{"_avots":{"nosaukums":"Saraksts.lv","lapa":"https://saraksts.lv/53603019011","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":"53603019011","company_name":"Sabiedrība ar ierobežotu atbildību \"Linas Agro\"","company_type":"SIA","registered_date":"2003-04-23","area_of_activity":{"nace_code":"4621","nace_description":"Graudu, neapstrādātas tabakas, sēklu un lopbarības vairumtirdzniecība"},"segmentation":{"status":"Aktīvs","form_group":"Komercsabiedrība","financials":"Peļņa"},"financial_summary":{"UGP":{"columns":["year","turnover","profit","assets","employees","currency"],"data":[[2024,142013327,2061044,105311578,71,"EUR"],[2023,123396019,-331451,68392542,59,"EUR"],[2022,180970300,546768,82200801,56,"EUR"],[2021,157257376,7398464,57501519,48,"EUR"],[2020,122169665,1933701,43765798,45,"EUR"]]}},"detailed_financials_by_year":{"2024":{"UGP":{"fs_data":{"currency":"EUR","employees":71,"type_from_db":"UGP"},"income_data":{"net_turnover":142013327,"cogs":133608640,"gross_prof":8404687,"sell_exp":3589723,"admin_exp":1442797,"oth_op_rev":197814,"oth_op_exp":54592,"other_interest_revenues":988417,"interest_expenses":2415440,"income_before_income_taxes":2088366,"provision_for_income_taxes":27322,"income_after_income_taxes":2061044,"net_income":2061044},"balance_data":{"cash":30156,"accounts_receivable":78704619,"inventories":19521587,"cur_assets":98256362,"investments":2950000,"fixed_assets":3993292,"intangible_assets":111924,"non_cur_assets":7055216,"assets":105311578,"cur_liab":87494197,"non_cur_liab":1317413,"equity":16499968,"equities":105311578},"cash_flow_data":{"cfo_im_ebt":2088366,"cfo_im_ebwc":3780294,"cfo_im_op":2778957,"cfo_im_int":-2341425,"cfo_im_tax":-23272,"cfo_im_net":414260,"cfi_acq_stk":-23506366,"cfi_acq_fa":-109688,"cfi_sal_fa":28236,"cfi_ln_md":70000,"cfi_int_rcv":988318,"cfi_net":-22529500,"cff_ln_rcv":174219452,"cff_ln_repay":-152218961,"cff_ls_repay":-100140,"cff_net":21900351,"effect_of_exchange_rate_change":-1993,"net_increase":-216882,"at_beginning_of_year":247038,"at_end_of_year":30156},"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",133608640,133608640,false],["net_turnover_source","gross_profit_calc",8404687,8404687,false],["gross_profit_calc","selling_exp",3589723,3589723,false],["gross_profit_calc","admin_exp",1442797,1442797,false],["gross_profit_calc","other_op_exp_exp",54592,54592,false]]}},"financial_ratios":{"current_ratio":{"value":1.1230043290756757},"quick_ratio":{"value":0.8998856804183254},"net_profit_margin":{"value":0.014513032287455669},"roa":{"value":0.019570915554982946},"roe":{"value":0.124911999829333},"debt_to_equity":{"value":5.382532257032256,"negative_equity":false},"interest_coverage":{"value":1.8645903023879706},"asset_turnover":{"value":1.3485063057359181},"altman_z_score":{"value":1.7626936797203787},"roce":{"value":0.25277598318181554}},"source_ids":{"financial_statement_id":"2093900","income_statement_id":"2093900","balance_sheet_id":"2093900","cash_flow_statement_id":"2093900"}}},"2023":{"UGP":{"fs_data":{"currency":"EUR","employees":59,"type_from_db":"UGP"},"income_data":{"net_turnover":123396019,"cogs":118200295,"gross_prof":5195724,"sell_exp":3147593,"admin_exp":785036,"oth_op_rev":266771,"oth_op_exp":12335,"other_interest_revenues":488469,"interest_expenses":2329886,"income_before_income_taxes":-323886,"provision_for_income_taxes":7565,"income_after_income_taxes":-331451,"net_income":-331451},"balance_data":{"cash":247038,"accounts_receivable":52159546,"inventories":12083362,"cur_assets":64489946,"fixed_assets":3837125,"intangible_assets":65471,"non_cur_assets":3902596,"assets":68392542,"cur_liab":47865747,"non_cur_liab":1438743,"equity":19088052,"equities":68392542},"cash_flow_data":{"cfo_im_ebt":-323886,"cfo_im_ebwc":1829186,"cfo_im_op":7117238,"cfo_im_int":-2329886,"cfo_im_tax":-6120,"cfo_im_net":4781232,"cfi_acq_fa":-44901,"cfi_sal_fa":72736,"cfi_ln_md":135859,"cfi_int_rcv":488469,"cfi_net":652163,"cff_ln_rcv":108429601,"cff_ln_repay":-113767094,"cff_ls_repay":-109467,"cff_net":-5446960,"net_increase":-13565,"at_beginning_of_year":260603,"at_end_of_year":247038},"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",118200295,118200295,false],["net_turnover_source","gross_profit_calc",5195724,5195724,false],["gross_profit_calc","selling_exp",3147593,3147593,false],["gross_profit_calc","admin_exp",785036,785036,false],["gross_profit_calc","other_op_exp_exp",12335,12335,false]]}},"financial_ratios":{"current_ratio":{"value":1.3473088803983357},"quick_ratio":{"value":1.0948661054010083},"net_profit_margin":{"value":-0.002686075310095701},"roa":{"value":-0.004846303270903427},"roe":{"value":-0.01736431774179995},"debt_to_equity":{"value":2.583002707662364,"negative_equity":false},"interest_coverage":{"value":0.860986331520083},"asset_turnover":{"value":1.8042320901012863},"altman_z_score":{"value":2.4650308591855383},"roce":{"value":0.09772592360375791}},"source_ids":{"financial_statement_id":"1946648","income_statement_id":"1946648","balance_sheet_id":"1946648","cash_flow_statement_id":"1946648"}}},"2022":{"UGP":{"fs_data":{"currency":"EUR","employees":56,"type_from_db":"UGP"},"income_data":{"net_turnover":180970300,"cogs":175255517,"gross_prof":5714783,"sell_exp":2860459,"admin_exp":1083888,"oth_op_rev":181702,"oth_op_exp":17339,"other_interest_revenues":145391,"interest_expenses":1532422,"income_before_income_taxes":547768,"provision_for_income_taxes":1000,"income_after_income_taxes":546768,"net_income":546768},"balance_data":{"cash":260603,"accounts_receivable":55527877,"inventories":22252929,"cur_assets":78041409,"fixed_assets":4148128,"intangible_assets":11264,"non_cur_assets":4159392,"assets":82200801,"cur_liab":62655225,"non_cur_liab":126073,"equity":19419503,"equities":82200801},"cash_flow_data":{"cfo_im_ebt":547768,"cfo_im_ebwc":2218467,"cfo_im_op":-21372892,"cfo_im_int":-1532422,"cfo_im_tax":-1000,"cfo_im_net":-22906314,"cfi_acq_fa":3927,"cfi_sal_fa":29327,"cfi_ln_md":-350000,"cfi_ln_rcv":341606,"cfi_int_rcv":145391,"cfi_net":170251,"cff_ln_rcv":134450412,"cff_ln_repay":-111843150,"cff_ls_repay":-45362,"cff_net":22561900,"net_increase":-174163,"at_beginning_of_year":434766,"at_end_of_year":260603},"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",175255517,175255517,false],["net_turnover_source","gross_profit_calc",5714783,5714783,false],["gross_profit_calc","selling_exp",2860459,2860459,false],["gross_profit_calc","admin_exp",1083888,1083888,false],["gross_profit_calc","other_op_exp_exp",17339,17339,false]]}},"financial_ratios":{"current_ratio":{"value":1.2455690487106224},"quick_ratio":{"value":0.8904042719501846},"net_profit_margin":{"value":0.003021313442039937},"roa":{"value":0.006651614015294085},"roe":{"value":0.028155612427362326},"debt_to_equity":{"value":3.2328993177631786,"negative_equity":false},"interest_coverage":{"value":1.3574524510872332},"asset_turnover":{"value":2.2015637049570844},"altman_z_score":{"value":2.740007192722854},"roce":{"value":0.10642766424483986}},"source_ids":{"financial_statement_id":"1780082","income_statement_id":"1780082","balance_sheet_id":"1780082","cash_flow_statement_id":"1780082"}}},"2021":{"UGP":{"fs_data":{"currency":"EUR","employees":48,"type_from_db":"UGP"},"income_data":{"net_turnover":157257376,"cogs":146537301,"gross_prof":10720075,"sell_exp":2177493,"admin_exp":856676,"oth_op_rev":165313,"oth_op_exp":9145,"other_interest_revenues":126135,"interest_expenses":569745,"income_before_income_taxes":7398464,"income_after_income_taxes":7398464,"net_income":7398464},"balance_data":{"cash":434766,"accounts_receivable":39554253,"inventories":13631880,"cur_assets":53620899,"fixed_assets":3869356,"intangible_assets":11264,"non_cur_assets":3880620,"assets":57501519,"cur_liab":37147108,"non_cur_liab":2025489,"equity":18328922,"equities":57501519},"cash_flow_data":{"cfo_im_ebt":7398464,"cfo_im_ebwc":8077902,"cfo_im_op":2172632,"cfo_im_int":-569745,"cfo_im_net":1602887,"cfi_acq_fa":-12404,"cfi_sal_fa":38040,"cfi_ln_md":-81606,"cfi_ln_rcv":402551,"cfi_int_rcv":126135,"cfi_net":472716,"cff_ln_rcv":98443087,"cff_ln_repay":-100185029,"cff_ls_repay":-44369,"cff_net":-1786310,"net_increase":289293,"at_beginning_of_year":145473,"at_end_of_year":434766},"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",146537301,146537301,false],["net_turnover_source","gross_profit_calc",10720075,10720075,false],["gross_profit_calc","selling_exp",2177493,2177493,false],["gross_profit_calc","admin_exp",856676,856676,false],["gross_profit_calc","other_op_exp_exp",9145,9145,false]]}},"financial_ratios":{"current_ratio":{"value":1.4434743883696142},"quick_ratio":{"value":1.0765042328463363},"net_profit_margin":{"value":0.04704684885496245},"roa":{"value":0.128665540122514},"roe":{"value":0.4036497072768382},"debt_to_equity":{"value":2.137201358595994,"negative_equity":false},"interest_coverage":{"value":13.985570737786203},"asset_turnover":{"value":2.734838639654024},"altman_z_score":{"value":3.831838156762543},"roce":{"value":0.3914733273293931}},"source_ids":{"financial_statement_id":"1433762","income_statement_id":"1433762","balance_sheet_id":"1433762","cash_flow_statement_id":"1433762"}}},"2020":{"UGP":{"fs_data":{"currency":"EUR","employees":45,"type_from_db":"UGP"},"income_data":{"net_turnover":122169665,"cogs":117930338,"gross_prof":4239327,"sell_exp":1566263,"admin_exp":586785,"oth_op_rev":162376,"oth_op_exp":239,"other_interest_revenues":198518,"interest_expenses":513233,"income_before_income_taxes":1933701,"income_after_income_taxes":1933701,"net_income":1933701},"balance_data":{"cash":145473,"accounts_receivable":30139739,"inventories":9398085,"cur_assets":39683297,"fixed_assets":4069629,"intangible_assets":12872,"non_cur_assets":4082501,"assets":43765798,"cur_liab":30568269,"non_cur_liab":2267071,"equity":10930458,"equities":43765798},"cash_flow_data":{"cfo_im_ebt":1933701,"cfo_im_ebwc":2547878,"cfo_im_op":4041308,"cfo_im_int":-513233,"cfo_im_net":3528075,"cfi_acq_fa":-89656,"cfi_sal_fa":31254,"cfi_ln_md":-816894,"cfi_ln_rcv":709343,"cfi_int_rcv":198518,"cfi_net":32565,"cff_ln_rcv":84418473,"cff_ln_repay":-87843888,"cff_ls_repay":-46558,"cff_net":-3471973,"net_increase":88667,"at_beginning_of_year":56806,"at_end_of_year":145473},"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",117930338,117930338,false],["net_turnover_source","gross_profit_calc",4239327,4239327,false],["gross_profit_calc","selling_exp",1566263,1566263,false],["gross_profit_calc","admin_exp",586785,586785,false],["gross_profit_calc","other_op_exp_exp",239,239,false]]}},"financial_ratios":{"current_ratio":{"value":1.2981859391514776},"quick_ratio":{"value":0.99074016916038},"net_profit_margin":{"value":0.01582799625422563},"roa":{"value":0.044182925671776854},"roe":{"value":0.17690942136184962},"debt_to_equity":{"value":3.0040223383137286,"negative_equity":false},"interest_coverage":{"value":4.767686411434962},"asset_turnover":{"value":2.79144150416268},"altman_z_score":{"value":3.4602483448511463},"roce":{"value":0.18540849578735535}},"source_ids":{"financial_statement_id":"1295665","income_statement_id":"1295665","balance_sheet_id":"1295665","cash_flow_statement_id":"1295665"}}}},"vid_data":{"has_data":true,"rating":{"Reitings":"A","Skaidrojums":"Laba saistību izpilde","Informacijas_atjaunosanas_datums":"12.08.2026"},"pvn":{"Aktivs":"ir","Registrets":" 20.05.2003 ","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,"7 129.35","379.29","712.08",62,"2 807.56","~ 1 984.84"],[2023,"7 554.61","288.77","544.84",60,"2 219.78","~ 1 579.77"],[2022,"8 228.11","287.31","533.31",49,"2 660.57","~ 1 883.54"]]},"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","5015.92","121.91","239.91",78,"3 007.50","~ 2 145.58"],["2026. gada 1. ceturksnis","1057.97","96.17","205.07",77,"2 604.13","~ 1 876.62"],["2025. gada 4. ceturksnis","626.77","213.11","380.26",78,"4 766.92","~ 3 308.51"]]},"salary_calculation_example":{"year":2024,"vsaoi_sum":712.08,"employees":62,"gross_salary_raw":2807.5587392007874,"gross_salary_formatted":"2 807.56","net_salary_formatted":"~ 1 984.84","vsaoi_employee_part":"294.79","non_taxable_minimum":"0.00","iin_part":"527.93","iin_rate_percentage":"21.01","iin_rate_decimal":"0.2101"}},"salary_calculation_example":{"year":2024,"vsaoi_sum":712.08,"employees":62,"gross_salary_raw":2807.5587392007874,"gross_salary_formatted":"2 807.56","net_salary_formatted":"~ 1 984.84","vsaoi_employee_part":"294.79","non_taxable_minimum":"0.00","iin_part":"527.93","iin_rate_percentage":"21.01","iin_rate_decimal":"0.2101"},"raw_database_records":{"equity_capitals":{"columns":["equity_capital_type","amount","currency","date_from"],"data":[["PAID_UP_EQUITY",5746856,"EUR","2022-11-02"]]},"financial_statements":{"columns":["year","employees","currency"],"data":[[2016,34,"EUR"],[2017,36,"EUR"],[2010,12,"LVL"],[2011,13,"LVL"],[2012,14,"LVL"]]},"memorandum_date":{"columns":["document_date"],"data":[["2003-04-09"]]},"register_name_history":{"columns":["date_to","name"],"data":[["2006-06-20","Sabiedrība ar ierobežotu atbildību \"Linas un viza\""]]},"register":{"columns":["sepa","regtype","type","registered","address","index","addressid","region","atvk"],"data":[["LV94ZZZ53603019011","K","SIA","2003-04-23","Jelgavas nov., Cenu pag., Brankas, \"Baltijas Ceļš\"",3043,106798550,100016534,"0546744"]]},"reorganizations":{"columns":["reorganization_type","reorganization_type_text","source_entity_regcode","registered"],"data":[["ACQUISITION","Apvienošanas ceļā pievienota pie","40103274387","2025-05-30"]]},"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","4621  ","030400","Cenu pag.","7 129.35","379.29","712.08",62],[2023,"sabiedrība ar ierobežotu atbildību","4621  ","030400","Cenu pag.","7 554.61","288.77","544.84",60],[2022,"sabiedrība ar ierobežotu atbildību","4621  ","030400","Cenu pag.","8 228.11","287.31","533.31",49]]},"pdb_pvnmaksataji_odata":{"columns":["Aktivs","Registrets","Buvniecibas_pazime","PVN139_2_pazime"],"data":[["ir"," 20.05.2003 ","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":[["LINAS AGRO SIA","2025. gada 4. ceturksnis","626.77","155.53","123.75","213.11","380.26","78"],["LINAS AGRO SIA","2026. gada 1. ceturksnis","1057.97","1093.55","337.60","96.17","205.07","77"],["LINAS AGRO SIA","2026. gada 2. ceturksnis","5015.92","4642.81","0.0","121.91","239.91","78"]]},"deminimis":{"columns":["assign_date","assigned_amount","assigner_title","program_title","instrument_title","regul_title","project_title"],"data":[["2026-03-10",3500,"Latvijas Poligrāfijas uzņēmumu asociācija","Nozaru apmācību programma","01 Tiešais maksājums (grants)","2023/2831 Vispārējā tautsaimniecība (2023/2831)","9ae5afeb"],["2025-11-19",173.93,"Valsts Augu aizsardzības dienests","Atbalsts kvalitatīvas sēklas sagatavošanai un izmantošanai","15 Citi","1408/2013 Lauksaimniecības nozare (1408/2013)","a7c6a3a5"],["2025-09-12",36.04,"Valsts Augu aizsardzības dienests","Atbalsts kvalitatīvas sēklas sagatavošanai un izmantošanai","15 Citi","1408/2013 Lauksaimniecības nozare (1408/2013)","a7c6a3a5"]]},"vide":{"columns":["veids","numurs","statuss","no_dat","nosaukums","apraksts"],"data":[["c","JE19IC0026","Darbība reģistrēta","2019-08-06","Gāzes apkures katls un notekūdeņu attīrīšanas iekārtas","notekūdeņu attīrīšanas iekārtas ar jaudu no 5 līdz 20 kubikmetriem diennaktī, ja notekūdeņus novada vidē"],["c","JE19IC0026","Darbība reģistrēta","2019-08-06","Gāzes apkures katls un notekūdeņu attīrīšanas iekārtas","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"],["c","JET10729C","Darbība reģistrēta","2006-06-14","iepakotu minerālmēslu, augu aizsardzības līdzekļu un sēklu uzglabāšana","iekārtas iepakoto organisko un neorganisko ķīmisko vielu, ķīmisko produktu vai starpproduktu uzglabāšanai, ja uzglabā vairāk nekā 20 tonnu ķīmisko vielu, ķīmisko produktu vai starpproduktu"]]},"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","provision_for_income_taxes"],"data":[[85449164,82608743,2840421,1343993,767939,121319,981,219309,472828,595308,595308,595308,null],[122169665,117930338,4239327,1566263,586785,162376,239,198518,513233,1933701,1933701,1933701,null],[157257376,146537301,10720075,2177493,856676,165313,9145,126135,569745,7398464,7398464,7398464,null],[27770671,25384234,2386437,1967832,366650,25146,58607,38557,229542,-172491,null,-172491,null],[180970300,175255517,5714783,2860459,1083888,181702,17339,145391,1532422,547768,546768,546768,1000]]},"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":[[56806,26259415,8310363,34626584,358333,4256469,14480,4629282,39255866,29797078,2462031,6996757,39255866],[145473,30139739,9398085,39683297,null,4069629,12872,4082501,43765798,30568269,2267071,10930458,43765798],[434766,39554253,13631880,53620899,null,3869356,11264,3880620,57501519,37147108,2025489,18328922,57501519],[2988,7030372,3078118,10111478,null,36067,16,36083,10147561,8790520,7672,1349369,10147561],[260603,55527877,22252929,78041409,null,4148128,11264,4159392,82200801,62655225,126073,19419503,82200801]]},"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_ln_repay","cff_ls_repay","cff_net","net_increase","at_beginning_of_year","at_end_of_year","cfo_im_tax"],"data":[[595308,1014359,1357396,-472828,884568,-1391553,34816,-170000,85000,219309,-1222428,51797651,-51568680,-63291,165680,-172180,228986,56806,null],[1933701,2547878,4041308,-513233,3528075,-89656,31254,-816894,709343,198518,32565,84418473,-87843888,-46558,-3471973,88667,56806,145473,null],[7398464,8077902,2172632,-569745,1602887,-12404,38040,-81606,402551,126135,472716,98443087,-100185029,-44369,-1786310,289293,145473,434766,null],[-172491,145467,-242134,174276,-501671,9579,1476,null,null,314,-7789,468050,null,null,468050,-41410,44398,2988,85261],[547768,2218467,-21372892,-1532422,-22906314,3927,29327,-350000,341606,145391,170251,134450412,-111843150,-45362,22561900,-174163,434766,260603,-1000]]}}}