| 2021 Q1 | 2021 Q2 | 2021 Q3 | 2021 Q4 | 2022 Q1 | 2022 Q2 | 2022 Q3 | 2022 Q4 |
1. INTEREST INCOME | 9,263 | 19,147 | 29,587 | 40,639 | 11,265 | 23,219 | 36,156 | 50,920 |
1.1. On balances with banks | - | - | - | - | - | - | 0 | 4 |
1.2. On balances with foreign banks | - | - | - | - | - | - | - | - |
1.2. On balances with the central credit union | 87 | 169 | 221 | 321 | 121 | 209 | 291 | 442 |
1.1. On balances with other credit unions | 19 | 44 | 73 | 109 | 36 | 84 | 116 | 133 |
1.5. On balances to credit union members | 7,040 | 14,487 | 22,262 | 30,641 | 7,975 | 16,331 | 25,266 | 35,259 |
1.6. On balances to associate members of the credit union | 2,051 | 4,312 | 6,831 | 9,308 | 3,073 | 6,491 | 10,333 | 14,850 |
1.7. On balances to associations of credit unions | - | - | - | - | - | 0 | 1 | 1 |
1.8. On securities | 67 | 134 | 199 | 260 | 60 | 103 | 149 | 230 |
1.9. On discounted bills | - | - | - | - | - | - | - | - |
2. INCOME ON SERVICES AND COMMISSIONS | 1,632 | 3,623 | 5,643 | 7,978 | 1,824 | 4,102 | 6,269 | 8,539 |
2.1. Transfer, settlement and payment operations | 153 | 344 | 537 | 768 | 207 | 413 | 636 | 891 |
2.2. Crediting liabilities | 1,262 | 2,814 | 4,364 | 6,131 | 1,347 | 3,161 | 4,806 | 6,469 |
2.2. Other | 218 | 465 | 741 | 1,080 | 270 | 528 | 827 | 1,179 |
2. OTHER OPERATING INCOME | 297 | 1,691 | 2,152 | 2,919 | 574 | 945 | 1,366 | 2,628 |
2.1. Entrance fee | 13 | 29 | 45 | 61 | 14 | 29 | 44 | 57 |
2.2. Other income | 285 | 1,662 | 2,107 | 2,859 | 560 | 916 | 1,322 | 2,571 |
1. REALISED GAINS (LOSSES) | 1 | 28 | 55 | 59 | 0 | 1 | -2 | 0 |
1.1. From foreign currency operations | 0 | 2 | 3 | 6 | 0 | 2 | 3 | 4 |
1.2. From securities operations | 0 | 26 | 52 | 53 | 0 | -1 | -4 | -4 |
5. DIVIDENDS RECEIVED FROM THE CENTRAL CREDIT UNION | - | - | - | - | - | - | - | - |
6. UNREALISED GAINS (LOSSES) | 4 | 2 | 4 | 7 | 1 | 4 | -4 | -1 |
6.1. From foreign currency operations | 6 | 5 | 7 | 11 | 1 | 5 | 7 | 10 |
6.2. From securities operations | -1 | -2 | -3 | -3 | -1 | -1 | -11 | -11 |
TOTAL INCOME | 11,198 | 24,491 | 37,441 | 51,603 | 13,663 | 28,271 | 43,785 | 62,087 |
7. INTEREST EXPENSES | 2,633 | 5,408 | 8,445 | 11,671 | 3,173 | 6,682 | 10,476 | 14,542 |
7.1. To banks | 27 | 55 | 102 | 148 | 46 | 94 | 132 | 135 |
7.2. To foreign banks | - | - | - | - | - | - | - | - |
7.2. To central Credit Union | 209 | 442 | 713 | 1,008 | 305 | 690 | 1,115 | 1,516 |
7.1. To other credit unions | 3 | 46 | 80 | 109 | 38 | 88 | 229 | 373 |
7.5. To associations of credit unions | 17 | 4 | 10 | 27 | 5 | 45 | 41 | 57 |
7.6. To credit union members | 1,908 | 4,245 | 6,578 | 8,906 | 2,362 | 4,674 | 7,504 | 10,425 |
7.7. To associate members of the credit union | 451 | 586 | 913 | 1,402 | 398 | 1,028 | 1,327 | 1,824 |
7.8. To other organizations | 18 | 30 | 48 | 71 | 18 | 63 | 128 | 211 |
8. EXPENSE ON SERVICES AND COMMISSIONS | 307 | 658 | 1,000 | 1,382 | 280 | 636 | 992 | 1,424 |
8.1. Transfer, settlement and payment operations | 185 | 417 | 624 | 950 | 203 | 466 | 703 | 991 |
8.2. Other | 122 | 240 | 375 | 432 | 77 | 170 | 289 | 433 |
9. OTHER OPERATING EXPENSE | 531 | 982 | 1,515 | 2,282 | 550 | 1,076 | 1,617 | 2,868 |
10. OPERATIONAL EXPENDITURE | 5,654 | 11,968 | 18,202 | 26,300 | 6,927 | 14,279 | 21,826 | 30,876 |
10.1. STAFF MAINTENANCE COSTS | 3,328 | 7,081 | 10,723 | 15,028 | 4,071 | 8,325 | 12,604 | 17,595 |
10.1.1. Wages and salaries | 3,043 | 6,490 | 9,850 | 13,751 | 3,703 | 7,545 | 11,451 | 16,288 |
10.1.2. Social insurance costs | 114 | 243 | 372 | 508 | 147 | 295 | 449 | 619 |
10.1.2. Payments to part-time employees | 85 | 175 | 251 | 357 | 105 | 216 | 333 | 452 |
10.1.1. Other payments | 86 | 173 | 250 | 411 | 116 | 269 | 372 | 236 |
10.2. GENERAL AND ADMINISTRATIVE EXPENSE | 2,326 | 4,887 | 7,479 | 11,272 | 2,856 | 5,954 | 9,222 | 13,281 |
10.2.1. Expense on advertising and marketing | 182 | 420 | 639 | 981 | 264 | 527 | 840 | 1,140 |
10.2.2. Expense on use of office equipment | 215 | 460 | 683 | 975 | 275 | 541 | 811 | 1,186 |
10.2.2. Expense on lease | 202 | 410 | 614 | 844 | 227 | 441 | 696 | 833 |
10.2.1. Other expense | 1,727 | 3,597 | 5,544 | 8,472 | 2,090 | 4,444 | 6,875 | 10,122 |
11. AMORTISATION AND DEPRECIATION | 250 | 506 | 772 | 1,042 | 276 | 562 | 848 | 1,502 |
11.1. Amortisation of tangible fixed assets | 204 | 417 | 633 | 853 | 223 | 454 | 684 | 1,268 |
11.2. Depreciation of intangible fixed assets | 45 | 88 | 139 | 189 | 53 | 108 | 164 | 234 |
12. VALUE IMPAIRMENT | -595 | -468 | -926 | -1,527 | -448 | -448 | -594 | -630 |
12.1. Loans | -591 | -400 | -738 | -1,106 | -441 | -473 | -674 | -712 |
12.2. Other assets | -4 | -69 | -188 | -421 | -7 | 24 | 80 | 81 |
12. EXPENSE FOR PROVISIONS | -1 | -1 | 1 | 0 | -2 | -2 | 2 | 3 |
12.1. For off-balance sheet items | -1 | -1 | 1 | 0 | -2 | -2 | 2 | 3 |
TOTAL EXPENSES | 8,779 | 19,052 | 29,009 | 41,150 | 10,757 | 22,786 | 35,168 | 50,584 |
11. TAXES | 98 | 241 | 404 | 1,202 | 134 | 340 | 565 | 1,671 |
11.1. Taxes to the budget | 96 | 238 | 397 | 1,131 | 131 | 335 | 552 | 1,649 |
11.2. Other payments from profit | 2 | 3 | 7 | 71 | 3 | 5 | 13 | 23 |
GAINS (LOSSES) | 2,320 | 5,198 | 8,028 | 9,251 | 2,772 | 5,146 | 8,052 | 9,831 |
|