{"_avots":{"nosaukums":"Saraksts.lv","lapa":"https://saraksts.lv/40003219730","dati_atjaunoti":"2026-09-02","piezime":"Neoficiāls apkopojums no data.gov.lv (UR) un VID atvērtajiem datiem. Oficiālais pirmavots: info.ur.gov.lv"},"registration_number":"40003219730","company_name":"\"KNAUF\" SIA","company_type":"SIA","registered_date":"1994-10-04","area_of_activity":{"nace_code":"2361","nace_description":"Būvniecībai paredzētu betona izstrādājumu ražošana"},"segmentation":{"status":"Aktīvs","form_group":"Komercsabiedrība","financials":"Peļņa"},"financial_summary":{"UGP":{"columns":["year","turnover","profit","assets","employees","currency"],"data":[[2025,110014265,21733287,53970903,214,"EUR"],[2024,100619714,18709337,47780786,216,"EUR"],[2023,107746200,19485390,44975660,210,"EUR"],[2022,103184955,14528964,44918944,213,"EUR"],[2021,83181391,15644634,37382305,203,"EUR"]]}},"detailed_financials_by_year":{"2025":{"UGP":{"fs_data":{"currency":"EUR","employees":214,"type_from_db":"UGP"},"income_data":{"net_turnover":110014265,"inv_chg":-252683,"oth_op_rev":118358,"mat_exp":52937826,"labour_exp":9384535,"dep_exp":2578933,"oth_op_exp":18997085,"other_interest_revenues":100488,"interest_expenses":21950,"income_before_income_taxes":26060099,"provision_for_income_taxes":4326812,"income_after_income_taxes":21733287,"net_income":21733287},"balance_data":{"cash":5415298,"accounts_receivable":5427570,"inventories":7105897,"cur_assets":17948765,"investments":32556,"fixed_assets":35930993,"intangible_assets":58589,"non_cur_assets":36022138,"assets":53970903,"cur_liab":9899663,"non_cur_liab":118182,"provisions":392929,"equity":43560129,"equities":53970903},"cash_flow_data":{"cfo_im_ebt":26060099,"cfo_im_ebwc":28449380,"cfo_im_op":29491937,"cfo_im_tax":-4474001,"cfo_im_net":25017936,"cfi_acq_stk":-2556,"cfi_acq_fa":-8823871,"cfi_sal_fa":111238,"cfi_int_rcv":100488,"cfi_net":-8614701,"cff_div_pd":-16985390,"net_increase":-582155,"at_beginning_of_year":5997453,"at_end_of_year":5415298},"sankey_prepared":{"nodes":{"columns":["name"],"data":[["Neto Apgrozījums"],["Kopējie Darb. Ieņēmumi"],["Krājumu izmaiņa (neto izmaksa)"],["Materiālu Izmaksas"],["Personāla Izmaksas"]]},"links":{"columns":["source","target","value","originalValue","isLoss"],"data":[["net_turnover_source","total_rev_calc",110014265,110014265,false],["total_rev_calc","inventory_cost_exp",134325,134325,false],["total_rev_calc","material_costs_exp",52937826,52937826,false],["total_rev_calc","labour_costs_exp",9384535,9384535,false],["total_rev_calc","other_op_costs_exp",18997085,18997085,false]]}},"financial_ratios":{"current_ratio":{"value":1.8130682832334797},"quick_ratio":{"value":1.0952764755729563},"net_profit_margin":{"value":0.19754971775705632},"roa":{"value":0.4026852580176396},"roe":{"value":0.4989261395438016},"debt_to_equity":{"value":0.22997739515417873,"negative_equity":false},"interest_coverage":{"value":1188.2482460136673},"asset_turnover":{"value":2.0383995613340025},"altman_z_score":{"value":6.152630933259428},"roce":{"value":0.5918156375904104}},"source_ids":{"financial_statement_id":"2350460","income_statement_id":"2350460","balance_sheet_id":"2350460","cash_flow_statement_id":"2350460"}}},"2024":{"UGP":{"fs_data":{"currency":"EUR","employees":216,"type_from_db":"UGP"},"income_data":{"net_turnover":100619714,"inv_chg":-100487,"oth_op_rev":213619,"mat_exp":49550921,"labour_exp":8686117,"dep_exp":2609053,"oth_op_exp":17091774,"other_interest_revenues":128726,"interest_expenses":13611,"income_before_income_taxes":22910096,"provision_for_income_taxes":4200759,"income_after_income_taxes":18709337,"net_income":18709337},"balance_data":{"cash":5997453,"accounts_receivable":5892971,"inventories":6108342,"cur_assets":17998766,"investments":30000,"fixed_assets":29713403,"intangible_assets":38617,"non_cur_assets":29782020,"assets":47780786,"cur_liab":8472141,"non_cur_liab":118182,"provisions":378231,"equity":38812232,"equities":47780786},"cash_flow_data":{"cfo_im_ebt":22910096,"cfo_im_ebwc":25294818,"cfo_im_op":28828603,"cfo_im_tax":-4067664,"cfo_im_net":24760939,"cfi_acq_fa":-7451595,"cfi_sal_fa":168817,"cfi_int_rcv":128726,"cfi_net":-7154052,"cff_div_pd":-16528965,"cff_net":-16528965,"net_increase":1077922,"at_beginning_of_year":4919531,"at_end_of_year":5997453},"sankey_prepared":{"nodes":{"columns":["name"],"data":[["Neto Apgrozījums"],["Kopējie Darb. Ieņēmumi"],["Pārējie Ieņēmumi & Krāj. Izm."],["Materiālu Izmaksas"],["Personāla Izmaksas"]]},"links":{"columns":["source","target","value","originalValue","isLoss"],"data":[["net_turnover_source","total_rev_calc",100619714,100619714,false],["other_rev_source","total_rev_calc",113132,113132,false],["total_rev_calc","material_costs_exp",49550921,49550921,false],["total_rev_calc","labour_costs_exp",8686117,8686117,false],["total_rev_calc","other_op_costs_exp",17091774,17091774,false]]}},"financial_ratios":{"current_ratio":{"value":2.1244648784764086},"quick_ratio":{"value":1.4034733369050396},"net_profit_margin":{"value":0.18594106717496733},"roa":{"value":0.3915661203229265},"roe":{"value":0.4820474380344836},"debt_to_equity":{"value":0.22133030123080785,"negative_equity":false},"interest_coverage":{"value":1684.2044669752406},"asset_turnover":{"value":2.105861423041471},"altman_z_score":{"value":6.320879357911728},"roce":{"value":0.5831721495360627}},"source_ids":{"financial_statement_id":"2082051","income_statement_id":"2082051","balance_sheet_id":"2082051","cash_flow_statement_id":"2082051"}}},"2023":{"UGP":{"fs_data":{"currency":"EUR","employees":210,"type_from_db":"UGP"},"income_data":{"net_turnover":107746200,"inv_chg":453028,"oth_op_rev":62717,"mat_exp":57526543,"labour_exp":7975113,"dep_exp":2396172,"oth_op_exp":15488228,"other_interest_revenues":46105,"interest_expenses":13267,"income_before_income_taxes":24908727,"provision_for_income_taxes":5423337,"income_after_income_taxes":19485390,"net_income":19485390},"balance_data":{"cash":4919531,"accounts_receivable":9021833,"inventories":6033024,"cur_assets":19974388,"investments":30000,"fixed_assets":24908928,"intangible_assets":62344,"non_cur_assets":25001272,"assets":44975660,"cur_liab":7858806,"non_cur_liab":118182,"provisions":366812,"equity":36631860,"equities":44975660},"cash_flow_data":{"cfo_im_ebt":24908727,"cfo_im_ebwc":28884924,"cfo_im_op":31904220,"cfo_im_tax":-5642257,"cfo_im_net":26261963,"cfi_acq_fa":-5774311,"cfi_sal_fa":19704,"cfi_int_rcv":46105,"cfi_net":-5708502,"cff_div_pd":-21265030,"cff_net":-21265030,"net_increase":-711569,"at_beginning_of_year":5631100,"at_end_of_year":4919531},"sankey_prepared":{"nodes":{"columns":["name"],"data":[["Neto Apgrozījums"],["Kopējie Darb. Ieņēmumi"],["Pārējie Ieņēmumi & Krāj. Izm."],["Materiālu Izmaksas"],["Personāla Izmaksas"]]},"links":{"columns":["source","target","value","originalValue","isLoss"],"data":[["net_turnover_source","total_rev_calc",107746200,107746200,false],["other_rev_source","total_rev_calc",515745,515745,false],["total_rev_calc","material_costs_exp",57526543,57526543,false],["total_rev_calc","labour_costs_exp",7975113,7975113,false],["total_rev_calc","other_op_costs_exp",15488228,15488228,false]]}},"financial_ratios":{"current_ratio":{"value":2.5416568369291723},"quick_ratio":{"value":1.77397991501508},"net_profit_margin":{"value":0.1808452641485268},"roa":{"value":0.43324300299317453},"roe":{"value":0.5319246688538338},"debt_to_equity":{"value":0.21776093269629224,"negative_equity":false},"interest_coverage":{"value":1878.4950629381171},"asset_turnover":{"value":2.395655783594949},"altman_z_score":{"value":6.92425376927036},"roce":{"value":0.6714468311349879}},"source_ids":{"financial_statement_id":"1936750","income_statement_id":"1936750","balance_sheet_id":"1936750","cash_flow_statement_id":"1936750"}}},"2022":{"UGP":{"fs_data":{"currency":"EUR","employees":213,"type_from_db":"UGP"},"income_data":{"net_turnover":103184955,"inv_chg":780471,"oth_op_rev":47920,"mat_exp":63371832,"labour_exp":7723689,"dep_exp":2543147,"oth_op_exp":14231763,"interest_expenses":37795,"income_before_income_taxes":16105120,"provision_for_income_taxes":1576156,"income_after_income_taxes":14528964,"net_income":14528964},"balance_data":{"cash":5631100,"accounts_receivable":6592572,"inventories":11043677,"cur_assets":23267349,"investments":30000,"fixed_assets":21588537,"intangible_assets":33058,"non_cur_assets":21651595,"assets":44918944,"cur_liab":6045445,"non_cur_liab":118182,"provisions":343817,"equity":38411500,"equities":44918944},"cash_flow_data":{"cfo_im_ebt":16105120,"cfo_im_ebwc":17435985,"cfo_im_op":6954577,"cfo_im_tax":-1221205,"cfo_im_net":5733372,"cfi_acq_fa":-2448149,"cfi_sal_fa":4365,"cfi_net":-2443784,"cff_sub_rcv":2000000,"cff_div_pd":-5100000,"cff_net":-3100000,"effect_of_exchange_rate_change":-37229,"net_increase":152359,"at_beginning_of_year":5478741,"at_end_of_year":5631100},"sankey_prepared":{"nodes":{"columns":["name"],"data":[["Neto Apgrozījums"],["Kopējie Darb. Ieņēmumi"],["Pārējie Ieņēmumi & Krāj. Izm."],["Materiālu Izmaksas"],["Personāla Izmaksas"]]},"links":{"columns":["source","target","value","originalValue","isLoss"],"data":[["net_turnover_source","total_rev_calc",103184955,103184955,false],["other_rev_source","total_rev_calc",828391,828391,false],["total_rev_calc","material_costs_exp",63371832,63371832,false],["total_rev_calc","labour_costs_exp",7723689,7723689,false],["total_rev_calc","other_op_costs_exp",14231763,14231763,false]]}},"financial_ratios":{"current_ratio":{"value":3.8487404980113125},"quick_ratio":{"value":2.0219639745295837},"net_profit_margin":{"value":0.14080506213333135},"roa":{"value":0.32344847643791447},"roe":{"value":0.3782451609544017},"debt_to_equity":{"value":0.16046306444684535,"negative_equity":false},"interest_coverage":{"value":427.1177404418574},"asset_turnover":{"value":2.29713670472752},"altman_z_score":{"value":7.025748968094504},"roce":{"value":0.41526786667698734}},"source_ids":{"financial_statement_id":"1771790","income_statement_id":"1771790","balance_sheet_id":"1771790","cash_flow_statement_id":"1771790"}}},"2021":{"UGP":{"fs_data":{"currency":"EUR","employees":203,"type_from_db":"UGP"},"income_data":{"net_turnover":83181391,"inv_chg":166605,"oth_op_rev":103500,"mat_exp":42954471,"labour_exp":6780340,"dep_exp":2427668,"oth_op_exp":11868924,"interest_expenses":17415,"income_before_income_taxes":19402678,"provision_for_income_taxes":3758044,"income_after_income_taxes":15644634,"net_income":15644634},"balance_data":{"cash":5478741,"accounts_receivable":5545164,"inventories":4618853,"cur_assets":15642758,"investments":30000,"fixed_assets":21675877,"intangible_assets":33670,"non_cur_assets":21739547,"assets":37382305,"cur_liab":7985238,"non_cur_liab":118182,"provisions":296349,"equity":28982536,"equities":37382305},"cash_flow_data":{"cfo_dm_cust":81426975,"cfo_dm_supp":-48425599,"cfo_dm_oth":-11214767,"cfo_dm_tax":-3858862,"cfi_acq_fa":-1820750,"cfi_sal_fa":9712,"cff_div_pd":-14842871,"net_increase":1273838,"at_beginning_of_year":4204903,"at_end_of_year":5478741},"sankey_prepared":{"nodes":{"columns":["name"],"data":[["Neto Apgrozījums"],["Kopējie Darb. Ieņēmumi"],["Pārējie Ieņēmumi & Krāj. Izm."],["Materiālu Izmaksas"],["Personāla Izmaksas"]]},"links":{"columns":["source","target","value","originalValue","isLoss"],"data":[["net_turnover_source","total_rev_calc",83181391,83181391,false],["other_rev_source","total_rev_calc",270105,270105,false],["total_rev_calc","material_costs_exp",42954471,42954471,false],["total_rev_calc","labour_costs_exp",6780340,6780340,false],["total_rev_calc","other_op_costs_exp",11868924,11868924,false]]}},"financial_ratios":{"current_ratio":{"value":1.9589595200543803},"quick_ratio":{"value":1.38053555823884},"net_profit_margin":{"value":0.1880785330940186},"roa":{"value":0.41850372790013884},"roe":{"value":0.5397952063270102},"debt_to_equity":{"value":0.2795966508934898,"negative_equity":false},"interest_coverage":{"value":1115.1359747344243},"asset_turnover":{"value":2.2251541471292366},"altman_z_score":{"value":6.140505692947969},"roce":{"value":0.6606132849920028}},"source_ids":{"financial_statement_id":"1419216","income_statement_id":"1419216","balance_sheet_id":"1419216","cash_flow_statement_id":"1419216"}}}},"vid_data":{"has_data":true,"rating":{"Reitings":"A","Skaidrojums":"Laba saistību izpilde","Informacijas_atjaunosanas_datums":"12.08.2026"},"pvn":{"Aktivs":"ir","Registrets":" 06.11.1996 ","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,"10 051.23","1 845.20","3 117.35",218,"3 495.59","~ 2 459.00"],[2023,"11 054.85","1 671.24","2 864.84",214,"3 272.49","~ 2 305.25"],[2022,"3 734.24","1 415.53","2 601.95",218,"2 917.66","~ 2 060.71"]]},"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","3498.29","578.5","1039.33",228,"4 457.28","~ 3 112.26"],["2026. gada 1. ceturksnis","2218.43","626.50","1099.64",226,"4 757.66","~ 3 312.54"],["2025. gada 4. ceturksnis","2660.24","395.17","743.99",215,"3 383.61","~ 2 386.16"]]},"salary_calculation_example":{"year":2024,"vsaoi_sum":3117.35,"employees":218,"gross_salary_raw":3495.5927061215007,"gross_salary_formatted":"3 495.59","net_salary_formatted":"~ 2 459.00","vsaoi_employee_part":"367.04","non_taxable_minimum":"0.00","iin_part":"669.56","iin_rate_percentage":"21.4","iin_rate_decimal":"0.214"}},"salary_calculation_example":{"year":2024,"vsaoi_sum":3117.35,"employees":218,"gross_salary_raw":3495.5927061215007,"gross_salary_formatted":"3 495.59","net_salary_formatted":"~ 2 459.00","vsaoi_employee_part":"367.04","non_taxable_minimum":"0.00","iin_part":"669.56","iin_rate_percentage":"21.4","iin_rate_decimal":"0.214"},"raw_database_records":{"area_of_activity":{"columns":["legal_form_code","legal_form_code_text","area_of_activity"],"data":[["LIMITED_LIABILITY_COMPANY_SIA","Sabiedrība ar ierobežotu atbildību","būvmateriālu, t.sk. ģipša izstrādājumu un ar tiem saistīto izstrādājumu ra-\r\nžošana un realizācija\r\nimporta un eksporta operācijas \r\nmaksas pakalpojumi \r\nu.c.darbība, kas nav aizliegta LR likumdošanā \r\n"]]},"equity_capitals":{"columns":["equity_capital_type","amount","currency","date_from"],"data":[["PAID_UP_EQUITY",7117506,"EUR","2014-06-09"]]},"financial_statements":{"columns":["year","employees","currency"],"data":[[2017,186,"EUR"],[2018,196,"EUR"],[2010,165,"LVL"],[2010,171,"LVL"],[2011,168,"LVL"]]},"register_name_history":{"columns":["date_to","name"],"data":[["2004-08-16","Sabiedrība ar ierobežotu atbildību \"KNAUF\""],["2003-06-06","Sabiedrība ar ierobežotu atbildību \"KNAUF MARKETING RIGA\""]]},"register":{"columns":["sepa","regtype","type","registered","address","index","addressid","region"],"data":[["LV04ZZZ40003219730","K","SIA","1994-10-04","Ropažu nov., Stopiņu pag., Saurieši, Institūta iela 108",2118,107014082,100016784]]},"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","2361  ","044420","Stopiņu pag.","10 051.23","1 845.20","3 117.35",218],[2023,"sabiedrība ar ierobežotu atbildību","2361  ","044420","Stopiņu pag.","11 054.85","1 671.24","2 864.84",214],[2022,"sabiedrība ar ierobežotu atbildību","2361  ","044420","Stopiņu pag.","3 734.24","1 415.53","2 601.95",218]]},"pdb_pvnmaksataji_odata":{"columns":["Aktivs","Registrets","Buvniecibas_pazime","PVN139_2_pazime","Izslegts"],"data":[["nav"," 02.06.1995 ","nav","nav"," 05.11.1996 "],["ir"," 06.11.1996 ","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":["Nosaukums","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":[["KNAUF SIA","2025. gada 4. ceturksnis","2660.24","455.73","0.00","395.17","743.99","215"],["KNAUF SIA","2026. gada 1. ceturksnis","2218.43","726.27","445.91","626.50","1099.64","226"],["KNAUF SIA","2026. gada 2. ceturksnis","3498.29","481.22","0.0","578.5","1039.33","228"]]},"deminimis":{"columns":["assign_date","assigned_amount","assigner_title","program_title","instrument_title","regul_title","project_title"],"data":[["2025-07-18",57000,"Latvijas Investīciju un attīstības aģentūra","ANM 2.2.1.2.i. investīcija \"Atbalsts procesu digitalizācijai komercdarbībā\"","01 Tiešais maksājums (grants)","2023/2831 Vispārējā tautsaimniecība (2023/2831)","04d32b4b"],["2025-04-22",1650,"Latvijas Informācijas tehnoloģiju klasteris","ANM 2.2.1.1.i.  investīcija \"Atbalsts Digitālo inovāciju centru un reģionālo kontaktpunktu izveidei ","01 Tiešais maksājums (grants)","2023/2831 Vispārējā tautsaimniecība (2023/2831)","cff6b114"],["2024-09-18",null,"Latvijas Informācijas tehnoloģiju klasteris","ANM 2.2.1.1.i.  investīcija \"Atbalsts Digitālo inovāciju centru un reģionālo kontaktpunktu izveidei ","01 Tiešais maksājums (grants)","2023/2831 Vispārējā tautsaimniecība (2023/2831)","cff6b114"],["2024-09-18",1650,"Latvijas Informācijas tehnoloģiju klasteris","ANM 2.2.1.1.i.  investīcija \"Atbalsts Digitālo inovāciju centru un reģionālo kontaktpunktu izveidei ","01 Tiešais maksājums (grants)","2023/2831 Vispārējā tautsaimniecība (2023/2831)","cff6b114"]]},"vide":{"columns":["veids","numurs","statuss","no_dat","nosaukums","apraksts"],"data":[["ab","RI11IB0163","Izsniegta","2011-12-21","Iekārtas ģipša izstrādājumu ražošanai","iekārtas iepakoto organisko un neorganisko ķīmisko vielu, ķīmisko produktu vai starpproduktu uzglabāšanai, ja uzglabā vairāk nekā 20 tonnu ķīmisko vielu, ķīmisko produktu vai starpproduktu"],["ab","RI11IB0163","Izsniegta","2011-12-21","Iekārtas ģipša izstrādājumu ražošanai","gāzes uzpildes stacijas ar gāzes apgrozījumu 500 un vairāk tonnu gadā"],["ab","RI11IB0163","Izsniegta","2011-12-21","Iekārtas ģipša izstrādājumu ražošanai","sadedzināšanas iekārtas, kuru nominālā ievadītā siltuma jauda ir vienāda ar vai lielāka par 5 un mazāka par 50 megavatiem, ja sadedzināšanas iekārtā izmanto biomasu, kūdru vai gāzveida kurināmo"],["ab","RI11IB0163","Izsniegta","2011-12-21","Iekārtas ģipša izstrādājumu ražošanai","iekārtas ģipša izstrādājumu ražošanai, izņemot daiļamatniecību"],["ab","RI11IB0163","Izsniegta","2011-12-21","Iekārtas ģipša izstrādājumu ražošanai","notekūdeņu attīrīšanas darbības (iekārtas) ar jaudu 20 un vairāk kubikmetru diennaktī, kuras attīrītos notekūdeņus novada vidē"]]},"atkritumi":{"columns":["gads","nosaukums","klase","nodots","uzkrats"],"data":[["2026","Pārstrādei paredzētā papīra un kartona šķirošanas atkritumi","030308",12.395,-12.395],["2026","Jauktais iepakojums","150106",41.44,-41.44],["2026","Plastmasa un gumija","191204",0.197,-0.197],["2026","Būvniecības atkritumi, kuri neatbilst 170901, 170902 un 170903 klasei","170904",1921.47,-1921.47],["2026","Nederīgas iekārtas, kuras satur citus bīstamus komponentus, nevis 160209, 160210, 160211 un 160212 klasē minētos5","160213",0.015,-0.015]]},"income_statements":{"columns":["net_turnover","inv_chg","oth_op_rev","mat_exp","labour_exp","dep_exp","oth_op_exp","interest_expenses","income_before_income_taxes","provision_for_income_taxes","income_after_income_taxes","net_income","other_interest_revenues","other_taxes"],"data":[[70879884,156420,118670,37210841,5770880,2474958,10722000,10592,14965703,622832,14342871,14342871,null,null],[24848420,229490,275791,14145548,2480985,3535618,3379618,34656,1803951,392050,null,1503373,26675,35164],[28415266,199088,55586,16385006,2759824,3083215,3865976,52750,2549021,443200,null,2194941,25852,37747],[32894586,348150,53018,19085545,2876292,2826233,4570254,10313,3943778,738000,null,3293113,16661,36912],[36556789,-450769,106363,19995207,2971649,2689925,4767951,6111,5783103,1051182,null,4835030,1563,33203]]},"balance_sheets":{"columns":["cash","accounts_receivable","inventories","cur_assets","investments","fixed_assets","intangible_assets","non_cur_assets","assets","cur_liab","provisions","equity","equities","non_cur_liab"],"data":[[5837831,4995477,3481898,14315206,30000,23684345,42937,23757282,38072488,6431364,279664,31361460,38072488,null],[3179513,2727922,1379719,7287154,1796,24920284,294440,25216520,32503674,1685728,184711,28471229,32503674,2162006],[3428552,2871289,1500786,7800627,1796,23828456,246131,24076383,31877010,2684133,231542,27152222,31877010,1809113],[4603916,2310482,1782853,8697251,17565,22063431,182578,22263574,30960825,2326844,249653,26579913,30960825,1804415],[4994007,2530908,1420028,8944943,16861,20678357,129845,20825063,29770006,2373620,269073,25792511,29770006,1334802]]},"cash_flow_statements":{"columns":["cfo_dm_cust","cfo_dm_supp","cfo_dm_oth","cfi_acq_fa","cfi_sal_fa","cff_div_pd","net_increase","at_beginning_of_year","at_end_of_year","cfo_im_ebt","cfo_im_ebwc","cfo_im_op","cfo_im_int","cfo_im_tax","cfo_im_net","cfi_net","cff_net"],"data":[[70879994,-42568246,-10466781,-1529748,1403,13322819,2993803,2844028,5837831,null,null,null,null,null,null,null,null],[null,null,null,727253,6900,3865423,94867,3084646,3179513,1803951,5518420,5040716,34656,290253,4680643,-720353,-3865423],[null,null,null,1998894,9289,3514020,249039,3179513,3428552,2549021,5778408,5981488,52750,138327,5752664,-1989605,-3514020],[null,null,null,-1036664,13570,-3865422,1175364,3428552,4603916,3943778,6823874,5995177,-10313,115928,6063880,-1023094,-3865422],[null,null,null,1378803,12036,5622432,390091,4603916,4994007,5783103,null,null,-6111,115928,null,null,null]]}}}