Novorossiyskiy Kombinat Khleboproduktov PAO
MOEX:NKHP
Balance Sheet
Balance Sheet Decomposition
Novorossiyskiy Kombinat Khleboproduktov PAO
Novorossiyskiy Kombinat Khleboproduktov PAO
Balance Sheet
Novorossiyskiy Kombinat Khleboproduktov PAO
| 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 |
88
|
275
|
160
|
729
|
905
|
511
|
122
|
1 863
|
1 356
|
819
|
3 017
|
902
|
1 359
|
4 594
|
6 322
|
|
| Cash |
0
|
0
|
0
|
479
|
53
|
402
|
122
|
1 005
|
997
|
6
|
97
|
36
|
36
|
16
|
62
|
|
| Cash Equivalents |
88
|
275
|
160
|
250
|
852
|
109
|
0
|
858
|
359
|
813
|
2 921
|
867
|
1 323
|
4 578
|
6 260
|
|
| Short-Term Investments |
222
|
189
|
409
|
0
|
31
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
| Total Receivables |
77
|
175
|
65
|
63
|
84
|
228
|
112
|
148
|
395
|
2 708
|
60
|
33
|
170
|
342
|
85
|
|
| Accounts Receivables |
12
|
113
|
32
|
63
|
84
|
228
|
112
|
148
|
395
|
2 663
|
54
|
31
|
170
|
332
|
85
|
|
| Other Receivables |
65
|
62
|
33
|
0
|
0
|
0
|
0
|
0
|
0
|
45
|
6
|
2
|
0
|
10
|
0
|
|
| Inventory |
182
|
66
|
135
|
102
|
307
|
416
|
463
|
585
|
1 176
|
855
|
242
|
364
|
316
|
322
|
240
|
|
| Other Current Assets |
13
|
84
|
10
|
240
|
348
|
309
|
595
|
454
|
1 407
|
1 531
|
118
|
156
|
167
|
150
|
223
|
|
| Total Current Assets |
582
|
788
|
779
|
1 134
|
1 674
|
1 464
|
1 292
|
3 050
|
4 334
|
5 912
|
3 437
|
1 455
|
2 013
|
5 408
|
6 870
|
|
| PP&E Net |
456
|
996
|
960
|
1 314
|
1 322
|
1 716
|
3 550
|
4 477
|
7 453
|
8 585
|
9 170
|
9 851
|
10 485
|
11 409
|
11 144
|
|
| PP&E Gross |
456
|
996
|
960
|
1 314
|
1 322
|
1 716
|
3 550
|
4 477
|
7 453
|
8 585
|
9 170
|
9 851
|
10 485
|
11 409
|
11 144
|
|
| Accumulated Depreciation |
219
|
262
|
343
|
419
|
529
|
652
|
787
|
948
|
1 155
|
1 404
|
1 663
|
1 955
|
2 194
|
2 463
|
3 020
|
|
| Intangible Assets |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
11
|
25
|
15
|
|
| Long-Term Investments |
0
|
0
|
0
|
0
|
0
|
38
|
0
|
0
|
0
|
0
|
0
|
0
|
22
|
53
|
18
|
|
| Other Long-Term Assets |
340
|
75
|
96
|
26
|
196
|
223
|
333
|
1 313
|
378
|
44
|
86
|
40
|
4
|
3
|
331
|
|
| Total Assets |
1 378
N/A
|
1 859
+35%
|
1 836
-1%
|
2 473
+35%
|
3 192
+29%
|
3 441
+8%
|
5 176
+50%
|
8 840
+71%
|
12 165
+38%
|
14 541
+20%
|
12 694
-13%
|
11 346
-11%
|
12 535
+10%
|
16 898
+35%
|
18 378
+9%
|
|
| Liabilities | ||||||||||||||||
| Accounts Payable |
7
|
24
|
3
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
| Accrued Liabilities |
0
|
0
|
0
|
39
|
44
|
23
|
69
|
80
|
175
|
55
|
237
|
152
|
212
|
227
|
740
|
|
| Short-Term Debt |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
| Current Portion of Long-Term Debt |
0
|
0
|
0
|
0
|
0
|
0
|
1 433
|
347
|
1 126
|
1 681
|
1 964
|
883
|
338
|
22
|
102
|
|
| Other Current Liabilities |
26
|
251
|
340
|
387
|
759
|
742
|
347
|
470
|
1 189
|
3 180
|
1 009
|
369
|
413
|
2 570
|
1 181
|
|
| Total Current Liabilities |
32
|
275
|
343
|
426
|
803
|
765
|
1 849
|
896
|
2 490
|
4 915
|
3 210
|
1 404
|
963
|
2 819
|
2 023
|
|
| Long-Term Debt |
0
|
0
|
0
|
0
|
0
|
0
|
58
|
3 345
|
3 216
|
2 933
|
1 221
|
338
|
22
|
647
|
0
|
|
| Deferred Income Tax |
11
|
12
|
15
|
86
|
82
|
0
|
0
|
51
|
105
|
252
|
261
|
268
|
306
|
288
|
440
|
|
| Other Liabilities |
0
|
0
|
0
|
0
|
0
|
62
|
62
|
64
|
52
|
65
|
120
|
124
|
64
|
59
|
39
|
|
| Total Liabilities |
44
N/A
|
287
+552%
|
358
+25%
|
512
+43%
|
885
+73%
|
826
-7%
|
1 969
+138%
|
4 357
+121%
|
5 862
+35%
|
8 165
+39%
|
4 812
-41%
|
2 134
-56%
|
1 355
-36%
|
3 813
+181%
|
2 502
-34%
|
|
| Equity | ||||||||||||||||
| Common Stock |
68
|
68
|
68
|
68
|
68
|
68
|
68
|
68
|
68
|
68
|
68
|
68
|
68
|
68
|
68
|
|
| Retained Earnings |
1 189
|
1 426
|
1 333
|
1 894
|
2 240
|
2 547
|
3 139
|
4 416
|
6 235
|
6 308
|
7 815
|
9 145
|
11 113
|
13 017
|
15 809
|
|
| Unrealized Security Profit/Loss |
78
|
78
|
78
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
| Treasury Stock |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
| Total Equity |
1 335
N/A
|
1 572
+18%
|
1 478
-6%
|
1 961
+33%
|
2 308
+18%
|
2 614
+13%
|
3 207
+23%
|
4 484
+40%
|
6 302
+41%
|
6 376
+1%
|
7 882
+24%
|
9 213
+17%
|
11 180
+21%
|
13 084
+17%
|
15 876
+21%
|
|
| Total Liabilities & Equity |
1 378
N/A
|
1 859
+35%
|
1 836
-1%
|
2 473
+35%
|
3 192
+29%
|
3 441
+8%
|
5 176
+50%
|
8 840
+71%
|
12 165
+38%
|
14 541
+20%
|
12 694
-13%
|
11 346
-11%
|
12 535
+10%
|
16 898
+35%
|
18 378
+9%
|
|
| Shares Outstanding | ||||||||||||||||
| Common Shares Outstanding |
68
|
68
|
68
|
68
|
68
|
68
|
68
|
68
|
68
|
68
|
68
|
68
|
68
|
68
|
67
|
|