Saratovskiy Neftepererabatyvayushchiy Zavod PAO
MOEX:KRKN
Balance Sheet
Balance Sheet Decomposition
Saratovskiy Neftepererabatyvayushchiy Zavod PAO
Saratovskiy Neftepererabatyvayushchiy Zavod PAO
Balance Sheet
Saratovskiy Neftepererabatyvayushchiy Zavod PAO
| Dec-2011 | Dec-2012 | Dec-2013 | Dec-2014 | Dec-2015 | Dec-2016 | Dec-2017 | Dec-2018 | Dec-2019 | Dec-2020 | ||
|---|---|---|---|---|---|---|---|---|---|---|---|
| Assets | |||||||||||
| Cash & Cash Equivalents |
18
|
8
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
| Cash |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
| Cash Equivalents |
18
|
8
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
| Short-Term Investments |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
| Total Receivables |
2 453
|
5 358
|
5 401
|
6 517
|
7 769
|
11 013
|
11 024
|
15 208
|
18 964
|
22 146
|
|
| Accounts Receivables |
893
|
5 219
|
4 952
|
6 431
|
7 651
|
10 875
|
10 701
|
13 908
|
17 299
|
22 012
|
|
| Other Receivables |
1 560
|
139
|
449
|
86
|
118
|
138
|
323
|
1 300
|
1 665
|
134
|
|
| Inventory |
1 087
|
776
|
624
|
655
|
475
|
477
|
719
|
533
|
499
|
737
|
|
| Other Current Assets |
158
|
11
|
58
|
5
|
6
|
38
|
7
|
226
|
218
|
1 390
|
|
| Total Current Assets |
3 716
|
6 154
|
6 083
|
7 179
|
8 250
|
11 528
|
11 751
|
15 968
|
19 681
|
24 273
|
|
| PP&E Net |
10 638
|
13 879
|
16 632
|
15 142
|
13 753
|
13 211
|
14 830
|
14 379
|
14 418
|
13 718
|
|
| PP&E Gross |
10 638
|
0
|
16 632
|
0
|
13 753
|
13 211
|
14 830
|
14 379
|
14 418
|
13 718
|
|
| Accumulated Depreciation |
4 151
|
0
|
6 614
|
0
|
11 330
|
13 302
|
15 181
|
17 185
|
18 701
|
20 092
|
|
| Intangible Assets |
23
|
20
|
18
|
27
|
72
|
56
|
63
|
70
|
65
|
52
|
|
| Note Receivable |
0
|
0
|
0
|
0
|
18
|
18
|
18
|
0
|
1
|
0
|
|
| Long-Term Investments |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
| Other Long-Term Assets |
323
|
1 669
|
1 511
|
1 340
|
1 240
|
1 417
|
1 835
|
1 716
|
2 238
|
2 109
|
|
| Total Assets |
14 699
N/A
|
21 721
+48%
|
24 243
+12%
|
23 688
-2%
|
23 334
-1%
|
26 231
+12%
|
28 498
+9%
|
32 133
+13%
|
36 403
+13%
|
40 151
+10%
|
|
| Liabilities | |||||||||||
| Accounts Payable |
2 470
|
2 669
|
1 387
|
2 907
|
848
|
618
|
854
|
790
|
1 815
|
887
|
|
| Accrued Liabilities |
37
|
0
|
16
|
0
|
35
|
12
|
15
|
19
|
52
|
0
|
|
| Short-Term Debt |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
| Current Portion of Long-Term Debt |
21
|
56
|
50
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
| Other Current Liabilities |
1 030
|
309
|
2 184
|
439
|
1 726
|
2 654
|
2 460
|
2 615
|
1 787
|
4 210
|
|
| Total Current Liabilities |
3 559
|
3 035
|
3 637
|
3 346
|
2 609
|
3 284
|
3 328
|
3 424
|
3 654
|
5 097
|
|
| Long-Term Debt |
3 783
|
9 107
|
8 107
|
3 473
|
0
|
0
|
0
|
0
|
0
|
0
|
|
| Deferred Income Tax |
221
|
593
|
1 093
|
1 469
|
1 421
|
1 455
|
1 450
|
1 434
|
1 335
|
1 283
|
|
| Other Liabilities |
107
|
83
|
212
|
182
|
186
|
185
|
90
|
185
|
287
|
256
|
|
| Total Liabilities |
7 671
N/A
|
12 818
+67%
|
13 049
+2%
|
8 469
-35%
|
4 217
-50%
|
4 923
+17%
|
4 868
-1%
|
5 042
+4%
|
5 275
+5%
|
6 636
+26%
|
|
| Equity | |||||||||||
| Common Stock |
1
|
1
|
1
|
1
|
1
|
1
|
1
|
1
|
1
|
1
|
|
| Retained Earnings |
6 079
|
7 960
|
10 263
|
14 355
|
18 267
|
20 460
|
22 785
|
26 250
|
30 298
|
32 689
|
|
| Unrealized Security Profit/Loss |
949
|
943
|
930
|
863
|
849
|
847
|
843
|
840
|
829
|
824
|
|
| Total Equity |
7 028
N/A
|
8 903
+27%
|
11 194
+26%
|
15 219
+36%
|
19 117
+26%
|
21 308
+11%
|
23 630
+11%
|
27 091
+15%
|
31 128
+15%
|
33 515
+8%
|
|
| Total Liabilities & Equity |
14 699
N/A
|
21 721
+48%
|
24 243
+12%
|
23 688
-2%
|
23 334
-1%
|
26 231
+12%
|
28 498
+9%
|
32 133
+13%
|
36 403
+13%
|
40 151
+10%
|
|
| Shares Outstanding | |||||||||||
| Common Shares Outstanding |
1
|
1
|
1
|
1
|
1
|
1
|
1
|
1
|
1
|
1
|
|
| Preferred Shares Outstanding |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|