Regular information of PJSC "IMCC"

Annual financial statements

Date.31.12.2011
EnterprisePublic Joint Stock Company "Ichnianskyi Dairy Canning Plant"by EDRPOU00381152
TerritoryUkraine Chernihiv PO Box 16703 Chernihiv region, Ichnia, 4 Vyshneva str.by Classification of goods (UKEA)7421710100
Organizational and legal form of businessOPEN JOINT STOCK COMPANYaccording to the COFI231
Public administration bodyNot definedby SPODU0
Type of economic activityMilk processing and cheese productionby Classifier of economic activities15.51.0
Unit of measurement:thousand UAH.Checksum 
Address:16703, Чернiгiвська обл., м. Iчня, вул. Вишнева, 4
Середня кількість працівників:236
Баланс станом на 2011 рік
I. Non-current assets
Intangible assets:
- residual value0103275232752
- original cost0113275232752
- accumulated depreciation012( 0 )( 0 )
Construction in progress020129015654
Property, plant and equipment:
- residual value0301598528894
- original cost0311767131529
- wear and tear032( 1686 )( 2635 )
Long-term biological assets:
- fair (residual) value03500
- original cost03600
- accumulated depreciation037( 0 )( 0 )
Long-term financial investments:
- accounted for using the equity method of accounting040220
- other financial investments04500
Long-term receivables05000
Fair (residual) value of investment property05500
Cost of investment property05600
Depreciation of investment property057( 0( 0 )
Deferred tax assets06000
Goodwill06500
Other non-current assets0703235
Goodwill on consolidation07500
Total for section I080
II. Current assets
Inventories of production10027823690
Current biological assets11000
Work in progress12000
Finished products13035614491
Products.14000
Promissory notes received15000
Receivables for goods, works, and services:
- net realizable value1606521279046
- original cost1616521279046
- provision for doubtful debts162( 0 )( 0 )
Accounts receivable:
- on budget1706492215
- on advances issued18020232023
- from accrued income19000
- from internal calculations200300535
Other current receivables21017901008
Current financial investments22000
Cash and cash equivalents:
- in national currency230194
- including at the cash desk23100
- in foreign currency24000
Other current assets25000
Total for section II260
III. Deferred expenses27000
IV. Non-current assets and disposal groups27500
Balance280
I. Shareholders' equity
Authorized capital300110110
Share capital31000
Additional invested capital32000
Other additional capital3304384443873
Reserve capital34000
Retained earnings (uncovered loss)3502415324241
Unpaid capital360( 0 )( 0 )
Withdrawn capital370( 0 )( 0 )
Accumulated exchange rate differences37500
Total for section I3806810768224
Minority share38500
II. Securing the following payments and charges
Ensuring payments to staff40000
Other collateral41000
Amount of insurance reserves41500
Amount of reinsurers' shares in insurance reserves41600
Targeted financing42000
З рядка 420 графа 4 Сума благодійної допомоги (421)4210
Total for section II43000
III. Long-term liabilities
Long-term loans from banks44000
Other non-current financial liabilities45000
Deferred tax liabilities46000
Other non-current liabilities47000
Total for section III48000
IV. Current liabilities
Short-term loans from banks50000
Current debt on non-current liabilities51000
Promissory notes issued52000
Accounts payable for goods, works and services5301092131728
Current liabilities on settlements:
- from advances received54000
- on budget5505466
- from extra-budgetary payments56000
- insurance570159190
- on labor remuneration580350390
- with the participants59000
- from internal calculations60047
Liabilities related to non-current assets and disposal groups held for sale60500
Other current liabilities6105843359742
Total for section IV6206992192123
V. Deferred income63000
Balance640
Notes.The Company's balance sheet is prepared in accordance with the requirements of Accounting Regulation (Standard) 2 "Balance Sheet". Depreciation in the reporting period on property, plant and equipment was calculated based on the rules set forth in Article 8 of the Law of Ukraine "On Corporate Profit Tax" No. 283/97-ВР dated 22.05.1997, as amended. The chosen method of depreciation remained unchanged during the reporting year. The Company accounts for its financial investments in accordance with the requirements of NAS 12 "Financial Investments". The cost of long-term financial investments is reflected in line 040 of Form No. 1 "Balance Sheet" and is accounted for in the accounting records on account 141. Recognition, initial measurement of inventories in the accounting records is carried out in accordance with the requirements of Ukrainian Accounting Standard 9 "Inventories" and International Accounting Standard 2 "Inventories". In the reporting year, the method of inventory disposal valuation was changed from IFRS to weighted average. Tangible assets used for a period of no more than 1 year are classified in the accounting records as low-value, perishable items. In accordance with the requirements of clause 23 of NAS 9 "Inventories", the cost of low-value and wearing items transferred to operation is excluded from the assets (written off the balance sheet) with the subsequent organization of operational accounting of such items by place of operation and responsible persons during the period of their actual use. Accounts receivable are recognized in accordance with the requirements of UAS 10 "Accounts Receivable". The Company does not determine and form a provision for doubtful debts on accounts receivable due to their absence. The Company's liabilities are recognized, accounted for and measured in accordance with UAS 11 "Liabilities". In accordance with the Company's accounting policy, current liabilities are recognized and reported in the balance sheet at their maturity date.
Manager.Nikolay Alekseevich Khimich
Chief AccountantOleg Vladimirovich Ilchenko
Звіт про фінансові результати за 2011 рік
I. FINANCIAL RESULTS
Income (revenue) from the sale of products (goods, works, services)010213559188378
Value added tax0153559331396
Excise duty020( 0 )( 0 )
025( 0 )( 0 )
Other deductions from income030( 0 )( 0 )
Net income (revenue) from sales of products (goods, works, services)035177966156982
Cost of sales of products (goods, works, services)040( 165592 )( 133358 )
Gross profit:
- profit0501237423624
- damage055( 0 )( 0 )
Other operating income060895115
Including income from the initial recognition of biological assets and agricultural products obtained from agricultural activities06100
Administrative expenses070( 1220 )( 1427 )
Selling expenses080( 11218 )( 9540 )
Other operating expenses090( 521 )( 772 )
Including expenses from initial recognition of biological assets and agricultural products obtained as a result of agricultural activities091( 0 )( 0 )
Financial results from operating activities:
- profit10031012000
- damage105( 0 )( 0 )
Income from equity participation11000
Other financial income12001
Other income13000
З рядка 130 графа 3 Дохід, пов’язаний з благодійною допомогою (131)1310
Financial expenses140( 30 )( 2605 )
Losses from equity participation150( 0 )( 0 )
Other expenses160( 0 )( 0 )
Gain (loss) from inflation on monetary items16500
Financial results from ordinary activities before taxation:
- profit1702809396
- damage175( 0 )( 0 )
Including profit from discontinued operations and/or gain on revaluation of non-current assets and disposal group as a result of discontinued operations17600
Including loss from discontinued operations and/or loss from revaluation of non-current assets and disposal group as a result of discontinued operations177( 0 )( 0 )
Income tax from ordinary activities180( 192 )( 105 )
Income tax income from continuing operations18500
Financial results from ordinary activities:
- profit190889291
- damage195( 0 )( 0 )
Extraordinary:
- revenues20000
- costs205( 0 )( 0 )
Taxes on extraordinary profits210( 0 )( 0 )
Minority share21500
Clean:
- profit220889291
- damage225( 0 )( 0 )
Providing material incentives22600
II. ELEMENTS OF OPERATING EXPENSES
Material costs230165592133358
Labor costs24049404382
Contributions to social activities25019571740
Depreciation and amortization260949391
Other operating expenses27053357936
Together280178773147807
III. CALCULATION OF STOCK RETURNS
Average annual number of ordinary shares300439404.00000000439404.00000000
Adjusted average annual number of ordinary shares310439404.00000000439404.00000000
Net income (loss) per ordinary share3200.000000000.00000000
Adjusted net income (loss) per ordinary share3300.000000000.00000000
Dividends per ordinary share3400.000000000.00000000
Notes.The statement of financial performance is prepared in accordance with the requirements of Accounting Regulation (Standard) 3 "Statement of Financial Performance". Sales of goods are accounted for on an accrual basis in accordance with the requirements of Accounting Regulation (Standard) 1 "General Requirements for Financial Reporting" and 15 "Revenue". Expenses from operating, financing and investing activities are allocated in accordance with the requirements of Accounting Regulation (Standard) 16 "Expenses".
Manager.Nikolay Alekseevich Khimich
Chief AccountantOleg Vladimirovich Ilchenko
Звіт про рух грошових коштів за 2011 рік
I. Cash flows from operating activities
Proceeds from:
Sales of products (goods, works, services)010209606177612
Repayment of promissory notes received01500
Buyers and customers of advances02000
Return of advances0301601323
Bank interest on current accounts03501
The budget of the value added tax04000
Refund of other taxes and fees (mandatory payments)04500
Obtaining subsidies and grants05000
Targeted financing06000
Collectors of penalties (fines, fines)07000
Other income0803703166602
Expenses for payment:
Goods (works, services)090186993188899
Advances09500
Return of advances10000
For employees10539883189
Business trip expenses11008
Liabilities for value added tax11500
Income tax liabilities120182101
Contributions to social activities12519281649
Liabilities for other taxes and duties (mandatory payments)130662632
Earmarked contributions14000
Other expenses1454060015817
Net cash flows before extraordinary items1501388534243
Cash flows from extraordinary events16000
Net cash flows from operating activities1701388534243
II. Cash flows from investing activities
Implementation:
- financial investments18000
- non-current assets19000
- property complexes20000
Results:
- interest21000
- dividends22000
Other income23000
Acquisitions:
- financial investments24000
- non-current assets2501390012844
- property complexes26000
Other payments270085
Net cash flows before extraordinary items280-13900-12929
Cash flows from extraordinary events29000
Net cash flows from investing activities300-13900-12929
III. Cash flows from financing activities
Equity inflows31000
Loans received320010680
Other income33000
Repayment of loans340029769
Dividends paid35000
Other payments36002605
Net cash flows before extraordinary items3700-21694
Cash flows from extraordinary events38000
Net cash flows from financing activities3900-21694
Net cash flows for the reporting period400-15-380
Fund balance at the beginning of the year41019399
Effect of changes in foreign exchange rates on cash balance42000
Fund balance at the end of the year430419
Notes.Звiт про рух грошових коштiв складено у вiдповiдностi з вимогами П(С)БО № 4. За 2011 рiк рух грошових коштiв товариства проводився в результатi операцiйної та фiнансової дiяльностi. Звiт сформовано iз застосуванням прямого методу, тобто рух грошових коштiв визначається за сумою надходжень вiд операцiйної та фiнансової дiяльностi та сумою витрачання на операцiйну та фiнансову дiяльнiсть грошових коштiв за даними записiв їх руху на рахунках бухгалтерського облiку.
Manager.Nikolay Alekseevich Khimich
Chief AccountantOleg Vladimirovich Ilchenko
Звіт про власний капітал за 2011 рік
Balance at the beginning of the year01011000438440241530068107
Correction:
Change in accounting policy020000000000
Correcting errors030000000000
Other changes040000000000
Adjusted balance at the beginning of the year05011000438440241530068107
Revaluation of assets:
Revaluation of property, plant and equipment060000000000
Impairment of property, plant and equipment070( 0 )( 0 )( 0 )( 0 )( 0 )( 0 )( 0 )( 0 )( 0 )
Revaluation of construction in progress080000000000
Impairment of construction in progress090( 0 )( 0 )( 0 )( 0 )( 0 )( 0 )( 0 )( 0 )( 0 )
Revaluation of intangible assets100000000000
Impairment of intangible assets110( 0 )( 0 )( 0 )( 0 )( 0 )( 0 )( 0 )( 0 )( 0 )
120000000000
Net profit (loss) for the reporting period13000000880088
Distribution of profits:
Distributions to owners (dividends)140000000000
Allocation of profit to the authorized capital150000000000
Contributions to reserve capital160000000000
170000000000
Contributions from participants:
Capital contributions180000000000
Repayment of capital debt190000000000
200000000000
Capital withdrawal:
Repurchase of shares (stakes)210000000000
Resale of treasury shares (stakes)220000000000
Cancellation of repurchased shares (stakes)230000000000
Withdrawal of an equity interest240000000000
Reduction of the nominal value of shares250000000000
Other changes in equity:
Write-off of unrecovered losses260000000000
Assets received for free27000029000029
280000000000
Total changes in equity2900002908800117
Balance at the end of the year30011000438730242410068224
Notes.The Company's statement of equity is prepared in accordance with the requirements of Accounting Regulation (Standard) 5 "Statement of Equity". The Company's equity includes share capital, reserve capital, other additional capital and retained earnings.
Manager.Nikolay Alekseevich Khimich
Chief AccountantOleg Vladimirovich Ilchenko
Примітки до річної фінансової звітності за 2011 рік
I. Intangible assets
Rights to use natural resources0100000000000000
Rights to use property02055200000000005520
Rights to commercial designations0305700000000000057000
Rights to industrial property objects040145000000000000145000
Copyright and related rights0500000000000000
0600000000000000
Other intangible assets070120000000000000120000
Together080327520000000000327520
Goodwill0900000000000000
From line 080 of column 14, the value of intangible assets subject to property rights restrictions(081)0
The value of intangible assets pledged as collateral(082)0
the value of intangible assets created by the company(083)0
From line 080 of column 5, the value of intangible assets received at the expense of targeted allocations(084)0
From line 080, column 15, accumulated amortization of intangible assets subject to ownership restrictions(085)0
II. Property, plant and equipment
Land plots1002200610000000028100000
Investment real estate10500000000000000000
Capital expenditures on land improvements11000000000000000000
Buildings, structures and transmission facilities12011344390130860000333000244307230000
Machinery and equipment13049468333990000446000534512790000
Vehicles140882337255000012700011374640000
Tools, appliances, inventory (furniture)150279126570000430003361690000
Animals.16000000000000000000
Perennial plantings17000000000000000000
Other property, plant and equipment18000000000000000000
Library collections19000000000000000000
Low-value non-current tangible assets20000000000000000000
Temporary (non-title) structures21000000000000000000
Natural resources22000000000000000000
Inventory packaging23000000000000000000
Rental items24000000000000000000
Other non-current tangible assets2503203000000003500000
Together2601770316861386100009490003156426350000
From line 260, column 14, the cost of fixed assets subject to restrictions on ownership provided for by applicable law(261)0
the value of fixed assets pledged as collateral(262)12231
residual value of fixed assets that are temporarily not used (conservation, reconstruction, etc.)(263)0
initial (revalued) cost of fully depreciated fixed assets(264)252
fixed assets of leased integral property complexes(264.1)0
initial (revalued) cost of fully depreciated fixed assets(265)0
The residual value of property, plant and equipment lost as a result of extraordinary events(265.1)0
From line 260, column 5, the cost of fixed assets acquired through targeted financing(266)0
Cost of property, plant and equipment under operating lease(267)0
From line 260, column 15, depreciation of fixed assets subject to property rights restrictions(268)0
Cost of investment property measured at fair value(269)0
III. Capital investments
Capital construction280186265654
Purchase (manufacture) of fixed assets29000
Purchase (manufacture) of other non-current assets30000
Acquisition (creation) of intangible assets31000
Acquisition (cultivation) of long-term biological assets32000
Other33000
Together340186265654
Capital investments in investment property(341)0
Financial expenses included in capital investments(342)0
IV. Financial investments
А. Equity method financial investments in:
associated companies
350000
subsidiaries360000
joint activities370000
B. Other financial investments in:
Shares and units in the authorized capital of other companies
380000
shares390000
bonds400000
others410000
Total (section A + section B)420000
From line 045, column 4 of the Balance Sheet, other long-term financial investments are reflected: at cost(421)0
at fair value(422)0
at amortized cost(423)0
From line 220, column 4 of the Balance Sheet Current financial investments are reflected: at cost(424)0
at fair value(425)0
at amortized cost(426)0
V. Income and expenses
А. Other operating income and expenses
Operating leases of assets
44000
Operating foreign exchange difference45000
Sale of other current assets46000
Fines, penalties, forfeitures47000
Maintenance of housing and communal social and cultural facilities48000
Other operating income and expenses490895521
including:
allocations to the allowance for doubtful debts
491X0
Unproductive costs and losses492X0
B. Income and losses from equity participation in investments in:
associated companies
50000
subsidiaries51000
joint activities52000
C. Other financial income and expenses
Dividends
5300X
Interest540X30
Finance lease of assets55000
Other financial income and expenses56010
D. Other income and expenses
Realization of financial investments
57000
Gains from business combinations58000
The result of the utility assessment59000
Non-operating exchange rate difference60000
Donated assets received6100X
Write-off of non-current assets620X0
Other income and expenses63000
Commodity exchange (barter) transactions with products (goods, works, services)(631)0
Share of revenue from sales of products (goods, works, services) under barter contracts with related parties(632)0 %
Financial expenses included in the cost of sales(633)0
VI. Cash and cash equivalents
Cashier6400
Current account in a bank6504
Other bank accounts (letters of credit, checkbooks)6600
Cash on the way6700
Cash equivalents6800
Together6904
From line 070 of column 4 of the Balance Sheet Cash, the use of which is restricted(691)0
VII. Provisions and reserves
Provision for vacation pay to employees7100000000
Provision for the following additional pension costs7200000000
Provision of the following expenses for fulfillment of warranty obligations7300000000
Provision for future restructuring costs7400000000
Provision for future costs of fulfilling obligations under onerous contracts7500000000
7600000000
7700000000
Allowance for doubtful debts7750000000
Together7800000000
VIII. Inventories
Raw materials and supplies800224600
Purchased semi-finished products and components810000
Fuel820000
Packaging and packaging materials830144400
Building materials840000
Spare parts850000
Agricultural materials860000
Current biological assets870000
Low-value and wear-and-tear items880000
Work in progress890000
Finished products900449100
Products.910000
Together920818100
From line 920, column 3 Carrying amount of inventories: carried at net realizable value(921)0
transferred for recycling(922)0
pledged as collateral(923)0
transferred to the commission(924)0
Assets in safekeeping (off-balance sheet account 02)(925)0
Balance sheet inventories held for sale(926)0
IX. Accounts receivable
Receivables for goods, works and services940790467904600
Other current receivables9501008100800
Uncollectible receivables written off in the reporting year(951)0
From lines 930 and 950 of column 3, payables with related parties(952)0
X. Shortages and losses from damage to valuables
Identified (written off) shortages and losses for the year9600
Recognized as debt of guilty parties in the reporting year9700
Amount of shortages and losses for which the final decision on the culprits has not been made at the end of the year (off-balance sheet account 072)9800
XI. Construction contracts
Revenue from construction contracts for the reporting year11100
Debt at the end of the reporting year:
- gross customers11200
- gross to customers11300
- from advances received11400
Amount of funds withheld at the end of the year11500
Cost of work performed by subcontractors under construction contracts in progress11600
XII. Income taxation
Current income tax1210192
Deferred tax assets:
- at the beginning of the reporting year12200
- at the end of the reporting year12250
Deferred tax liabilities:
- at the beginning of the reporting year12300
- at the end of the reporting year12350
Included in the Statement of Financial Performance - total1240192
including:
- current income tax1241192
- decrease (increase) in deferred tax assets12420
- increase (decrease) in deferred tax liabilities12430
Recognized in equity - total12500
including:
- current income tax12510
- decrease (increase) in deferred tax assets12520
- increase (decrease) in deferred tax liabilities12530
XIII. Use of depreciation charges
Accrued for the reporting year1300949
Utilized for the year - total1310949
including on:
- construction of facilities13110
- acquisition (manufacture) and improvement of fixed assets1312949
- of which are machinery and equipment13130
- acquisition (creation) of intangible assets13140
- repayment of loans received for capital investments13150
13160
13170
XIV. Biological assets
Long-term biological assets - total
including:
1410000000000000000
working cattle1411000000000000000
productive cattle1412000000000000000
perennial plantings1413000000000000000
1414000000000000000
Other long-term biological assets1415000000000000000
Current biological assets - total
including:
14200X00XX000X00000
Animals for growing and fattening14210X00XX000X00000
biological assets in a state of biological transformation (except for animals for growing and fattening)14220X00XX000X00000
14230X00XX000X00000
Other current biological assets14240X00XX000X00000
Together1430000000000000000
From line 1430, column 5 and column 14, the value of biological assets acquired through targeted financing(1431)0
From line 1430, column 6, and column 16, the residual value of long-term biological assets, the cost of current biological assets, and the fair value of biological assets lost due to extraordinary events(1432)0
From line 1430, column 11, and column 17, the carrying amount of biological assets subject to statutory restrictions on ownership(1433)0
XV. Financial results from initial recognition and sale of agricultural products and additional biological assets
Crop production and additional biological assets - total
including:
15000( 0 )0( 0 )00( 0 )00
Cereals and legumes15100( 0 )0( 0 )00( 0 )00
of which: wheat15110( 0 )0( 0 )00( 0 )00
soybean15120( 0 )0( 0 )00( 0 )00
sunflower15130( 0 )0( 0 )00( 0 )00
rapeseed15140( 0 )0( 0 )00( 0 )00
sugar beet (factory)15150( 0 )0( 0 )00( 0 )00
potato15160( 0 )0( 0 )00( 0 )00
fruits (pome, stone)15170( 0 )0( 0 )00( 0 )00
other crop production15180( 0 )0( 0 )00( 0 )00
additional biological assets of crop production15190( 0 )0( 0 )00( 0 )00
Livestock products and additional biological assets - total
including:
15200( 0 )0( 0 )00( 0 )00
live weight gain - total15300( 0 )0( 0 )00( 0 )00
of it: cattle15310( 0 )0( 0 )00( 0 )00
pigs15320( 0 )0( 0 )00( 0 )00
milk15330( 0 )0( 0 )00( 0 )00
wool15340( 0 )0( 0 )00( 0 )00
eggs15350( 0 )0( 0 )00( 0 )00
Other livestock products15360( 0 )0( 0 )00( 0 )00
additional biological assets of livestock15370( 0 )0( 0 )00( 0 )00
fish farming products15380( 0 )0( 0 )00( 0 )00
15390( 0 )0( 0 )00( 0 )00
Agricultural produce and additional biological assets - total15400( 0 )0( 0 )00( 0 )00
Manager.Nikolay Alekseevich Khimich
Chief AccountantOleg Vladimirovich Ilchenko