|
|
|
|
|
Kyiv sanatorium
Back
| |
2004 |
Ri* |
Rr* |
Rg* |
2005 |
% |
Ri* |
Rr* |
Rg* |
2006 |
% |
Ri* |
Rr* |
Rg* |
|
Fixed assets (acquisition cost)
|
4,218.70 | |
|
|
4,571.40 | +8.36% | |
|
|
4,591.60 | +0.44% | |
|
|
|
Fixed assets (accumulated depreciation)
|
(1,810.00) | |
|
|
(1,951.00) | -7.79% | |
|
|
(2,105.20) | -7.90% | |
|
|
|
Other non-current assets
|
1,841.30 | |
|
|
1,841.30 | 0.00% | |
|
|
1,841.30 | 0.00% | |
|
|
|
Total non-current assets
|
4,250.00 | 45 |
156 |
3,308 |
4,461.70 | +4.98% | 46 |
166 |
3,706 |
4,327.70 | -3.00% | 55 |
179 |
4,075 |
|
Cash
|
8.80 | |
|
|
3.40 | -61.36% | |
|
|
76.10 | +2,138.24% | |
|
|
|
Accounts receivable, net
|
319.70 | |
|
|
70.00 | -78.10% | |
|
|
24.70 | -64.71% | |
|
|
|
Inventory
|
10.00 | |
|
|
9.30 | -7.00% | |
|
|
45.50 | +389.25% | |
|
|
|
Other current assets
|
0.50 | |
|
|
0.50 | 0.00% | |
|
|
0.40 | -20.00% | |
|
|
|
Deferred expenses
|
0.00 | |
|
|
0.00 | 0.00% | |
|
|
0.00 | 0.00% | |
|
|
|
Total current assets
|
339.00 | 61 |
279 |
7,079 |
83.20 | -75.46% | 97 |
367 |
9,288 |
146.70 | +76.32% | 86 |
351 |
8,824 |
|
Total assets
|
4,589.00 | 48 |
191 |
4,562 |
4,544.90 | -0.96% | 54 |
217 |
5,277 |
4,474.40 | -1.55% | 62 |
234 |
5,719 |
|
Long-term liabilities
|
0.00 | |
|
|
0.00 | 0.00% | |
|
|
0.00 | 0.00% | |
|
|
|
Provisions for future losses and payments
|
0.00 | |
|
|
0.00 | 0.00% | |
|
|
0.00 | 0.00% | |
|
|
|
Current liabilities
|
(1,294.30) | |
|
|
(1,343.90) | -3.83% | |
|
|
(1,632.40) | -21.47% | |
|
|
|
Deferred income received
|
0.00 | |
|
|
0.00 | 0.00% | |
|
|
0.00 | 0.00% | |
|
|
|
Total current liabilities
|
(1,294.30) | |
|
|
(1,343.90) | -3.83% | |
|
|
(1,632.40) | -21.47% | |
|
|
|
Net assets
|
3,294.70 | 43 |
173 |
3,742 |
3,201.00 | -2.84% | 48 |
189 |
4,289 |
2,842.00 | -11.22% | 62 |
198 |
4,775 |
|
Registered share capital (including unions)
|
1,932.60 | |
|
|
1,932.60 | 0.00% | |
|
|
1,932.60 | 0.00% | |
|
|
|
Unpaid share capital
|
0.00 | |
|
|
0.00 | 0.00% | |
|
|
0.00 | 0.00% | |
|
|
|
Redeemed capital
|
0.00 | |
|
|
0.00 | 0.00% | |
|
|
0.00 | 0.00% | |
|
|
|
Additional paid in capital
|
0.00 | |
|
|
0.00 | 0.00% | |
|
|
0.00 | 0.00% | |
|
|
|
Other reserves
|
2,883.70 | |
|
|
2,883.70 | 0.00% | |
|
|
2,883.70 | 0.00% | |
|
|
|
Capital reserve
|
0.00 | |
|
|
0.00 | 0.00% | |
|
|
0.00 | 0.00% | |
|
|
|
Retained earnings
|
(1,521.60) | |
|
|
(1,615.30) | -6.16% | |
|
|
(1,974.30) | -22.22% | |
|
|
|
Total equity
|
3,294.70 | 43 |
173 |
3,742 |
3,201.00 | -2.84% | 48 |
189 |
4,289 |
2,842.00 | -11.22% | 62 |
198 |
4,775 |
| |
| |
2004 |
Ri* |
Rr* |
Rg* |
2005 |
% |
Ri* |
Rr* |
Rg* |
2006 |
% |
Ri* |
Rr* |
Rg* |
|
Net revenue
|
890.50 | 75 |
267 |
6,457 |
765.60 | -14.03% | 89 |
288 |
7,430 |
917.10 | +19.79% | 92 |
285 |
7,306 |
|
Cost of goods (services) sold
|
(1,044.90) | |
|
|
(783.30) | +25.04% | |
|
|
(1,184.70) | -51.24% | |
|
|
|
Gross profit / (loss)
|
(154.40) | 100 |
344 |
8,239 |
(17.70) | +88.54% | 99 |
331 |
8,562 |
(267.60) | -1,411.86% | 107 |
361 |
8,912 |
|
Other income / (expenses)
|
127.90 | |
|
|
65.00 | -49.18% | |
|
|
62.80 | -3.38% | |
|
|
|
Earnings before interest, tax, depreciation and amortization (EBITDA)
|
(26.50) | 89 |
261 |
6,754 |
47.30 | +278.49% | 80 |
215 |
6,026 |
(204.80) | -532.98% | 102 |
319 |
8,049 |
|
Depreciation & amortization
|
(157.90) | |
|
|
(141.00) | +10.70% | |
|
|
(154.20) | -9.36% | |
|
|
|
Financial income
|
0.00 | |
|
|
0.00 | 0.00% | |
|
|
0.00 | 0.00% | |
|
|
|
Financial expenses
|
(268.20) | |
|
|
0.00 | +100.00% | |
|
|
0.00 | 0.00% | |
|
|
|
Corporate tax charge
|
0.00 | |
|
|
0.00 | 0.00% | |
|
|
0.00 | 0.00% | |
|
|
|
Net profit / (loss)
|
(452.60) | 95 |
316 |
7,565 |
(93.70) | +79.30% | 92 |
263 |
6,903 |
(359.00) | -283.14% | 92 |
295 |
7,638 |
| |
| |
2004 |
Ri* |
Rr* |
Rg* |
2005 |
% |
Ri* |
Rr* |
Rg* |
2006 |
% |
Ri* |
Rr* |
Rg* |
|
Number of employees
|
0 | 98 |
375 |
5,359 |
35 | 0.00% | 68 |
253 |
6,154 |
53 | +51.43% | 57 |
217 |
5,136 |
|
Payroll expenses
|
52.90 | |
|
|
87.40 | +65.22% | |
|
|
109.00 | +24.71% | |
|
|
| |
| |
2004 |
Ri* |
Rr* |
Rg* |
2005 |
% |
Ri* |
Rr* |
Rg* |
2006 |
% |
Ri* |
Rr* |
Rg* |
|
Current ratio, %
current assets / current liabilities
|
26.00% | 97 |
363 |
8,523 |
6.00% | -76.92% | 111 |
399 |
9,739 |
9.00% | +50.00% | 108 |
380 |
9,358 |
|
Quick ratio, %
(current assets - inventory) / current liabilities
|
25.00% | 84 |
305 |
7,502 |
5.00% | -80.00% | 111 |
393 |
9,571 |
6.00% | +20.00% | 107 |
373 |
9,188 |
|
Cash ratio, %
cash and cash equivalents / current liabilities
|
1.00% | 89 |
276 |
5,976 |
0.00% | -100.00% | 111 |
388 |
8,370 |
5.00% | 0.00% | 64 |
162 |
4,099 |
|
Receivables turnover, times
annual gross sales / net accounts receivable
|
3.34 | 86 |
298 |
6,713 |
13.12 | +292.81% | 83 |
199 |
4,360 |
44.55 | +239.56% | 56 |
97 |
1,891 |
|
Average collection period, days
net accounts receivable / (annual gross sales / 365)
|
109 | 7 |
53 |
1,517 |
27 | -74.53% | 19 |
162 |
4,634 |
8 | -70.55% | 37 |
248 |
6,733 |
|
Inventory turnover, times
cost of goods sold / inventory
|
- | - |
- |
- |
- | - | - |
- |
- |
- | - | - |
- |
- |
|
Inventory period, days
inventory / (cost of goods sold / 365)
|
- | - |
- |
- |
- | - | - |
- |
- |
- | - | - |
- |
- |
|
Debt ratio, %
total debt / total assets
|
28.00% | 38 |
180 |
4,800 |
30.00% | +7.14% | 40 |
187 |
5,408 |
36.00% | +20.00% | 41 |
185 |
5,146 |
|
Debt-to-equity ratio, %
total debt / total equity
|
39.00% | 36 |
162 |
4,244 |
42.00% | +7.69% | 39 |
168 |
4,756 |
57.00% | +35.71% | 35 |
166 |
4,386 |
|
Fixed assets share in total assets, %
fixed assets / total assets
|
52.00% | 78 |
218 |
4,005 |
58.00% | +11.54% | 78 |
186 |
3,393 |
56.00% | -3.45% | 74 |
169 |
3,084 |
|
Rate of fixed assets depreciation, %
depreciation / fixed assets acquisition cost
|
43.00% | 39 |
264 |
5,753 |
43.00% | 0.00% | 50 |
271 |
6,356 |
46.00% | +6.98% | 38 |
237 |
5,631 |
|
Gross profit margin, %
(net sales - cost of goods sold) / net sales
|
(17.00%) | 100 |
342 |
8,189 |
(2.00%) | +88.24% | 100 |
323 |
8,543 |
(29.00%) | -1,350.00% | 110 |
367 |
9,072 |
|
Earnings before interest, tax, depreciation and amortization (EBITDA), %
EBITDA / net sales
|
(3.00%) | 90 |
263 |
6,947 |
6.00% | +300.00% | 78 |
170 |
4,600 |
(22.00%) | -466.67% | 107 |
342 |
8,471 |
|
Earnings before interest and tax (EBIT), %
EBIT / net sales
|
(21.00%) | 93 |
296 |
7,487 |
(12.00%) | +42.86% | 98 |
283 |
7,706 |
(39.00%) | -225.00% | 106 |
344 |
8,495 |
|
Earnings before tax (EBT), %
EBT / net sales
|
(51.00%) | 98 |
332 |
8,087 |
(12.00%) | +76.47% | 96 |
279 |
7,662 |
(39.00%) | -225.00% | 105 |
344 |
8,475 |
|
Net profit margin, %
net profit / net sales
|
(51.00%) | 98 |
332 |
8,077 |
(12.00%) | +76.47% | 96 |
277 |
7,664 |
(39.00%) | -225.00% | 105 |
342 |
8,469 |
|
Return on assets, %
net profit / total assets at the beginning of the year
|
0.00% | 90 |
338 |
6,111 |
(2.04%) | 0.00% | 88 |
247 |
6,727 |
(7.90%) | -286.86% | 97 |
307 |
7,836 |
|
Return on equity, %
net profit / equity at the beginning of the year
|
0.00% | 90 |
338 |
6,111 |
(2.84%) | 0.00% | 86 |
253 |
6,772 |
(11.22%) | -294.35% | 94 |
293 |
7,634 |
|
Net revenue per employee, 000'UAH
net sales / number of employees
|
0.00 | 95 |
361 |
8,683 |
21.87 | 0.00% | 78 |
232 |
5,866 |
17.30 | -20.90% | 91 |
282 |
6,829 |
|
Average monthly pay, UAH
gross payroll / number of employees
|
0.00 | 95 |
361 |
5,011 |
208.10 | 0.00% | 100 |
344 |
8,068 |
171.38 | -17.65% | 101 |
343 |
8,161 |
| |
2005 |
% |
Ri* |
Rr* |
Rg* |
2006 |
% |
Ri* |
Rr* |
Rg* |
2007 |
% |
Ri* |
Rr* |
Rg* |
|
Fixed assets (acquisition cost)
|
4,571.40 | +8.36% | |
|
|
4,591.60 | +0.44% | |
|
|
4,614.00 | +0.49% | |
|
|
|
Fixed assets (accumulated depreciation)
|
(1,951.00) | -7.79% | |
|
|
(2,105.20) | -7.90% | |
|
|
(2,249.00) | -6.83% | |
|
|
|
Other non-current assets
|
1,841.30 | 0.00% | |
|
|
1,841.30 | 0.00% | |
|
|
2,005.00 | +8.89% | |
|
|
|
Total non-current assets
|
4,461.70 | +4.98% | 46 |
166 |
3,706 |
4,327.70 | -3.00% | 55 |
179 |
4,075 |
4,370.00 | +0.98% | 56 |
189 |
4,233 |
|
Cash
|
3.40 | -61.36% | |
|
|
76.10 | +2,138.24% | |
|
|
5.00 | -93.43% | |
|
|
|
Accounts receivable, net
|
70.00 | -78.10% | |
|
|
24.70 | -64.71% | |
|
|
146.00 | +491.09% | |
|
|
|
Inventory
|
9.30 | -7.00% | |
|
|
45.50 | +389.25% | |
|
|
41.00 | -9.89% | |
|
|
|
Other current assets
|
0.50 | 0.00% | |
|
|
0.40 | -20.00% | |
|
|
3.00 | +650.00% | |
|
|
|
Deferred expenses
|
0.00 | 0.00% | |
|
|
0.00 | 0.00% | |
|
|
0.00 | 0.00% | |
|
|
|
Total current assets
|
83.20 | -75.46% | 97 |
367 |
9,288 |
146.70 | +76.32% | 86 |
351 |
8,824 |
195.00 | +32.92% | 79 |
309 |
8,050 |
|
Total assets
|
4,544.90 | -0.96% | 54 |
217 |
5,277 |
4,474.40 | -1.55% | 62 |
234 |
5,719 |
4,565.00 | +2.02% | 62 |
235 |
5,792 |
|
Long-term liabilities
|
0.00 | 0.00% | |
|
|
0.00 | 0.00% | |
|
|
0.00 | 0.00% | |
|
|
|
Provisions for future losses and payments
|
0.00 | 0.00% | |
|
|
0.00 | 0.00% | |
|
|
0.00 | 0.00% | |
|
|
|
Current liabilities
|
(1,343.90) | -3.83% | |
|
|
(1,632.40) | -21.47% | |
|
|
(2,177.00) | -33.36% | |
|
|
|
Deferred income received
|
0.00 | 0.00% | |
|
|
0.00 | 0.00% | |
|
|
0.00 | 0.00% | |
|
|
|
Total current liabilities
|
(1,343.90) | -3.83% | |
|
|
(1,632.40) | -21.47% | |
|
|
(2,177.00) | -33.36% | |
|
|
|
Net assets
|
3,201.00 | -2.84% | 48 |
189 |
4,289 |
2,842.00 | -11.22% | 62 |
198 |
4,775 |
2,388.00 | -15.97% | 63 |
217 |
5,108 |
|
Registered share capital (including unions)
|
1,932.60 | 0.00% | |
|
|
1,932.60 | 0.00% | |
|
|
1,933.00 | +0.02% | |
|
|
|
Unpaid share capital
|
0.00 | 0.00% | |
|
|
0.00 | 0.00% | |
|
|
0.00 | 0.00% | |
|
|
|
Redeemed capital
|
0.00 | 0.00% | |
|
|
0.00 | 0.00% | |
|
|
0.00 | 0.00% | |
|
|
|
Additional paid in capital
|
0.00 | 0.00% | |
|
|
0.00 | 0.00% | |
|
|
0.00 | 0.00% | |
|
|
|
Other reserves
|
2,883.70 | 0.00% | |
|
|
2,883.70 | 0.00% | |
|
|
2,883.00 | -0.02% | |
|
|
|
Capital reserve
|
0.00 | 0.00% | |
|
|
0.00 | 0.00% | |
|
|
0.00 | 0.00% | |
|
|
|
Retained earnings
|
(1,615.30) | -6.16% | |
|
|
(1,974.30) | -22.22% | |
|
|
(2,428.00) | -22.98% | |
|
|
|
Total equity
|
3,201.00 | -2.84% | 48 |
189 |
4,289 |
2,842.00 | -11.22% | 62 |
198 |
4,775 |
2,388.00 | -15.97% | 63 |
217 |
5,108 |
| |
| |
2005 |
% |
Ri* |
Rr* |
Rg* |
2006 |
% |
Ri* |
Rr* |
Rg* |
2007 |
% |
Ri* |
Rr* |
Rg* |
|
Net revenue
|
765.60 | -14.03% | 89 |
288 |
7,430 |
917.10 | +19.79% | 92 |
285 |
7,306 |
1,317.00 | +43.60% | 81 |
257 |
6,687 |
|
Cost of goods (services) sold
|
(783.30) | +25.04% | |
|
|
(1,184.70) | -51.24% | |
|
|
(1,643.00) | -38.68% | |
|
|
|
Gross profit / (loss)
|
(17.70) | +88.54% | 99 |
331 |
8,562 |
(267.60) | -1,411.86% | 107 |
361 |
8,912 |
(326.00) | -21.82% | 94 |
319 |
8,150 |
|
Other income / (expenses)
|
65.00 | -49.18% | |
|
|
62.80 | -3.38% | |
|
|
179.00 | +185.03% | |
|
|
|
Earnings before interest, tax, depreciation and amortization (EBITDA)
|
47.30 | +278.49% | 80 |
215 |
6,026 |
(204.80) | -532.98% | 102 |
319 |
8,049 |
(147.00) | +28.22% | 89 |
280 |
7,123 |
|
Depreciation & amortization
|
(141.00) | +10.70% | |
|
|
(154.20) | -9.36% | |
|
|
(307.00) | -99.09% | |
|
|
|
Financial income
|
0.00 | 0.00% | |
|
|
0.00 | 0.00% | |
|
|
0.00 | 0.00% | |
|
|
|
Financial expenses
|
0.00 | +100.00% | |
|
|
0.00 | 0.00% | |
|
|
0.00 | 0.00% | |
|
|
|
Corporate tax charge
|
0.00 | 0.00% | |
|
|
0.00 | 0.00% | |
|
|
0.00 | 0.00% | |
|
|
|
Net profit / (loss)
|
(93.70) | +79.30% | 92 |
263 |
6,903 |
(359.00) | -283.14% | 92 |
295 |
7,638 |
(454.00) | -26.46% | 78 |
284 |
6,995 |
| |
| |
2005 |
% |
Ri* |
Rr* |
Rg* |
2006 |
% |
Ri* |
Rr* |
Rg* |
2007 |
% |
Ri* |
Rr* |
Rg* |
|
Number of employees
|
35 | 0.00% | 68 |
253 |
6,154 |
53 | +51.43% | 57 |
217 |
5,136 |
33 | -37.74% | 48 |
147 |
4,174 |
|
Payroll expenses
|
87.40 | +65.22% | |
|
|
109.00 | +24.71% | |
|
|
160.00 | +46.79% | |
|
|
| |
| |
2005 |
% |
Ri* |
Rr* |
Rg* |
2006 |
% |
Ri* |
Rr* |
Rg* |
2007 |
% |
Ri* |
Rr* |
Rg* |
|
Current ratio, %
current assets / current liabilities
|
6.00% | -76.92% | 111 |
399 |
9,739 |
9.00% | +50.00% | 108 |
380 |
9,358 |
9.00% | 0.00% | 95 |
342 |
8,495 |
|
Quick ratio, %
(current assets - inventory) / current liabilities
|
5.00% | -80.00% | 111 |
393 |
9,571 |
6.00% | +20.00% | 107 |
373 |
9,188 |
7.00% | +16.67% | 93 |
335 |
8,317 |
|
Cash ratio, %
cash and cash equivalents / current liabilities
|
0.00% | -100.00% | 111 |
388 |
8,370 |
5.00% | 0.00% | 64 |
162 |
4,099 |
0.00% | -100.00% | 90 |
304 |
7,882 |
|
Receivables turnover, times
annual gross sales / net accounts receivable
|
13.12 | +292.81% | 83 |
199 |
4,360 |
44.55 | +239.56% | 56 |
97 |
1,891 |
10.82 | -75.71% | 64 |
195 |
4,517 |
|
Average collection period, days
net accounts receivable / (annual gross sales / 365)
|
27 | -74.53% | 19 |
162 |
4,634 |
8 | -70.55% | 37 |
248 |
6,733 |
33 | +311.84% | 16 |
98 |
3,199 |
|
Inventory turnover, times
cost of goods sold / inventory
|
- | - | - |
- |
- |
- | - | - |
- |
- |
- | - | - |
- |
- |
|
Inventory period, days
inventory / (cost of goods sold / 365)
|
- | - | - |
- |
- |
- | - | - |
- |
- |
- | - | - |
- |
- |
|
Debt ratio, %
total debt / total assets
|
30.00% | +7.14% | 40 |
187 |
5,408 |
36.00% | +20.00% | 41 |
185 |
5,146 |
48.00% | +33.33% | 28 |
149 |
4,063 |
|
Debt-to-equity ratio, %
total debt / total equity
|
42.00% | +7.69% | 39 |
168 |
4,756 |
57.00% | +35.71% | 35 |
166 |
4,386 |
91.00% | +59.65% | 23 |
130 |
3,446 |
|
Fixed assets share in total assets, %
fixed assets / total assets
|
58.00% | +11.54% | 78 |
186 |
3,393 |
56.00% | -3.45% | 74 |
169 |
3,084 |
52.00% | -7.14% | 64 |
149 |
2,732 |
|
Rate of fixed assets depreciation, %
depreciation / fixed assets acquisition cost
|
43.00% | 0.00% | 50 |
271 |
6,356 |
46.00% | +6.98% | 38 |
237 |
5,631 |
49.00% | +6.52% | 28 |
184 |
4,476 |
|
Gross profit margin, %
(net sales - cost of goods sold) / net sales
|
(2.00%) | +88.24% | 100 |
323 |
8,543 |
(29.00%) | -1,350.00% | 110 |
367 |
9,072 |
(25.00%) | +13.79% | 94 |
321 |
8,240 |
|
Earnings before interest, tax, depreciation and amortization (EBITDA), %
EBITDA / net sales
|
6.00% | +300.00% | 78 |
170 |
4,600 |
(22.00%) | -466.67% | 107 |
342 |
8,471 |
(11.00%) | +50.00% | 88 |
297 |
7,495 |
|
Earnings before interest and tax (EBIT), %
EBIT / net sales
|
(12.00%) | +42.86% | 98 |
283 |
7,706 |
(39.00%) | -225.00% | 106 |
344 |
8,495 |
(34.00%) | +12.82% | 89 |
305 |
7,793 |
|
Earnings before tax (EBT), %
EBT / net sales
|
(12.00%) | +76.47% | 96 |
279 |
7,662 |
(39.00%) | -225.00% | 105 |
344 |
8,475 |
(34.00%) | +12.82% | 88 |
303 |
7,757 |
|
Net profit margin, %
net profit / net sales
|
(12.00%) | +76.47% | 96 |
277 |
7,664 |
(39.00%) | -225.00% | 105 |
342 |
8,469 |
(34.00%) | +12.82% | 88 |
302 |
7,758 |
|
Return on assets, %
net profit / total assets at the beginning of the year
|
(2.04%) | 0.00% | 88 |
247 |
6,727 |
(7.90%) | -286.86% | 97 |
307 |
7,836 |
(10.15%) | -28.45% | 88 |
294 |
7,423 |
|
Return on equity, %
net profit / equity at the beginning of the year
|
(2.84%) | 0.00% | 86 |
253 |
6,772 |
(11.22%) | -294.35% | 94 |
293 |
7,634 |
(15.97%) | -42.44% | 87 |
288 |
7,227 |
|
Net revenue per employee, 000'UAH
net sales / number of employees
|
21.87 | 0.00% | 78 |
232 |
5,866 |
17.30 | -20.90% | 91 |
282 |
6,829 |
39.91 | +130.69% | 35 |
127 |
3,877 |
|
Average monthly pay, UAH
gross payroll / number of employees
|
208.10 | 0.00% | 100 |
344 |
8,068 |
171.38 | -17.65% | 101 |
343 |
8,161 |
404.04 | +135.76% | 55 |
186 |
5,249 |
| |
2006 |
% |
Ri* |
Rr* |
Rg* |
2007 |
% |
Ri* |
Rr* |
Rg* |
2008 |
% |
Ri* |
Rr* |
Rg* |
|
Fixed assets (acquisition cost)
|
4,591.60 | +0.44% | |
|
|
4,614.00 | +0.49% | |
|
|
14,646.00 | +217.43% | |
|
|
|
Fixed assets (accumulated depreciation)
|
(2,105.20) | -7.90% | |
|
|
(2,249.00) | -6.83% | |
|
|
(2,332.00) | -3.69% | |
|
|
|
Other non-current assets
|
1,841.30 | 0.00% | |
|
|
2,005.00 | +8.89% | |
|
|
0.00 | -100.00% | |
|
|
|
Total non-current assets
|
4,327.70 | -3.00% | 55 |
179 |
4,075 |
4,370.00 | +0.98% | 56 |
189 |
4,233 |
12,314.00 | +181.78% | 37 |
108 |
2,540 |
|
Cash
|
76.10 | +2,138.24% | |
|
|
5.00 | -93.43% | |
|
|
1.00 | -80.00% | |
|
|
|
Accounts receivable, net
|
24.70 | -64.71% | |
|
|
146.00 | +491.09% | |
|
|
3.00 | -97.95% | |
|
|
|
Inventory
|
45.50 | +389.25% | |
|
|
41.00 | -9.89% | |
|
|
8.00 | -80.49% | |
|
|
|
Other current assets
|
0.40 | -20.00% | |
|
|
3.00 | +650.00% | |
|
|
24.00 | +700.00% | |
|
|
|
Deferred expenses
|
0.00 | 0.00% | |
|
|
0.00 | 0.00% | |
|
|
0.00 | 0.00% | |
|
|
|
Total current assets
|
146.70 | +76.32% | 86 |
351 |
8,824 |
195.00 | +32.92% | 79 |
309 |
8,050 |
36.00 | -81.54% | 89 |
292 |
7,383 |
|
Total assets
|
4,474.40 | -1.55% | 62 |
234 |
5,719 |
4,565.00 | +2.02% | 62 |
235 |
5,792 |
12,350.00 | +170.54% | 41 |
158 |
3,933 |
|
Long-term liabilities
|
0.00 | 0.00% | |
|
|
0.00 | 0.00% | |
|
|
(3,118.00) | 0.00% | |
|
|
|
Provisions for future losses and payments
|
0.00 | 0.00% | |
|
|
0.00 | 0.00% | |
|
|
0.00 | 0.00% | |
|
|
|
Current liabilities
|
(1,632.40) | -21.47% | |
|
|
(2,177.00) | -33.36% | |
|
|
(2,277.00) | -4.59% | |
|
|
|
Deferred income received
|
0.00 | 0.00% | |
|
|
0.00 | 0.00% | |
|
|
0.00 | 0.00% | |
|
|
|
Total current liabilities
|
(1,632.40) | -21.47% | |
|
|
(2,177.00) | -33.36% | |
|
|
(2,277.00) | -4.59% | |
|
|
|
Net assets
|
2,842.00 | -11.22% | 62 |
198 |
4,775 |
2,388.00 | -15.97% | 63 |
217 |
5,108 |
6,955.00 | +191.25% | 34 |
137 |
3,184 |
|
Registered share capital (including unions)
|
1,932.60 | 0.00% | |
|
|
1,933.00 | +0.02% | |
|
|
1,933.00 | 0.00% | |
|
|
|
Unpaid share capital
|
0.00 | 0.00% | |
|
|
0.00 | 0.00% | |
|
|
0.00 | 0.00% | |
|
|
|
Redeemed capital
|
0.00 | 0.00% | |
|
|
0.00 | 0.00% | |
|
|
0.00 | 0.00% | |
|
|
|
Additional paid in capital
|
0.00 | 0.00% | |
|
|
0.00 | 0.00% | |
|
|
0.00 | 0.00% | |
|
|
|
Other reserves
|
2,883.70 | 0.00% | |
|
|
2,883.00 | -0.02% | |
|
|
11,119.00 | +285.67% | |
|
|
|
Capital reserve
|
0.00 | 0.00% | |
|
|
0.00 | 0.00% | |
|
|
0.00 | 0.00% | |
|
|
|
Retained earnings
|
(1,974.30) | -22.22% | |
|
|
(2,428.00) | -22.98% | |
|
|
(6,097.00) | -151.11% | |
|
|
|
Total equity
|
2,842.00 | -11.22% | 62 |
198 |
4,775 |
2,388.00 | -15.97% | 63 |
217 |
5,108 |
6,955.00 | +191.25% | 34 |
137 |
3,184 |
| |
| |
2006 |
% |
Ri* |
Rr* |
Rg* |
2007 |
% |
Ri* |
Rr* |
Rg* |
2008 |
% |
Ri* |
Rr* |
Rg* |
|
Net revenue
|
917.10 | +19.79% | 92 |
285 |
7,306 |
1,317.00 | +43.60% | 81 |
257 |
6,687 |
2,143.00 | +62.72% | 68 |
214 |
5,743 |
|
Cost of goods (services) sold
|
(1,184.70) | -51.24% | |
|
|
(1,643.00) | -38.68% | |
|
|
(2,718.00) | -65.43% | |
|
|
|
Gross profit / (loss)
|
(267.60) | -1,411.86% | 107 |
361 |
8,912 |
(326.00) | -21.82% | 94 |
319 |
8,150 |
(575.00) | -76.38% | 84 |
271 |
7,036 |
|
Other income / (expenses)
|
62.80 | -3.38% | |
|
|
179.00 | +185.03% | |
|
|
(2,793.00) | -1,660.34% | |
|
|
|
Earnings before interest, tax, depreciation and amortization (EBITDA)
|
(204.80) | -532.98% | 102 |
319 |
8,049 |
(147.00) | +28.22% | 89 |
280 |
7,123 |
(3,368.00) | -2,191.16% | 83 |
274 |
6,756 |
|
Depreciation & amortization
|
(154.20) | -9.36% | |
|
|
(307.00) | -99.09% | |
|
|
(301.00) | +1.95% | |
|
|
|
Financial income
|
0.00 | 0.00% | |
|
|
0.00 | 0.00% | |
|
|
0.00 | 0.00% | |
|
|
|
Financial expenses
|
0.00 | 0.00% | |
|
|
0.00 | 0.00% | |
|
|
0.00 | 0.00% | |
|
|
|
Corporate tax charge
|
0.00 | 0.00% | |
|
|
0.00 | 0.00% | |
|
|
0.00 | 0.00% | |
|
|
|
Net profit / (loss)
|
(359.00) | -283.14% | 92 |
295 |
7,638 |
(454.00) | -26.46% | 78 |
284 |
6,995 |
(3,669.00) | -708.15% | 78 |
256 |
6,491 |
| |
| |
2006 |
% |
Ri* |
Rr* |
Rg* |
2007 |
% |
Ri* |
Rr* |
Rg* |
2008 |
% |
Ri* |
Rr* |
Rg* |
|
Number of employees
|
53 | +51.43% | 57 |
217 |
5,136 |
33 | -37.74% | 48 |
147 |
4,174 |
33 | 0.00% | 54 |
149 |
4,039 |
|
Payroll expenses
|
109.00 | +24.71% | |
|
|
160.00 | +46.79% | |
|
|
224.00 | +40.00% | |
|
|
| |
| |
2006 |
% |
Ri* |
Rr* |
Rg* |
2007 |
% |
Ri* |
Rr* |
Rg* |
2008 |
% |
Ri* |
Rr* |
Rg* |
|
Current ratio, %
current assets / current liabilities
|
9.00% | +50.00% | 108 |
380 |
9,358 |
9.00% | 0.00% | 95 |
342 |
8,495 |
2.00% | -77.78% | 89 |
296 |
7,382 |
|
Quick ratio, %
(current assets - inventory) / current liabilities
|
6.00% | +20.00% | 107 |
373 |
9,188 |
7.00% | +16.67% | 93 |
335 |
8,317 |
1.00% | -85.71% | 89 |
295 |
7,381 |
|
Cash ratio, %
cash and cash equivalents / current liabilities
|
5.00% | 0.00% | 64 |
162 |
4,099 |
0.00% | -100.00% | 90 |
304 |
7,882 |
0.00% | 0.00% | 74 |
225 |
5,992 |
|
Receivables turnover, times
annual gross sales / net accounts receivable
|
44.55 | +239.56% | 56 |
97 |
1,891 |
10.82 | -75.71% | 64 |
195 |
4,517 |
857.00 | +7,820.52% | 8 |
7 |
151 |
|
Average collection period, days
net accounts receivable / (annual gross sales / 365)
|
8 | -70.55% | 37 |
248 |
6,733 |
33 | +311.84% | 16 |
98 |
3,199 |
0 | -98.73% | 73 |
247 |
6,533 |
|
Inventory turnover, times
cost of goods sold / inventory
|
- | - | - |
- |
- |
- | - | - |
- |
- |
- | - | - |
- |
- |
|
Inventory period, days
inventory / (cost of goods sold / 365)
|
- | - | - |
- |
- |
- | - | - |
- |
- |
- | - | - |
- |
- |
|
Debt ratio, %
total debt / total assets
|
36.00% | +20.00% | 41 |
185 |
5,146 |
48.00% | +33.33% | 28 |
149 |
4,063 |
44.00% | -8.33% | 34 |
140 |
4,024 |
|
Debt-to-equity ratio, %
total debt / total equity
|
57.00% | +35.71% | 35 |
166 |
4,386 |
91.00% | +59.65% | 23 |
130 |
3,446 |
78.00% | -14.29% | 28 |
121 |
3,266 |
|
Fixed assets share in total assets, %
fixed assets / total assets
|
56.00% | -3.45% | 74 |
169 |
3,084 |
52.00% | -7.14% | 64 |
149 |
2,732 |
100.00% | +92.31% | 1 |
1 |
5 |
|
Rate of fixed assets depreciation, %
depreciation / fixed assets acquisition cost
|
46.00% | +6.98% | 38 |
237 |
5,631 |
49.00% | +6.52% | 28 |
184 |
4,476 |
16.00% | -67.35% | 82 |
272 |
6,694 |
|
Gross profit margin, %
(net sales - cost of goods sold) / net sales
|
(29.00%) | -1,350.00% | 110 |
367 |
9,072 |
(25.00%) | +13.79% | 94 |
321 |
8,240 |
(27.00%) | -8.00% | 83 |
274 |
7,170 |
|
Earnings before interest, tax, depreciation and amortization (EBITDA), %
EBITDA / net sales
|
(22.00%) | -466.67% | 107 |
342 |
8,471 |
(11.00%) | +50.00% | 88 |
297 |
7,495 |
(157.00%) | -1,327.27% | 86 |
283 |
7,196 |
|
Earnings before interest and tax (EBIT), %
EBIT / net sales
|
(39.00%) | -225.00% | 106 |
344 |
8,495 |
(34.00%) | +12.82% | 89 |
305 |
7,793 |
(171.00%) | -402.94% | 86 |
282 |
7,178 |
|
Earnings before tax (EBT), %
EBT / net sales
|
(39.00%) | -225.00% | 105 |
344 |
8,475 |
(34.00%) | +12.82% | 88 |
303 |
7,757 |
(171.00%) | -402.94% | 84 |
282 |
7,170 |
|
Net profit margin, %
net profit / net sales
|
(39.00%) | -225.00% | 105 |
342 |
8,469 |
(34.00%) | +12.82% | 88 |
302 |
7,758 |
(171.00%) | -402.94% | 84 |
281 |
7,170 |
|
Return on assets, %
net profit / total assets at the beginning of the year
|
(7.90%) | -286.86% | 97 |
307 |
7,836 |
(10.15%) | -28.45% | 88 |
294 |
7,423 |
(80.37%) | -692.11% | 90 |
296 |
7,377 |
|
Return on equity, %
net profit / equity at the beginning of the year
|
(11.22%) | -294.35% | 94 |
293 |
7,634 |
(15.97%) | -42.44% | 87 |
288 |
7,227 |
(153.64%) | -861.79% | 87 |
286 |
7,116 |
|
Net revenue per employee, 000'UAH
net sales / number of employees
|
17.30 | -20.90% | 91 |
282 |
6,829 |
39.91 | +130.69% | 35 |
127 |
3,877 |
64.94 | +62.72% | 35 |
107 |
3,470 |
|
Average monthly pay, UAH
gross payroll / number of employees
|
171.38 | -17.65% | 101 |
343 |
8,161 |
404.04 | +135.76% | 55 |
186 |
5,249 |
565.66 | +40.00% | 62 |
171 |
4,916 |
| *Ri - Position in industry; |
*Rr - Position in region; |
*Rg - Position in general rating; |
|
|
© Alt, 2007
|
|
Web-development: ZD
|
|
|
|