Get documents about "Uctovne vykazy-nove-ENG
Document Sample
Komentár k súboru
Tento súbor slúži ako pomôcka pri preklade účtovných výkazov v plnej forme.
Súbor obsahuje 5 listov:
Cover BS English prvá strana súvahy s identifikačnými údajmi firmy.
Pre zjednodušené pohybovanie sa po políčkach použite klavesu TAB (tabulátor)
pre pohyb dopredu a SHIFT+TAB pre pohyb späť.
Assets samotné formuláre súvahy v plnej forme.
Equity+Liabilities Všetky polia so vzorcami sú z dôvodu ochrany pred prepísaním/zmazaním
uzamknuté. Odporúča sa pohyb pomocou tabulátora - posunie vás k najbližšiemu
neuzamknutému políčku. (t.j. namiesto ENTER stlačte TAB)
Cover IS English prvá strana výkazu ziskov a strát s identifikačnými údajmi firmy.
Všetky údaje sa automaticky preberajú z Cover BS English.
IS English Výkaz ziskov a strát v plnej forme
Všetky polia so vzorcami sú z dôvodu ochrany pred prepísaním/zmazaním
uzamknuté. Odporúča sa pohyb pomocou tabulátora - posunie vás k najbližšiemu
neuzamknutému políčku.
Balance Sheet Úč POD 1-01
BALANCE SHEET
as at 31 December 2004 (SKK '000)
Month Year Month Year
for the period from 0 1 2 0 0 4 to 1 2 2 0 0 4
Financial statements Financial statements
*) *)
x - ordinary x - prepared
- extraordinary - approved
- interim
*) check x
Identification number (IČO)
9 9 9 9 9 9 9 9
Legal name (designation) of the accounting entity
A B C S l o v e n s k á v ý r o b a , s. r. o.
Legal form of the accounting entity
S p o l. s r. o.
Registered office of the accounting entity, street and number
V ý r o b n á u l. 1
Zip code Municipality
8 0 0 0 0 B r a t i s l a v a
Phone area code Telephone number Fax number
e-mail
Prepared on: Signature of the accounting Signature of the person Signature of the person
entity's statutory body responsible for the preparation responsible for
or a sole trader who is of the financial statements: bookkeeping:
the accounting entity:
Approved on:
Preceding
Desig- ASSETS Line Current accounting period accounting
nation b No. period
a c Gross Correction Net Net
1 2 3 4
Total assets line 002 + line 003 + line 032 + line 062 001 519,044 153,519 365,525 372,952
A. Receivables related to unpaid share capital (353) 002 0 0 0 0
B. Non-current assets line 004 + line 013 + line 023 003 304,603 128,930 175,673 122,687
Non-current intangible assets - total (lines 005
B.I.
to 012)
004 21,564 4,323 17,241 5,000
B.I.1. Incorporation expenses (011) - /071, 091A/ 005 200 200 0 0
2. Capitalized development costs (012) - /072, 091A/ 006 5,000 1,000 4,000 5,000
3. Software (013)-/073, 091A/ 007 1,349 108 1,241 0
4. Valuable rights (014) - /074, 091A/ 008 15,000 3,000 12,000 0
5. Goodwill (015) - /075, 091A/ 009 0 0 0 0
Other non-current intangible assets
6.
(019, 01X) - /079, 07X, 091A/
010 15 15 0 0
Acquisition of non-current intangible assets
7.
(041) - 093
011 0 0 0 0
Advance payments made for non-current intangible
8.
assets (051) - 095A
012 0 0 0 0
Property, plant and equipment - total (lines 014 to
B.II.
022)
013 262,939 118,607 144,332 110,687
B.II.1. Land (031) - 092A 014 880 0 880 0
2. Structures (021) - /081, 092A/ 015 21,722 135 21,587 0
Individual movable assets and sets of movable
3. assets 016 196,554 90,022 106,532 40,508
(022) - /082, 092A/
Perennial crops
4.
(025) - /085, 092A/
017 0 0 0 0
Livestock
5.
(026) - /086,092A/
018 0 0 0 0
Other property, plant and equipment
6.
(029, 02X, 032) - /089, 08X, 092A/
019 28,450 28,450 0 0
Acquisition of property, plant and equipment
7.
(042) - 094
020 11,180 0 11,180 70,047
Advance payments made for property, plant and
8. equipment 021 4,153 0 4,153 132
(052) - 095A
Value adjustment to acquired assets
9.
(+/- 097) +/- 098
022 0 0 0 0
B.III. Non-current financial assets - total (lines 024 to 031) 023 20,100 6,000 14,100 7,000
Shares and ownership interests in a controlled entity
B.III.1.
(061) - 096A
024 15,000 6,000 9,000 2,000
Shares and ownership interests with significant
2.
influence over enterprises (062) - 096A
025 5,000 0 5,000 5,000
Other long-term shares and ownership interests
3.
(063, 065) - 096A
026 100 0 100 0
Preceding
Desig- ASSETS Line Current accounting period accounting
nation b No. period
a c Gross Correction Net Net
1 2 3 4
4. Intercompany loans (066A) - 096A 027 0 0 0 0
Other non-current financial assets (067A, 069, 06XA) -
5.
096A
028 0 0 0 0
Loans with maturity up to one year (066A,067A,06XA)-
6.
096A
029 0 0 0 0
Acquisition of non-current financial assets
7.
(043) - 096A
030 0 0 0 0
Advance payments made for non-current financial
8. assets 031 0 0 0 0
(053) - 095A
C. Current assets line 033 + line 041 + line 048 + line 056 032 210,699 24,589 186,110 246,982
C.I. Inventory - total (lines 034 to 040) 033 78,110 9,500 68,610 85,883
C.I.1. Raw material (112, 119, 11X) - /191, 19X/ 034 25,405 5,000 20,405 10,485
Work in progress and semi-finished products
2.
(121, 122, 12X) - /192, 193, 19X/
035 37,961 3,000 34,961 51,714
Construction contracts where the expected time of
3.
completion exceeds one year 12X-192A
036 0 0 0 0
4. Finished goods (123) - 194 037 12,990 1,500 11,490 18,839
5. Animals (124) - 195 038 0 0 0 0
6. Merchandise (132, 13X, 139) - /196, 19X/ 039 542 0 542 519
Advance payments made for inventory (314A) -
7. 040 1,212 0 1,212 4,326
391A
C.II. Non-current receivables - total (lines 042 to 047) 041 0 0 0 0
Trade receivables (311A, 312A, 313A, 314A, 315A,
C.II.1.
31XA) - 391A
042 0 0 0 0
Receivables from a controlled entity and a
2.
controlling entity (351A) - 391A
043 0 0 0 0
Other intercompany receivables
3.
(351A) - 391A
044 0 0 0 0
Receivables from participants, members, and
4.
association (354A, 355A, 358A, 35XA) - 391A
045 0 0 0 0
Other receivables (335A, 33XA, 371A, 373A, 374A,
5.
375A, 376A, 378A) - 391A
046 0 0 0 0
6. Deferred tax asset ( 481 A) 047 0 0 0 0
C.III. Current receivables - total (lines 049 to 055) 048 85,639 15,089 70,550 86,248
Trade receivables (311A, 312A, 313A, 314A, 315A,
C.III.1.
31XA) - 391A
049 57,147 13,889 43,258 54,617
Receivables from a controlled entity and a
2.
controlling entity (351A) - 391A
050 0 0 0 0
Other intercompany receivables
3.
(351A) - 391A
051 1,000 0 1,000 0
Receivables from participants, members, and
4.
association (354A, 355A, 358A, 35XA) - 391A
052 0 0 0 0
Preceding
Desig- ASSETS Line Current accounting period accounting
nation b No. period
a c Gross Correction Net Net
1 2 3 4
5. Social security (336) - 391A 053 0 0 0 0
6. Tax assets (341, 342, 343, 345) - 391A 054 21,482 0 21,482 0
Other receivables
7. (335A, 33XA, 371A, 373A, 374A, 375A, 376A, 378A) - 055 6,010 1,200 4,810 31,631
391A
C.IV. Financial accounts - total (lines 057 to 061) 056 46,950 0 46,950 74,851
C.IV.1. Cash on hand (211, 213, 21X) 057 274 0 274 15,557
2. Bank accounts (221A, 22X +/-261) 058 43,176 0 43,176 59,294
Bank accounts with notice period exceeding one
3.
year 22XA
059 0 0 0 0
Current financial assets
4.
(251, 253, 256, 257, 25X) - /291, 29X)
060 3,500 0 3,500 0
Acquisition of current financial assets
5.
(259) - 291
061 0 0 0 0
D. Accruals/deferrals - line 063 and line 064 062 3,742 0 3,742 3,283
D.1. Prepaid expenses (381, 382) 063 3,742 0 3,742 2,610
2. Accrued income (385) 064 0 0 0 673
Control number - total ( lines 001 to 064) 888 2,072,434 614,076 1,458,358 1,488,525
Preceding
Desig- LIABILITIES AND EQUITY Line
accounting
nation b No. Current accounting period period
a c 5 6
Total equity and liabilities line 066 + line 086 + line 116 065 365,525 372,952
A. Equity line 067 + line 071 + line 078 + line 082 + line 085 066 214,305 141,026
A.I. Share capital - total (lines 068 to 070) 067 67,300 27,300
A.I.1. Share capital (411 or +/- 491) 068 67,300 27,300
2. Own shares and own ownership interests (/-/252) 069 0 0
3. Change in share capital +/- 419 070 0 0
A.II. Capital funds - total (lines 072 to 077) 071 7,755 5,730
A.II.1. Share premium (412) 072 0 0
2. Other capital funds (413) 073 5,000 5,000
Legal reserve fund (Non-distributable fund) from capital
3.
contributions (417, 418)
074 730 730
Differences from revaluation of assets and liabilities
4.
(+/- 414)
075 0 0
5. Investment revaluation reserves (+/- 415) 076 2,025 0
Differences from revaluation in the event of
6. amalgamation into a separate accounting entity or 077 0 0
demerger (+/- 416)
A.III. Funds created from profit - total (lines 079 to 081) 078 25,230 20,230
A.III.1. Legal reserve fund (421) 079 6,000 6,000
2. Non-distributable fund (422) 080 0 0
3. Statutory funds and other funds (423, 427, 42X) 081 19,230 14,230
Net profit/loss of previous years
A.IV.
line 083 and line 084
082 80,117 8,284
A.IV.1. Retained earnings from previous years (428) 083 80,117 9,684
2. Accumulated losses from previous years (/-/429) 084 0 -1,400
Net profit/loss for the accounting period /+-/
A.V. line 001 - (line 067 + line 071 + line 078 + line 082 + line 085 33,903 79,482
086 + line 116)
B. Liabilities line 87 + line 91 + line 102 + line 112 086 148,103 228,534
B.I. Provisions - total (lines 088 to 090) 087 7,698 12,126
B.I.1. Legal provisions (451A) 088 0 3,520
2. Other long-term provisions (459 A, 45XA) 089 750 700
3. Short-term provisions (323, 32X, 451A, 459A, 45XA) 090 6,948 7,906
B.II. Non-current liabilities - total (lines 092 to 101) 091 55,259 78,326
B.II.1. Non-current trade liabilities (479A) 092 0 0
2. Unbilled long-term supplies (476A) 093 0 0
Non-current liabilities to a controlled entity and a
3.
controlling entity (471A)
094 0 0
4. Other non-current intercompany liabilities (471A) 095 0 0
5. Long-term advance payments received (475A) 096 0 0
Preceding
Desig- LIABILITIES AND EQUITY Line
accounting
nation b No. Current accounting period period
a c 5 6
6. Long-term bills of exchange to be paid (478A) 097 0 0
7. Bonds issued (473A/-/255A) 098 0 0
8. Liabilities related to social fund (472) 099 240 180
Other non-current liabilities (474A, 479A, 47XA, 372A,
9.
373A, 377A)
100 52,029 78,019
10. Deferred tax liability (481A) 101 2,990 127
B.III. Current liabilities - total (lines 103 to 111) 102 40,308 85,994
Trade liabilities (321, 322, 324, 325, 32X, 475A, 478A, 479A,
B.III.1.
47XA)
103 35,020 45,366
2. Unbilled supplies (326, 476A) 104 0 0
Liabilities to a controlled entity and a controlling entity
3.
(361A, 471A)
105 0 0
Other intercompany liabilities
4.
(361A, 36XA, 471A, 47XA)
106 0 0
Liabilities to partners and association (364, 365, 366, 367,
5.
368, 398A, 478A, 479A)
107 0 0
6. Liabilities to employees (331,333,33X,479A) 108 3,415 4,135
7. Liabilities related to social security (336, 479A) 109 1,062 1,928
Tax liabilities and subsidies (341, 342, 343, 345, 346, 347,
8.
34X)
110 0 30,955
9. Other liabilities (372A, 373A, 377A, 379A, 474A, 479A, 47X) 111 811 3,610
Bank loans and financial assistance - total (lines 113 to
B.IV.
115)
112 44,838 52,088
B.IV.1. Long-term bank loans (461A, 46XA) 113 17,750 25,000
2. Current bank loans (221A, 231, 232, 23X, 461A, 46XA) 114 27,088 27,088
Short-term financial assistance (241, 249, 24X, 473A,/-
3.
/255A)
115 0 0
C. Accruals/deferrals - total (lines 117 and 118) 116 3,117 3,392
C.1. Accrued expenses (383) 117 17 4
2. Deferred income (384) 118 3,100 3,388
Control number - total (lines 065 to 118) 999 1,425,080 1,408,934
Income Statement Úč POD 2-01
INCOME STATEMENT
as at 31 December 2004 (SKK '000)
Month Year Month Year
for the period from 0 1 2 0 0 4 to 1 2 2 0 0 4
Financial statements Financial statements
*) *)
x - ordinary x - prepared
- extraordinary - approved
- interim
*) check x
Identification number (IČO)
9 9 9 9 9 9 9 9
Legal name (designation) of the accounting entity
A B C S l o v e n s k á v ý r o b a , s. r. o.
Legal form of the accounting entity
S p o l. s r. o.
Registered office of the accounting entity, street and number
V ý r o b n á u l. 1
Zip code Municipality
8 0 0 0 0 B r a t i s l a v a
Phone area code Telephone number Fax number
e-mail
Prepared on: Signature of the accounting Signature of the person Signature of the person
entity's statutory body responsible for the preparation responsible for
or a sole trader who is of the financial statements: bookkeeping:
the accounting entity:
Approved on:
Actual data
Desig- Line Preceding
Text Current accounting period
nation No. accounting period
a b c 1 2
I. Revenue from the sale of merchandise (604) 01 2,370 1,124
A. Cost of merchandise sold ( 504) 02 2,371 1,759
+ Trade margin line 01- line 02 03 -1 -635
II. Production line 05 + line 06 + line 07 04 454,656 708,513
Revenue from the sale of own products and services
II.1.
(601, 602)
05 474,734 676,625
Changes in internal inventory
2.
( +/- account group 61)
06 -23,228 31,888
3. Own work capitalized (account group 62) 07 3,150 0
B. Production line 09 + line 10 08 320,244 485,595
Consumed raw materials, energy consumption, and
B.1. consumption of other non-inventory supplies (501, 502, 09 259,447 383,260
503)
2. Services (account group 51) 10 60,797 102,335
+ Added value line 03 + line 04 -line 08 11 134,411 222,283
C. Personnel expenses total (lines 13 to 16) 12 58,568 65,382
C.1. Wages and salaries (521, 522) 13 41,829 47,504
Remuneration of board members of company or
2.
cooperative (523)
14 0 0
3. Social security expenses (524, 525, 526) 15 15,836 17,116
4. Social expenses (527, 528) 16 903 762
D. Taxes and fees (account group 53) 17 285 338
Amortization of non-current intangible assets and
E.
depreciation of property, plant and equipment (551)
18 16,699 11,184
Revenue from the sale of non-current assets and raw
III.
materials (641, 642)
19 2,182 3,771
Carrying value of non-current assets sold and raw
F.
materials sold (541, 542)
20 5,477 3,136
Use and reversal of provisions against operating income
IV. and accounting for complex deferred expenses (652, 21 6,056 4,695
654, 655)
Creation of provisions for operations and accounting for
G.
complex deferred expenses (552, 554, 555)
22 4,510 6,410
Actual data
Desig- Line Preceding
Text Current accounting period
nation No. accounting period
a b c 1 2
Use and reversal of value adjustments against operating
V.
income (657, 658, 659)
23 6,029 0
Creation of value adjustments against operating
H.
expenses (557,558,559)
24 10,229 21,029
VI. Other operating income (644, 645, 646, 648) 25 1,369 580
I. Other operating expenses (543 to 546, 548, 549) 26 693 948
VII. Transfer of operating income (-) (697) 27 0 0
J. Transfer of operating expenses (-) (597) 28 0 0
Profit/loss from operations line 11 - line 12 - line 17 - line
* 18 + line 19 - line 20 + line 21 - line 22 + line 23 - line 24 + 29 53,586 122,902
line 25 - line 26 + (-line 27) - (-line 28)
VIII. Revenue from the sale of securities and shares (661) 30 0 0
K. Securities and shares sold (561) 31 0 0
Income from non-current financial assets
IX.
line 33 + line 34 + line 35
32 2,500 0
Income from securities and ownership interests in a
IX.1. controlled entity and in a company where significant 33 2,500 0
influence is held (665A)
2. Income from other long-term securities and shares (665A) 34 0 0
3. Income from other non-current financial assets (665A) 35 0 0
X. Income from current financial assets (666) 36 0 0
L. Expenses related to current financial assets (566 ) 37 0 0
Gains on revaluation of securities and income from
XI.
derivative transactions (664, 667)
38 0 0
Loss on revaluation of securities and expenses related to
M.
derivative transactions (564, 567)
39 0 0
XII. Interest income (662) 40 1,040 1,979
N. Interest expense (562) 41 9,435 9,786
XIII. Exchange rate gains (663) 42 7,890 16,868
O. Exchange rate losses (563) 43 6,704 5,999
XIV. Other income from financial activities (668) 44 0 0
P. Other expenses related to financial activities (568, 569) 45 500 1,000
Actual data
Desig- Line Preceding
Text Current accounting period
nation No. accounting period
a b c 1 2
Use and reversal of provisions against income from
XV.
financial activities (674)
46 0 0
Q. Creation of provisions for financial activities (574) 47 0 0
Use and reversal of value adjustments against income
XVI.
from financial activities (679)
48 0 0
Creation of value adjustments against expenses related
R.
to financial activities (579)
49 3,000 3,000
XVII. Transfer of financial income (-) (698) 50 0 0
S. Transfer of financial expenses (-) (598) 51 0 0
Profit/loss from financial activities line 30 - line 31 + line 32
+ line 36 -line 37 + line 38 - line 39 + line 40 - line 41 + line
*
42 - line 43 + line 44 - line 45 + line 46 - line 47 + line 48 -
52 -8,209 -938
line 49 + (-line 50) - (- line 51)
T. Income tax on ordinary activities line 54+ line 55 53 13,264 42,447
T.1. - current (591,595) 54 11,545 41,320
2. - deferred (+/-592) 55 1,719 1,127
Profit/loss from ordinary activities
**
line 29 + line 52 - line 53
56 32,113 79,517
XVIII. Extraordinary income (account group 68) 57 6,660 1
U. Extraordinary expenses (account group 58) 58 3,677 64
Income tax on extraordinary activities
V.
line 60 + line 61
59 1,193 -28
V.1. - current (593) 60 1,193 -28
2. - deferred (+/- 594) 61 0 0
Profit/loss from extraordinary activities
*
line 57 - line 58 - line 59
62 1,790 -35
Transfer of net profit/net loss shares to partners
Z.
(+/-596)
63 0 0
Profit/loss for the accounting period
***
(+/-) line 56 + line 62 - line 63
64 33,903 79,482
Control number total (lines 01 to 64) 99 2,045,619 3,200,065
