{"_avots":{"nosaukums":"Saraksts.lv","lapa":"https://saraksts.lv/41203006647","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":"41203006647","company_name":"SIA \"BraDava\"","company_type":"SIA","registered_date":"1995-09-22","area_of_activity":{"nace_code":"0311","nace_description":"Jūras zvejniecība"},"segmentation":{"status":"Aktīvs","form_group":"Komercsabiedrība","financials":"Peļņa"},"financial_summary":{"UGP":{"columns":["year","turnover","profit","assets","employees","currency"],"data":[[2025,11148328,2061054,14377325,119,"EUR"],[2024,10722560,1596320,10468548,108,"EUR"],[2023,7101996,1118218,8611539,105,"EUR"],[2022,7103224,984837,7460772,101,"EUR"],[2021,5730607,97502,6689578,105,"EUR"]]}},"detailed_financials_by_year":{"2025":{"UGP":{"fs_data":{"currency":"EUR","employees":119,"type_from_db":"UGP"},"income_data":{"net_turnover":11148328,"cogs":8158860,"gross_prof":2989468,"sell_exp":297571,"admin_exp":543572,"oth_op_rev":77425,"oth_op_exp":123980,"other_interest_revenues":625,"interest_expenses":40933,"income_before_income_taxes":2061462,"provision_for_income_taxes":408,"income_after_income_taxes":2061054,"net_income":2061054},"balance_data":{"cash":2316950,"accounts_receivable":1279291,"inventories":752547,"cur_assets":4348788,"investments":210889,"fixed_assets":9817648,"non_cur_assets":10028537,"assets":14377325,"cur_liab":1785451,"non_cur_liab":2391116,"equity":10200758,"equities":14377325},"cash_flow_data":{"cfo_im_ebt":2061462,"cfo_im_ebwc":2771021,"cfo_im_op":2895794,"cfo_im_int":-44200,"cfo_im_tax":-345,"cfo_im_net":2851249,"cfi_acq_fa":-4495811,"cfi_sal_fa":4132,"cfi_ln_md":-290500,"cfi_ln_rcv":267247,"cfi_net":4514932,"cff_ln_rcv":1785000,"cff_ln_repay":-57143,"cff_net":1727857,"effect_of_exchange_rate_change":-71679,"net_increase":-7505,"at_beginning_of_year":2324455,"at_end_of_year":2316950},"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",8158860,8158860,false],["net_turnover_source","gross_profit_calc",2989468,2989468,false],["gross_profit_calc","selling_exp",297571,297571,false],["gross_profit_calc","admin_exp",543572,543572,false],["gross_profit_calc","other_op_exp_exp",123980,123980,false]]}},"financial_ratios":{"current_ratio":{"value":2.435680396717692},"quick_ratio":{"value":2.014191932458522},"net_profit_margin":{"value":0.18487561542860956},"roa":{"value":0.1433544835357064},"roe":{"value":0.20204910262551076},"debt_to_equity":{"value":0.40943692615784044,"negative_equity":false},"interest_coverage":{"value":51.36185962426404},"asset_turnover":{"value":0.7754104466581927},"altman_z_score":{"value":2.982778315391653},"roce":{"value":0.16696442483461954}},"source_ids":{"financial_statement_id":"2351198","income_statement_id":"2351198","balance_sheet_id":"2351198","cash_flow_statement_id":"2351198"}}},"2024":{"UGP":{"fs_data":{"currency":"EUR","employees":108,"type_from_db":"UGP"},"income_data":{"net_turnover":10722560,"cogs":6695852,"gross_prof":4026708,"sell_exp":379249,"admin_exp":623969,"oth_op_rev":168158,"oth_op_exp":164111,"other_interest_revenues":8147,"investment_fair_value_adjustments":1383384,"interest_expenses":55980,"income_before_income_taxes":1596320,"income_after_income_taxes":1596320,"net_income":1596320},"balance_data":{"cash":2324455,"accounts_receivable":1181674,"inventories":827989,"cur_assets":4334118,"investments":155976,"fixed_assets":5978454,"non_cur_assets":6134430,"assets":10468548,"cur_liab":1254704,"non_cur_liab":1074140,"equity":8139704,"equities":10468548},"cash_flow_data":{"cfo_im_ebt":1596320,"cfo_im_ebwc":3510628,"cfo_im_op":2997802,"cfo_im_int":-43165,"cfo_im_tax":-4190,"cfo_im_net":2950447,"cfi_acq_fa":-1773262,"cfi_sal_fa":578,"cfi_ln_md":-624000,"cfi_ln_rcv":754000,"cfi_int_rcv":8580,"cfi_net":1634104,"cff_ln_repay":-57143,"cff_net":-57143,"effect_of_exchange_rate_change":34278,"net_increase":1293478,"at_beginning_of_year":1030977,"at_end_of_year":2324455},"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",6695852,6695852,false],["net_turnover_source","gross_profit_calc",4026708,4026708,false],["gross_profit_calc","selling_exp",379249,379249,false],["gross_profit_calc","admin_exp",623969,623969,false],["gross_profit_calc","other_op_exp_exp",164111,164111,false]]}},"financial_ratios":{"current_ratio":{"value":3.454295196317219},"quick_ratio":{"value":2.7943873614812738},"net_profit_margin":{"value":0.148874895547332},"roa":{"value":0.15248724082843199},"roe":{"value":0.19611523957136526},"debt_to_equity":{"value":0.28610917546878856,"negative_equity":false},"interest_coverage":{"value":29.51589853519114},"asset_turnover":{"value":1.0242643010281847},"altman_z_score":{"value":3.8500665031258983},"roce":{"value":0.17932797646671683}},"source_ids":{"financial_statement_id":"2083612","income_statement_id":"2083612","balance_sheet_id":"2083612","cash_flow_statement_id":"2083612"}}},"2023":{"UGP":{"fs_data":{"currency":"EUR","employees":105,"type_from_db":"UGP"},"income_data":{"net_turnover":7101996,"cogs":5057894,"gross_prof":2044102,"sell_exp":488042,"admin_exp":464186,"oth_op_rev":193854,"oth_op_exp":101257,"other_interest_revenues":2080,"interest_expenses":63683,"income_before_income_taxes":1122868,"provision_for_income_taxes":4650,"income_after_income_taxes":1118218,"net_income":1118218},"balance_data":{"cash":1030977,"accounts_receivable":722495,"inventories":595568,"cur_assets":2349040,"investments":1539360,"fixed_assets":4723139,"non_cur_assets":6262499,"assets":8611539,"cur_liab":863586,"non_cur_liab":1204569,"equity":6543384,"equities":8611539},"cash_flow_data":{"cfo_im_ebt":1122868,"cfo_im_ebwc":1430806,"cfo_im_op":1430667,"cfo_im_int":-46649,"cfo_im_tax":-1081,"cfo_im_net":1382937,"cfi_acq_fa":-2517247,"cfi_sal_fa":84628,"cfi_ln_md":-140000,"cfi_ln_rcv":2400,"cfi_int_rcv":150,"cfi_net":-2570069,"cff_sub_rcv":280004,"cff_ln_repay":-57143,"cff_net":222861,"effect_of_exchange_rate_change":-23018,"net_increase":-987289,"at_beginning_of_year":2018266,"at_end_of_year":1030977},"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",5057894,5057894,false],["net_turnover_source","gross_profit_calc",2044102,2044102,false],["gross_profit_calc","selling_exp",488042,488042,false],["gross_profit_calc","admin_exp",464186,464186,false],["gross_profit_calc","other_op_exp_exp",101257,101257,false]]}},"financial_ratios":{"current_ratio":{"value":2.720099677391713},"quick_ratio":{"value":2.0304544075517668},"net_profit_margin":{"value":0.15745122920373372},"roa":{"value":0.12985112184941622},"roe":{"value":0.17089292023821312},"debt_to_equity":{"value":0.31606810787812545,"negative_equity":false},"interest_coverage":{"value":18.632146726755963},"asset_turnover":{"value":0.8247069426266316},"altman_z_score":{"value":3.347249863852702},"roce":{"value":0.15314380456360538}},"source_ids":{"financial_statement_id":"1936275","income_statement_id":"1936275","balance_sheet_id":"1936275","cash_flow_statement_id":"1936275"}}},"2022":{"UGP":{"fs_data":{"currency":"EUR","employees":101,"type_from_db":"UGP"},"income_data":{"net_turnover":7103224,"cogs":4837334,"gross_prof":2265890,"sell_exp":954285,"admin_exp":535368,"oth_op_rev":340439,"oth_op_exp":90489,"interest_expenses":40729,"income_before_income_taxes":985458,"provision_for_income_taxes":621,"income_after_income_taxes":984837,"net_income":984837},"balance_data":{"cash":2018266,"accounts_receivable":814470,"inventories":305874,"cur_assets":3138610,"investments":1539360,"fixed_assets":2782802,"non_cur_assets":4322162,"assets":7460772,"cur_liab":795138,"non_cur_liab":1240468,"equity":5425166,"equities":7460772},"cash_flow_data":{"cfo_im_ebt":985458,"cfo_im_ebwc":1315060,"cfo_im_op":1537683,"cfo_im_int":-40729,"cfo_im_net":1496954,"cfi_acq_fa":-704918,"cfi_ln_md":-7000,"cfi_ln_rcv":32000,"cfi_int_rcv":480,"cfi_net":-679438,"cff_sub_rcv":123649,"cff_ln_repay":-91803,"cff_div_pd":-37500,"cff_net":-5654,"effect_of_exchange_rate_change":10494,"net_increase":822356,"at_beginning_of_year":1195910,"at_end_of_year":2018266},"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",4837334,4837334,false],["net_turnover_source","gross_profit_calc",2265890,2265890,false],["gross_profit_calc","selling_exp",954285,954285,false],["gross_profit_calc","admin_exp",535368,535368,false],["gross_profit_calc","other_op_exp_exp",90489,90489,false]]}},"financial_ratios":{"current_ratio":{"value":3.947251923565469},"quick_ratio":{"value":3.5625715284642414},"net_profit_margin":{"value":0.13864647940146616},"roa":{"value":0.132002023383103},"roe":{"value":0.1815312195055414},"debt_to_equity":{"value":0.3752154311960224,"negative_equity":false},"interest_coverage":{"value":25.195487244960592},"asset_turnover":{"value":0.9520762730720091},"altman_z_score":{"value":3.337996733382455},"roce":{"value":0.15395189714886837}},"source_ids":{"financial_statement_id":"1770054","income_statement_id":"1770054","balance_sheet_id":"1770054","cash_flow_statement_id":"1770054"}}},"2021":{"UGP":{"fs_data":{"currency":"EUR","employees":105,"type_from_db":"UGP"},"income_data":{"net_turnover":5730607,"cogs":4267928,"gross_prof":1462679,"sell_exp":681691,"admin_exp":437199,"oth_op_rev":561754,"oth_op_exp":759359,"other_interest_revenues":4740,"interest_expenses":53422,"income_before_income_taxes":97502,"income_after_income_taxes":97502,"net_income":97502},"balance_data":{"cash":1195910,"accounts_receivable":790278,"inventories":551192,"cur_assets":2537380,"investments":1569360,"fixed_assets":2582838,"non_cur_assets":4152198,"assets":6689578,"cur_liab":794606,"non_cur_liab":1417144,"equity":4477828,"equities":6689578},"cash_flow_data":{"cfo_im_ebt":97502,"cfo_im_ebwc":391140,"cfo_im_op":575273,"cfo_im_int":-53422,"cfo_im_tax":-9137,"cfo_im_net":512714,"cfi_acq_fa":-16424,"cfi_sal_fa":77132,"cfi_ln_md":-270000,"cfi_ln_rcv":270433,"cfi_int_rcv":5118,"cfi_net":66259,"cff_sub_rcv":169681,"cff_ln_repay":-571429,"cff_net":-401748,"effect_of_exchange_rate_change":29781,"net_increase":207006,"at_beginning_of_year":988904,"at_end_of_year":1195910},"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",4267928,4267928,false],["net_turnover_source","gross_profit_calc",1462679,1462679,false],["gross_profit_calc","selling_exp",681691,681691,false],["gross_profit_calc","admin_exp",437199,437199,false],["gross_profit_calc","other_op_exp_exp",759359,759359,false]]}},"financial_ratios":{"current_ratio":{"value":3.193255525379874},"quick_ratio":{"value":2.4995884752946744},"net_profit_margin":{"value":0.01701425346390007},"roa":{"value":0.014575209377930866},"roe":{"value":0.021774395979479336},"debt_to_equity":{"value":0.49393366605416733,"negative_equity":false},"interest_coverage":{"value":2.8251282243270563},"asset_turnover":{"value":0.8566470112165521},"altman_z_score":{"value":2.5291005215478224},"roce":{"value":0.02560215722822772}},"source_ids":{"financial_statement_id":"1348349","income_statement_id":"1348349","balance_sheet_id":"1348349","cash_flow_statement_id":"1348349"}}}},"vid_data":{"has_data":true,"rating":{"Reitings":"A","Skaidrojums":"Laba saistību izpilde","Informacijas_atjaunosanas_datums":"12.08.2026"},"pvn":{"Aktivs":"ir","Registrets":" 04.10.1996 ","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,"682.77","437.80","788.97",103,"1 872.47","~ 1 340.42"],[2023,"874.66","423.15","778.36",99,"1 921.93","~ 1 374.51"],[2022,"819.56","382.32","684.79",95,"1 762.08","~ 1 261.65"]]},"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","400.45","155.58","308.72",121,"2 494.77","~ 1 803.70"],["2026. gada 1. ceturksnis","273.01","140.87","292.54",143,"2 000.33","~ 1 474.02"],["2025. gada 4. ceturksnis","368.82","161.60","310.24",125,"2 426.83","~ 1 748.20"]]},"salary_calculation_example":{"year":2024,"vsaoi_sum":788.97,"employees":103,"gross_salary_raw":1872.4706445246309,"gross_salary_formatted":"1 872.47","net_salary_formatted":"~ 1 340.42","vsaoi_employee_part":"196.61","non_taxable_minimum":"0.00","iin_part":"335.44","iin_rate_percentage":"20.02","iin_rate_decimal":"0.2002"}},"salary_calculation_example":{"year":2024,"vsaoi_sum":788.97,"employees":103,"gross_salary_raw":1872.4706445246309,"gross_salary_formatted":"1 872.47","net_salary_formatted":"~ 1 340.42","vsaoi_employee_part":"196.61","non_taxable_minimum":"0.00","iin_part":"335.44","iin_rate_percentage":"20.02","iin_rate_decimal":"0.2002"},"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","zivju zveja, pārstrāde un realiza cija\r\nkuģu remonts\r\ntransporta pakalpojumi"]]},"equity_capitals":{"columns":["equity_capital_type","amount","currency","date_from"],"data":[["PAID_UP_EQUITY",298800,"EUR","2015-03-23"]]},"financial_statements":{"columns":["year","employees","currency"],"data":[[2017,106,"EUR"],[2017,147,"EUR"],[2009,83,"LVL"],[2012,99,"LVL"],[2012,121,"LVL"]]},"register_name_history":{"columns":["date_to","name"],"data":[["2004-11-25","Sabiedrība ar ierobežotu atbildību \"BRADAVA\""]]},"register":{"columns":["sepa","regtype","type","registered","address","index","addressid","city","atvk"],"data":[["LV24ZZZ41203006647","K","SIA","1995-09-22","Ventspils, Loču iela 2",3601,101652913,100003060,"0270000"]]},"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","0311  ","007000","Ventspils","682.77","437.80","788.97",103],[2023,"sabiedrība ar ierobežotu atbildību","0311  ","007000","Ventspils","874.66","423.15","778.36",99],[2022,"sabiedrība ar ierobežotu atbildību","0311  ","007000","Ventspils","819.56","382.32","684.79",95]]},"pdb_pvnmaksataji_odata":{"columns":["Aktivs","Registrets","Buvniecibas_pazime","PVN139_2_pazime","Izslegts"],"data":[["nav"," 02.01.1996 ","nav","nav"," 03.10.1996 "],["ir"," 04.10.1996 ","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":[["BRADAVA SIA","2025. gada 4. ceturksnis","368.82","0.00","103.26","161.60","310.24","125"],["BRADAVA SIA","2026. gada 1. ceturksnis","273.01","12.53","173.22","140.87","292.54","143"],["BRADAVA SIA","2026. gada 2. ceturksnis","400.45","23.49","93.45","155.58","308.72","121"]]},"vide":{"columns":["veids","numurs","statuss","no_dat","nosaukums","apraksts"],"data":[["ab","VE15IB0008","Izsniegta","2015-02-27","Saldēšanas komplekss „Muiža”","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 iekārtas zivju un vēžveidīgo produktu ražošanai, tai skaitā konservētu, kūpinātu un saldētu produktu ražošanai"],["ab","VE19IB0001","Izsniegta","2019-02-25","Zivju proteīna un eļļas ražošanas rūpnīca","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","VE19IB0001","Izsniegta","2019-02-25","Zivju proteīna un eļļas ražošanas rūpnīca","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 zivju miltu un zivju eļļas ražotnes"],["ab","VE19IB0001","Izsniegta","2019-02-25","Zivju proteīna un eļļas ražošanas rūpnīca","notekūdeņu attīrīšanas darbības (iekārtas) ar jaudu 20 un vairāk kubikmetru diennaktī, kuras attīrītos notekūdeņus novada vidē"],["c","VE14IC0006","Darbība reģistrēta","2014-01-24","Remontdarbnīca","visu kategoriju (L, M, N, O) mehānisko sauszemes transportlīdzekļu, mobilās lauksaimniecības tehnikas un satiksmē neizmantojamu pārvietojamu mehānismu un citu pārvietojamu agregātu remonta un apkopes darbnīcas (tai skaitā iekārtas, kurās veic automazgāšanu vai transportlīdzekļu salonu ķīmisko tīrīšanu)"]]},"income_statements":{"columns":["net_turnover","cogs","gross_prof","sell_exp","admin_exp","oth_op_rev","oth_op_exp","other_long_term_investment_earnings","interest_expenses","income_before_income_taxes","provision_for_income_taxes","income_after_income_taxes","net_income","investment_fair_value_adjustments","other_interest_revenues","other_taxes"],"data":[[5815996,4767133,1048863,661237,462249,732003,1920546,71581,72640,-1264225,48303,-1312528,-1312528,null,null,null],[6050546,5091089,959457,661237,532479,741847,621503,71581,72640,-1204399,48303,-1252702,-1252702,1089425,null,null],[4913296,3687031,1226265,161966,127889,22476,262899,null,22257,671787,57873,null,543540,6487,4544,8050],[6045260,4683924,1361336,216922,185185,64799,295493,null,9744,719645,90080,null,593387,5049,5903,8554],[7399885,5710203,1689682,361319,282071,121001,346661,null,8019,800987,67966,null,674531,15054,3428,12493]]},"balance_sheets":{"columns":["cash","accounts_receivable","inventories","cur_assets","investments","fixed_assets","non_cur_assets","assets","cur_liab","non_cur_liab","equity","equities","intangible_assets","provisions"],"data":[[1219643,1741594,322920,3284157,1539359,3279927,4819286,8103443,725261,2128631,5249551,8103443,null,null],[1237969,1752426,324837,3315232,117631,3581648,3699279,7014511,799776,2128631,4086104,7014511,null,null],[612516,605989,257870,1476375,115536,3273844,3389488,4865863,486578,844198,3304950,4865863,108,230137],[588840,952576,237359,1778775,131571,3449598,3581440,5360215,481163,738564,4103271,5360215,271,37217],[1840971,1653985,316803,3811759,161131,5310544,5471675,9283434,1127626,1048126,7023757,9283434,null,83925]]},"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_sal_stk","cfi_acq_fa","cfi_sal_fa","cfi_ln_rcv","cfi_div_rcv","cfi_net","cff_ln_rcv","cff_ln_repay","cff_net","net_increase","at_beginning_of_year","at_end_of_year","cff_sub_rcv"],"data":[[-1264225,361906,820046,-58945,-415,760686,-1100000,200268,-462308,841062,86000,71581,-363397,600000,-828571,-228571,168718,1050925,1219643,null],[-1204399,167407,893068,-58945,-415,833708,-1100000,200268,-462308,841062,86000,null,-434978,600000,-828571,null,170159,1067810,1237969,null],[671787,1063312,814286,-22257,-13398,833196,null,null,-586762,22267,140766,null,-423729,140561,-490225,-126513,282954,329562,612516,null],[719645,null,831854,-9744,-90120,723436,null,null,-617841,null,67222,-10000,-560619,null,-186493,-186493,-23676,612516,588840,null],[800987,null,1079699,-8019,-58338,1000849,null,null,-573649,null,9735,null,-557914,null,-140072,391228,834163,1006808,1840971,531300]]}}}