{"_avots":{"nosaukums":"Saraksts.lv","lapa":"https://saraksts.lv/40003037255","dati_atjaunoti":"2026-09-01","piezime":"Neoficiāls apkopojums no data.gov.lv (UR) un VID atvērtajiem datiem. Oficiālais pirmavots: info.ur.gov.lv"},"registration_number":"40003037255","company_name":"Ingleby Dobele Agro SIA","company_type":"SIA","registered_date":"1991-11-07","area_of_activity":{"nace_code":"0111","nace_description":"Graudaugu (izņemot rīsu), pākšaugu un eļļas augu sēklu audzēšana"},"segmentation":{"status":"Aktīvs","form_group":"Komercsabiedrība","financials":"Peļņa"},"financial_summary":{"UGP":{"columns":["year","turnover","profit","assets","employees","currency"],"data":[[2024,11153951,779216,24126044,73,"EUR"],[2023,8959747,-1460179,26905666,73,"EUR"],[2022,10997442,3167401,28648268,69,"EUR"],[2021,7680065,-163858,25585220,64,"EUR"],[2020,9637158,1571113,26134726,57,"EUR"]]}},"detailed_financials_by_year":{"2024":{"UGP":{"fs_data":{"currency":"EUR","employees":73,"type_from_db":"UGP"},"income_data":{"net_turnover":11153951,"cogs":10905020,"gross_prof":248931,"sell_exp":170621,"admin_exp":468845,"oth_op_rev":1371603,"oth_op_exp":3100,"equity_investment_earnings":17849,"interest_expenses":216601,"income_before_income_taxes":779216,"income_after_income_taxes":779216,"net_income":779216},"balance_data":{"accounts_receivable":318297,"inventories":5614399,"cur_assets":5932696,"investments":5295376,"fixed_assets":12897972,"non_cur_assets":18193348,"assets":24126044,"cur_liab":3736808,"non_cur_liab":968996,"equity":19420240,"equities":24126044},"cash_flow_data":{"cfo_im_ebt":779216,"cfo_im_ebwc":1706275,"cfo_im_op":2969624,"cfo_im_int":-216601,"cfi_acq_fa":-264112,"cfi_sal_fa":4132,"cfi_ln_rcv":40000,"cfi_div_rcv":17849,"cfi_net":-202131,"cff_ln_rcv":1048900,"cff_ln_repay":-4800000,"cff_ls_repay":-110703,"cff_net":-3861803,"effect_of_exchange_rate_change":-253,"net_increase":-1311164,"at_beginning_of_year":1311164},"sankey_prepared":{"nodes":{"columns":["name"],"data":[["Neto Apgrozījums"],["Pārdotās prod. pašizmaksa"],["Bruto Peļņa"],["Pārdošanas izmaksas"],["Administratīvās izmaksas"]]},"links":{"columns":["source","target","value","originalValue","isLoss"],"data":[["net_turnover_source","cogs_exp",10905020,10905020,false],["net_turnover_source","gross_profit_calc",248931,248931,false],["gross_profit_calc","selling_exp",170621,170621,false],["gross_profit_calc","admin_exp",468845,468845,false],["gross_profit_calc","other_op_exp_exp",3100,3100,false]]}},"financial_ratios":{"current_ratio":{"value":1.5876373632255123},"quick_ratio":{"value":0.08517884782948441},"net_profit_margin":{"value":0.06986008814275767},"roa":{"value":0.03229771113739161},"roe":{"value":0.04012391195989339},"debt_to_equity":{"value":0.24231441012057522,"negative_equity":false},"interest_coverage":{"value":4.597471849160438},"asset_turnover":{"value":0.46231993110847347},"altman_z_score":{"value":3.0699752683667922},"roce":{"value":0.048840329279625776}},"source_ids":{"financial_statement_id":"2089044","income_statement_id":"2089044","balance_sheet_id":"2089044","cash_flow_statement_id":"2089044"}}},"2023":{"UGP":{"fs_data":{"currency":"EUR","employees":73,"type_from_db":"UGP"},"income_data":{"net_turnover":8959747,"cogs":11011995,"gross_prof":-2052248,"sell_exp":154768,"admin_exp":479880,"oth_op_rev":1359645,"oth_op_exp":2024,"other_interest_revenues":2716,"interest_expenses":133620,"income_before_income_taxes":-1460179,"income_after_income_taxes":-1460179,"net_income":-1460179},"balance_data":{"cash":1311164,"accounts_receivable":587885,"inventories":6316924,"cur_assets":8215973,"investments":5295376,"fixed_assets":13394317,"non_cur_assets":18689693,"assets":26905666,"cur_liab":5151514,"non_cur_liab":3113128,"equity":18641024,"equities":26905666},"cash_flow_data":{"cfo_im_ebt":-1460179,"cfo_im_ebwc":-615792,"cfo_im_op":308251,"cfi_acq_fa":-543005,"cfi_sal_fa":365000,"cfi_ln_rcv":60000,"cfi_int_rcv":2716,"cfi_div_rcv":70000,"cfi_net":-45289,"cff_ln_repay":-183620,"cff_ls_repay":-98838,"cff_net":-282458,"effect_of_exchange_rate_change":-265,"net_increase":-19761,"at_beginning_of_year":1330925,"at_end_of_year":1311164},"sankey_prepared":{"nodes":{"columns":["name"],"data":[["Neto Apgrozījums"],["Pārdotās prod. pašizmaksa"],["Bruto Peļņa"],["Pārdošanas izmaksas"],["Administratīvās izmaksas"]]},"links":{"columns":["source","target","value","originalValue","isLoss"],"data":[["net_turnover_source","cogs_exp",11011995,11011995,false],["net_turnover_source","gross_profit_calc",2052248,-2052248,true],["gross_profit_calc","selling_exp",154768,154768,false],["gross_profit_calc","admin_exp",479880,479880,false],["gross_profit_calc","other_op_exp_exp",2024,2024,false]]}},"financial_ratios":{"current_ratio":{"value":1.594865703558216},"quick_ratio":{"value":0.3686390059310719},"net_profit_margin":{"value":-0.16297100799832853},"roa":{"value":-0.05427031614827895},"roe":{"value":-0.07833148007319769},"debt_to_equity":{"value":0.4433577254125095,"negative_equity":false},"interest_coverage":{"value":-9.92784762760066},"asset_turnover":{"value":0.33300595495387475},"altman_z_score":{"value":1.794958321689357},"roce":{"value":-0.060979577599715215}},"source_ids":{"financial_statement_id":"1942817","income_statement_id":"1942817","balance_sheet_id":"1942817","cash_flow_statement_id":"1942817"}}},"2022":{"UGP":{"fs_data":{"currency":"EUR","employees":69,"type_from_db":"UGP"},"income_data":{"net_turnover":10997442,"cogs":8753717,"gross_prof":2243725,"sell_exp":152790,"admin_exp":456386,"oth_op_rev":1439470,"oth_op_exp":5131,"equity_investment_earnings":238725,"other_interest_revenues":6448,"interest_expenses":146660,"income_before_income_taxes":3167401,"income_after_income_taxes":3167401,"net_income":3167401},"balance_data":{"cash":1330925,"accounts_receivable":624958,"inventories":7369530,"cur_assets":9325413,"investments":5295376,"fixed_assets":14027479,"non_cur_assets":19322855,"assets":28648268,"cur_liab":2963092,"non_cur_liab":5583973,"equity":20101203,"equities":28648268},"cash_flow_data":{"cfo_im_ebt":3167401,"cfo_im_ebwc":4059993,"cfo_im_op":1599729,"cfi_acq_fa":-486914,"cfi_ln_rcv":50000,"cfi_int_rcv":6448,"cfi_div_rcv":100000,"cfi_net":-330466,"cff_ln_rcv":725000,"cff_ln_repay":-1196660,"cff_ls_repay":-51529,"cff_net":-523189,"net_increase":746074,"at_beginning_of_year":584851,"at_end_of_year":1330925},"sankey_prepared":{"nodes":{"columns":["name"],"data":[["Neto Apgrozījums"],["Pārdotās prod. pašizmaksa"],["Bruto Peļņa"],["Pārdošanas izmaksas"],["Administratīvās izmaksas"]]},"links":{"columns":["source","target","value","originalValue","isLoss"],"data":[["net_turnover_source","cogs_exp",8753717,8753717,false],["net_turnover_source","gross_profit_calc",2243725,2243725,false],["gross_profit_calc","selling_exp",152790,152790,false],["gross_profit_calc","admin_exp",456386,456386,false],["gross_profit_calc","other_op_exp_exp",5131,5131,false]]}},"financial_ratios":{"current_ratio":{"value":3.1471898273830177},"quick_ratio":{"value":0.6600817659390934},"net_profit_margin":{"value":0.2880125214572625},"roa":{"value":0.1105616925951684},"roe":{"value":0.15757270845928972},"debt_to_equity":{"value":0.42520166579084845,"negative_equity":false},"interest_coverage":{"value":22.59689758625392},"asset_turnover":{"value":0.3838780759800208},"altman_z_score":{"value":2.4838339186077394},"roce":{"value":0.12902621340807632}},"source_ids":{"financial_statement_id":"1776296","income_statement_id":"1776296","balance_sheet_id":"1776296","cash_flow_statement_id":"1776296"}}},"2021":{"UGP":{"fs_data":{"currency":"EUR","employees":64,"type_from_db":"UGP"},"income_data":{"net_turnover":7680065,"cogs":8669413,"gross_prof":-989348,"sell_exp":12635,"admin_exp":464541,"oth_op_rev":1480442,"oth_op_exp":6427,"other_interest_revenues":9191,"interest_expenses":180540,"income_before_income_taxes":-163858,"income_after_income_taxes":-163858,"net_income":-163858},"balance_data":{"cash":584851,"accounts_receivable":354429,"inventories":4863698,"cur_assets":5802978,"investments":5370376,"fixed_assets":14411866,"non_cur_assets":19782242,"assets":25585220,"cur_liab":10194420,"non_cur_liab":4937864,"equity":10452936,"equities":25585220},"cash_flow_data":{"cfo_im_ebt":-163858,"cfo_im_ebwc":796001,"cfo_im_op":15590,"cfi_acq_fa":-653189,"cfi_sal_fa":99408,"cfi_ln_rcv":150000,"cfi_int_rcv":9191,"cfi_net":-394590,"cff_iss_cap":1100000,"cff_ln_rcv":400000,"cff_ln_repay":-1180540,"cff_ls_repay":-59439,"cff_net":260021,"net_increase":-118979,"at_beginning_of_year":703830,"at_end_of_year":584851},"sankey_prepared":{"nodes":{"columns":["name"],"data":[["Neto Apgrozījums"],["Pārdotās prod. pašizmaksa"],["Bruto Peļņa"],["Pārdošanas izmaksas"],["Administratīvās izmaksas"]]},"links":{"columns":["source","target","value","originalValue","isLoss"],"data":[["net_turnover_source","cogs_exp",8669413,8669413,false],["net_turnover_source","gross_profit_calc",989348,-989348,true],["gross_profit_calc","selling_exp",12635,12635,false],["gross_profit_calc","admin_exp",464541,464541,false],["gross_profit_calc","other_op_exp_exp",6427,6427,false]]}},"financial_ratios":{"current_ratio":{"value":0.5692308145044054},"quick_ratio":{"value":0.09213667869285354},"net_profit_margin":{"value":-0.021335496509469646},"roa":{"value":-0.0064044006656968355},"roe":{"value":-0.015675787166399946},"debt_to_equity":{"value":1.4476587247831614,"negative_equity":false},"interest_coverage":{"value":0.0924005760496289},"asset_turnover":{"value":0.3001758437097668},"altman_z_score":{"value":0.8147041748281483},"roce":{"value":0.0010838942745016503}},"source_ids":{"financial_statement_id":"1424573","income_statement_id":"1424573","balance_sheet_id":"1424573","cash_flow_statement_id":"1424573"}}},"2020":{"UGP":{"fs_data":{"currency":"EUR","employees":57,"type_from_db":"UGP"},"income_data":{"net_turnover":9637158,"cogs":8797315,"gross_prof":839843,"sell_exp":4621,"admin_exp":448778,"oth_op_rev":1361423,"oth_op_exp":18347,"other_interest_revenues":26433,"interest_expenses":184840,"income_before_income_taxes":1571113,"income_after_income_taxes":1571113,"net_income":1571113},"balance_data":{"cash":703830,"accounts_receivable":677957,"inventories":4809464,"cur_assets":6191251,"investments":5295376,"fixed_assets":14648099,"non_cur_assets":19943475,"assets":26134726,"cur_liab":11472774,"non_cur_liab":4045158,"equity":10616794,"equities":26134726},"cash_flow_data":{"cfo_im_ebt":1571113,"cfo_im_ebwc":2348034,"cfo_im_op":2663753,"cfi_acq_fa":-3222891,"cfi_sal_fa":125869,"cfi_int_rcv":26433,"cfi_net":-3070589,"cff_ln_rcv":2000000,"cff_ln_repay":-784840,"cff_ls_repay":-104494,"cff_net":1110666,"net_increase":703830,"at_end_of_year":703830},"sankey_prepared":{"nodes":{"columns":["name"],"data":[["Neto Apgrozījums"],["Pārdotās prod. pašizmaksa"],["Bruto Peļņa"],["Pārdošanas izmaksas"],["Administratīvās izmaksas"]]},"links":{"columns":["source","target","value","originalValue","isLoss"],"data":[["net_turnover_source","cogs_exp",8797315,8797315,false],["net_turnover_source","gross_profit_calc",839843,839843,false],["gross_profit_calc","selling_exp",4621,4621,false],["gross_profit_calc","admin_exp",448778,448778,false],["gross_profit_calc","other_op_exp_exp",18347,18347,false]]}},"financial_ratios":{"current_ratio":{"value":0.5396472553194197},"quick_ratio":{"value":0.12044053164474433},"net_profit_margin":{"value":0.16302658937417028},"roa":{"value":0.06011591627170685},"roe":{"value":0.14798375102691075},"debt_to_equity":{"value":1.4616401147088283,"negative_equity":false},"interest_coverage":{"value":9.499853927721272},"asset_turnover":{"value":0.36874915007718084},"altman_z_score":{"value":1.0632969638283927},"roce":{"value":0.11976256640316378}},"source_ids":{"financial_statement_id":"1291139","income_statement_id":"1291139","balance_sheet_id":"1291139","cash_flow_statement_id":"1291139"}}}},"vid_data":{"has_data":true,"rating":{"Reitings":"A","Skaidrojums":"Laba saistību izpilde","Informacijas_atjaunosanas_datums":"12.08.2026"},"pvn":{"Aktivs":"ir","Registrets":" 10.09.1996 ","Buvniecibas_pazime":"nav","PVN139_2_pazime":"nav"},"tax_table":{"columns":["Taksacijas_gads","Samaksato_VID_administreto_nodoklu_kopsumma_tukst_EUR","Taja_skaita_IIN","Taja_skaita_VSAOI","Videjais_nodarbinato_personu_skaits_cilv","avg_gross_salary","avg_net_salary"],"data":[[2024," -287.94","304.12","552.77",70,"1 930.36","~ 1 380.32"],[2023," -622.54","275.60","481.59",64,"1 839.46","~ 1 317.05"],[2022," -411.54","268.95","447.70",66,"1 658.19","~ 1 187.27"]]},"quarterly_taxes":{"columns":["Taksacijas_gads_ceturksnis","Samaksato_VID_administreto_nodoklu_kopsumma_tukst_EUR","Taja_skaita_IIN","Taja_skaita_VSAOI","Videjais_nodarbinato_personu_skaits_cilv","avg_gross_salary","avg_net_salary"],"data":[["2026. gada 2. ceturksnis","-313.68","55.08","124.82",65,"1 877.68","~ 1 392.24"],["2026. gada 1. ceturksnis","15.31","65.73","111.50",51,"2 137.75","~ 1 565.65"],["2025. gada 4. ceturksnis"," -184.66","68.73","139.80",55,"2 485.40","~ 1 787.25"]]},"salary_calculation_example":{"year":2024,"vsaoi_sum":552.77,"employees":70,"gross_salary_raw":1930.3594127589433,"gross_salary_formatted":"1 930.36","net_salary_formatted":"~ 1 380.32","vsaoi_employee_part":"202.69","non_taxable_minimum":"0.00","iin_part":"347.35","iin_rate_percentage":"20.11","iin_rate_decimal":"0.2011"}},"salary_calculation_example":{"year":2024,"vsaoi_sum":552.77,"employees":70,"gross_salary_raw":1930.3594127589433,"gross_salary_formatted":"1 930.36","net_salary_formatted":"~ 1 380.32","vsaoi_employee_part":"202.69","non_taxable_minimum":"0.00","iin_part":"347.35","iin_rate_percentage":"20.11","iin_rate_decimal":"0.2011"},"raw_database_records":{"equity_capitals":{"columns":["equity_capital_type","amount","currency","date_from"],"data":[["PAID_UP_EQUITY",7149701,"EUR","2022-10-27"]]},"financial_statements":{"columns":["year","employees","currency"],"data":[[2017,45,"EUR"],[2008,21,"LVL"],[2009,21,"LVL"],[2010,28,"LVL"],[2011,22,"LVL"]]},"register_name_history":{"columns":["date_to","name"],"data":[["2017-07-03","Sabiedrība ar ierobežotu atbildību \"Dobele Agra S.I.A.\""],["2002-05-30","Sabiedrība ar ierobežotu atbildību \"DOBELE AGRA S.I.A.\""]]},"register":{"columns":["sepa","regtype","type","registered","address","index","addressid","region","atvk"],"data":[["LV05ZZZ40003037255","K","SIA","1991-11-07","Dobeles nov., Krimūnu pag., \"Agra\"",3719,103073201,100015813,"0467200"]]},"pdb_nm_komersantu_samaksato_nodoklu_kopsumas_odata":{"columns":["Taksacijas_gads","Uznemejdarbibas_forma","Pamatdarbibas_NACE_kods","Juridiska_adrese_ATVK_kods","Juridiska_adrese_ATVK_nosaukums","Samaksato_VID_administreto_nodoklu_kopsumma_tukst_EUR","Taja_skaita_IIN","Taja_skaita_VSAOI","Videjais_nodarbinato_personu_skaits_cilv"],"data":[[2024,"sabiedrība ar ierobežotu atbildību","0111  ","028500","Krimūnu pag."," -287.94","304.12","552.77",70],[2023,"sabiedrība ar ierobežotu atbildību","0111  ","028500","Krimūnu pag."," -622.54","275.60","481.59",64],[2022,"sabiedrība ar ierobežotu atbildību","0111  ","028500","Krimūnu pag."," -411.54","268.95","447.70",66]]},"pdb_pvnmaksataji_odata":{"columns":["Aktivs","Registrets","Buvniecibas_pazime","PVN139_2_pazime","Izslegts"],"data":[["nav"," 09.06.1995 ","nav","nav"," 09.09.1996 "],["ir"," 10.09.1996 ","nav","nav",null]]},"reitings_uznemumi":{"columns":["Reitings","Skaidrojums","Informacijas_atjaunosanas_datums"],"data":[["A","Laba saistību izpilde","12.08.2026"]]},"pdb_samaksato_nodoklu_kopsummas_cet":{"columns":["Taksacijas_gads_ceturksnis","Samaksato_VID_administreto_nodoklu_kopsumma_tukst_EUR","Taja_skaita_PVN_iemaksa","Taja_skaita_PVN_atmaksa","Taja_skaita_IIN_summa","Taja_skaita_VSAOI_summa","Videjais_nodarbinato_personu_skaits_cilv"],"data":[["2025. gada 4. ceturksnis"," -184.66","0.00","391.02","68.73","139.80","55"],["2026. gada 1. ceturksnis","15.31","0.00","171.58","65.73","111.50","51"],["2026. gada 2. ceturksnis","-313.68","0.0","493.67","55.08","124.82","65"]]},"deminimis":{"columns":["assign_date","assigned_amount","assigner_title","program_title","instrument_title","regul_title","project_title"],"data":[["2026-01-30",2056.58,"Valsts Augu aizsardzības dienests","Atbalsts kvalitatīvas sēklas sagatavošanai un izmantošanai","15 Citi","1408/2013 Lauksaimniecības nozare (1408/2013)","a7c6a3a5"],["2025-12-23",12471.1,"Valsts Augu aizsardzības dienests","Atbalsts kvalitatīvas sēklas sagatavošanai un izmantošanai","15 Citi","1408/2013 Lauksaimniecības nozare (1408/2013)","a7c6a3a5"],["2025-09-11",4441.85,"Lauku atbalsta dienests","Atbalsts kredītprocentu daļējai dzēšanai primāro lauksaimniecības produktu ražotājiem","01 Tiešais maksājums (grants)","1408/2013 Lauksaimniecības nozare (1408/2013)","adba0de1"],["2025-08-13",4743.01,"Valsts Augu aizsardzības dienests","Atbalsts kvalitatīvas sēklas sagatavošanai un izmantošanai","15 Citi","1408/2013 Lauksaimniecības nozare (1408/2013)","a7c6a3a5"],["2025-04-30",1086.99,"Valsts Augu aizsardzības dienests","Atbalsts kvalitatīvas sēklas sagatavošanai un izmantošanai","15 Citi","1408/2013 Lauksaimniecības nozare (1408/2013)","a7c6a3a5"]]},"vide":{"columns":["veids","numurs","statuss","no_dat","nosaukums","apraksts"],"data":[["ab","JE15IB0015","Izsniegta","2015-03-24","Agroķīmijas noliktava;   šķidro minerālmēslu krātuve;   degvielas uzpildes stacija","degvielas uzpildes stacijas ar degvielas apjomu (lielāko kopējo degvielas daudzumu, kas pārsūknēts pēdējo triju gadu laikā) līdz 2000 m3 gadā"],["ab","JE15IB0015","Izsniegta","2015-03-24","Agroķīmijas noliktava;   šķidro minerālmēslu krātuve;   degvielas uzpildes stacija","iekārtas neiepakotu organisko un neorganisko ķīmisko vielu, ķīmisko produktu vai starpproduktu uzglabāšanai, ja uzglabā piecas tonnas un vairāk, enzīmu uzglabāšanai – 20 tonnu un vairāk"],["ab","JE15IB0015","Izsniegta","2015-03-24","Agroķīmijas noliktava;   šķidro minerālmēslu krātuve;   degvielas uzpildes stacija","visu kategoriju (L, M, N, O) mehānisko sauszemes transportlīdzekļu, mobilās lauksaimniecības tehnikas un satiksmē neizmantojamu pārvietojamu mehānismu un citu pārvietojamu agregātu remonta un apkopes darbnīcas (tai skaitā iekārtas, kurās veic automazgāšanu vai transportlīdzekļu salonu ķīmisko tīrīšanu)"],["ab","JE15IB0015","Izsniegta","2015-03-24","Agroķīmijas noliktava;   šķidro minerālmēslu krātuve;   degvielas uzpildes stacija","iekārtas iepakoto organisko un neorganisko ķīmisko vielu, ķīmisko produktu vai starpproduktu uzglabāšanai, ja uzglabā vairāk nekā 20 tonnu ķīmisko vielu, ķīmisko produktu vai starpproduktu"],["c","JE18IC0032","Darbība reģistrēta","2018-07-19",null,"sadedzināšanas iekārtas ,kuru nominālā ievadītā siltuma jauda ir vienāda ar vai lielāka par 0,2 un mazāka par 5 megavatiem, ja sadedzināšanas iekārtu lieto graudu kaltē"]]},"income_statements":{"columns":["net_turnover","cogs","gross_prof","sell_exp","admin_exp","oth_op_rev","oth_op_exp","other_interest_revenues","interest_expenses","income_before_income_taxes","income_after_income_taxes","net_income","provision_for_income_taxes","other_taxes"],"data":[[8793442,8142524,650918,14493,454490,1197603,19274,11163,188817,1182610,1182610,1182610,null,null],[9637158,8797315,839843,4621,448778,1361423,18347,26433,184840,1571113,1571113,1571113,null,null],[7680065,8669413,-989348,12635,464541,1480442,6427,9191,180540,-163858,-163858,-163858,null,null],[3340729,3328218,12511,null,235071,440005,17592,19387,325135,-105895,null,-153353,34358,13100],[2195094,1476420,718674,null,345772,579761,18501,16072,434389,515845,null,521853,null,9274]]},"balance_sheets":{"columns":["accounts_receivable","inventories","cur_assets","investments","fixed_assets","non_cur_assets","assets","cur_liab","non_cur_liab","equity","equities","cash","intangible_assets","provisions"],"data":[[997837,5095372,6093209,5295376,11715806,17011182,23104391,9127586,4931124,9045681,23104391,null,null,null],[677957,4809464,6191251,5295376,14648099,19943475,26134726,11472774,4045158,10616794,26134726,703830,null,null],[354429,4863698,5802978,5370376,14411866,19782242,25585220,10194420,4937864,10452936,25585220,584851,null,null],[662425,1808067,2482518,null,6045513,11332152,13814670,1981149,9558922,2247608,13814670,12026,263,26991],[1024216,2586199,3624455,null,5842858,11310242,14934697,2603873,9903050,2400961,14934697,14040,567,26813]]},"cash_flow_statements":{"columns":["cfo_im_ebt","cfo_im_ebwc","cfo_im_op","cfi_acq_fa","cfi_sal_fa","cfi_ln_rcv","cfi_int_rcv","cfi_net","cff_ln_rcv","cff_ln_repay","cff_ls_repay","cff_net","net_increase","at_end_of_year","cff_iss_cap","at_beginning_of_year","cfo_im_int","cfo_im_net","cfi_ln_md","cff_sub_rcv","cfi_acq_stk"],"data":[[1182610,1981946,1104944,-1910578,467436,120000,16063,-1307079,600000,-210550,-187315,202135,null,null,null,null,null,null,null,null,null],[1571113,2348034,2663753,-3222891,125869,null,26433,-3070589,2000000,-784840,-104494,1110666,703830,703830,null,null,null,null,null,null,null],[-163858,796001,15590,-653189,99408,150000,9191,-394590,400000,-1180540,-59439,260021,-118979,584851,1100000,703830,null,null,null,null,null],[-105895,109525,844971,501500,117577,184173,15594,-187888,210841,800057,161305,-369751,-2014,12026,null,14040,276246,555625,3732,380770,null],[515845,833138,540212,928638,223124,51325,9140,-941461,5257305,4828114,233365,631753,-286662,14040,null,300702,517166,23046,279258,435927,17154]]}}}