{"_avots":{"nosaukums":"Saraksts.lv","lapa":"https://saraksts.lv/40003449972","dati_atjaunoti":"2026-09-09","piezime":"Neoficiāls apkopojums no data.gov.lv (UR) un VID atvērtajiem datiem. Oficiālais pirmavots: info.ur.gov.lv"},"registration_number":"40003449972","company_name":"Sabiedrība ar ierobežotu atbildību \"WT TERMINAL\"","company_type":"SIA","registered_date":"1999-06-22","area_of_activity":{"nace_code":"5224","nace_description":"Kravu apstrāde"},"segmentation":{"status":"Aktīvs","form_group":"Komercsabiedrība","financials":"Peļņa"},"financial_summary":{"UGP":{"columns":["year","turnover","profit","assets","employees","currency"],"data":[[2025,3133067,37360,10063129,33,"EUR"],[2024,3873223,45680,9869842,48,"EUR"],[2023,4751099,494173,10847065,54,"EUR"],[2022,4931077,457570,11275828,50,"EUR"],[2021,5775502,641001,10086856,48,"EUR"]]}},"detailed_financials_by_year":{"2025":{"UGP":{"fs_data":{"currency":"EUR","employees":33,"type_from_db":"UGP"},"income_data":{"net_turnover":3133067,"cogs":2787333,"gross_prof":345734,"sell_exp":100595,"admin_exp":311608,"oth_op_rev":277822,"oth_op_exp":32019,"interest_expenses":141974,"income_before_income_taxes":37360,"income_after_income_taxes":37360,"net_income":37360},"balance_data":{"cash":276666,"accounts_receivable":176797,"inventories":20347,"cur_assets":473810,"fixed_assets":9476791,"intangible_assets":112528,"non_cur_assets":9589319,"assets":10063129,"cur_liab":656080,"non_cur_liab":2529442,"equity":6877607,"equities":10063129},"cash_flow_data":{"cfo_im_ebt":37360,"cfo_im_ebwc":537919,"cfo_im_op":663636,"cfo_im_int":-132036,"cfo_im_net":531600,"cfi_acq_fa":-1104084,"cfi_sal_fa":284025,"cfi_net":-820059,"cff_ln_rcv":2635107,"cff_ln_repay":-1915839,"cff_ls_repay":-145686,"cff_div_pd":-14270,"cff_net":559312,"net_increase":270853,"at_beginning_of_year":5813,"at_end_of_year":276666},"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",2787333,2787333,false],["net_turnover_source","gross_profit_calc",345734,345734,false],["gross_profit_calc","selling_exp",100595,100595,false],["gross_profit_calc","admin_exp",311608,311608,false],["gross_profit_calc","other_op_exp_exp",32019,32019,false]]}},"financial_ratios":{"current_ratio":{"value":0.7221832703328862},"quick_ratio":{"value":0.6911702841116937},"net_profit_margin":{"value":0.01192441783083477},"roa":{"value":0.0037125629612817248},"roe":{"value":0.00543212195753552},"debt_to_equity":{"value":0.46317301933652216,"negative_equity":false},"interest_coverage":{"value":1.2631467733528674},"asset_turnover":{"value":0.3113412339243589},"altman_z_score":{"value":1.8387687866796347},"roce":{"value":0.01906378929247631}},"source_ids":{"financial_statement_id":"2157806","income_statement_id":"2157806","balance_sheet_id":"2157806","cash_flow_statement_id":"2157806"}}},"2024":{"UGP":{"fs_data":{"currency":"EUR","employees":48,"type_from_db":"UGP"},"income_data":{"net_turnover":3873223,"cogs":3235723,"gross_prof":637500,"sell_exp":64073,"admin_exp":360138,"oth_op_rev":27694,"oth_op_exp":14383,"interest_expenses":180920,"income_before_income_taxes":45680,"income_after_income_taxes":45680,"net_income":45680},"balance_data":{"cash":5813,"accounts_receivable":301242,"inventories":18509,"cur_assets":325564,"fixed_assets":9397936,"intangible_assets":146342,"non_cur_assets":9544278,"assets":9869842,"cur_liab":970292,"non_cur_liab":1654473,"equity":7245077,"equities":9869842},"cash_flow_data":{"cfo_im_ebt":45680,"cfo_im_ebwc":1079187,"cfo_im_op":1017624,"cfo_im_int":-181605,"cfo_im_net":836019,"cfi_acq_fa":-730367,"cfi_sal_fa":10000,"cfi_net":-720367,"cff_ln_rcv":212159,"cff_sub_rcv":58020,"cff_ln_repay":-505698,"cff_ls_repay":-228064,"cff_net":-463583,"net_increase":-347931,"at_beginning_of_year":353744,"at_end_of_year":5813},"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",3235723,3235723,false],["net_turnover_source","gross_profit_calc",637500,637500,false],["gross_profit_calc","selling_exp",64073,64073,false],["gross_profit_calc","admin_exp",360138,360138,false],["gross_profit_calc","other_op_exp_exp",14383,14383,false]]}},"financial_ratios":{"current_ratio":{"value":0.3355319841862037},"quick_ratio":{"value":0.31645628326318265},"net_profit_margin":{"value":0.011793795503124918},"roa":{"value":0.004628240249438644},"roe":{"value":0.006304970947858801},"debt_to_equity":{"value":0.3622825540708539,"negative_equity":false},"interest_coverage":{"value":1.2524872871987618},"asset_turnover":{"value":0.3924300915860659},"altman_z_score":{"value":2.197208404670186},"roce":{"value":0.02546196155985415}},"source_ids":{"financial_statement_id":"1974237","income_statement_id":"1974237","balance_sheet_id":"1974237","cash_flow_statement_id":"1974237"}}},"2023":{"UGP":{"fs_data":{"currency":"EUR","employees":54,"type_from_db":"UGP"},"income_data":{"net_turnover":4751099,"cogs":3817065,"gross_prof":934034,"sell_exp":92567,"admin_exp":386526,"oth_op_rev":271345,"oth_op_exp":18237,"interest_expenses":194157,"income_before_income_taxes":513892,"provision_for_income_taxes":19719,"income_after_income_taxes":494173,"net_income":494173},"balance_data":{"cash":353744,"accounts_receivable":378550,"inventories":26674,"cur_assets":758968,"fixed_assets":9907941,"intangible_assets":180156,"non_cur_assets":10088097,"assets":10847065,"cur_liab":1165505,"non_cur_liab":2077333,"equity":7604227,"equities":10847065},"cash_flow_data":{"cfo_im_ebt":513892,"cfo_im_ebwc":1528838,"cfo_im_op":1707594,"cfo_im_int":-194065,"cfo_im_tax":-19719,"cfo_im_net":1493810,"cfi_acq_fa":-352100,"cfi_sal_fa":23543,"cfi_net":-328557,"cff_ln_repay":-575259,"cff_ls_repay":-351107,"cff_div_pd":-85730,"cff_net":-1012096,"net_increase":153157,"at_beginning_of_year":200587,"at_end_of_year":353744},"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",3817065,3817065,false],["net_turnover_source","gross_profit_calc",934034,934034,false],["gross_profit_calc","selling_exp",92567,92567,false],["gross_profit_calc","admin_exp",386526,386526,false],["gross_profit_calc","other_op_exp_exp",18237,18237,false]]}},"financial_ratios":{"current_ratio":{"value":0.6511924015769988},"quick_ratio":{"value":0.6283061848726518},"net_profit_margin":{"value":0.10401235587808211},"roa":{"value":0.04555822243159786},"roe":{"value":0.06498661862671906},"debt_to_equity":{"value":0.426452024643662,"negative_equity":false},"interest_coverage":{"value":3.6467858485658513},"asset_turnover":{"value":0.43800779289144115},"altman_z_score":{"value":2.191722105334509},"roce":{"value":0.07313377183015961}},"source_ids":{"financial_statement_id":"1856715","income_statement_id":"1856715","balance_sheet_id":"1856715","cash_flow_statement_id":"1856715"}}},"2022":{"UGP":{"fs_data":{"currency":"EUR","employees":50,"type_from_db":"UGP"},"income_data":{"net_turnover":4931077,"cogs":3976320,"gross_prof":954757,"sell_exp":82802,"admin_exp":325950,"oth_op_rev":53232,"oth_op_exp":4772,"interest_expenses":111845,"income_before_income_taxes":482620,"provision_for_income_taxes":25050,"income_after_income_taxes":457570,"net_income":457570},"balance_data":{"cash":200587,"accounts_receivable":424046,"inventories":19886,"cur_assets":644519,"fixed_assets":10417339,"intangible_assets":213970,"non_cur_assets":10631309,"assets":11275828,"cur_liab":1148889,"non_cur_liab":2512055,"equity":7614884,"equities":11275828},"cash_flow_data":{"cfo_im_ebt":482620,"cfo_im_ebwc":1235439,"cfo_im_op":837309,"cfo_im_int":-110587,"cfo_im_tax":-25050,"cfo_im_net":801672,"cfi_acq_fa":-2542383,"cfi_sal_fa":66969,"cfi_net":-2475414,"cff_ln_rcv":1906880,"cff_ln_repay":-501333,"cff_ls_repay":-247463,"cff_div_pd":-50000,"cff_net":1108084,"net_increase":-565658,"at_beginning_of_year":766245,"at_end_of_year":200587},"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",3976320,3976320,false],["net_turnover_source","gross_profit_calc",954757,954757,false],["gross_profit_calc","selling_exp",82802,82802,false],["gross_profit_calc","admin_exp",325950,325950,false],["gross_profit_calc","other_op_exp_exp",4772,4772,false]]}},"financial_ratios":{"current_ratio":{"value":0.5609932726312116},"quick_ratio":{"value":0.5436843768196927},"net_profit_margin":{"value":0.09279311598662929},"roa":{"value":0.040579725054337476},"roe":{"value":0.06008889958139874},"debt_to_equity":{"value":0.48076162420858937,"negative_equity":false},"interest_coverage":{"value":5.315078903840136},"asset_turnover":{"value":0.43731396044707316},"altman_z_score":{"value":2.0137865045824817},"roce":{"value":0.0587013509215371}},"source_ids":{"financial_statement_id":"1475428","income_statement_id":"1475428","balance_sheet_id":"1475428","cash_flow_statement_id":"1475428"}}},"2021":{"UGP":{"fs_data":{"currency":"EUR","employees":48,"type_from_db":"UGP"},"income_data":{"net_turnover":5775502,"cogs":4592604,"gross_prof":1182898,"sell_exp":67203,"admin_exp":369239,"oth_op_rev":13655,"oth_op_exp":10688,"interest_expenses":80422,"income_before_income_taxes":669001,"provision_for_income_taxes":28000,"income_after_income_taxes":641001,"net_income":641001},"balance_data":{"cash":766245,"accounts_receivable":240538,"inventories":11884,"cur_assets":1018667,"fixed_assets":8820404,"intangible_assets":247785,"non_cur_assets":9068189,"assets":10086856,"cur_liab":909118,"non_cur_liab":1515593,"equity":7662145,"equities":10086856},"cash_flow_data":{"cfo_im_ebt":669001,"cfo_im_ebwc":1351714,"cfo_im_op":1457156,"cfo_im_int":-80422,"cfo_im_tax":-28000,"cfo_im_net":1348734,"cfi_acq_fa":-686689,"cfi_sal_fa":17505,"cfi_net":-669184,"cff_ln_repay":-344773,"cff_ls_repay":-268610,"cff_div_pd":-130000,"cff_net":-743383,"net_increase":-63833,"at_beginning_of_year":830078,"at_end_of_year":766245},"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",4592604,4592604,false],["net_turnover_source","gross_profit_calc",1182898,1182898,false],["gross_profit_calc","selling_exp",67203,67203,false],["gross_profit_calc","admin_exp",369239,369239,false],["gross_profit_calc","other_op_exp_exp",10688,10688,false]]}},"financial_ratios":{"current_ratio":{"value":1.120500309090789},"quick_ratio":{"value":1.1074282986367006},"net_profit_margin":{"value":0.11098619652456185},"roa":{"value":0.06354814622118131},"roe":{"value":0.08365816621846754},"debt_to_equity":{"value":0.31645329082130397,"negative_equity":false},"interest_coverage":{"value":9.31863171768919},"asset_turnover":{"value":0.5725770249917318},"altman_z_score":{"value":2.780665129522572},"roce":{"value":0.08165661299113136}},"source_ids":{"financial_statement_id":"1337232","income_statement_id":"1337232","balance_sheet_id":"1337232","cash_flow_statement_id":"1337232"}}}},"vid_data":{"has_data":true,"rating":{"Reitings":"A","Skaidrojums":"Laba saistību izpilde","Informacijas_atjaunosanas_datums":"12.08.2026"},"pvn":{"Aktivs":"ir","Registrets":" 15.07.1999 ","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,"504.87","203.67","369.12",46,"1 961.56","~ 1 401.82"],[2023,"700.20","246.16","442.03",53,"2 038.77","~ 1 455.03"],[2022,"688.32","267.21","477.61",62,"1 883.10","~ 1 347.75"]]},"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","81.67","42.99","80.31",34,"2 309.63","~ 1 680.25"],["2026. gada 1. ceturksnis","60.13","36.28","69.76",33,"2 067.02","~ 1 518.49"],["2025. gada 4. ceturksnis","118.35","43.26","80.62",32,"2 463.45","~ 1 772.62"]]},"salary_calculation_example":{"year":2024,"vsaoi_sum":369.12,"employees":46,"gross_salary_raw":1961.559554631602,"gross_salary_formatted":"1 961.56","net_salary_formatted":"~ 1 401.82","vsaoi_employee_part":"205.96","non_taxable_minimum":"0.00","iin_part":"353.78","iin_rate_percentage":"20.15","iin_rate_decimal":"0.2015"}},"salary_calculation_example":{"year":2024,"vsaoi_sum":369.12,"employees":46,"gross_salary_raw":1961.559554631602,"gross_salary_formatted":"1 961.56","net_salary_formatted":"~ 1 401.82","vsaoi_employee_part":"205.96","non_taxable_minimum":"0.00","iin_part":"353.78","iin_rate_percentage":"20.15","iin_rate_decimal":"0.2015"},"raw_database_records":{"equity_capitals":{"columns":["equity_capital_type","amount","currency","date_from"],"data":[["PAID_UP_EQUITY",5093829,"EUR","2015-07-09"]]},"financial_statements":{"columns":["year","employees","currency"],"data":[[2017,39,"EUR"],[2018,44,"EUR"],[2011,32,"LVL"],[2012,35,"LVL"],[2013,35,"LVL"]]},"memorandum_date":{"columns":["document_date"],"data":[["1999-06-21"]]},"register_name_history":{"columns":["date_to","name"],"data":[["2006-03-30","Sabiedrība ar ierobežotu atbildību \"The Wilhelmsen Terminal Ltd\""],["2004-02-26","Sabiedrība ar ierobežotu atbildību \"THE WILHELMSEN TERMINAL Ltd\""],["1999-07-06","Sabiedrība ar ierobežotu atbildību \"THE WILHEMSEN TERMINAL Ltd\""]]},"register":{"columns":["sepa","regtype","type","registered","address","index","addressid","city","atvk"],"data":[["LV06ZZZ40003449972","K","SIA","1999-06-22","Rīga, Flotes iela 12A",1016,101830968,100003003,"0010000"]]},"reorganizations":{"columns":["reorganization_type","reorganization_type_text","source_entity_regcode","registered"],"data":[["ACQUISITION","Apvienošanas ceļā pievienota pie","40203017478","2018-12-20"],["ACQUISITION","Apvienošanas ceļā pievienota pie","40003023429","2017-12-29"]]},"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","5224  ","010092","Kurzemes rajons","504.87","203.67","369.12",46],[2023,"sabiedrība ar ierobežotu atbildību","5224  ","010092","Kurzemes rajons","700.20","246.16","442.03",53],[2022,"sabiedrība ar ierobežotu atbildību","5224  ","010092","Kurzemes rajons","688.32","267.21","477.61",62]]},"pdb_pvnmaksataji_odata":{"columns":["Aktivs","Registrets","Buvniecibas_pazime","PVN139_2_pazime"],"data":[["ir"," 15.07.1999 ","nav","nav"]]},"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":[["WT TERMINAL SIA","2025. gada 4. ceturksnis","118.35","1.29","9.70","43.26","80.62","32"],["WT TERMINAL SIA","2026. gada 1. ceturksnis","60.13","0.00","48.23","36.28","69.76","33"],["WT TERMINAL SIA","2026. gada 2. ceturksnis","81.67","10.84","55.76","42.99","80.31","34"]]},"deminimis":{"columns":["assign_date","assigned_amount","assigner_title","program_title","instrument_title","regul_title","project_title"],"data":[["2025-11-27",17924.92,"AS \"Attīstības finanšu institūcija Altum\"","MVU izaugsmes aizdevumu programma","11 Aizdevums uz atvieglotiem nosacījumiem","2023/2831 Vispārējā tautsaimniecība (2023/2831)","7d04d2cc"],["2025-04-17",115230.62,"AS \"Attīstības finanšu institūcija Altum\"","Aizdevumu garantijas","03 Galvojums/garantija","2023/2831 Vispārējā tautsaimniecība (2023/2831)","cab87a0d"],["2024-02-08",null,"AS \"Attīstības finanšu institūcija Altum\"","Energoefektivitātes paaugstināšana un AER uzņēmējdarbībā (AF)","11 Aizdevums uz atvieglotiem nosacījumiem","1407/2013 Vispārējā tautsaimniecība (1407/2013)","c17a2d6d"],["2024-02-08",58023,"AS \"Attīstības finanšu institūcija Altum\"","Energoefektivitātes paaugstināšana un AER uzņēmējdarbībā (AF)","01 Tiešais maksājums (grants)","1407/2013 Vispārējā tautsaimniecība (1407/2013)","c17a2d6d"],["2023-09-05",null,"AS \"Attīstības finanšu institūcija Altum\"","Aizdevumu garantijas","03 Galvojums/garantija","1407/2013 Vispārējā tautsaimniecība (1407/2013)","b2e7083b"]]},"vide":{"columns":["veids","numurs","statuss","no_dat","nosaukums","apraksts"],"data":[["ab","RI15IB0009","Izsniegta","2015-02-03","Kravu pārkraušanas termināls","iekārtas organisko vai neorganisko vielu, maisījumu vai starpproduktu, tai skaitā enzīmu, augu aizsardzības līdzekļu vai biocīdu, ražošanai, kurās izmanto fizikālus ražošanas procesus (piemēram, atšķaidīšana, sajaukšana, iepakošana un uzglabāšana), ja iekārtas jauda ir lielāka par 5 tonnām gadā"],["ab","RI15IB0009","Izsniegta","2015-02-03","Kravu pārkraušanas termināls","iekārtas ķīmisko vielu un ķīmisko produktu, arī augu aizsardzības līdzekļu un biocīdu ražošanai ar fizikālām metodēm (piemēram, atšķaidīšana un sajaukšana), iepakošanai un iepildīšanai"],["ab","RI15IB0009","Izsniegta","2015-02-03","Kravu pārkraušanas termināls","ostu piestātnes kravu iekraušanai un izkraušanai kuģos ar bruto tonnāžu, ne mazāku par 450 tonnām"],["ab","RI15IB0009","Izsniegta","2015-02-03","Kravu pārkraušanas termināls","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","RI15IB0009","Izsniegta","2015-02-03","Kravu pārkraušanas termināls","degvielas uzpildes stacijas ar degvielas apjomu (lielāko kopējo degvielas daudzumu, kas pārsūknēts pēdējo triju gadu laikā) līdz 2000 m3 gadā"]]},"atkritumi":{"columns":["gads","nosaukums","klase","radits","nodots"],"data":[["2026","Citas motoreļļas, pārnesumu eļļas un smēreļļas","130208",0.4,0.4],["2026","Plastmasas iepakojums","150102",1.15,1.15]]},"income_statements":{"columns":["net_turnover","cogs","gross_prof","sell_exp","admin_exp","oth_op_rev","oth_op_exp","interest_expenses","income_before_income_taxes","income_after_income_taxes","net_income","provision_for_income_taxes","other_interest_revenues","other_taxes"],"data":[[4513655,3620300,893355,65319,363347,97831,28969,174478,359073,359073,358823,null,null,null],[4964852,3506557,1458295,66587,384448,1582,13842,93411,901589,888589,888589,13000,null,null],[5775502,4592604,1182898,67203,369239,13655,10688,80422,669001,641001,641001,28000,null,null],[1668048,1324582,343466,38832,135972,9979,7822,70779,100505,null,89725,null,465,10780],[4931077,3976320,954757,82802,325950,53232,4772,111845,482620,457570,457570,25050,null,null]]},"balance_sheets":{"columns":["cash","accounts_receivable","inventories","cur_assets","fixed_assets","intangible_assets","non_cur_assets","assets","cur_liab","non_cur_liab","equity","equities","provisions"],"data":[[312411,247363,4853,564627,9489404,315413,9804817,10369444,863936,2373293,7132215,10369444,null],[830078,303666,13408,1147152,9124528,281599,9406127,10553279,921470,2075835,7555974,10553279,null],[766245,240538,11884,1018667,8820404,247785,9068189,10086856,909118,1515593,7662145,10086856,null],[12702,208945,4757,226404,1435720,null,1435720,1662124,338315,1047976,250080,1662124,25753],[200587,424046,19886,644519,10417339,213970,10631309,11275828,1148889,2512055,7614884,11275828,null]]},"cash_flow_statements":{"columns":["cfo_im_ebt","cfo_im_ebwc","cfo_im_op","cfo_im_int","cfo_im_tax","cfo_im_net","cfi_acq_fa","cfi_net","cff_ln_repay","cff_ls_repay","cff_div_pd","cff_net","net_increase","at_beginning_of_year","at_end_of_year","cfi_sal_fa","cff_ln_rcv"],"data":[[359073,898982,1126046,-174478,-12488,939080,-94349,-94349,-466799,-352060,60000,-878859,-34128,346539,312411,null,null],[901589,1558222,1467692,-93411,null,1374281,-253357,-248433,-344772,-203409,-60000,-608181,517667,312411,830078,4924,null],[669001,1351714,1457156,-80422,-28000,1348734,-686689,-669184,-344773,-268610,-130000,-743383,-63833,830078,766245,17505,null],[100505,276213,329959,null,null,319179,134803,-126983,69577,42074,null,-182430,9766,2936,12702,7820,null],[482620,1235439,837309,-110587,-25050,801672,-2542383,-2475414,-501333,-247463,-50000,1108084,-565658,766245,200587,66969,1906880]]}}}