{"_avots":{"nosaukums":"Saraksts.lv","lapa":"https://saraksts.lv/40003440441","dati_atjaunoti":"2026-09-10","piezime":"Neoficiāls apkopojums no data.gov.lv (UR) un VID atvērtajiem datiem. Oficiālais pirmavots: info.ur.gov.lv"},"registration_number":"40003440441","company_name":"SIA \"MADESTA\"","company_type":"SIA","registered_date":"1999-04-16","area_of_activity":{"nace_code":"2511","nace_description":"Metāla konstrukciju un to daļu ražošana"},"segmentation":{"status":"Aktīvs","form_group":"Komercsabiedrība","financials":"Zaudējumi"},"financial_summary":{"UGP":{"columns":["year","turnover","profit","assets","employees","currency"],"data":[[2024,6398373,-1829341,16655994,85,"EUR"],[2023,9392561,225752,17049228,85,"EUR"],[2022,11579720,376378,15475446,87,"EUR"],[2021,19583783,440982,17399050,73,"EUR"],[2020,16944874,568297,11739334,58,"EUR"]]}},"detailed_financials_by_year":{"2024":{"UGP":{"fs_data":{"currency":"EUR","employees":85,"type_from_db":"UGP"},"income_data":{"net_turnover":6398373,"cogs":5720410,"gross_prof":677963,"sell_exp":806820,"admin_exp":263167,"oth_op_rev":16303,"oth_op_exp":988114,"other_interest_revenues":990,"interest_expenses":466496,"income_before_income_taxes":-1829341,"income_after_income_taxes":-1829341,"net_income":-1829341},"balance_data":{"cash":221040,"accounts_receivable":3902671,"inventories":665508,"cur_assets":4789219,"investments":155339,"fixed_assets":11711436,"non_cur_assets":11866775,"assets":16655994,"cur_liab":2821114,"non_cur_liab":7158715,"equity":6676165,"equities":16655994},"cash_flow_data":{"cfo_im_ebt":-1829341,"cfo_im_ebwc":737038,"cfo_im_op":111006,"cfo_im_int":466496,"cfo_im_net":577502,"cfi_acq_fa":-2016071,"cfi_sal_fa":241718,"cfi_ln_md":-103403,"cfi_ln_rcv":57807,"cfi_int_rcv":-990,"cfi_net":-1820939,"cff_iss_cap":500000,"cff_ln_rcv":952320,"cff_ln_repay":-148862,"cff_net":1303458,"effect_of_exchange_rate_change":-1374,"net_increase":58648,"at_beginning_of_year":162393,"at_end_of_year":221040},"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",5720410,5720410,false],["net_turnover_source","gross_profit_calc",677963,677963,false],["gross_profit_calc","selling_exp",806820,806820,false],["gross_profit_calc","admin_exp",263167,263167,false],["gross_profit_calc","other_op_exp_exp",988114,988114,false]]}},"financial_ratios":{"current_ratio":{"value":1.6976339843054906},"quick_ratio":{"value":1.461731429499127},"net_profit_margin":{"value":-0.2859072142246162},"roa":{"value":-0.10983079124548195},"roe":{"value":-0.27401075317940765},"debt_to_equity":{"value":1.4948445701986095,"negative_equity":false},"interest_coverage":{"value":-2.9214505590616},"asset_turnover":{"value":0.38414837325229584},"altman_z_score":{"value":0.8343436196911003},"roce":{"value":-0.09850790176712772}},"source_ids":{"financial_statement_id":"2087471","income_statement_id":"2087471","balance_sheet_id":"2087471","cash_flow_statement_id":"2087471"}}},"2023":{"UGP":{"fs_data":{"currency":"EUR","employees":85,"type_from_db":"UGP"},"income_data":{"net_turnover":9392561,"cogs":7408264,"gross_prof":1984297,"sell_exp":996959,"admin_exp":341667,"oth_op_rev":247736,"oth_op_exp":498599,"other_interest_revenues":18155,"interest_expenses":185655,"income_before_income_taxes":227308,"provision_for_income_taxes":1556,"income_after_income_taxes":225752,"net_income":225752},"balance_data":{"cash":162393,"accounts_receivable":3595262,"inventories":1746120,"cur_assets":5503775,"investments":1231026,"fixed_assets":10314427,"non_cur_assets":11545453,"assets":17049228,"cur_liab":1570759,"non_cur_liab":6972962,"equity":8505507,"equities":17049228},"cash_flow_data":{"cfo_im_ebt":227308,"cfo_im_ebwc":870006,"cfo_im_op":1272948,"cfo_im_int":-185655,"cfo_im_tax":-820,"cfo_im_net":1086472,"cfi_acq_fa":-2714912,"cfi_sal_fa":314579,"cfi_ln_md":-110213,"cfi_int_rcv":18155,"cfi_net":-2492392,"cff_ln_rcv":4593017,"cff_ln_repay":-3083011,"cff_net":1510006,"effect_of_exchange_rate_change":1336,"net_increase":105422,"at_beginning_of_year":56972,"at_end_of_year":162393},"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",7408264,7408264,false],["net_turnover_source","gross_profit_calc",1984297,1984297,false],["gross_profit_calc","selling_exp",996959,996959,false],["gross_profit_calc","admin_exp",341667,341667,false],["gross_profit_calc","other_op_exp_exp",498599,498599,false]]}},"financial_ratios":{"current_ratio":{"value":3.503895250639977},"quick_ratio":{"value":2.392254317817055},"net_profit_margin":{"value":0.024035191254014748},"roa":{"value":0.013241186052529769},"roe":{"value":0.0265418628189948},"debt_to_equity":{"value":1.0044928538651487,"negative_equity":false},"interest_coverage":{"value":2.22435700627508},"asset_turnover":{"value":0.5509082874602885},"altman_z_score":{"value":1.6311375862435433},"roce":{"value":0.026679835066375106}},"source_ids":{"financial_statement_id":"1947101","income_statement_id":"1947101","balance_sheet_id":"1947101","cash_flow_statement_id":"1947101"}}},"2022":{"UGP":{"fs_data":{"currency":"EUR","employees":87,"type_from_db":"UGP"},"income_data":{"net_turnover":11579720,"cogs":9534425,"gross_prof":2045295,"sell_exp":1536798,"admin_exp":234479,"oth_op_rev":225155,"oth_op_exp":12699,"other_interest_revenues":21472,"interest_expenses":130748,"income_before_income_taxes":377198,"provision_for_income_taxes":820,"income_after_income_taxes":376378,"net_income":376378},"balance_data":{"cash":56972,"accounts_receivable":3426207,"inventories":2422350,"cur_assets":5905529,"investments":1179290,"fixed_assets":8390627,"non_cur_assets":9569917,"assets":15475446,"cur_liab":1947372,"non_cur_liab":5248319,"equity":8279755,"equities":15475446},"cash_flow_data":{"cfo_im_ebt":377198,"cfo_im_ebwc":917327,"cfo_im_op":-2398064,"cfo_im_int":-130748,"cfo_im_tax":-820,"cfo_im_net":-2529632,"cfi_acq_fa":1770373,"cfi_ln_md":-117567,"cfi_int_rcv":21472,"cfi_net":1674278,"cff_ln_rcv":3166835,"cff_ln_repay":-2401729,"cff_net":765106,"effect_of_exchange_rate_change":1039,"net_increase":-89209,"at_beginning_of_year":146181,"at_end_of_year":56972},"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",9534425,9534425,false],["net_turnover_source","gross_profit_calc",2045295,2045295,false],["gross_profit_calc","selling_exp",1536798,1536798,false],["gross_profit_calc","admin_exp",234479,234479,false],["gross_profit_calc","other_op_exp_exp",12699,12699,false]]}},"financial_ratios":{"current_ratio":{"value":3.032563372586234},"quick_ratio":{"value":1.7886561992264447},"net_profit_margin":{"value":0.03250320387712311},"roa":{"value":0.024320979182118563},"roe":{"value":0.04545762525581977},"debt_to_equity":{"value":0.8690705220142383,"negative_equity":false},"interest_coverage":{"value":3.8849236699605347},"asset_turnover":{"value":0.7482640564931052},"altman_z_score":{"value":1.9685762203615895},"roce":{"value":0.037547547418797386}},"source_ids":{"financial_statement_id":"1776167","income_statement_id":"1776167","balance_sheet_id":"1776167","cash_flow_statement_id":"1776167"}}},"2021":{"UGP":{"fs_data":{"currency":"EUR","employees":73,"type_from_db":"UGP"},"income_data":{"net_turnover":19583783,"cogs":16996600,"gross_prof":2587183,"sell_exp":2113549,"admin_exp":241737,"oth_op_rev":356291,"oth_op_exp":78970,"other_interest_revenues":25839,"interest_expenses":93945,"income_before_income_taxes":441112,"provision_for_income_taxes":130,"income_after_income_taxes":440982,"net_income":440982},"balance_data":{"cash":146181,"accounts_receivable":6404622,"inventories":2616799,"cur_assets":9167602,"investments":1179290,"fixed_assets":7051158,"intangible_assets":1000,"non_cur_assets":8231448,"assets":17399050,"cur_liab":7551227,"non_cur_liab":1944446,"equity":7903377,"equities":17399050},"cash_flow_data":{"cfo_im_ebt":441112,"cfo_im_ebwc":900853,"cfo_im_op":13438,"cfo_im_int":-93945,"cfo_im_tax":-130,"cfo_im_net":-80637,"cfi_sal_stk":245309,"cfi_acq_fa":-1048704,"cfi_ln_md":-181105,"cfi_int_rcv":25839,"cfi_net":-958661,"cff_ln_rcv":1809890,"cff_ln_repay":-733059,"cff_ls_repay":-260240,"cff_net":816591,"effect_of_exchange_rate_change":-5849,"net_increase":-228556,"at_beginning_of_year":374737,"at_end_of_year":146181},"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",16996600,16996600,false],["net_turnover_source","gross_profit_calc",2587183,2587183,false],["gross_profit_calc","selling_exp",2113549,2113549,false],["gross_profit_calc","admin_exp",241737,241737,false],["gross_profit_calc","other_op_exp_exp",78970,78970,false]]}},"financial_ratios":{"current_ratio":{"value":1.2140546165543693},"quick_ratio":{"value":0.8675150409330828},"net_profit_margin":{"value":0.02251771274222146},"roa":{"value":0.025345176891841795},"roe":{"value":0.05579665502480775},"debt_to_equity":{"value":1.201470333504273,"negative_equity":false},"interest_coverage":{"value":5.695428176060461},"asset_turnover":{"value":1.125566223443234},"altman_z_score":{"value":2.0197857827373693},"roce":{"value":0.05433251592763193}},"source_ids":{"financial_statement_id":"1441418","income_statement_id":"1441418","balance_sheet_id":"1441418","cash_flow_statement_id":"1441418"}}},"2020":{"UGP":{"fs_data":{"currency":"EUR","employees":58,"type_from_db":"UGP"},"income_data":{"net_turnover":16944874,"cogs":14881642,"gross_prof":2063232,"sell_exp":1152390,"admin_exp":197030,"oth_op_rev":196261,"oth_op_exp":280977,"other_interest_revenues":40584,"interest_expenses":100157,"income_before_income_taxes":569523,"provision_for_income_taxes":1226,"income_after_income_taxes":568297,"net_income":568297},"balance_data":{"cash":374737,"accounts_receivable":1827900,"inventories":1968168,"cur_assets":4170805,"investments":1179290,"fixed_assets":6386692,"intangible_assets":2547,"non_cur_assets":7568529,"assets":11739334,"cur_liab":4153698,"non_cur_liab":368550,"equity":7217086,"equities":11739334},"cash_flow_data":{"cfo_im_ebt":569523,"cfo_im_ebwc":960952,"cfo_im_op":1347692,"cfo_im_int":-100157,"cfo_im_tax":-1226,"cfo_im_net":1246309,"cfi_acq_fa":771348,"cfi_sal_fa":16500,"cfi_ln_md":-72906,"cfi_int_rcv":40584,"cfi_net":-787170,"cff_ln_rcv":107099,"cff_ln_repay":-724948,"cff_net":-617849,"effect_of_exchange_rate_change":-31193,"net_increase":-189903,"at_beginning_of_year":564640,"at_end_of_year":374737},"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",14881642,14881642,false],["net_turnover_source","gross_profit_calc",2063232,2063232,false],["gross_profit_calc","selling_exp",1152390,1152390,false],["gross_profit_calc","admin_exp",197030,197030,false],["gross_profit_calc","other_op_exp_exp",280977,280977,false]]}},"financial_ratios":{"current_ratio":{"value":1.0041184987449738},"quick_ratio":{"value":0.530283376403388},"net_profit_margin":{"value":0.033537989128747725},"roa":{"value":0.048409645726069296},"roe":{"value":0.07874327671860915},"debt_to_equity":{"value":0.6266030361838559,"negative_equity":false},"interest_coverage":{"value":6.686302505067045},"asset_turnover":{"value":1.4434271995327843},"altman_z_score":{"value":2.8098244798815495},"roce":{"value":0.08828264367022093}},"source_ids":{"financial_statement_id":"1190520","income_statement_id":"1190520","balance_sheet_id":"1190520","cash_flow_statement_id":"1190520"}}}},"vid_data":{"has_data":true,"rating":{"Reitings":"B","Skaidrojums":"Jāuzlabo saistību izpilde","Informacijas_atjaunosanas_datums":"12.08.2026"},"pvn":{"Aktivs":"ir","Registrets":" 20.04.1999 ","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,"348.65","191.54","454.44",84,"1 322.48","~ 983.63"],[2023,"542.46","303.10","514.18",85,"1 478.73","~ 1 083.48"],[2022,"234.00","238.97","472.48",87,"1 327.57","~ 950.54"]]},"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","123.31","51.52","128.03",79,"1 584.66","~ 1 196.86"],["2026. gada 1. ceturksnis","125.11","55.04","131.85",83,"1 553.29","~ 1 175.95"],["2025. gada 4. ceturksnis","99.66","40.72","106.27",89,"1 167.54","~ 908.54"]]},"salary_calculation_example":{"year":2024,"vsaoi_sum":454.44,"employees":84,"gross_salary_raw":1322.4797105700598,"gross_salary_formatted":"1 322.48","net_salary_formatted":"~ 983.63","vsaoi_employee_part":"138.86","non_taxable_minimum":"183.66","iin_part":"199.99","iin_rate_percentage":"20","iin_rate_decimal":"0.2"}},"salary_calculation_example":{"year":2024,"vsaoi_sum":454.44,"employees":84,"gross_salary_raw":1322.4797105700598,"gross_salary_formatted":"1 322.48","net_salary_formatted":"~ 983.63","vsaoi_employee_part":"138.86","non_taxable_minimum":"183.66","iin_part":"199.99","iin_rate_percentage":"20","iin_rate_decimal":"0.2"},"raw_database_records":{"equity_capitals":{"columns":["equity_capital_type","amount","currency","date_from"],"data":[["PAID_UP_EQUITY",5782624,"EUR","2025-05-08"]]},"financial_statements":{"columns":["year","employees","currency"],"data":[[2017,19,"EUR"],[2018,44,"EUR"],[2009,1,"LVL"],[2010,1,"LVL"],[2011,1,"LVL"]]},"register_name_history":{"columns":["date_to","name"],"data":[["2015-10-22","\"RIGA TIMBER\" SIA"],["2004-12-30","SIA \"RIGA TIMBER\""]]},"register":{"columns":["sepa","regtype","type","registered","address","index","addressid","city","atvk"],"data":[["LV02ZZZ40003440441","K","SIA","1999-04-16","Rīga, Rencēnu iela 8",1073,106371761,100003003,"0010000"]]},"reorganizations":{"columns":["reorganization_type","reorganization_type_text","source_entity_regcode","registered"],"data":[["ACQUISITION","Apvienošanas ceļā pievienota pie","40103478408","2021-05-13"],["ACQUISITION","Apvienošanas ceļā pievienota pie","40003162817","2014-08-07"]]},"securing_measures":{"columns":["securing_measure_type","securing_measure_type_text","type_details","date_from","case_number","institution_identifier","institution_name"],"data":[["PROHIBITION","Aizliegums","Piemērots aizliegums komercķīlas reģistrācijai, pārjaunošanai, grozīšanai Latvijas Republikas Uzņēmumu reģistra komercķīlu reģistrā","2025-11-05","30.4/17.19.2/116369",1000334326,"VID Nodokļu nomaksas veicināšanas pārvalde"],["PROHIBITION","Aizliegums","Piemērots aizliegums pamatkapitāla samazināšanai","2025-11-05","30.4/17.19.2/116369",1000334326,"VID Nodokļu nomaksas veicināšanas pārvalde"]]},"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","2511  ","010093","Latgales priekšpilsēta","348.65","191.54","454.44",84],[2023,"sabiedrība ar ierobežotu atbildību","2511  ","010093","Latgales priekšpilsēta","542.46","303.10","514.18",85],[2022,"sabiedrība ar ierobežotu atbildību","2511  ","010093","Latgales priekšpilsēta","234.00","238.97","472.48",87]]},"pdb_pvnmaksataji_odata":{"columns":["Aktivs","Registrets","Buvniecibas_pazime","PVN139_2_pazime"],"data":[["ir"," 20.04.1999 ","nav","nav"]]},"reitings_uznemumi":{"columns":["Reitings","Skaidrojums","Informacijas_atjaunosanas_datums"],"data":[["B","Jāuzlabo 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":[["MADESTA SIA","2025. gada 4. ceturksnis","99.66","107.00","154.46","40.72","106.27","89"],["MADESTA SIA","2026. gada 1. ceturksnis","125.11","9.69","72.77","55.04","131.85","83"],["MADESTA SIA","2026. gada 2. ceturksnis","123.31","14.51","70.81","51.52","128.03","79"]]},"deminimis":{"columns":["assign_date","assigned_amount","assigner_title","program_title","instrument_title","regul_title","project_title"],"data":[["2024-12-10",1253.09,"AS \"Attīstības finanšu institūcija Altum\"","Altum aizdevumu portfelī iekļauto darījumu procentu likmes subsīdijas","03 Galvojums/garantija","2023/2831 Vispārējā tautsaimniecība (2023/2831)","df0c1dc7"],["2024-12-10",808.35,"AS \"Attīstības finanšu institūcija Altum\"","Altum aizdevumu portfelī iekļauto darījumu procentu likmes subsīdijas","03 Galvojums/garantija","2023/2831 Vispārējā tautsaimniecība (2023/2831)","b2072637"],["2023-09-21",64216.46,"AS \"Attīstības finanšu institūcija Altum\"","Aizdevumu garantijas","03 Galvojums/garantija","1407/2013 Vispārējā tautsaimniecība (1407/2013)","5602476b"]]},"vide":{"columns":["veids","numurs","statuss","no_dat","nosaukums","apraksts"],"data":[["ab","AP23IB0053","Izsniegta","2023-06-19","Metālapstrādes ražotne","citas iekārtas dzelzs, tērauda vai citu metālu rūpnieciskai apstrādei ar ražošanas platību 1000 m2 un vairāk"],["ab","AP23IB0053","Izsniegta","2023-06-19","Metālapstrādes ražotne","sadedzināšanas iekārtas, kuru nominālā siltuma jauda ir vienāda ar vai lielāka par 0.2 un mazāka par 5 megavatiem un kuras kā kurināmo izmanto biomasu, kūdru vai gāzveida kurināmo"],["ab","RI19IB0006","Izsniegta","2019-05-10","iekārta dzelzs, tērauda vai citu metālu rūpnieciskai apstrādei","citas iekārtas dzelzs, tērauda vai citu metālu rūpnieciskai apstrādei ar ražošanas platību 1000 m2 un vairāk"],["ab","RI19IB0006","Izsniegta","2019-05-10","iekārta dzelzs, tērauda vai citu metālu rūpnieciskai apstrādei","sadedzināšanas iekārtas, kuru nominālā siltuma jauda ir vienāda ar vai lielāka par 0.2 un mazāka par 5 megavatiem un kuras kā kurināmo izmanto biomasu, kūdru vai gāzveida kurināmo"]]},"atkritumi":{"columns":["gads","nosaukums","klase","nodots","uzkrats"],"data":[["2026","Melnie metāli","160117",160.746,-160.746],["2026","Melnie metāli","191202",9.18,-9.18],["2026","Būvniecības atkritumi, kuri neatbilst 170901, 170902 un 170903 klasei","170904",6.14,-6.14],["2026","Metāli","200140",175.93,-175.93]]},"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","provision_for_income_taxes","income_after_income_taxes","net_income","mat_exp","labour_exp","dep_exp"],"data":[[17717776,14160725,3557051,2233632,294945,352680,173975,26303,122293,1111189,251,1110938,1110938,null,null,null],[16944874,14881642,2063232,1152390,197030,196261,280977,40584,100157,569523,1226,568297,568297,null,null,null],[19583783,16996600,2587183,2113549,241737,356291,78970,25839,93945,441112,130,440982,440982,null,null,null],[114110,null,null,null,null,400,24627,75,801,14103,null,null,14103,36360,29826,8868],[11579720,9534425,2045295,1536798,234479,225155,12699,21472,130748,377198,820,376378,376378,null,null,null]]},"balance_sheets":{"columns":["cash","accounts_receivable","inventories","cur_assets","investments","fixed_assets","intangible_assets","non_cur_assets","assets","cur_liab","non_cur_liab","equity","equities"],"data":[[564640,3143413,5736086,9444139,1179290,4772529,4117,5955936,15400075,8831337,1078357,5490381,15400075],[374737,1827900,1968168,4170805,1179290,6386692,2547,7568529,11739334,4153698,368550,7217086,11739334],[146181,6404622,2616799,9167602,1179290,7051158,1000,8231448,17399050,7551227,1944446,7903377,17399050],[58460,105533,null,163993,null,19565,169023,488588,652581,12126,9889,630566,652581],[56972,3426207,2422350,5905529,1179290,8390627,null,9569917,15475446,1947372,5248319,8279755,15475446]]},"cash_flow_statements":{"columns":["cfo_im_ebt","cfo_im_ebwc","cfo_im_op","cfo_im_int","cfo_im_tax","cfo_im_net","cfi_acq_stk","cfi_acq_fa","cfi_sal_fa","cfi_ln_md","cfi_int_rcv","cfi_net","cff_ln_rcv","cff_ln_repay","cff_net","effect_of_exchange_rate_change","net_increase","at_beginning_of_year","at_end_of_year","cfi_sal_stk","cff_ls_repay"],"data":[[1111189,1511905,1952133,-122293,-251,1829589,900000,-676862,3347,-506477,26303,-253689,-63307,-1264064,-1327371,-7054,241475,323165,564640,null,null],[569523,960952,1347692,-100157,-1226,1246309,null,771348,16500,-72906,40584,-787170,107099,-724948,-617849,-31193,-189903,564640,374737,null,null],[441112,900853,13438,-93945,-130,-80637,null,-1048704,null,-181105,25839,-958661,1809890,-733059,816591,-5849,-228556,374737,146181,245309,-260240],[377198,917327,-2398064,-130748,-820,-2529632,null,1770373,null,-117567,21472,1674278,3166835,-2401729,765106,1039,-89209,146181,56972,null,null],[227308,870006,1272948,-185655,-820,1086472,null,-2714912,314579,-110213,18155,-2492392,4593017,-3083011,1510006,1336,105422,56972,162393,null,null]]}}}