{"text_format":"1","workbook":"xlsx","n_sheets":11,"sheets":["AKTÍVA","PASÍVA","VZZ","Menu","Rozdielove","Rentabilita","Aktivita","Likvidita","Finančná páka","Zadlženosť","Altmanov model"],"not_rendered":{"charts":7,"images":24,"macros":1,"external_links":0,"defined_names":0,"comments":0,"pivot_tables":0},"unopened":[],"bounds":{"document_bytes":16777216,"sheet_cells":100000,"rows_first":2000,"rows_last":500,"rows_between":2000,"halvings":0,"cell_chars":16384,"cell_head_chars":4096},"cells_cut":0,"cells_raw":0,"read":"whole","date_system":"1900"}

{"sheet":"AKTÍVA","index":0,"n_rows":67,"n_cols":11,"rows_kept":67,"cut":false,"hidden":false,"merged":[]}
["označenie a","STRANA AKTÍV b","Číslo riadku c",2009,2010,2011,2012,2013,2014,2015,2016]
[null,"SPOLU MAJETOK r.002 + r.031         + r.061","001",1930618,2746146,2832795,3358948,4518286]
["A","Neobežny majetok r.003 + r.012 + r.022","002",907873,879743,923881,930298,866614]
["A.I.","Dlhodobý nehmotný majetok súčet(r.004 až 011)","003",null,null,3955,19542,14988]
["A.I.1.","Zriaďovacie náklady","004"]
["2.","Aktivované náklady na vývoj","005"]
["3.","Softvér","006",null,null,3955,19542,14988]
["4.","Oceniteľné práva","007"]
["5.","Goodwill","008"]
["6.","Ostatný dlhodobý nehmotný majetok ","009"]
["7.","Obstarávaný dlhodobý nehmotný majetok","010"]
["8.","Poskytnuté preddavky na dlhodobý nehmotný majetok","011"]
["A.II.","Dlhodobý hmotný majetok súčet","012",907873,879743,919926,910756,851626]
["A.II.1","Pozemky","013",17903,17903,17903,17903,17903]
["2.","Stavby","014",683243,641959,607446,583725,603589]
["3.","Samostatné hnuteľné veci a súbory hnuteľných vecí","015",206063,202805,249862,275428,201372]
["4.","Pestovateľské celky","016"]
["5.","Základné stádo a ťažné zvieratá","017"]
["6.","Ostatný dlhodobý hmotný majetok ","018"]
["7.","Obstarávaný dlhodobý hmotný majetok","019",664,13715,44715,33700,28762]
["8.","Poskytnuté preddavky na dlhodobý hmotný majetok","020",null,3361]
["9.","Opravná položka k nadobudnutému majetku","021"]
["A.III.","Dlhodobý finančný majetok súčet","022"]
["A.III.1.","Podielové cenné papiere a  podiely v dcérskej účtovnej jednotke","023"]
["2.","Podielové cenné papiere a podiely v spoločnosti s podstatným  vplyvom","024"]
["3.","Ostatné dlhodobé cenné papiere a podiely","025"]
["4.","Pôžičky účtovnej jednotke v konsolidovanom celku","026"]
["5.","Ostatný dlhodobý finančný majetok","027"]
["6.","Pôžičky s dobou splatnosti najviac jeden rok","028"]
["7.","Obstarávaný dlhodobý finančný majetok ","029"]
["8.","Poskytnuté preddavky na dlhodobý finančný majetok ","030"]
["B.","Obežný majetok","031",988903,1347789,1907545,2424590,3650122]
["B.I.","Zásoby súčet","032",262960,130500,98661,91983,102321]
["B.I.1","Materiál","033",64800,85539,92208,82523,95868]
["2.","Nedokončená výroba a polotovary vlastnej výroby ","034",198060,10035,null,3007]
["3.","Zákazková výroba s predpokladanou dobou ukončenia dlhšou ako jeden rok","035"]
["4.","Výrobky","036"]
["5.","Zvieratá","037",100,100,100,100,100]
["6.","Tovar","038"]
["7.","Poskytnuté preddavky na zásoby","039",null,34826,6353,6353,6353]
["B.II.","Dlhodobé pohľadávky súčet","040",20083,69444,241747,349694,354922]
["B.II.1","Pohľadávky z obchodného styku","041",17261,69444,241747,349694,354922]
["2.","Pohľadávky voči dcérskej účtovnej jednotke a materskej účtovnej jednotke","042"]
["3.","Ostatné pohľadávky v rámci konsolidovaného celku","043"]
["4.","Pohľadávky voči spoločníkom, členom a združeniu ","044"]
["5.","Iné pohľadávky ","045",2822]
["6.","Odložená daňová pohľadávka ","046"]
["B.III.","Krátkodobé pohľadávky súčet ","047",607986,559681,629598,1426944,2412518]
["B.III.1.","Pohľadávky z obchodného styku ","048",603504,556725,623312,911804,777374]
["2.","Čistá hodnota zákazky",null,null,null,null,487134,1619858]
["3.","Pohľadávky voči dcérskej účtovnej jednotke a materskej účtovnej jednotke","049"]
["4.","Ostatné pohľadávky v rámci konsolidovaného celku","050"]
["5.","Pohľadávky voči spoločníkom, členom a združeniu ","051"]
["6.","Sociálne poistenie ","052"]
["7.","Daňové pohľadávky a dotácie ","053",null,null,6286,28006,13193]
["8.","Iné pohľadávky ","054",4482,2956,null,null,2093]
["B.IV.","Finančné účty súčet","055",97874,588164,937539,555969,780361]
["B.IV.1.","Peniaze ","056",652,2657,818,13453,8421]
["2.","Účty v bankách","057",97222,585507,936721,542516,771940]
["3.","Účty v bankách s dobou viazanosti dlhšou ako jeden rok","058"]
["4.","Krátkodobý finančný majetok ","059"]
["5.","Obstarávaný krátkodobý finančný majetok ","060"]
["C.","Časové rozlíšenie súčet","061",33842,518614,1369,4060,1550]
["C.1.","Náklady budúcich období dlhodobé","062"]
["2.","Náklady budúcich období krátkodobé ","063",221,974,1369,4060,1550]
["3.","Príjmy budúcich období dlhodobé","064"]
["4.","Príjmy budúcich období krátkodobé ","065",33621,517640]

{"sheet":"PASÍVA","index":1,"n_rows":60,"n_cols":11,"rows_kept":60,"cut":false,"hidden":false,"merged":[]}
["označenie a","STRANA PASÍV b","Číslo riadku c",2009,2010,2011,2012,2013,2014,2015,2016]
[null,"Spolu vlastné imanie a záväzky ","066",1930618,2746146,2832795,3358948,4518286]
["A.","Vlastné imanie","067",864331,1162437,1395258,1409997,1506056]
["A.I.","Základné imanie súčet ","068",839816,839816,839816,839816,839816]
["A.I.1.","Základné imanie ","069",839816,839816,839816,839816,839816]
["2.","Vlastné akcie a vlastné obchodné podiely","070"]
["3.","Zmena základného imania ","071"]
["4.","Pohľadávky za upísané vlastné imanie","072"]
["A.II.","Kapitálové fondy súčet","073"]
["A.II.1.","Emisné ážio ","074"]
["2.","Ostatné kapitálové fondy ","075"]
["3.","Zákonný rezervný fond (nedeliteľný fond) z kapitálových vkladov","076"]
["4.","Oceňovacie rozdiely z precenenia majetku a záväzkov","077"]
["5.","Oceňovacie rozdiely z kapitálových účastín","078"]
["6.","Oceňovacie rozdiely z precenenia pri zlúčení, splynutí a rozdelení","079"]
["A.III.","Fondy zo zisku súčet","080",80704,87026,116837,140119,140119]
["A.III.1.","Zákonný rezervný fond ","081",80704,87026,116837,140119,140119]
["2.","Nedeliteľný fond","082"]
["3.","štatutárne fondy a ostatné fondy","083"]
["A.IV.","Výsledok hospodárenia minulých rokov ","084",-119417,-62511,205784,270322,430062]
["A.IV.1.","Nerozdelený zisk minulých rokov ","085",null,null,205784,270322,430062]
["2.","Neuhradená strata minulých rokov","086",-119417,-62511]
["A.V.","Výsledok hospodárenia za účtovné obdobie po zdanení ","087",63228,298106,232821,159740,96059]
["B.","Záväzky","088",1066158,1530758,1437358,1948938,3012230]
["B.I.","Rezervy súčet","089",43245,54220,56542,49023,69268]
["B.I.1.","Rezervy zákonné dlhodobé","090"]
["2.","Rezervy zákonné krátkodobé","091",43245,54220,56542,49023,69268]
["3.","Ostatné dlhodobé rezervy","092"]
["4.","Ostatné krátkodobé rezervy","093"]
["B.II.","Dlhodobé záväzky súčet","094",null,18748,32554,21091,30339]
["B.II.1.","Dlhodobé záväzky z obchodného styku","095"]
["2.","Dlhodobé nevyfakturované dodávky","096"]
["3.","Dlhodobé záväzky voči dcérskej účtovnej jednotke a materskej účtovnej jednotke","097"]
["4.","Ostatné dlhodobé záväzky v rámci konsolidovaného celku","098"]
["5.","Dlhodobé prijaté preddavky","099"]
["6.","Dlhodobé zmenky na úhradu","100"]
["7.","Vydané dlhopisy","101"]
["8.","Záväzky zo sociálneho fondu","102",null,null,3602,5619,9328]
["9.","Ostatné dlhodobé záväzky ","103",null,12488,20502,1195,7278]
["10.","Odložený daňový záväzok","104",null,6260,8450,14277,13733]
["B.III.","Krátkodobé záväzky súčet ","105",728733,1099728,1286322,1878824,2762623]
["B.III.1.","Záväzky z obchodného styku ","106",582504,864101,681818,1716123,2280996]
["2.","Čistá hodnota zákazky ",null,null,null,464640]
["3.","Nevyfakturované dodávky","107",1849,537,2,2020,79]
["4.","Záväzky voči dcérskej účtovnej jednotke a materskej účtovnej jednotke","108"]
["5.","Ostatné záväzky v rámci konsolidovaného celku","109"]
["6.","Záväzky voči spoločníkom a združeniu ","110",null,null,null,null,255000]
["7.","Záväzky voči zamestnancom ","111",37188,36405,40267,38425,55100]
["8.","Záväzky zo sociálneho poistenia ","112",20617,32156,24417,24146,35556]
["9.","Daňové záväzky a dotácie ","113",77475,156941,54923,76167,130955]
["10.","Ostatné záväzky ","114",9100,9588,20255,21943,4937]
["B.IV.","Krátkodobé finančné výpomoci","115",null,null,null,null,150000]
["B.V.","Bankové úvery ","116",294180,358062,61940]
["B.V.1.","Bankové úvery dlhodobé","117",128062,61940]
["2.","Bežné bankové úvery","118",166118,296122,61940]
["C.","Časové rozlíšenie súčet","119",129,52951,179,13]
["C.1.","Výdavky budúcich období dlhodobé","120"]
["2.","Výdavky budúcich období krátkodobé ","121",129,715,179,13]
["3.","Výnosy budúcich období dlhodobé ","122"]
["4.","Výnosy budúcich období krátkodobé ","123",null,52236]

{"sheet":"VZZ","index":2,"n_rows":62,"n_cols":11,"rows_kept":62,"cut":false,"hidden":false,"merged":[]}
["označenie a","Text b","Číslo riadku c",2009,2010,2011,2012,2013,2014,2015,2016]
["I.","Tržby z predaja tovaru","01"]
["A.","Náklady vynaložené na obstaranie predaného tovaru ","02"]
["+","Obchodná marža","03"]
["II.","Výroba","04",2696312,4037434,4087167,4102464,5323733]
["II.1.","Tržby z predaja vlastných výrobkov a služieb","05",2559464,4224666,4084663,4092801,5321353]
["2.","Zmeny stavu vnútroorganizačných zásob","06",136124,-188024,null,3007,-3007]
["3.","Aktivácia","07",724,792,2504,6656,5387]
["B.","Výrobná spotreba","08",1721931,2722010,2544977,2823949,3887690]
["B.1.","Spotreba materiálu, energie a ostatných neskladovateľných dodávok ","09",351746,957760,1199573,1281978,2854867]
["2.","Služby","10",1370185,1764250,1345404,1541971,1032823]
["+","Pridaná hodnota","11",974381,1315424,1542190,1278515,1436043]
["C.","Osobné náklady","12",661486,766836,949468,841016,1065866]
["C.1.","Mzdové náklady","13",477596,549281,699216,607034,768103]
["2.","Odmeny členom orgánov spoločnosti a družstva","14",2130,4270]
["3.","Náklady na sociálne poistenie","15",164937,189800,227990,209869,269527]
["4.","Sociálne náklady","16",16823,23485,22262,24113,28236]
["D.","Dane a poplatky ","17",8752,9374,10855,9303,8550]
["E.","Odpisy a opravné položky k dlhodobému nehmotnému majetku a dlhodobému hmotnému majetku ","18",115522,117822,132575,173749,175651]
["III.","Tržby z predaja dlhodobého majetku a materiálu","19",20528,53190,10157,2317]
["F.","Zostatková cena predaného dlhodobého majetku a predaného materiálu","20",18868,35333,4952,17]
["G.","Tvorba a zúčtovanie opravných položiek k pohľadávkam","21",55510,32253,52616,3961]
["IV.","Ostatné výnosy z hospodársakej činnosti","22",27409,41919,4639,7837,15450]
["H.","Ostatné náklady na hospodársku činnosť","23",18100,23678,21758,23473,25791]
["V.","Prevod výnosov z hospodárskej činnosti","24"]
["I.","Prevod nákladov na hospodársku činnosť","25"]
["*","Výsledok hospodárenia z hospodárskej činnosti ","26",144080,425237,384762,237150,175635]
["VI.","Tržby z predaja cenných papierov a podielov ","27"]
["J.","Predané cenné papiere a podiely ","28"]
["VII.","Výnosy z dlhodobého finančného majetku ","29"]
["VII.1.","Výnosy z cenných papierov a podielov v dcérskej účtovnej jednotke a v spoločnosti s podstatným vplyvom","30"]
["2.","Výnosy z ostatných dlhodobých cenných papierov a podielov","31"]
["3.","Výnosy s ostatného dlhodobého finančného majetku","32"]
["VIII.","Výnosy z krátkodobého finančného majetku","33"]
["K.","Náklady na krátkodobý finančný majetok","34"]
["IX.","Výnosy z precenenia cenných papierov a výnosy z derivátových operácií","35"]
["L.","Náklady na precenenie cenných papierov a náklady na derivátové operácie","36"]
["M","Tvorba a zúčtovanie opravných položiek k finančnému majetku","37"]
["X.","Výnosové úroky","38",84,112,847,1332,149]
["N.","Nákladové úroky","39",20238,21230,39507,14461,12658]
["XI.","Kurzové zisky","40",4526,6341,207,294,339]
["O.","Kurzové straty","41",6228,156,5572,314,749]
["XII.","Ostatné výnosy z finančnej činnosti","42"]
["P.","Ostatné náklady na finančnú činnosť ","43",25156,31839,36907,18108,31497]
["XIII.","Prevod finančných výnosov","44"]
["R.","Prevod finančných nákladov","45"]
["*","Výsledok hospodárenia z finančnej činnosti ","46",-47012,-46772,-80932,-31257,-44416]
["**","Výsledok hospodárenia z bežnej činnosti pred zdanením","47",97068,378465,303830,205893,131219]
["S.","Daň z príjmov z bežnej činnosti","48",33840,80359,71009,46153,35160]
["S.1.","-splatná","49",38421,74099,68819,40326,35704]
["2.","-odložená","50",-4581,6260,2190,5827,-544]
["**"," Výsledok hospodárenia z bežnej činnosti po zdanení","51",63228,298106,232821,159740,96059]
["XIV.","Mimoriadne výnosy","52"]
["T.","Mimoriadne náklady","53"]
["*","Výsledok hospodárenia z mimoriadnej činnosti pred zdanením","54"]
["U.","Daň z príjmov z mimoriadnej činnosti","55"]
["U.1.","-splatná","56"]
["2.","-odložená","57"]
["*","Výsledok hospodárenia z mimoriadnej činnosti po zdanení","58"]
["***","Výsledok hospodárenia za účtovné obdobie pred zdanením","59",97068,378465,303830,205893,131219]
["V.","Prevod podielov na výsledku hospodárenia spoločníkom ","60"]
["***","Výsledok hospodárenia za účtovné obdobie po  zdanení ","61",63228,298106,232821,159740,96059]

{"sheet":"Menu","index":3,"n_rows":0,"n_cols":0,"rows_kept":0,"cut":false,"hidden":false,"merged":[]}

{"sheet":"Rozdielove","index":4,"n_rows":3,"n_cols":6,"rows_kept":3,"cut":false,"hidden":false,"merged":[]}
["Rok",2009,2010,2011,2012,2013]
["Čistý pracovný kapitál",260170,248061,621223,545766,887499]
["Čisté pohotové prostriedky",-630859,-511564,-348783,-1322855,-1982262]

{"sheet":"Rentabilita","index":5,"n_rows":4,"n_cols":6,"rows_kept":4,"cut":false,"hidden":false,"merged":[]}
["Rok",2009,2010,2011,2012,2013]
["Rentabilita celkového kapitálu - ROA (%)",3.2750134930887418,10.855431575742877,8.2187733316388947,4.7556556398015095,2.126005303781124]
["Rentabilita vlastného kapitálu - ROE (%)",7.3152530685582269,25.644916670752909,16.686591297093443,11.329102118656991,6.378182484582247]
["Rentabilita tržieb - ROS (%)",2.470360981830571,7.056321138759845,5.6998827075819962,3.9029505710148134,1.8051612061819617]

{"sheet":"Aktivita","index":6,"n_rows":4,"n_cols":6,"rows_kept":4,"cut":false,"hidden":false,"merged":[]}
["Rok",2009,2010,2011,2012,2013]
["Obrat celkových aktív",1.33,1.54,1.44,1.22,1.18]
["Doba obratu zásob",38,11,9,8,7]
["Doba obratu pohľadávok",86,48,56,81,53]

{"sheet":"Likvidita","index":7,"n_rows":4,"n_cols":6,"rows_kept":4,"cut":false,"hidden":false,"merged":[]}
["Rok",2009,2010,2011,2012,2013]
["Okamžitá likvidita",0.11,0.42,0.7,0.3,0.28000000000000003]
["Pohotová likvidita",0.81,0.87,1.34,1.24,1.28]
["Bežná likvidita",1.1100000000000001,0.97,1.41,1.29,1.32]

{"sheet":"Finančná páka","index":8,"n_rows":2,"n_cols":6,"rows_kept":2,"cut":false,"hidden":false,"merged":[]}
["Rok",2009,2010,2011,2012,2013]
["Finančná páka",2.23,2.36,2.0299999999999998,2.38,3]

{"sheet":"Zadlženosť","index":9,"n_rows":2,"n_cols":6,"rows_kept":2,"cut":false,"hidden":false,"merged":[]}
["Rok",2009,2010,2011,2012,2013]
["Celková zadlženosť (%)",55.223664132417703,55.742047218174122,50.739922938299451,58.022273640437426,66.667537203266903]

{"sheet":"Altmanov model","index":10,"n_rows":7,"n_cols":6,"rows_kept":7,"cut":false,"hidden":false,"merged":[]}
["Rok",2009,2010,2011,2012,2013]
["Z - score",1.93,2.35,2.2400000000000002,1.74,1.54]
["x1",0.13,0.09,0.22,0.16,0.2]
["x2",0.03,0.11,0.08,0.05,0.02]
["x3",0.05,0.14000000000000001,0.11,0.06,0.03]
["x4",0.79,0.55000000000000004,0.57999999999999996,0.43,0.28000000000000003]
["x5",1.33,1.54,1.44,1.22,1.18]