Kaluzhskaya Sbytovaya Kompaniya PAO
MOEX:KLSB
Balance Sheet
Balance Sheet Decomposition
Kaluzhskaya Sbytovaya Kompaniya PAO
Kaluzhskaya Sbytovaya Kompaniya PAO
Balance Sheet
Kaluzhskaya Sbytovaya Kompaniya PAO
| Dec-2005 | Dec-2006 | Dec-2007 | Dec-2008 | Dec-2009 | Dec-2010 | Dec-2011 | Dec-2012 | Dec-2013 | Dec-2014 | Dec-2015 | Dec-2016 | Dec-2017 | Dec-2018 | Dec-2019 | Dec-2020 | Dec-2021 | Dec-2022 | Dec-2023 | Dec-2024 | ||
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Assets | |||||||||||||||||||||
| Cash & Cash Equivalents |
34
|
9
|
6
|
155
|
41
|
15
|
39
|
36
|
57
|
130
|
194
|
62
|
104
|
74
|
51
|
502
|
318
|
226
|
482
|
579
|
|
| Cash |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
74
|
51
|
502
|
318
|
226
|
482
|
579
|
|
| Cash Equivalents |
34
|
9
|
6
|
155
|
41
|
15
|
39
|
36
|
57
|
130
|
194
|
62
|
104
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
| Short-Term Investments |
0
|
0
|
0
|
16
|
0
|
50
|
34
|
64
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
| Total Receivables |
364
|
269
|
395
|
370
|
486
|
683
|
848
|
1 054
|
1 014
|
1 057
|
1 519
|
1 819
|
2 425
|
2 779
|
2 594
|
2 519
|
2 400
|
2 161
|
1 708
|
1 665
|
|
| Accounts Receivables |
192
|
223
|
267
|
328
|
440
|
646
|
788
|
1 054
|
995
|
1 045
|
1 280
|
1 582
|
2 230
|
2 215
|
2 164
|
2 069
|
1 841
|
1 837
|
1 408
|
1 616
|
|
| Other Receivables |
172
|
46
|
129
|
42
|
46
|
37
|
59
|
0
|
18
|
12
|
238
|
236
|
195
|
564
|
431
|
450
|
558
|
323
|
300
|
49
|
|
| Inventory |
2
|
3
|
1
|
3
|
2
|
4
|
6
|
9
|
2
|
2
|
3
|
6
|
4
|
3
|
3
|
10
|
15
|
28
|
14
|
12
|
|
| Other Current Assets |
0
|
0
|
0
|
573
|
737
|
287
|
17
|
17
|
78
|
0
|
0
|
0
|
0
|
145
|
22
|
29
|
11
|
95
|
107
|
161
|
|
| Total Current Assets |
400
|
280
|
402
|
1 117
|
1 266
|
1 038
|
944
|
1 180
|
1 150
|
1 274
|
1 716
|
1 887
|
2 533
|
3 000
|
2 670
|
3 060
|
2 744
|
2 510
|
2 310
|
2 418
|
|
| PP&E Net |
17
|
126
|
132
|
170
|
294
|
967
|
1 107
|
2 031
|
2 768
|
2 778
|
2 696
|
2 674
|
2 644
|
2 709
|
2 711
|
2 634
|
2 654
|
2 785
|
3 049
|
2 991
|
|
| PP&E Gross |
17
|
126
|
132
|
170
|
294
|
967
|
1 107
|
0
|
0
|
0
|
0
|
0
|
0
|
2 709
|
2 711
|
2 634
|
2 654
|
2 785
|
3 049
|
2 991
|
|
| Accumulated Depreciation |
3
|
7
|
18
|
31
|
43
|
57
|
71
|
0
|
0
|
0
|
0
|
0
|
0
|
426
|
553
|
672
|
841
|
992
|
1 133
|
1 466
|
|
| Intangible Assets |
0
|
0
|
1
|
1
|
1
|
1
|
3
|
2
|
2
|
1
|
2
|
3
|
3
|
4
|
9
|
13
|
25
|
27
|
29
|
66
|
|
| Note Receivable |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
362
|
293
|
364
|
|
| Long-Term Investments |
0
|
0
|
0
|
0
|
263
|
263
|
563
|
563
|
147
|
174
|
280
|
305
|
290
|
336
|
543
|
486
|
450
|
429
|
369
|
213
|
|
| Other Long-Term Assets |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
2
|
0
|
0
|
0
|
0
|
0
|
0
|
1
|
858
|
873
|
478
|
525
|
1 137
|
|
| Total Assets |
416
N/A
|
406
-2%
|
535
+32%
|
1 288
+141%
|
1 824
+42%
|
2 269
+24%
|
2 616
+15%
|
3 778
+44%
|
4 067
+8%
|
4 227
+4%
|
4 693
+11%
|
4 868
+4%
|
5 470
+12%
|
6 050
+11%
|
5 934
-2%
|
7 051
+19%
|
6 745
-4%
|
6 590
-2%
|
6 575
0%
|
7 189
+9%
|
|
| Liabilities | |||||||||||||||||||||
| Accounts Payable |
63
|
54
|
82
|
159
|
232
|
413
|
654
|
1 152
|
26
|
1 311
|
74
|
114
|
152
|
799
|
821
|
1 344
|
1 479
|
1 451
|
1 511
|
1 214
|
|
| Accrued Liabilities |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
18
|
23
|
23
|
40
|
45
|
46
|
60
|
|
| Short-Term Debt |
0
|
0
|
0
|
0
|
0
|
0
|
1
|
0
|
0
|
0
|
0
|
0
|
0
|
2 863
|
2 610
|
676
|
1 248
|
1 484
|
1 502
|
2 644
|
|
| Current Portion of Long-Term Debt |
40
|
59
|
39
|
160
|
512
|
166
|
325
|
301
|
1 163
|
1 530
|
1 307
|
1 602
|
2 378
|
0
|
17
|
17
|
20
|
26
|
34
|
46
|
|
| Other Current Liabilities |
220
|
109
|
141
|
210
|
215
|
152
|
27
|
134
|
1 184
|
37
|
2 086
|
901
|
944
|
337
|
381
|
354
|
347
|
346
|
319
|
457
|
|
| Total Current Liabilities |
323
|
221
|
261
|
530
|
959
|
731
|
1 007
|
1 587
|
2 372
|
2 879
|
3 467
|
2 617
|
3 473
|
4 018
|
3 853
|
2 414
|
3 134
|
3 352
|
3 412
|
4 420
|
|
| Long-Term Debt |
0
|
60
|
0
|
0
|
0
|
594
|
600
|
1 160
|
802
|
305
|
102
|
1 124
|
872
|
816
|
843
|
3 411
|
2 294
|
1 809
|
1 632
|
1 129
|
|
| Deferred Income Tax |
0
|
0
|
1
|
0
|
0
|
0
|
0
|
0
|
23
|
67
|
77
|
62
|
61
|
61
|
83
|
81
|
103
|
122
|
152
|
217
|
|
| Minority Interest |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
12
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
| Other Liabilities |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
31
|
28
|
35
|
29
|
35
|
117
|
105
|
72
|
91
|
86
|
108
|
86
|
|
| Total Liabilities |
323
N/A
|
282
-13%
|
262
-7%
|
530
+103%
|
959
+81%
|
1 324
+38%
|
1 607
+21%
|
2 746
+71%
|
3 228
+18%
|
3 291
+2%
|
3 694
+12%
|
3 832
+4%
|
4 441
+16%
|
5 013
+13%
|
4 883
-3%
|
5 978
+22%
|
5 622
-6%
|
5 370
-4%
|
5 303
-1%
|
5 853
+10%
|
|
| Equity | |||||||||||||||||||||
| Common Stock |
14
|
14
|
14
|
18
|
18
|
18
|
18
|
18
|
18
|
18
|
18
|
18
|
18
|
18
|
18
|
18
|
18
|
18
|
18
|
18
|
|
| Retained Earnings |
64
|
95
|
244
|
437
|
539
|
619
|
684
|
772
|
532
|
629
|
693
|
729
|
722
|
729
|
743
|
766
|
816
|
913
|
965
|
1 029
|
|
| Additional Paid In Capital |
16
|
16
|
16
|
308
|
308
|
308
|
308
|
308
|
292
|
292
|
292
|
292
|
292
|
292
|
292
|
292
|
292
|
292
|
292
|
292
|
|
| Treasury Stock |
0
|
0
|
0
|
5
|
0
|
1
|
1
|
66
|
3
|
3
|
0
|
3
|
3
|
3
|
3
|
3
|
3
|
3
|
3
|
3
|
|
| Total Equity |
93
N/A
|
124
+34%
|
273
+120%
|
758
+177%
|
866
+14%
|
945
+9%
|
1 009
+7%
|
1 032
+2%
|
840
-19%
|
936
+11%
|
1 000
+7%
|
1 037
+4%
|
1 029
-1%
|
1 037
+1%
|
1 050
+1%
|
1 074
+2%
|
1 124
+5%
|
1 220
+9%
|
1 272
+4%
|
1 336
+5%
|
|
| Total Liabilities & Equity |
416
N/A
|
406
-2%
|
535
+32%
|
1 288
+141%
|
1 824
+42%
|
2 269
+24%
|
2 616
+15%
|
3 778
+44%
|
4 067
+8%
|
4 227
+4%
|
4 693
+11%
|
4 868
+4%
|
5 470
+12%
|
6 050
+11%
|
5 934
-2%
|
7 051
+19%
|
6 745
-4%
|
6 590
-2%
|
6 575
0%
|
7 189
+9%
|
|
| Shares Outstanding | |||||||||||||||||||||
| Common Shares Outstanding |
68
|
68
|
68
|
92
|
92
|
92
|
92
|
92
|
75
|
75
|
75
|
75
|
75
|
75
|
75
|
75
|
75
|
75
|
75
|
75
|
|