{"_avots":{"nosaukums":"Saraksts.lv","lapa":"https://saraksts.lv/40003765664","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":"40003765664","company_name":"SIA \"Ķeizarsils\"","company_type":"SIA","registered_date":"2005-09-01","area_of_activity":{"nace_code":"0113","nace_description":"Dārzeņu un meloņu, sakņu un bumbuļaugu audzēšana"},"segmentation":{"status":"Aktīvs","form_group":"Komercsabiedrība","financials":"Zaudējumi"},"financial_summary":{"UGP":{"columns":["year","turnover","profit","assets","employees","currency"],"data":[[2025,6478794,-1548701,7183349,123,"EUR"],[2024,6545779,-450569,7592825,121,"EUR"],[2023,7185346,-699335,7523333,126,"EUR"],[2022,7008298,5493,7570923,119,"EUR"],[2021,6426454,5179,7769150,134,"EUR"]]}},"detailed_financials_by_year":{"2025":{"UGP":{"fs_data":{"currency":"EUR","employees":123,"type_from_db":"UGP"},"income_data":{"net_turnover":6478794,"cogs":8000318,"gross_prof":-1521524,"sell_exp":622571,"admin_exp":255439,"oth_op_rev":929760,"oth_op_exp":44407,"other_interest_revenues":4912,"interest_expenses":39432,"income_before_income_taxes":-1548701,"income_after_income_taxes":-1548701,"net_income":-1548701},"balance_data":{"cash":649,"accounts_receivable":1214830,"inventories":1460701,"cur_assets":2676180,"investments":2686106,"fixed_assets":1509522,"intangible_assets":311541,"non_cur_assets":4507169,"assets":7183349,"cur_liab":6142306,"non_cur_liab":2531919,"equity":-1490876,"equities":7183349},"cash_flow_data":{"cfo_im_ebt":-1548701,"cfo_im_ebwc":-2032115,"cfo_im_op":-130926,"cfo_im_int":-39432,"cfo_im_net":-170358,"cfi_acq_fa":-155268,"cfi_sal_fa":113220,"cfi_ln_rcv":217720,"cfi_int_rcv":4912,"cfi_net":180584,"cff_sub_rcv":259940,"cff_ln_repay":-224692,"cff_ls_repay":-45908,"cff_net":-10660,"net_increase":-434,"at_beginning_of_year":1083,"at_end_of_year":649},"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",8000318,8000318,false],["net_turnover_source","gross_profit_calc",1521524,-1521524,true],["gross_profit_calc","selling_exp",622571,622571,false],["gross_profit_calc","admin_exp",255439,255439,false],["gross_profit_calc","other_op_exp_exp",44407,44407,false]]}},"financial_ratios":{"current_ratio":{"value":0.43569630037969453},"quick_ratio":{"value":0.19788642897309253},"net_profit_margin":{"value":-0.23904155619085898},"roa":{"value":-0.215595956704874},"roe":{"value":1.0387859218338749},"debt_to_equity":{"value":-5.818206879713672,"negative_equity":true},"interest_coverage":{"value":-38.27523331304524},"asset_turnover":{"value":0.9019183113614555},"altman_z_score":{"value":-0.3466339248346566},"roce":{"value":-1.449766244045635}},"source_ids":{"financial_statement_id":"2351795","income_statement_id":"2351795","balance_sheet_id":"2351795","cash_flow_statement_id":"2351795"}}},"2024":{"UGP":{"fs_data":{"currency":"EUR","employees":121,"type_from_db":"UGP"},"income_data":{"net_turnover":6545779,"cogs":7000380,"gross_prof":-454601,"sell_exp":571233,"admin_exp":250984,"oth_op_rev":916692,"oth_op_exp":45952,"other_interest_revenues":10222,"interest_expenses":54713,"income_before_income_taxes":-450569,"income_after_income_taxes":-450569,"net_income":-450569},"balance_data":{"cash":1083,"accounts_receivable":2529244,"inventories":1886794,"cur_assets":4417121,"investments":1097026,"fixed_assets":1702595,"intangible_assets":376083,"non_cur_assets":3175704,"assets":7592825,"cur_liab":7062098,"non_cur_liab":472902,"equity":57825,"equities":7592825},"cash_flow_data":{"cfo_im_ebt":-450569,"cfo_im_ebwc":-776661,"cfo_im_op":575033,"cfo_im_int":-54713,"cfo_im_net":520320,"cfi_acq_fa":-553801,"cfi_sal_fa":11043,"cfi_ln_md":-4213,"cfi_ln_rcv":21429,"cfi_int_rcv":10222,"cfi_net":-515320,"cff_sub_rcv":265627,"cff_ln_repay":-224693,"cff_ls_repay":-49008,"cff_net":-8074,"net_increase":-3074,"at_beginning_of_year":4157,"at_end_of_year":1083},"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",7000380,7000380,false],["net_turnover_source","gross_profit_calc",454601,-454601,true],["gross_profit_calc","selling_exp",571233,571233,false],["gross_profit_calc","admin_exp",250984,250984,false],["gross_profit_calc","other_op_exp_exp",45952,45952,false]]}},"financial_ratios":{"current_ratio":{"value":0.6254686638446535},"quick_ratio":{"value":0.35829678376029334},"net_profit_margin":{"value":-0.06883351851628355},"roa":{"value":-0.05934141772001857},"roe":{"value":-7.791941201902292},"debt_to_equity":{"value":130.3069606571552,"negative_equity":false},"interest_coverage":{"value":-7.235136073693638},"asset_turnover":{"value":0.8621006015547573},"altman_z_score":{"value":0.45829648321219746},"roce":{"value":-0.7458749978802661}},"source_ids":{"financial_statement_id":"2084358","income_statement_id":"2084358","balance_sheet_id":"2084358","cash_flow_statement_id":"2084358"}}},"2023":{"UGP":{"fs_data":{"currency":"EUR","employees":126,"type_from_db":"UGP"},"income_data":{"net_turnover":7185346,"cogs":7791703,"gross_prof":-606357,"sell_exp":512260,"admin_exp":259884,"oth_op_rev":761543,"oth_op_exp":26308,"other_interest_revenues":11812,"interest_expenses":67881,"income_before_income_taxes":-699335,"income_after_income_taxes":-699335,"net_income":-699335},"balance_data":{"cash":4157,"accounts_receivable":1306011,"inventories":1658486,"cur_assets":2968654,"investments":1949985,"fixed_assets":2335416,"intangible_assets":269278,"non_cur_assets":4554679,"assets":7523333,"cur_liab":5737786,"non_cur_liab":1738418,"equity":47129,"equities":7523333},"cash_flow_data":{"cfo_im_ebt":-699335,"cfo_im_ebwc":-442778,"cfo_im_op":356870,"cfo_im_int":-67881,"cfo_im_net":288989,"cfi_acq_fa":-921180,"cfi_sal_fa":452708,"cfi_ln_md":-226178,"cfi_ln_rcv":186164,"cfi_int_rcv":11812,"cfi_net":-496674,"cff_ln_rcv":403000,"cff_sub_rcv":263712,"cff_ln_repay":-412336,"cff_ls_repay":-46671,"cff_net":207705,"net_increase":20,"at_beginning_of_year":4137,"at_end_of_year":4157},"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",7791703,7791703,false],["net_turnover_source","gross_profit_calc",606357,-606357,true],["gross_profit_calc","selling_exp",512260,512260,false],["gross_profit_calc","admin_exp",259884,259884,false],["gross_profit_calc","other_op_exp_exp",26308,26308,false]]}},"financial_ratios":{"current_ratio":{"value":0.5173866714443516},"quick_ratio":{"value":0.22834033893909603},"net_profit_margin":{"value":-0.09732795052597328},"roa":{"value":-0.09295547598384918},"roe":{"value":-14.838740478261792},"debt_to_equity":{"value":158.63277387595747,"negative_equity":false},"interest_coverage":{"value":-9.302367378205979},"asset_turnover":{"value":0.9550748318597622},"altman_z_score":{"value":0.43643120793530343},"roce":{"value":-0.35364736968559213}},"source_ids":{"financial_statement_id":"1937889","income_statement_id":"1937889","balance_sheet_id":"1937889","cash_flow_statement_id":"1937889"}}},"2022":{"UGP":{"fs_data":{"currency":"EUR","employees":119,"type_from_db":"UGP"},"income_data":{"net_turnover":7008298,"cogs":6601944,"gross_prof":406354,"sell_exp":483485,"admin_exp":209521,"oth_op_rev":362941,"oth_op_exp":45407,"other_interest_revenues":12252,"interest_expenses":37641,"income_before_income_taxes":5493,"income_after_income_taxes":5493,"net_income":5493},"balance_data":{"cash":4137,"accounts_receivable":955010,"inventories":1963852,"cur_assets":2922999,"investments":2042519,"fixed_assets":2543150,"intangible_assets":62255,"non_cur_assets":4647924,"assets":7570923,"cur_liab":5064883,"non_cur_liab":1759576,"equity":746464,"equities":7570923},"cash_flow_data":{"cfo_im_ebt":5493,"cfo_im_ebwc":129483,"cfo_im_op":-579718,"cfo_im_int":-37641,"cfo_im_net":-617359,"cfi_acq_fa":-789878,"cfi_sal_fa":65443,"cfi_ln_md":-93140,"cfi_ln_rcv":595171,"cfi_int_rcv":12251,"cfi_net":-210153,"cff_ln_rcv":774000,"cff_sub_rcv":288704,"cff_ln_repay":-154687,"cff_ls_repay":-77006,"cff_net":831011,"net_increase":3499,"at_beginning_of_year":638,"at_end_of_year":4137},"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",6601944,6601944,false],["net_turnover_source","gross_profit_calc",406354,406354,false],["gross_profit_calc","selling_exp",483485,483485,false],["gross_profit_calc","admin_exp",209521,209521,false],["gross_profit_calc","other_op_exp_exp",45407,45407,false]]}},"financial_ratios":{"current_ratio":{"value":0.5771108631729499},"quick_ratio":{"value":0.18937199536494723},"net_profit_margin":{"value":0.0007837851643865601},"roa":{"value":0.0007255390128786147},"roe":{"value":0.007358693788313971},"debt_to_equity":{"value":9.142381950100742,"negative_equity":false},"interest_coverage":{"value":1.1459312983183232},"asset_turnover":{"value":0.9256860755287037},"altman_z_score":{"value":0.8681412126796271},"roce":{"value":0.017212015769899922}},"source_ids":{"financial_statement_id":"1772051","income_statement_id":"1772051","balance_sheet_id":"1772051","cash_flow_statement_id":"1772051"}}},"2021":{"UGP":{"fs_data":{"currency":"EUR","employees":134,"type_from_db":"UGP"},"income_data":{"net_turnover":6426454,"cogs":6325625,"gross_prof":100829,"sell_exp":410419,"admin_exp":154760,"oth_op_rev":536599,"oth_op_exp":37423,"other_interest_revenues":11414,"interest_expenses":41061,"income_before_income_taxes":5179,"income_after_income_taxes":5179,"net_income":5179},"balance_data":{"cash":638,"accounts_receivable":815862,"inventories":1684800,"cur_assets":2501300,"investments":2994591,"fixed_assets":2171674,"intangible_assets":101585,"non_cur_assets":5267850,"assets":7769150,"cur_liab":5585520,"non_cur_liab":1442659,"equity":740971,"equities":7769150},"cash_flow_data":{"cfo_im_ebt":5179,"cfo_im_ebwc":169836,"cfo_im_op":27919,"cfo_im_int":-41061,"cfo_im_net":-13142,"cfi_acq_fa":-199906,"cfi_sal_fa":260830,"cfi_ln_md":-84301,"cfi_ln_rcv":41818,"cfi_int_rcv":11414,"cfi_net":29855,"cff_ln_rcv":150000,"cff_sub_rcv":267647,"cff_ln_repay":-293136,"cff_ls_repay":-140760,"cff_net":-16249,"net_increase":464,"at_beginning_of_year":174,"at_end_of_year":638},"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",6325625,6325625,false],["net_turnover_source","gross_profit_calc",100829,100829,false],["gross_profit_calc","selling_exp",410419,410419,false],["gross_profit_calc","admin_exp",154760,154760,false],["gross_profit_calc","other_op_exp_exp",37423,37423,false]]}},"financial_ratios":{"current_ratio":{"value":0.4478186453544164},"quick_ratio":{"value":0.14618155516406708},"net_profit_margin":{"value":0.0008058876637100336},"roa":{"value":0.0006666108905092578},"roe":{"value":0.006989477320974775},"debt_to_equity":{"value":9.485093208776052,"negative_equity":false},"interest_coverage":{"value":1.1261294172085434},"asset_turnover":{"value":0.8271759458885464},"altman_z_score":{"value":0.6844382577966048},"roce":{"value":0.021175748638734584}},"source_ids":{"financial_statement_id":"1422474","income_statement_id":"1422474","balance_sheet_id":"1422474","cash_flow_statement_id":"1422474"}}}},"vid_data":{"has_data":true,"rating":{"Reitings":"B","Skaidrojums":"Jāuzlabo saistību izpilde","Informacijas_atjaunosanas_datums":"12.08.2026"},"pvn":{"Aktivs":"ir","Registrets":" 17.10.2005 ","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,"1 118.21","427.31","678.45",123,"1 348.36","~ 1 000.16"],[2023,"748.90","198.65","542.64",127,"1 044.48","~ 805.96"],[2022,"831.09","283.86","540.41",116,"1 138.83","~ 821.52"]]},"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","252.17","83.65","162.58",118,"1 347.21","~ 1 038.54"],["2026. gada 1. ceturksnis","308.00","98.01","204.96",119,"1 684.12","~ 1 263.18"],["2025. gada 4. ceturksnis","141.92","41.13","98.66",125,"771.76","~ 644.64"]]},"salary_calculation_example":{"year":2024,"vsaoi_sum":678.45,"employees":123,"gross_salary_raw":1348.3557393508813,"gross_salary_formatted":"1 348.36","net_salary_formatted":"~ 1 000.16","vsaoi_employee_part":"141.58","non_taxable_minimum":"173.71","iin_part":"206.61","iin_rate_percentage":"20","iin_rate_decimal":"0.2"}},"salary_calculation_example":{"year":2024,"vsaoi_sum":678.45,"employees":123,"gross_salary_raw":1348.3557393508813,"gross_salary_formatted":"1 348.36","net_salary_formatted":"~ 1 000.16","vsaoi_employee_part":"141.58","non_taxable_minimum":"173.71","iin_part":"206.61","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",29988,"EUR","2018-12-13"]]},"financial_statements":{"columns":["year","employees","currency"],"data":[[2017,83,"EUR"],[2018,95,"EUR"],[2012,6,"LVL"],[2013,6,"LVL"],[2014,7,"EUR"]]},"memorandum_date":{"columns":["document_date"],"data":[["2005-08-25"]]},"register":{"columns":["sepa","regtype","type","registered","address","index","addressid","region","atvk"],"data":[["LV03ZZZ40003765664","K","SIA","2005-09-01","Salaspils nov., Salaspils pag., \"Jaunbajāri\"",2117,104842317,100015485,"0801231"]]},"securing_measures":{"columns":["securing_measure_type","securing_measure_type_text","date_from","case_number","institution_name"],"data":[["LIEN","Apķīlājums","2024-11-13","04889/053/2024-NOS","Zvērināts tiesu izpildītājs"]]},"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","0113  ","045400","Salaspils pag.","1 118.21","427.31","678.45",123],[2023,"sabiedrība ar ierobežotu atbildību","0113  ","045400","Salaspils pag.","748.90","198.65","542.64",127],[2022,"sabiedrība ar ierobežotu atbildību","0113  ","045400","Salaspils pag.","831.09","283.86","540.41",116]]},"pdb_pvnmaksataji_odata":{"columns":["Aktivs","Registrets","Buvniecibas_pazime","PVN139_2_pazime"],"data":[["ir"," 17.10.2005 ","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":[["ĶEIZARSILS SIA","2025. gada 4. ceturksnis","141.92","0.00","0.00","41.13","98.66","125"],["ĶEIZARSILS SIA","2026. gada 1. ceturksnis","308.00","0.00","0.00","98.01","204.96","119"],["ĶEIZARSILS SIA","2026. gada 2. ceturksnis","252.17","0.0","0.0","83.65","162.58","118"]]},"deminimis":{"columns":["assign_date","assigned_amount","assigner_title","program_title","instrument_title","regul_title","project_title"],"data":[["2025-07-18",674.44,"Lauku atbalsta dienests","Valsts atbalsts īstermiņa aizdevumiem lauksaimniecībā","11 Aizdevums uz atvieglotiem nosacījumiem","1408/2013 Lauksaimniecības nozare (1408/2013)","ba566f4d"],["2024-12-03",6881.04,"AS \"Attīstības finanšu institūcija Altum\"","Altum aizdevumu portfelī iekļauto darījumu procentu likmes subsīdijas","03 Galvojums/garantija","2023/2831 Vispārējā tautsaimniecība (2023/2831)","ad75ecd7"],["2024-12-03",2725.65,"AS \"Attīstības finanšu institūcija Altum\"","Altum aizdevumu portfelī iekļauto darījumu procentu likmes subsīdijas","03 Galvojums/garantija","2023/2831 Vispārējā tautsaimniecība (2023/2831)","be0d11f5"],["2023-09-21",31793.91,"AS \"Attīstības finanšu institūcija Altum\"","MVU izaugsmes aizdevumu programma","11 Aizdevums uz atvieglotiem nosacījumiem","1407/2013 Vispārējā tautsaimniecība (1407/2013)","f8b87bd4"]]},"vide":{"columns":["veids","numurs","statuss","no_dat","nosaukums","apraksts"],"data":[["ab","RI17IB0025","Izsniegta","2017-07-13","Biogāzes koģenerācijas iekārta","iekārtas dzīvnieku un augu izcelsmes atkritumu (tai skaitā dzīvnieku mēsli un atkritumi no lopkautuvēm) uzglabāšanai, reģenerācijai vai apstrādei (arī iekārtas kompostēšanai un biogāzes iekārtas), kuru uzņemšanas jauda ir 30 un vairāk tonnu dienā"],["ab","RI17IB0025","Izsniegta","2017-07-13","Biogāzes koģenerācijas iekārta","iekārtas pārtikas produktu ražošanai, kurās apstrādā un pārstrādā dzīvnieku izcelsmes produktus (izņemot pienu) un saražo no 1 līdz 75 tonnām gatavās produkcijas dienā vai kurās apstrādā un pārstrādā augu izcelsmes produktus un saražo no 10 līdz 300 tonnām gatavās produkcijas dienā (ceturkšņa vidējais rādītājs), tai skaitā dzīvnieku un augu izcelsmes produktu konservēšana, iepildīšana un iepakošana"],["ab","RI17IB0025","Izsniegta","2017-07-13","Biogāzes koģenerācijas iekārta","iekārtas pārtikas produktu ražošanai, kurās apstrādā un pārstrādā dzīvnieku izcelsmes produktus (izņemot pienu) un saražo no 1 līdz 75 tonnām gatavās produkcijas dienā vai kurās apstrādā un pārstrādā augu izcelsmes produktus un saražo no 10 līdz 300 tonnām gatavās produkcijas dienā (ceturkšņa vidējais rādītājs), tai skaitā citas pārtikas produktu ražošanas iekārtas, kurās apstrādā un pārstrādā dārzeņus"],["ab","RI17IB0025","Izsniegta","2017-07-13","Biogāzes koģenerācijas iekārta","degvielas uzpildes stacijas ar degvielas apjomu (lielāko kopējo degvielas daudzumu, kas pārsūknēts pēdējo triju gadu laikā) līdz 2000 m3 gadā"],["ab","RI17IB0025","Izsniegta","2017-07-13","Biogāzes koģenerācijas iekārta","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"]]},"vid_statusi":{"columns":["veids","statuss","papildus"],"data":[["pvn_grupa","Dalībnieks","PVN grupa \"BALTIJAS DĀRZEŅI\""]]},"atkritumi":{"columns":["gads","nosaukums","klase","radits","nodots","uzkrats"],"data":[["2026","Jauktais iepakojums","150106",18.42,23.48,-5.06],["2026","Atkritumu mehāniskās apstrādes atkritumi (arī materiālu maisījumi), kuri neatbilst 191211 klasei","191212",154.06,180.63,-26.57],["2026","Koka iepakojums","150103",3.7,3.7,null],["2026","Metāli","200140",3.768,3.768,null]]},"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"],"data":[[5375694,5048580,327114,444969,113449,291349,34407,8357,30342,3653,3653,3653],[6109903,6100037,9866,558199,159499,269403,42979,8537,43007,-515878,-515878,-515878],[6426454,6325625,100829,410419,154760,536599,37423,11414,41061,5179,5179,5179],[7008298,6601944,406354,483485,209521,362941,45407,12252,37641,5493,5493,5493],[7185346,7791703,-606357,512260,259884,761543,26308,11812,67881,-699335,-699335,-699335]]},"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":[[422,357624,1297224,1655270,1841180,2244126,199246,4284552,5939822,2760904,1927248,1251670,5939822],[174,293137,1546644,1839955,1893799,2808730,140916,4843445,6683400,4301048,1646560,735792,6683400],[638,815862,1684800,2501300,2994591,2171674,101585,5267850,7769150,5585520,1442659,740971,7769150],[4137,955010,1963852,2922999,2042519,2543150,62255,4647924,7570923,5064883,1759576,746464,7570923],[4157,1306011,1658486,2968654,1949985,2335416,269278,4554679,7523333,5737786,1738418,47129,7523333]]},"cash_flow_statements":{"columns":["cfo_im_ebt","cfo_im_ebwc","cfo_im_op","cfo_im_int","cfo_im_net","cfi_acq_fa","cfi_sal_fa","cfi_ln_md","cfi_ln_rcv","cfi_int_rcv","cfi_net","cff_ln_rcv","cff_sub_rcv","cff_ln_repay","cff_net","net_increase","at_beginning_of_year","at_end_of_year","cff_ls_repay"],"data":[[3653,21162,604330,-30184,574146,-1137118,50729,-24000,228869,8357,-873163,498364,240614,-440840,298138,-879,1301,422,null],[-515878,-412323,1008095,-43007,965088,-836772,19720,-69314,16695,8537,-861134,50000,236678,-268136,-104202,-248,422,174,-122744],[5179,169836,27919,-41061,-13142,-199906,260830,-84301,41818,11414,29855,150000,267647,-293136,-16249,464,174,638,-140760],[5493,129483,-579718,-37641,-617359,-789878,65443,-93140,595171,12251,-210153,774000,288704,-154687,831011,3499,638,4137,-77006],[-699335,-442778,356870,-67881,288989,-921180,452708,-226178,186164,11812,-496674,403000,263712,-412336,207705,20,4137,4157,-46671]]}}}