{"_avots":{"nosaukums":"Saraksts.lv","lapa":"https://saraksts.lv/42103015892","dati_atjaunoti":"2026-09-01","piezime":"Neoficiāls apkopojums no data.gov.lv (UR) un VID atvērtajiem datiem. Oficiālais pirmavots: info.ur.gov.lv"},"registration_number":"42103015892","company_name":"Sabiedrība ar ierobežotu atbildību \"OTAŅĶU DZIRNAVNIEKS\"","company_type":"SIA","registered_date":"1996-01-04","area_of_activity":{"nace_code":"4941","nace_description":"Kravu autotransports"},"segmentation":{"status":"Aktīvs","form_group":"Komercsabiedrība","financials":"Peļņa"},"financial_summary":{"UGP":{"columns":["year","turnover","profit","assets","employees","currency"],"data":[[2025,23826152,688636,14199928,132,"EUR"],[2024,24334063,1004225,14819637,138,"EUR"],[2023,28834637,899443,15352975,135,"EUR"],[2022,26695345,1261924,13622400,124,"EUR"],[2021,19673387,581806,11113287,120,"EUR"]]}},"detailed_financials_by_year":{"2025":{"UGP":{"fs_data":{"currency":"EUR","employees":132,"type_from_db":"UGP"},"income_data":{"net_turnover":23826152,"cogs":21799773,"gross_prof":2026379,"sell_exp":73638,"admin_exp":1660791,"oth_op_rev":354844,"oth_op_exp":146939,"equity_investment_earnings":300000,"other_interest_revenues":6752,"interest_expenses":97175,"income_before_income_taxes":709432,"provision_for_income_taxes":20796,"income_after_income_taxes":688636,"net_income":688636},"balance_data":{"cash":1721924,"accounts_receivable":2573627,"inventories":840471,"cur_assets":5136022,"investments":64500,"fixed_assets":8989330,"intangible_assets":10076,"non_cur_assets":9063906,"assets":14199928,"cur_liab":4073248,"non_cur_liab":1549177,"equity":8577503,"equities":14199928},"cash_flow_data":{"cfo_im_ebt":709432,"cfo_im_ebwc":1586439,"cfo_im_op":2133909,"cfo_im_int":-97175,"cfo_im_tax":-7997,"cfo_im_net":2028737,"cfi_acq_stk":-2000,"cfi_acq_fa":-406010,"cfi_sal_fa":90644,"cfi_ln_md":-24850,"cfi_ln_rcv":54614,"cfi_int_rcv":3030,"cfi_div_rcv":300000,"cfi_net":15428,"cff_ls_repay":-1164097,"cff_div_pd":-221000,"cff_net":-1385097,"net_increase":659068,"at_beginning_of_year":1062856,"at_end_of_year":1721924},"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",21799773,21799773,false],["net_turnover_source","gross_profit_calc",2026379,2026379,false],["gross_profit_calc","selling_exp",73638,73638,false],["gross_profit_calc","admin_exp",1660791,1660791,false],["gross_profit_calc","other_op_exp_exp",146939,146939,false]]}},"financial_ratios":{"current_ratio":{"value":1.2609156132894437},"quick_ratio":{"value":1.054576347916945},"net_profit_margin":{"value":0.028902526937627192},"roa":{"value":0.048495738851633614},"roe":{"value":0.08028397075465903},"debt_to_equity":{"value":0.6554850520017306,"negative_equity":false},"interest_coverage":{"value":8.300560843838436},"asset_turnover":{"value":1.6779065358641254},"altman_z_score":{"value":3.0570817798396703},"roce":{"value":0.0796516726113593}},"source_ids":{"financial_statement_id":"2351252","income_statement_id":"2351252","balance_sheet_id":"2351252","cash_flow_statement_id":"2351252"}}},"2024":{"UGP":{"fs_data":{"currency":"EUR","employees":138,"type_from_db":"UGP"},"income_data":{"net_turnover":24334063,"cogs":22501502,"gross_prof":1832561,"sell_exp":68456,"admin_exp":1693997,"oth_op_rev":562041,"oth_op_exp":63597,"equity_investment_earnings":600000,"other_interest_revenues":13969,"interest_expenses":159544,"income_before_income_taxes":1022977,"provision_for_income_taxes":18752,"income_after_income_taxes":1004225,"net_income":1004225},"balance_data":{"cash":1062856,"accounts_receivable":3564400,"inventories":885469,"cur_assets":5512725,"investments":93740,"fixed_assets":9178369,"intangible_assets":34803,"non_cur_assets":9306912,"assets":14819637,"cur_liab":4709295,"non_cur_liab":2190205,"equity":7920137,"equities":14819637},"cash_flow_data":{"cfo_im_ebt":1022977,"cfo_im_ebwc":1711791,"cfo_im_op":1942640,"cfo_im_int":-159544,"cfo_im_tax":-6741,"cfo_im_net":1776355,"cfi_acq_fa":-1194464,"cfi_sal_fa":66289,"cfi_ln_md":-20259,"cfi_ln_rcv":48692,"cfi_int_rcv":5854,"cfi_div_rcv":600000,"cfi_net":-493888,"cff_ls_repay":-932676,"cff_div_pd":-510000,"cff_net":-1442676,"net_increase":-160209,"at_beginning_of_year":1223065,"at_end_of_year":1062856},"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",22501502,22501502,false],["net_turnover_source","gross_profit_calc",1832561,1832561,false],["gross_profit_calc","selling_exp",68456,68456,false],["gross_profit_calc","admin_exp",1693997,1693997,false],["gross_profit_calc","other_op_exp_exp",63597,63597,false]]}},"financial_ratios":{"current_ratio":{"value":1.1706051542746845},"quick_ratio":{"value":0.9825793457407107},"net_profit_margin":{"value":0.04126828306477221},"roa":{"value":0.06776313077034209},"roe":{"value":0.1267938925803935},"debt_to_equity":{"value":0.8711339210420224,"negative_equity":false},"interest_coverage":{"value":7.411880108308679},"asset_turnover":{"value":1.6420147807938885},"altman_z_score":{"value":2.860319588410718},"roce":{"value":0.1169615231611354}},"source_ids":{"financial_statement_id":"2083231","income_statement_id":"2083231","balance_sheet_id":"2083231","cash_flow_statement_id":"2083231"}}},"2023":{"UGP":{"fs_data":{"currency":"EUR","employees":135,"type_from_db":"UGP"},"income_data":{"net_turnover":28834637,"cogs":26627202,"gross_prof":2207435,"sell_exp":87092,"admin_exp":1534952,"oth_op_rev":673344,"oth_op_exp":197038,"other_interest_revenues":6751,"interest_expenses":148275,"income_before_income_taxes":920173,"provision_for_income_taxes":20730,"income_after_income_taxes":899443,"net_income":899443},"balance_data":{"cash":1223065,"accounts_receivable":3826819,"inventories":875458,"cur_assets":5925342,"investments":109890,"fixed_assets":9177736,"intangible_assets":140007,"non_cur_assets":9427633,"assets":15352975,"cur_liab":4774289,"non_cur_liab":3565152,"equity":7013534,"equities":15352975},"cash_flow_data":{"cfo_im_ebt":920173,"cfo_im_ebwc":2150679,"cfo_im_op":2486053,"cfo_im_int":-148275,"cfo_im_tax":-31795,"cfo_im_net":2305983,"cfi_acq_fa":1277236,"cfi_sal_fa":184344,"cfi_ln_md":-39900,"cfi_ln_rcv":57404,"cfi_int_rcv":3337,"cfi_net":-1072051,"cff_ls_repay":-1752218,"cff_div_pd":-155300,"cff_net":-1907518,"net_increase":-673586,"at_beginning_of_year":1896651,"at_end_of_year":1223065},"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",26627202,26627202,false],["net_turnover_source","gross_profit_calc",2207435,2207435,false],["gross_profit_calc","selling_exp",87092,87092,false],["gross_profit_calc","admin_exp",1534952,1534952,false],["gross_profit_calc","other_op_exp_exp",197038,197038,false]]}},"financial_ratios":{"current_ratio":{"value":1.2410941189358249},"quick_ratio":{"value":1.0577248256232499},"net_profit_margin":{"value":0.03119314455042385},"roa":{"value":0.058584280896699176},"roe":{"value":0.12824390670951336},"debt_to_equity":{"value":1.1890497714846753,"negative_equity":false},"interest_coverage":{"value":7.2058539875231835},"asset_turnover":{"value":1.8781139811665166},"altman_z_score":{"value":2.8844853436418827},"roce":{"value":0.10100006749420486}},"source_ids":{"financial_statement_id":"1937333","income_statement_id":"1937333","balance_sheet_id":"1937333","cash_flow_statement_id":"1937333"}}},"2022":{"UGP":{"fs_data":{"currency":"EUR","employees":124,"type_from_db":"UGP"},"income_data":{"net_turnover":26695345,"cogs":24412906,"gross_prof":2282439,"sell_exp":56787,"admin_exp":1246565,"oth_op_rev":479477,"oth_op_exp":124680,"other_interest_revenues":3031,"interest_expenses":38176,"income_before_income_taxes":1298739,"provision_for_income_taxes":36815,"income_after_income_taxes":1261924,"net_income":1261924},"balance_data":{"cash":1896651,"accounts_receivable":3270780,"inventories":1017770,"cur_assets":6185201,"investments":112697,"fixed_assets":7078552,"intangible_assets":245950,"non_cur_assets":7437199,"assets":13622400,"cur_liab":4432051,"non_cur_liab":2978636,"equity":6211713,"equities":13622400},"cash_flow_data":{"cfo_im_ebt":1298739,"cfo_im_ebwc":2273630,"cfo_im_op":2769068,"cfo_im_int":-38176,"cfo_im_tax":-7596,"cfo_im_net":2723296,"cfi_acq_stk":-12500,"cfi_acq_fa":565231,"cfi_sal_fa":53016,"cfi_ln_md":-38500,"cfi_ln_rcv":59390,"cfi_int_rcv":3031,"cfi_net":-500794,"cff_ls_repay":-1087998,"cff_div_pd":-245000,"cff_net":-1332998,"net_increase":889504,"at_beginning_of_year":1007147,"at_end_of_year":1896651},"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",24412906,24412906,false],["net_turnover_source","gross_profit_calc",2282439,2282439,false],["gross_profit_calc","selling_exp",56787,56787,false],["gross_profit_calc","admin_exp",1246565,1246565,false],["gross_profit_calc","other_op_exp_exp",124680,124680,false]]}},"financial_ratios":{"current_ratio":{"value":1.3955617839235153},"quick_ratio":{"value":1.1659231809381254},"net_profit_margin":{"value":0.047271312657693694},"roa":{"value":0.09263595254874325},"roe":{"value":0.2031523349517275},"debt_to_equity":{"value":1.1930182543849015,"negative_equity":false},"interest_coverage":{"value":35.019776823134954},"asset_turnover":{"value":1.9596653306319003},"altman_z_score":{"value":3.0912189398433627},"roce":{"value":0.14546944843987972}},"source_ids":{"financial_statement_id":"1772431","income_statement_id":"1772431","balance_sheet_id":"1772431","cash_flow_statement_id":"1772431"}}},"2021":{"UGP":{"fs_data":{"currency":"EUR","employees":120,"type_from_db":"UGP"},"income_data":{"net_turnover":19673387,"cogs":18176699,"gross_prof":1496688,"sell_exp":139432,"admin_exp":1080981,"oth_op_rev":414817,"oth_op_exp":61412,"other_interest_revenues":1944,"interest_expenses":28699,"income_before_income_taxes":602925,"provision_for_income_taxes":21119,"income_after_income_taxes":581806,"net_income":581806},"balance_data":{"cash":1007147,"accounts_receivable":2338460,"inventories":1001724,"cur_assets":4347331,"investments":125114,"fixed_assets":6284913,"intangible_assets":355929,"non_cur_assets":6765956,"assets":11113287,"cur_liab":3187300,"non_cur_liab":2878576,"equity":5047411,"equities":11113287},"cash_flow_data":{"cfo_im_ebt":602925,"cfo_im_ebwc":1485337,"cfo_im_op":1421692,"cfo_im_int":-28699,"cfo_im_tax":-9857,"cfo_im_net":1383136,"cfi_acq_fa":-388958,"cfi_sal_fa":56118,"cfi_ln_md":-185100,"cfi_ln_rcv":83086,"cfi_int_rcv":1944,"cfi_net":-432910,"cff_ls_repay":-1398592,"cff_div_pd":-255000,"cff_net":-1653592,"net_increase":-703366,"at_beginning_of_year":1710513,"at_end_of_year":1007147},"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",18176699,18176699,false],["net_turnover_source","gross_profit_calc",1496688,1496688,false],["gross_profit_calc","selling_exp",139432,139432,false],["gross_profit_calc","admin_exp",1080981,1080981,false],["gross_profit_calc","other_op_exp_exp",61412,61412,false]]}},"financial_ratios":{"current_ratio":{"value":1.3639541304552443},"quick_ratio":{"value":1.0496680576036144},"net_profit_margin":{"value":0.029573250401672066},"roa":{"value":0.052352287851470045},"roe":{"value":0.11526820383757139},"debt_to_equity":{"value":1.2017796846739843,"negative_equity":false},"interest_coverage":{"value":22.008571727237882},"asset_turnover":{"value":1.7702581603444598},"altman_z_score":{"value":2.7523167272232514},"roce":{"value":0.0796902644427754}},"source_ids":{"financial_statement_id":"1432590","income_statement_id":"1432590","balance_sheet_id":"1432590","cash_flow_statement_id":"1432590"}}}},"vid_data":{"has_data":true,"rating":{"Reitings":"A","Skaidrojums":"Laba saistību izpilde","Informacijas_atjaunosanas_datums":"12.08.2026"},"pvn":{"Aktivs":"ir","Registrets":" 01.08.1997 ","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,"1 496.91","519.06","988.23",132,"1 830.10","~ 1 310.35"],[2023,"1 387.85","480.21","904.92",129,"1 714.80","~ 1 234.35"],[2022,"1 387.94","385.48","742.94",118,"1 539.09","~ 1 101.99"]]},"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","170.69","118.22","243.53",120,"1 984.37","~ 1 463.38"],["2026. gada 1. ceturksnis","359.05","108.92","225.56",116,"1 901.32","~ 1 408.00"],["2025. gada 4. ceturksnis","460.68","144.53","280.84",125,"2 196.85","~ 1 594.86"]]},"salary_calculation_example":{"year":2024,"vsaoi_sum":988.23,"employees":132,"gross_salary_raw":1830.1043583384446,"gross_salary_formatted":"1 830.10","net_salary_formatted":"~ 1 310.35","vsaoi_employee_part":"192.16","non_taxable_minimum":"0.00","iin_part":"327.59","iin_rate_percentage":"20","iin_rate_decimal":"0.2"}},"salary_calculation_example":{"year":2024,"vsaoi_sum":988.23,"employees":132,"gross_salary_raw":1830.1043583384446,"gross_salary_formatted":"1 830.10","net_salary_formatted":"~ 1 310.35","vsaoi_employee_part":"192.16","non_taxable_minimum":"0.00","iin_part":"327.59","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",9954,"EUR","2015-07-01"]]},"financial_statements":{"columns":["year","employees","currency"],"data":[[2017,70,"EUR"],[2011,29,"LVL"],[2012,30,"LVL"],[2013,32,"LVL"],[2014,45,"EUR"]]},"register":{"columns":["sepa","regtype","type","registered","address","index","addressid","region","atvk"],"data":[["LV95ZZZ42103015892","K","SIA","1996-01-04","Dienvidkurzemes nov., Otaņķu pag., \"Dzirnavnieks\"",3475,103314200,100016495,"0648000"]]},"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","4941  ","027570","Otaņķu pag.","1 496.91","519.06","988.23",132],[2023,"sabiedrība ar ierobežotu atbildību","4941  ","027570","Otaņķu pag.","1 387.85","480.21","904.92",129],[2022,"sabiedrība ar ierobežotu atbildību","4941  ","027570","Otaņķu pag.","1 387.94","385.48","742.94",118]]},"pdb_pvnmaksataji_odata":{"columns":["Aktivs","Registrets","Buvniecibas_pazime","PVN139_2_pazime"],"data":[["ir"," 01.08.1997 ","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":[["OTAŅĶU DZIRNAVNIEKS SIA","2025. gada 4. ceturksnis","460.68","73.43","39.25","144.53","280.84","125"],["OTAŅĶU DZIRNAVNIEKS SIA","2026. gada 1. ceturksnis","359.05","92.00","68.20","108.92","225.56","116"],["OTAŅĶU DZIRNAVNIEKS SIA","2026. gada 2. ceturksnis","170.69","48.66","241.21","118.22","243.53","120"]]},"deminimis":{"columns":["assign_date","assigned_amount","assigner_title","program_title","instrument_title","regul_title","project_title"],"data":[["2026-04-20",2530,"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"],["2026-04-10",1380,"Biedrība \"Vieglās rūpniecības uzņēmumu asociācija\"","Nozaru apmācību programma","01 Tiešais maksājums (grants)","2023/2831 Vispārējā tautsaimniecība (2023/2831)","d08fdabd"],["2026-03-25",1400,"Biedrība \"Latvijas Digitālais akselerators\"","ANM 2.3.1.2.i. investīcija \"Uzņēmumu digitālo prasmju attīstība\" 1.kārta ","01 Tiešais maksājums (grants)","2023/2831 Vispārējā tautsaimniecība (2023/2831)","3dda090b"],["2026-02-19",210,"Biedrība \"Latvijas Digitālais akselerators\"","ANM 2.2.1.1.i.  investīcija \"Atbalsts Digitālo inovāciju centru un reģionālo kontaktpunktu izveidei ","01 Tiešais maksājums (grants)","2023/2831 Vispārējā tautsaimniecība (2023/2831)","b51e7f19"],["2023-12-19",599.2,"APP “Agroresursu un ekonomikas institūts”","Atbalsts tirgus veicināšanai","01 Tiešais maksājums (grants)","1407/2013 Vispārējā tautsaimniecība (1407/2013)","fb6bf097"]]},"vide":{"columns":["veids","numurs","statuss","no_dat","nosaukums","apraksts"],"data":[["c","LI11IC0037","Darbība reģistrēta","2011-06-20","miltu ražotne","iekārtas pārtikas produktu ražošanai, kurās pārstrādā augu izcelsmes produktus un saražo no 0,5 līdz 10 tonnām gatavās produkcijas dienā (vidējais ceturkšņa rādītājs)"],["atkritumi","LI16AA0004","Izsniegta","2016-06-22",null,"pārvadāšana"],["atkritumi","LI16AA0004/1","Izsniegta","2016-06-22",null,"pārvadāšana"]]},"income_statements":{"columns":["net_turnover","cogs","gross_prof","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","other_taxes","sell_exp"],"data":[[15102508,13908382,1194126,741080,261652,70898,3836,45089,602547,11610,590937,590937,null,null],[15837831,14325291,1512540,862433,224265,70898,3836,45326,761984,33119,728865,728865,null,null],[4111183,3804882,306301,46485,87483,9935,254,3343,334275,24638,null,292512,35,null],[16905211,15146846,1758365,848173,420881,46971,373,36037,1170743,16779,1153964,1153964,null,77695],[18749474,16227900,2521574,984261,385080,46971,373,36284,1761816,110240,1651576,1651576,null,77695]]},"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","provisions"],"data":[[923403,2009596,584764,3517763,55354,5649781,521678,6226813,9744576,4596187,1641505,3506884,9744576,null],[1245013,2180031,584764,4009808,5354,5645514,521678,6172546,10182354,4877161,1641505,3663688,10182354,null],[217664,471831,179798,869293,null,665527,42650,718410,1587703,287442,295607,1000447,1587703,4207],[1710513,2326955,597270,4634738,50227,5293702,433390,5777319,10412057,3237123,2611707,4563227,10412057,null],[2092819,2729624,597270,5419713,227,5291795,433390,5725412,11145125,3315775,2611707,5217643,11145125,null]]},"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_ls_repay","cff_div_pd","cff_net","net_increase","at_beginning_of_year","at_end_of_year","cfo_im_tax","cff_ln_rcv","cff_sub_rcv","cff_ln_repay","effect_of_exchange_rate_change"],"data":[[602547,1429256,1993714,-45089,1948625,-871222,30379,-39700,350605,7524,-522414,-1158130,-509000,-1667130,-240919,1164322,923403,null,null,null,null,null],[761984,1588693,2209580,-45089,2147790,-866955,30379,-39700,350605,7524,-518147,-1158130,-509000,-1667130,-37487,1282500,1245013,-16701,null,null,null,null],[334275,421880,327200,3343,285758,394083,39849,10233,null,null,-364467,51827,20000,116875,46013,171651,217664,38064,27054,79124,108949,7847],[1170743,2070007,2404060,-36037,2368023,-608349,324672,-5300,17659,373,-270945,-1289968,-20000,-1309968,787110,923403,1710513,null,null,null,null,null],[1761816,2659794,2468849,-36037,2429793,-609423,324672,-5300,17659,373,-272019,-1289968,-20000,-1309968,847806,1245013,2092819,-3019,null,null,null,null]]}}}