{"_avots":{"nosaukums":"Saraksts.lv","lapa":"https://saraksts.lv/40103252854","dati_atjaunoti":"2026-08-30","piezime":"Neoficiāls apkopojums no data.gov.lv (UR) un VID atvērtajiem datiem. Oficiālais pirmavots: info.ur.gov.lv"},"registration_number":"40103252854","company_name":"AS \"DelfinGroup\"","company_type":"AS","registered_date":"2009-10-12","area_of_activity":{"nace_code":"6492","nace_description":"Cita kreditēšana"},"segmentation":{"status":"Aktīvs","form_group":"Komercsabiedrība","financials":"Peļņa"},"financial_summary":{"UGP":{"columns":["year","turnover","profit","assets","employees","currency"],"data":[[2025,61607054,6856809,138023420,354,"EUR"],[2024,50910205,4807421,106009321,370,"EUR"],[2023,41280762,4507417,84643264,361,"EUR"],[2022,29472017,3752472,63415063,324,"EUR"],[2021,22194470,3256100,44701535,296,"EUR"]]}},"detailed_financials_by_year":{"2025":{"UGP":{"fs_data":{"currency":"EUR","employees":354,"type_from_db":"UGP"},"income_data":{"net_turnover":61607054,"cogs":9500314,"gross_prof":52106740,"sell_exp":12350607,"admin_exp":6468387,"oth_op_rev":409534,"oth_op_exp":538553,"interest_expenses":24504691,"income_before_income_taxes":8654036,"provision_for_income_taxes":1797227,"income_after_income_taxes":6856809,"net_income":6856809},"balance_data":{"cash":3236220,"accounts_receivable":18924180,"inventories":2947217,"cur_assets":25107617,"investments":107197588,"fixed_assets":3711731,"intangible_assets":2006484,"non_cur_assets":112915803,"assets":138023420,"cur_liab":47963229,"non_cur_liab":71549789,"equity":18510402,"equities":138023420},"cash_flow_data":{"cfo_im_ebt":8654036,"cfo_im_ebwc":-12560532,"cfo_im_op":-38213159,"cfo_im_int":34767569,"cfo_im_tax":-1107500,"cfo_im_net":-4553090,"cfi_acq_stk":-3049980,"cfi_acq_fa":-1042963,"cfi_ln_md":-20681662,"cfi_ln_rcv":9628820,"cfi_net":-15145785,"cff_iss_cap":-2495752,"cff_ln_rcv":24162238,"cff_sub_rcv":17738000,"cff_ln_repay":-12999019,"cff_ls_repay":-1053249,"cff_div_pd":-4455938,"cff_net":20896280,"net_increase":1197405,"at_beginning_of_year":1038915,"at_end_of_year":2236320},"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",9500314,9500314,false],["net_turnover_source","gross_profit_calc",52106740,52106740,false],["gross_profit_calc","selling_exp",12350607,12350607,false],["gross_profit_calc","admin_exp",6468387,6468387,false],["gross_profit_calc","other_op_exp_exp",538553,538553,false]]}},"financial_ratios":{"current_ratio":{"value":0.5234763697831937},"quick_ratio":{"value":0.46202894304718306},"net_profit_margin":{"value":0.1112990892244255},"roa":{"value":0.04967859077828966},"roe":{"value":0.37043004252419803},"debt_to_equity":{"value":6.456532818682166,"negative_equity":false},"interest_coverage":{"value":1.3531583401725},"asset_turnover":{"value":0.4463521770435771},"altman_z_score":{"value":1.2517971163408865},"roce":{"value":0.3681840625898739}},"source_ids":{"financial_statement_id":"2194946","income_statement_id":"2194946","balance_sheet_id":"2194946","cash_flow_statement_id":"2194946"}}},"2024":{"UGP":{"fs_data":{"currency":"EUR","employees":370,"type_from_db":"UGP"},"income_data":{"net_turnover":50910205,"cogs":6968071,"gross_prof":43942134,"sell_exp":9869722,"admin_exp":8478580,"oth_op_rev":180387,"oth_op_exp":473137,"interest_expenses":19262119,"income_before_income_taxes":6038963,"provision_for_income_taxes":1231542,"income_after_income_taxes":4807421,"net_income":4807421},"balance_data":{"cash":2038814,"accounts_receivable":18744503,"inventories":3141628,"cur_assets":23924945,"investments":76836395,"fixed_assets":3080003,"intangible_assets":2167978,"non_cur_assets":82084376,"assets":106009321,"cur_liab":27917837,"non_cur_liab":62013762,"equity":16077722,"equities":106009321},"cash_flow_data":{"cfo_im_ebt":6038963,"cfo_im_ebwc":-13208604,"cfo_im_int":29162646,"cfo_im_tax":-1380690,"cfo_im_net":-8958020,"cfi_acq_fa":-1448484,"cfi_ln_md":-11150042,"cfi_ln_rcv":2749142,"cfi_net":-10394784,"cff_iss_cap":-542507,"cff_ln_rcv":8127423,"cff_sub_rcv":34512000,"cff_ls_repay":-984791,"cff_div_pd":-3726100,"cff_net":15931425,"net_increase":-3421379,"at_beginning_of_year":4460294,"at_end_of_year":1038915},"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",6968071,6968071,false],["net_turnover_source","gross_profit_calc",43942134,43942134,false],["gross_profit_calc","selling_exp",9869722,9869722,false],["gross_profit_calc","admin_exp",8478580,8478580,false],["gross_profit_calc","other_op_exp_exp",473137,473137,false]]}},"financial_ratios":{"current_ratio":{"value":0.8569770287003252},"quick_ratio":{"value":0.7444458179192034},"net_profit_margin":{"value":0.0944294174419451},"roa":{"value":0.04534904058106362},"roe":{"value":0.2990113275997682},"debt_to_equity":{"value":5.593553551927319,"negative_equity":false},"interest_coverage":{"value":1.3135149876293466},"asset_turnover":{"value":0.4802427231846905},"altman_z_score":{"value":1.3973642507880029},"roce":{"value":0.32399284408527823}},"source_ids":{"financial_statement_id":"2082686","income_statement_id":"2082686","balance_sheet_id":"2082686","cash_flow_statement_id":"2082686"}}},"2023":{"UGP":{"fs_data":{"currency":"EUR","employees":361,"type_from_db":"UGP"},"income_data":{"net_turnover":41280762,"cogs":6144670,"gross_prof":35136092,"sell_exp":8344665,"admin_exp":7301263,"oth_op_rev":75549,"oth_op_exp":381853,"interest_expenses":13562137,"income_before_income_taxes":5621723,"provision_for_income_taxes":1114306,"income_after_income_taxes":4507417,"net_income":4507417},"balance_data":{"cash":4914794,"accounts_receivable":21315553,"inventories":3199603,"cur_assets":29429950,"investments":50148004,"fixed_assets":3328955,"intangible_assets":1736355,"non_cur_assets":55213314,"assets":84643264,"cur_liab":28666264,"non_cur_liab":41037084,"equity":14939916,"equities":84643264},"cash_flow_data":{"cfo_im_ebt":5621723,"cfo_im_ebwc":-11429289,"cfo_im_op":-34869407,"cfo_im_int":22392349,"cfo_im_tax":-777846,"cfo_im_net":-13254904,"cfi_acq_fa":-1624737,"cfi_ln_md":-4708216,"cfi_ln_rcv":6902848,"cfi_net":569895,"cff_iss_cap":-448708,"cff_ln_rcv":-1508067,"cff_sub_rcv":22011000,"cff_ls_repay":-961206,"cff_div_pd":-3494140,"cff_net":15598879,"net_increase":2913870,"at_beginning_of_year":2000924,"at_end_of_year":4914794},"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",6144670,6144670,false],["net_turnover_source","gross_profit_calc",35136092,35136092,false],["gross_profit_calc","selling_exp",8344665,8344665,false],["gross_profit_calc","admin_exp",7301263,7301263,false],["gross_profit_calc","other_op_exp_exp",381853,381853,false]]}},"financial_ratios":{"current_ratio":{"value":1.0266405835095915},"quick_ratio":{"value":0.915024957559869},"net_profit_margin":{"value":0.1091892877365006},"roa":{"value":0.05325192799748365},"roe":{"value":0.30170296807559027},"debt_to_equity":{"value":4.665578307133721,"negative_equity":false},"interest_coverage":{"value":1.4145160161706078},"asset_turnover":{"value":0.48770286079705055},"altman_z_score":{"value":1.4368987002777418},"roce":{"value":0.34270968433463744}},"source_ids":{"financial_statement_id":"1931095","income_statement_id":"1931095","balance_sheet_id":"1931095","cash_flow_statement_id":"1931095"}}},"2022":{"UGP":{"fs_data":{"currency":"EUR","employees":324,"type_from_db":"UGP"},"income_data":{"net_turnover":29472017,"cogs":4203640,"gross_prof":25268377,"sell_exp":7111623,"admin_exp":5491593,"oth_op_rev":111924,"oth_op_exp":314332,"interest_expenses":7414227,"income_before_income_taxes":5048526,"provision_for_income_taxes":1296054,"income_after_income_taxes":3752472,"net_income":3752472},"balance_data":{"cash":2000924,"accounts_receivable":19250161,"inventories":2289780,"cur_assets":23540865,"investments":35901136,"fixed_assets":3210575,"intangible_assets":762487,"non_cur_assets":39874198,"assets":63415063,"cur_liab":33245831,"non_cur_liab":16325139,"equity":13844093,"equities":63415063},"cash_flow_data":{"cfo_im_ebt":5048526,"cfo_im_ebwc":-9263281,"cfo_im_op":-29192676,"cfo_im_int":18704001,"cfo_im_tax":-873080,"cfo_im_net":-11361755,"cfi_acq_fa":-703094,"cfi_ln_md":-3404580,"cfi_ln_rcv":940136,"cfi_net":-3167538,"cff_ln_rcv":12508373,"cff_sub_rcv":8151455,"cff_ls_repay":-930389,"cff_div_pd":-5424757,"cff_net":14304682,"net_increase":-224611,"at_beginning_of_year":2225535,"at_end_of_year":2000924},"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",4203640,4203640,false],["net_turnover_source","gross_profit_calc",25268377,25268377,false],["gross_profit_calc","selling_exp",7111623,7111623,false],["gross_profit_calc","admin_exp",5491593,5491593,false],["gross_profit_calc","other_op_exp_exp",314332,314332,false]]}},"financial_ratios":{"current_ratio":{"value":0.7080847219610784},"quick_ratio":{"value":0.6392105223659472},"net_profit_margin":{"value":0.12732321645987107},"roa":{"value":0.05917319675295442},"roe":{"value":0.27105220977640065},"debt_to_equity":{"value":3.5806585523515335,"negative_equity":false},"interest_coverage":{"value":1.6809241206129784},"asset_turnover":{"value":0.4647478943606821},"altman_z_score":{"value":1.2669027919346858},"roce":{"value":0.4130948046672186}},"source_ids":{"financial_statement_id":"1764564","income_statement_id":"1764564","balance_sheet_id":"1764564","cash_flow_statement_id":"1764564"}}},"2021":{"UGP":{"fs_data":{"currency":"EUR","employees":296,"type_from_db":"UGP"},"income_data":{"net_turnover":22194470,"cogs":3668010,"gross_prof":18526460,"sell_exp":5820639,"admin_exp":4026730,"oth_op_rev":237719,"oth_op_exp":292275,"equity_investment_earnings":262919,"interest_expenses":4758274,"income_before_income_taxes":4129180,"provision_for_income_taxes":873080,"income_after_income_taxes":3256100,"net_income":3256100},"balance_data":{"cash":2225535,"accounts_receivable":12676074,"inventories":1949490,"cur_assets":16851099,"investments":23812932,"fixed_assets":3535761,"intangible_assets":501743,"non_cur_assets":27850436,"assets":44701535,"cur_liab":10905399,"non_cur_liab":18602760,"equity":15193376,"equities":44701535},"cash_flow_data":{"cfo_im_ebt":4129180,"cfo_im_ebwc":-6410143,"cfo_im_op":-14956228,"cfo_im_int":12557154,"cfo_im_tax":-753716,"cfo_im_net":-3152790,"cfi_sal_stk":938691,"cfi_acq_fa":-630741,"cfi_ln_md":-92850,"cfi_ln_rcv":2793172,"cfi_net":3008272,"cff_iss_cap":7422917,"cff_ln_rcv":-1862318,"cff_sub_rcv":-2370000,"cff_ls_repay":-865764,"cff_div_pd":-3723138,"cff_net":-1398303,"net_increase":-1542821,"at_beginning_of_year":3768356,"at_end_of_year":2225535},"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",3668010,3668010,false],["net_turnover_source","gross_profit_calc",18526460,18526460,false],["gross_profit_calc","selling_exp",5820639,5820639,false],["gross_profit_calc","admin_exp",4026730,4026730,false],["gross_profit_calc","other_op_exp_exp",292275,292275,false]]}},"financial_ratios":{"current_ratio":{"value":1.5452070116829288},"quick_ratio":{"value":1.3664432635614707},"net_profit_margin":{"value":0.14670771593104048},"roa":{"value":0.07284089908769352},"roe":{"value":0.21431049952295},"debt_to_equity":{"value":1.942172628387529,"negative_equity":false},"interest_coverage":{"value":1.867789454747667},"asset_turnover":{"value":0.4965035317019874},"altman_z_score":{"value":1.712739460229204},"roce":{"value":0.26297248892595293}},"source_ids":{"financial_statement_id":"1349864","income_statement_id":"1349864","balance_sheet_id":"1349864","cash_flow_statement_id":"1349864"}}}},"vid_data":{"has_data":true,"rating":{"Reitings":"A","Skaidrojums":"Laba saistību izpilde","Informacijas_atjaunosanas_datums":"12.08.2026"},"pvn":{"Aktivs":"ir","Registrets":" 22.10.2009 ","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,"6 005.49","1 892.25","3 073.34",368,"2 041.52","~ 1 456.93"],[2023,"5 596.21","1 514.22","2 685.70",361,"1 818.62","~ 1 302.13"],[2022,"5 027.74","1 201.46","2 182.38",324,"1 646.56","~ 1 178.94"]]},"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","1551.0","420.02","759.97",342,"2 172.81","~ 1 589.03"],["2026. gada 1. ceturksnis","1511.32","434.15","748.60",332,"2 204.77","~ 1 610.34"],["2025. gada 4. ceturksnis","1503.91","404.80","708.62",332,"2 087.02","~ 1 521.62"]]},"salary_calculation_example":{"year":2024,"vsaoi_sum":3073.34,"employees":368,"gross_salary_raw":2041.5242474098825,"gross_salary_formatted":"2 041.52","net_salary_formatted":"~ 1 456.93","vsaoi_employee_part":"214.36","non_taxable_minimum":"0.00","iin_part":"370.24","iin_rate_percentage":"20.26","iin_rate_decimal":"0.2026"}},"salary_calculation_example":{"year":2024,"vsaoi_sum":3073.34,"employees":368,"gross_salary_raw":2041.5242474098825,"gross_salary_formatted":"2 041.52","net_salary_formatted":"~ 1 456.93","vsaoi_employee_part":"214.36","non_taxable_minimum":"0.00","iin_part":"370.24","iin_rate_percentage":"20.26","iin_rate_decimal":"0.2026"},"raw_database_records":{"equity_capitals":{"columns":["equity_capital_type","amount","currency","date_from"],"data":[["CONDITIONAL_EQUITY",29708.3,"EUR","2026-06-11"],["PAID_UP_EQUITY",4547251.1,"EUR","2026-06-11"]]},"financial_statements":{"columns":["year","employees","currency"],"data":[[2017,264,"EUR"],[2017,277,"EUR"],[2018,264,"EUR"],[2018,270,"EUR"],[2010,96,"LVL"]]},"memorandum_date":{"columns":["document_date"],"data":[["2009-09-30"]]},"register_name_history":{"columns":["date_to","name"],"data":[["2021-01-19","SIA \"DelfinGroup\""],["2020-02-04","SIA \"ExpressCredit\""],["2012-06-25","SIA \"Lombards24.lv\""]]},"register":{"columns":["sepa","regtype","type","registered","address","index","addressid","city","atvk"],"data":[["LV40ZZZ40103252854","K","AS","2009-10-12","Rīga, Skanstes iela 50A",1013,106226018,100003003,"0010000"]]},"reorganizations":{"columns":["reorganization_type","reorganization_type_text","source_entity_regcode","registered"],"data":[["ACQUISITION","Apvienošanas ceļā pievienota pie","40203600852","2025-12-23"]]},"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,"akciju sabiedrība","6492  ","010094","Vidzemes priekšpilsēta","6 005.49","1 892.25","3 073.34",368],[2023,"akciju sabiedrība","6492  ","010094","Vidzemes priekšpilsēta","5 596.21","1 514.22","2 685.70",361],[2022,"akciju sabiedrība","6492  ","010094","Vidzemes priekšpilsēta","5 027.74","1 201.46","2 182.38",324]]},"pdb_pvnmaksataji_odata":{"columns":["Aktivs","Registrets","Buvniecibas_pazime","PVN139_2_pazime"],"data":[["ir"," 22.10.2009 ","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":[["DELFINGROUP AS","2025. gada 4. ceturksnis","1503.91","0.00","210.06","404.80","708.62","332"],["DELFINGROUP AS","2026. gada 1. ceturksnis","1511.32","0.00","0.00","434.15","748.60","332"],["DELFINGROUP AS","2026. gada 2. ceturksnis","1551.0","0.0","0.0","420.02","759.97","342"]]},"deminimis":{"columns":["assign_date","assigned_amount","assigner_title","program_title","instrument_title","regul_title","project_title"],"data":[["2026-06-04",20000,"Biedrība \"Latvijas Informācijas un komunikācijas tehnoloģijas asociācija\"","Nozaru apmācību programma","01 Tiešais maksājums (grants)","2023/2831 Vispārējā tautsaimniecība (2023/2831)","1849491e"],["2026-05-30",1680,"Latvijas Universitāte","Nozaru apmācību programma","01 Tiešais maksājums (grants)","2023/2831 Vispārējā tautsaimniecība (2023/2831)","59adadb3"],["2026-03-27",753,"Latvijas Universitāte","Nozaru apmācību programma","01 Tiešais maksājums (grants)","2023/2831 Vispārējā tautsaimniecība (2023/2831)","59adadb3"],["2026-02-12",3150,"Biedrība \"Vieglās rūpniecības uzņēmumu asociācija\"","Nozaru apmācību programma","01 Tiešais maksājums (grants)","2023/2831 Vispārējā tautsaimniecība (2023/2831)","d08fdabd"],["2025-12-16",20000,"Latvijas Informācijas tehnoloģiju klasteris","ANM 2.3.1.2.i. investīcija \"Uzņēmumu digitālo prasmju attīstība\" 1.kārta ","01 Tiešais maksājums (grants)","2023/2831 Vispārējā tautsaimniecība (2023/2831)","fd3b7ba6"]]},"ptac":{"columns":["veids","statuss","numurs","no_dat","papildus","joma","soda_nauda"],"data":[["kredits","Aktīva","NK-2016-028","2016-11-01","Patēriņa kredīts (kredīts ar atmaksas grafiku), Kredītlīnija (t.sk. norēķinu karšu kredīts), Kredīts pret kustamas lietas ķīlu (lombardu kredīts)",null,null],["lemums","Izdots","15-pk","2026-07-16",null,"Lēmums par patērētāju tiesību pārkāpumiem",285000]]},"vid_statusi":{"columns":["veids","statuss","papildus"],"data":[["pvn_grupa","Galvenais uzņēmums","PVN GRUPA DELFINGROUP"]]},"income_statements":{"columns":["net_turnover","cogs","gross_prof","sell_exp","admin_exp","oth_op_rev","oth_op_exp","interest_expenses","income_before_income_taxes","provision_for_income_taxes","income_after_income_taxes","net_income","other_taxes"],"data":[[20371798,3603607,16768191,5641153,3335473,113712,197288,3856979,3851010,349957,3501053,3501053,null],[21785930,3603607,18182323,5974428,3487530,94932,199778,4352226,4263293,349957,3913336,3913336,null],[9628498,3288327,6340171,3096064,936250,22936,922606,1001720,406467,158700,null,266444,149],[18099772,6040951,12058821,5326334,2738289,60588,1185869,1161962,1706955,220676,null,1512464,null],[16627992,5881617,10746375,4880420,1882642,56328,1226186,1216106,1597349,286038,null,1401563,381]]},"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":[[812301,22331360,1155352,24299013,9038394,2386174,206954,11631522,35930535,15809284,12345814,7775437,35930535],[1135644,23239015,1155352,25530011,9999832,2386174,354298,12740304,38270315,16729830,13172993,8367492,38270315],[555840,4146380,711505,5413725,1592942,313531,2606,1909079,7322804,3328173,2713726,1280905,7322804],[493591,6894410,1138410,8526411,1563940,496466,147330,2207736,10734147,2250729,6156389,2327029,10734147],[1197718,6149338,1345338,8692394,1875096,388328,5621,2269045,10961439,1769170,7068142,2124127,10961439]]},"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_rcv","cfi_net","cff_ln_rcv","cff_ln_repay","cff_ls_repay","cff_div_pd","cff_net","net_increase","at_beginning_of_year","at_end_of_year","cfi_ln_md","cfi_sal_stk"],"data":[[3851010,-5320830,-12125045,12052695,-78868,-151218,-500000,-426272,63774,-5438371,-6300869,11462075,-6790349,-104394,-1500000,3895821,-2556266,3368567,812301,null,null],[4263293,-5122483,-20155198,13655152,-78879,-6578925,null,-430462,63774,null,-397762,14279871,-8880811,-104394,-1500000,4623155,-2353532,3489176,1135644,-31074,null],[406467,-2659452,-3833034,null,-274529,990878,null,-167490,null,null,-1587430,2330691,null,-11740,-58392,1052329,455628,100212,555840,-1437912,null],[1706955,-5854258,-5994151,null,-394407,1831269,null,-267655,10631,null,-827658,3884400,-3222728,-59848,-1309562,-1707738,-704127,1197718,493591,278599,-849233],[1597349,-5497301,-6541969,null,-249243,1709734,null,-109720,54656,null,890642,4340000,-3136154,-58805,-1100000,-2193166,406829,790889,1197718,945706,null]]}}}