Other expenses from financial operations |
210 |
|
|
|
|
|
Income (loss) from general operations (lines 100+110-170) |
220 |
4381848.90 |
|
4397657.30 |
|
|
Extraordinary profits and losses |
230 |
|
|
|
|
|
Profit (loss) before income tax (lines 220+/-230) |
240 |
4381848.90 |
|
4397657.30 |
|
|
Income tax |
250 |
|
|
|
|
|
Other taxes and fees on profits |
260 |
|
3265322.20 |
|
3934421.80 |
|
Net profit (loss) of the reporting period (lines 240-250-260) |
270 |
1116526.70 |
|
463235.47 |
|
ANNUAL REPORT OF THE ISSUER BY THE RESULTS OF 2016
The body of the issuer who took the decision |
General Meeting of Shareholders |
Date of report approval |
08.07.2016 |
1 |
||
Full |
"Chilonzor buyum savdo kompleksi" Joint-Stock Company |
|
Short: |
"Chilonzor buyum savdo kompleksi" JSC |
|
Name of stock exchange ticker: |
No |
|
2 |
CORPORATE NEWS |
|
Location: |
Tashkent, Chilanzar district, Bunyodkor shoh street, house 156a |
|
Postal address: |
Tashkent, Chilanzar district, Bunyodkor shoh street, house 156a |
|
E-mail address: |
Бу электрон манзил спамлардан химояланган. Уни куриш учун JavaScript ни ишга туширишингиз керак. |
|
Official Website: |
www.chbsk.uz |
|
3 |
BANK DETAILS |
|
Name of the serving bank: |
Ipoteka bank Chilonzor branch |
|
Current account: |
20208000300111888001 |
|
MFI: |
997 |
|
4 |
REGISTRATION AND IDENTIFICATION NUMBERS |
|
assigned by the registering body: |
6528 |
|
assigned by the State Tax Service (TIN): |
200797009 |
|
appropriated by bodies of state statistics |
|
|
CFS: |
144 |
|
OKPO: |
15323832 |
|
OKONH: |
83200 |
|
SOATO: |
1726294 |
5 |
Indicators of financial and economic condition of the issuer |
|
Profitability of the authorized capital, coefficient |
|
|
Coverage of total solvency, coefficient |
|
|
Ratio of absolute liquidity, coefficient |
|
|
Ratio of own and attracted funds, coefficient |
|
|
Coefficient of renewal of fixed assets |
|
|
The ratio of the issuer's own and borrowed funds: |
|
6 |
Coefficient of renewal of fixed assets |
|
On ordinary stocks (in soums per stock) |
|
|
On ordinary stocks (in percentage to the face value of one stock) |
|
7 |
The amount of accrued income on securities in the reporting year |
|
On ordinary stocks (according to the results of the reporting period (in soums)) |
|
|
On ordinary stocks (according to the results of previous periods (in soums)) |
|
11 |
Balance sheet |
|||
Indicator name |
Code p. |
At the beginning of the reporting period |
At the end of the reporting period |
|
ASSETS |
||||
I. Long-term assets |
||||
Non-Current Assets: |
000 |
|
|
|
Initial (replacement) value (01,03) |
010 |
40476263.20 |
43516879.40 |
|
Depreciation amount (0200) |
011 |
9196583.40 |
10068694.00 |
|
Residual (book) value (lines 010-011) |
012 |
31279679.80 |
33448185.40 |
|
Intangible assets: |
000 |
|
|
|
Initial value (0400) |
020 |
|
|
|
Depreciation amount (0500) |
021 |
|
|
|
Residual value (carrying amount) (020-021) |
022 |
|
|
|
Long-term investments, total (lines: 040+050+060+070+080), including: |
030 |
36323.00 |
36323.00 |
|
Securities (0610) |
040 |
22841.00 |
22841.00 |
|
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 |
13482.00 |
13482.00 |
|
Equipment for installation (0700) |
090 |
|
|
|
Capital investments (0800) |
100 |
12967764.10 |
12967764.10 |
|
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 |
44283766.90 |
46452272.50 |
|
II. CURRENT ASSETS |
||||
Inventories, total (lines 150+160+170+180), including: |
140 |
1221402.30 |
723735.90 |
|
Inventories in stock (1000,1100,1500,1600) |
150 |
506402.30 |
629331.40 |
|
Work in progress (2000, 2100, 2300, 2700) |
160 |
|
|
|
Finished products (2800) |
170 |
|
|
|
Goods (2900 less 2980) |
180 |
715000.00 |
94404.50 |
|
Future expenses (3100) |
190 |
16167.30 |
16167.40 |
|
Deferred expenses (3200) |
200 |
|
|
|
Receivables, total (lines 220+240+250+260+270+280+290+300+310) |
210 |
2940300.40 |
2967169.60 |
|
out of which: receivables in arrears |
211 |
|
|
|
Receivables due from buyers and customers (4000 less 4900) |
220 |
|
|
|
Receivables due from subdivisions (4110) |
230 |
|
|
|
Receivables due from subsidiaries and associates (4120) |
240 |
|
|
|
Advances to employees (4200) |
250 |
|
|
|
Advances to suppliers and contractors (4300) |
260 |
831348.40 |
824301.40 |
|
Advances for taxes and levies on budget (4400) |
270 |
114390.56 |
|
|
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 |
3304.40 |
2943.80 |
|
Other account receivables (4800) |
310 |
1991257.00 |
2139924.40 |
|
Cash, total (lines 330+340+350+360), including: |
320 |
2334452.40 |
2368889.70 |
|
Cash on hand (5000) |
330 |
|
|
|
Cash on settlement account (5100) |
340 |
59452.40 |
83889.70 |
|
Cash in foreign currency (5200) |
350 |
|
|
|
Other cash and cash equivalents (5500, 5800, 5700) |
360 |
2285000.00 |
2285000.00 |
|
Short-term investments (5800) |
370 |
|
|
|
Other current assets (5900) |
380 |
|
|
|
TOTAL ON SECTION II (lines 140+190+200+210+320+370+380) |
390 |
6522322.40 |
6075962.58 |
|
Total on assets of balance (130+390) |
400 |
50806089.30 |
52528235.10 |
|
LIABILITIES |
||||
I. Sources of own funds |
||||
Authorized capital (8300) |
410 |
23666141.00 |
23666141.00 |
|
Additional paid-in capital (8400) |
420 |
|
|
|
Reserve capital (8500) |
430 |
11960466.60 |
14420786.10 |
|
Treasury stock (8600) |
440 |
|
|
|
Retained earnings (uncovered loss) (8700) |
450 |
7375570.60 |
7838806.00 |
|
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 |
43002178.20 |
45925733.10 |
|
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 |
7803911.10 |
6602502.00 |
|
including: current accounts payable (lines 610+630+650+670+6 80+6 90+700+710+720+760) |
601 |
4796913.10 |
4315762.00 |
|
Out of which: accounts payable – in arrears |
602 |
|
|
|
Due from suppliers and contractors (6000) |
610 |
2967369.00 |
2030983.40 |
|
Due to subdivisions (6110) |
620 |
|
|
|
Due to subsidiaries and associates (6120) |
630 |
10660.90 |
3339.50 |
|
Deferred income (6210, 6220, 6230) |
640 |
6998.00 |
1740.00 |
|
Deferred liabilities for taxes and mandatory payments (6240) |
650 |
|
|
|
Other deferred liabilities (6250, 6290) |
660 |
|
|
|
Advances received (6300) |
670 |
977910.90 |
984898.00 |
|
Due to budget (6400) |
680 |
269232.40 |
702015.70 |
|
Due to insurance (6510) |
690 |
172964.40 |
180371.20 |
|
Due to state target funds (6520) |
700 |
|
|
|
Due to founders (6600) |
710 |
|
|
|
Salaries payable (6700) |
720 |
79479.00 |
75218.40 |
|
Short-term bank loans (6810) |
730 |
3000000.00 |
2285000.00 |
|
Short-term borrowings (6820, 6830, 6840) |
740 |
|
|
|
Current portion of long-term liabilities (6950) |
750 |
|
|
|
Other accounts payable (6900 except 6950) |
760 |
319296.50 |
338844.80 |
|
Total on section II (lines 490+600) |
770 |
7803911.10 |
6602502.00 |
|
Total on liabilities of balance sheet (lines 480+770) |
780 |
50806089.30 |
52528235.10 |
12 |
Report on financial results |
|||||
Indicator name |
Code p. |
At the beginning of the reporting period |
At the end of the reporting period |
|||
income (profit) |
expenses (losses) |
income (profit) |
expenses (losses) |
|||
Net revenue from sales of products (goods, works and services) |
010 |
4011689.60 |
|
4227020.10 |
|
|
Cost of goods sold (goods, works and services) |
020 |
|
|
|
|
|
Gross profit (loss) from sales of production (goods, works and services) (lines 010-020) |
030 |
4011689.60 |
|
4227020.10 |
|
|
Period expenditures, total (lines 050+060+070+080), including: |
040 |
|
2694898.10 |
|
2130723.50 |
|
Costs to Sell |
050 |
|
|
|
|
|
Administrative expenses |
060 |
|
2694898.10 |
|
2130723.50 |
|
Other operating expenses |
070 |
|
|
|
|
|
Expenses of the reporting period excluded from the tax base in the future |
080 |
|
|
|
|
|
Other income from operating activities |
090 |
39334.50 |
|
709160.70 |
|
|
Income (loss) from main activity (lines 0З0-040+090) |
100 |
1356126.00 |
|
2805457.30 |
|
|
Earnings from financial activities, total (lines 120+130+140+150+160), including: |
110 |
3025722.90 |
|
1592200.00 |
|
|
Dividend income |
120 |
4772.90 |
|
|
|
|
Interest income |
130 |
|
|
|
|
|
Income from long-term lease |
140 |
|
|
|
|
|
Income from foreign exchange rate differences |
150 |
|
|
|
|
|
Other income from financing activities |
160 |
3020950.00 |
|
1592200.00 |
|
|
Expenses from financial operations (lines 180+190+200+210), including: |
170 |
|
|
|
|
|
Expenses in the form of interest |
180 |
|
|
|
|
|
Expenses in the form of interest on long-term lease |
190 |
|
|
|
|
|
Loss from foreign exchange rate differences |
200 |
|
|
|
|
|
Other expenses from financial operations |
210 |
|
|
|
|
|
Income (loss) from general operations (lines 100+110-170) |
220 |
4381848.90 |
|
4397657.30 |
|
|
Extraordinary profits and losses |
230 |
|
|
|
|
|
Profit (loss) before income tax (lines 220+/-230) |
240 |
4381848.90 |
|
4397657.30 |
|
|
Income tax |
250 |
|
|
|
|
|
Other taxes and fees on profits |
260 |
|
3265322.20 |
|
3934421.80 |
|
Net profit (loss) of the reporting period (lines 240-250-260) |
270 |
1116526.70 |
|
463235.47 |
|