{"_avots":{"nosaukums":"Saraksts.lv","lapa":"https://saraksts.lv/40003089257","dati_atjaunoti":"2026-09-20","piezime":"Neoficiāls apkopojums no valsts atvērtajiem datiem (UR, VID u. c. iestādes, data.gov.lv). Oficiālais pirmavots: info.ur.gov.lv","licence":"CC-BY-4.0","licence_url":"https://creativecommons.org/licenses/by/4.0/","licences_tverums":"Saraksts.lv aprēķini un apkopojums. Avota ieraksti (raw_database_records) — CC0 1.0. Uz fizisko personu datiem licence neattiecas.","licences_skaidrojums":"https://saraksts.lv/dati.php#licence","atsauce":"Avots: Saraksts.lv (CC BY 4.0), https://saraksts.lv/40003089257"},"registration_number":"40003089257","company_name":"Sabiedrība ar ierobežotu atbildību \"FORMULA\" Kanādas-Latvijas kopuzņēmums","company_type":"SIA","registered_date":"1992-09-07","area_of_activity":{"nace_code":"4782","nace_description":"Mehānisko transportlīdzekļu daļu un piederumu mazumtirdzniecība"},"segmentation":{"status":"Aktīvs","form_group":"Komercsabiedrība","financials":"Zaudējumi"},"financial_summary":{"UGP":{"columns":["year","turnover","profit","assets","employees","currency"],"data":[[2025,1844285,-86394,828659,19,"EUR"],[2024,2004046,-105319,944782,20,"EUR"],[2023,2129174,3724,1060640,21,"EUR"],[2022,2025451,70251,1098831,21,"EUR"],[2021,1732856,160862,993403,21,"EUR"]]}},"detailed_financials_by_year":{"2025":{"UGP":{"fs_data":{"currency":"EUR","employees":19,"type_from_db":"UGP"},"income_data":{"net_turnover":1844285,"cogs":1194802,"gross_prof":649483,"sell_exp":557550,"admin_exp":175733,"oth_op_rev":5965,"oth_op_exp":8559,"income_before_income_taxes":-86394,"income_after_income_taxes":-86394,"net_income":-86394},"balance_data":{"cash":21208,"accounts_receivable":157193,"inventories":626391,"cur_assets":804792,"investments":9156,"fixed_assets":14711,"non_cur_assets":23867,"assets":828659,"cur_liab":258158,"equity":570501,"equities":828659},"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",1194802,1194802,false],["net_turnover_source","gross_profit_calc",649483,649483,false],["gross_profit_calc","selling_exp",557550,557550,false],["gross_profit_calc","admin_exp",175733,175733,false],["gross_profit_calc","other_op_exp_exp",8559,8559,false]]}},"financial_ratios":{"current_ratio":{"value":3.1174397074659703},"quick_ratio":{"value":0.6910535408548253},"net_profit_margin":{"value":-0.046844169962885346},"roa":{"value":-0.1042576017396782},"roe":{"value":-0.15143531737893537},"debt_to_equity":{"value":0.4525110385433154,"negative_equity":false},"asset_turnover":{"value":2.2256259812540504},"altman_z_score":{"value":3.8815055285901074},"roce":{"value":-0.15143531737893537}},"source_ids":{"financial_statement_id":"2297642","income_statement_id":"2297642","balance_sheet_id":"2297642"}}},"2024":{"UGP":{"fs_data":{"currency":"EUR","employees":20,"type_from_db":"UGP"},"income_data":{"net_turnover":2004046,"cogs":1356268,"gross_prof":647778,"sell_exp":597908,"admin_exp":145094,"oth_op_rev":24702,"oth_op_exp":34797,"income_before_income_taxes":-105319,"income_after_income_taxes":-105319,"net_income":-105319},"balance_data":{"cash":7260,"accounts_receivable":165564,"inventories":739826,"cur_assets":912650,"investments":23005,"fixed_assets":9127,"non_cur_assets":32132,"assets":944782,"cur_liab":287888,"equity":656894,"equities":944782},"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",1356268,1356268,false],["net_turnover_source","gross_profit_calc",647778,647778,false],["gross_profit_calc","selling_exp",597908,597908,false],["gross_profit_calc","admin_exp",145094,145094,false],["gross_profit_calc","other_op_exp_exp",34797,34797,false]]}},"financial_ratios":{"current_ratio":{"value":3.1701564497304506},"quick_ratio":{"value":0.6003167898627244},"net_profit_margin":{"value":-0.052553184906933274},"roa":{"value":-0.11147439303458363},"roe":{"value":-0.16032875928231952},"debt_to_equity":{"value":0.43825640057604426,"negative_equity":false},"asset_turnover":{"value":2.121172926664564},"altman_z_score":{"value":3.7919654089983665},"roce":{"value":-0.16032875928231952}},"source_ids":{"financial_statement_id":"2051895","income_statement_id":"2051895","balance_sheet_id":"2051895"}}},"2023":{"UGP":{"fs_data":{"currency":"EUR","employees":21,"type_from_db":"UGP"},"income_data":{"net_turnover":2129174,"cogs":1366476,"gross_prof":762698,"sell_exp":597393,"admin_exp":132976,"oth_op_rev":14783,"oth_op_exp":40573,"income_before_income_taxes":6539,"provision_for_income_taxes":2815,"income_after_income_taxes":3724,"net_income":3724},"balance_data":{"cash":37372,"accounts_receivable":201623,"inventories":779358,"cur_assets":1018353,"investments":30113,"fixed_assets":12174,"non_cur_assets":42287,"assets":1060640,"cur_liab":298427,"equity":762213,"equities":1060640},"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",1366476,1366476,false],["net_turnover_source","gross_profit_calc",762698,762698,false],["gross_profit_calc","selling_exp",597393,597393,false],["gross_profit_calc","admin_exp",132976,132976,false],["gross_profit_calc","other_op_exp_exp",40573,40573,false]]}},"financial_ratios":{"current_ratio":{"value":3.412402363056962},"quick_ratio":{"value":0.8008491188799941},"net_profit_margin":{"value":0.0017490350718165823},"roa":{"value":0.0035110876451953537},"roe":{"value":0.004885773399299146},"debt_to_equity":{"value":0.39152704034174174,"negative_equity":false},"asset_turnover":{"value":2.0074426761200783},"altman_z_score":{"value":4.190664537136823},"roce":{"value":0.008578966771755401}},"source_ids":{"financial_statement_id":"1866043","income_statement_id":"1866043","balance_sheet_id":"1866043"}}},"2022":{"UGP":{"fs_data":{"currency":"EUR","employees":21,"type_from_db":"UGP"},"income_data":{"net_turnover":2025451,"cogs":1281909,"gross_prof":743542,"sell_exp":544147,"admin_exp":127109,"oth_op_rev":25020,"oth_op_exp":27055,"income_before_income_taxes":70251,"income_after_income_taxes":70251,"net_income":70251},"balance_data":{"cash":119098,"accounts_receivable":227681,"inventories":695241,"cur_assets":1042020,"investments":46681,"fixed_assets":10130,"non_cur_assets":56811,"assets":1098831,"cur_liab":321230,"equity":777601,"equities":1098831},"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",1281909,1281909,false],["net_turnover_source","gross_profit_calc",743542,743542,false],["gross_profit_calc","selling_exp",544147,544147,false],["gross_profit_calc","admin_exp",127109,127109,false],["gross_profit_calc","other_op_exp_exp",27055,27055,false]]}},"financial_ratios":{"current_ratio":{"value":3.2438439747221617},"quick_ratio":{"value":1.0795349126793885},"net_profit_margin":{"value":0.03468412714007892},"roa":{"value":0.06393248825342569},"roe":{"value":0.09034324801537034},"debt_to_equity":{"value":0.4131038926133068,"negative_equity":false},"asset_turnover":{"value":1.8432779927031546},"altman_z_score":{"value":4.124636686076698},"roce":{"value":0.09034324801537034}},"source_ids":{"financial_statement_id":"1743423","income_statement_id":"1743423","balance_sheet_id":"1743423"}}},"2021":{"UGP":{"fs_data":{"currency":"EUR","employees":21,"type_from_db":"UGP"},"income_data":{"net_turnover":1732856,"cogs":1129854,"gross_prof":603002,"sell_exp":483946,"admin_exp":126773,"oth_op_rev":168579,"income_before_income_taxes":160862,"income_after_income_taxes":160862,"net_income":160862},"balance_data":{"cash":69471,"accounts_receivable":250110,"inventories":617267,"cur_assets":936848,"investments":40901,"fixed_assets":15654,"non_cur_assets":56555,"assets":993403,"cur_liab":276341,"non_cur_liab":10252,"equity":706810,"equities":993403},"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",1129854,1129854,false],["net_turnover_source","gross_profit_calc",603002,603002,false],["gross_profit_calc","selling_exp",483946,483946,false],["gross_profit_calc","admin_exp",126773,126773,false],["gross_profit_calc","ebit_calc",7717,-7717,true]]}},"financial_ratios":{"current_ratio":{"value":3.390188209494791},"quick_ratio":{"value":1.156473342717874},"net_profit_margin":{"value":0.09283056410919314},"roa":{"value":0.16193025388487856},"roe":{"value":0.22758874379253263},"debt_to_equity":{"value":0.4054738897299133,"negative_equity":false},"asset_turnover":{"value":1.7443635664478565},"altman_z_score":{"value":4.35918936573837},"roce":{"value":0.22433485528448027}},"source_ids":{"financial_statement_id":"1339092","income_statement_id":"1339092","balance_sheet_id":"1339092"}}}},"vid_data":{"has_data":true,"rating":{"Reitings":"A","Skaidrojums":"Laba saistību izpilde","Informacijas_atjaunosanas_datums":"12.08.2026"},"pvn":{"Aktivs":"ir","Registrets":" 27.09.1996 ","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,"558.51","71.04","141.48",19,"1 820.26","~ 1 303.31"],[2023,"573.61","66.14","134.90",20,"1 648.82","~ 1 192.18"]]},"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","125.38","11.97","29.87",17,"1 718.06","~ 1 285.81"],["2026. gada 1. ceturksnis","102.58","11.41","28.90",17,"1 662.27","~ 1 248.61"],["2025. gada 4. ceturksnis","138.45","13.64","32.08",18,"1 742.66","~ 1 292.01"]]},"salary_calculation_example":{"year":2024,"vsaoi_sum":141.48,"employees":19,"gross_salary_raw":1820.2590665575644,"gross_salary_formatted":"1 820.26","net_salary_formatted":"~ 1 303.31","vsaoi_employee_part":"191.13","non_taxable_minimum":"0.00","iin_part":"325.83","iin_rate_percentage":"20","iin_rate_decimal":"0.2"}},"salary_calculation_example":{"year":2024,"vsaoi_sum":141.48,"employees":19,"gross_salary_raw":1820.2590665575644,"gross_salary_formatted":"1 820.26","net_salary_formatted":"~ 1 303.31","vsaoi_employee_part":"191.13","non_taxable_minimum":"0.00","iin_part":"325.83","iin_rate_percentage":"20","iin_rate_decimal":"0.2"},"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","automašīnu, rezerves daļu un aprīkojuma tirdzniecība \r\nceltniecība \r\nbūvmateriālu ražošana \r\nstarpniecība \r\nimporta-eksporta operācijās\r\ntransporta pakalpojumi \r\nautomašīnu līzings \r\nreklāma \r\ntūrisma pakalpojumi \r\nmarketings \r\nviesnīcpakalpojumi \r\ndegvielas realizācija un pārstrāde\r\npreču tirdzniecība \r\nu.c. statūtos paredzētā darbība \r\n"]]},"equity_capitals":{"columns":["equity_capital_type","amount","currency","date_from"],"data":[["PAID_UP_EQUITY",833690,"EUR","2016-05-13"]]},"financial_statements":{"columns":["year","employees","currency"],"data":[[2017,33,"EUR"],[2018,32,"EUR"],[2009,49,"LVL"],[2010,50,"LVL"],[2011,48,"LVL"]]},"memorandum_date":{"columns":["document_date"],"data":[["1992-08-25"]]},"register_name_history":{"columns":["date_to","name"],"data":[["2003-11-25","Kanādas-Latvijas kopuzņēmums sabiedrība ar ierobežotu atbildību \"FORMULA\""]]},"register":{"columns":["sepa","regtype","type","registered","address","index","addressid","city","atvk"],"data":[["LV26ZZZ40003089257","K","SIA","1992-09-07","Rīga, Viskaļu iela 5",1026,101134940,100003003,"0010000"]]},"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","4782  ","010094","Vidzemes priekšpilsēta","558.51","71.04","141.48",19],[2023,"sabiedrība ar ierobežotu atbildību","4531  ","010094","Vidzemes priekšpilsēta","573.61","66.14","134.90",20]]},"pdb_pvnmaksataji_odata":{"columns":["Aktivs","Registrets","Buvniecibas_pazime","PVN139_2_pazime","Izslegts"],"data":[["nav"," 15.05.1995 ","nav","nav"," 26.09.1996 "],["ir"," 27.09.1996 ","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":[["FORMULA SIA","2025. gada 4. ceturksnis","138.45","91.93","0.00","13.64","32.08","18"],["FORMULA SIA","2026. gada 1. ceturksnis","102.58","62.26","0.00","11.41","28.90","17"],["FORMULA SIA","2026. gada 2. ceturksnis","125.38","83.52","0.0","11.97","29.87","17"]]},"income_statements":{"columns":["net_turnover","cogs","gross_prof","sell_exp","admin_exp","oth_op_rev","interest_expenses","income_before_income_taxes","income_after_income_taxes","net_income","oth_op_exp","other_interest_revenues","provision_for_income_taxes","other_taxes"],"data":[[1784181,1219654,564527,502422,115331,12089,368,-41505,-41505,-41505,null,null,null,null],[1578161,1059161,519000,406345,96147,10555,null,27063,27063,27063,null,null,null,null],[1732856,1129854,603002,483946,126773,168579,null,160862,160862,160862,null,null,null,null],[1806870,1181726,625144,485596,128773,2414,1354,11716,null,5377,266,147,5811,528],[2025451,1281909,743542,544147,127109,25020,null,70251,70251,70251,27055,null,null,null]]},"balance_sheets":{"columns":["cash","accounts_receivable","inventories","cur_assets","investments","fixed_assets","non_cur_assets","assets","cur_liab","equity","equities","non_cur_liab","intangible_assets"],"data":[[9505,222570,513291,745366,3520,7696,11216,756582,237697,518885,756582,null,null],[48275,189367,523842,761484,11259,18278,29537,791021,203895,545948,791021,41178,null],[69471,250110,617267,936848,40901,15654,56555,993403,276341,706810,993403,10252,null],[81609,184057,516690,782356,null,45500,48438,830794,279830,545121,830794,5843,2938],[119098,227681,695241,1042020,46681,10130,56811,1098831,321230,777601,1098831,null,null]]},"cash_flow_statements":{"columns":["cfo_dm_cust","cfo_dm_supp","cfo_dm_oth","cfo_dm_op","cfo_dm_int","cfo_dm_extra","cfo_dm_net","cfi_acq_fa","cfi_sal_fa","cfi_ln_md","cfi_ln_rcv","cfi_net","cff_ls_repay","cff_net","effect_of_exchange_rate_change","net_increase","at_beginning_of_year","at_end_of_year","cfo_dm_tax"],"data":[[2234138,2155701,6670,85107,1354,83753,83753,18964,3086,5600,1000,-20478,13054,-13054,-7436,42785,38824,81609,null],[2551151,-2509148,2096,44099,-1319,36970,36970,-7589,7143,-985,1985,554,-17283,-17283,-7894,12347,81609,93956,-5810],[1807055,1743883,4050,67222,6251,60971,60971,15905,null,4600,4600,-15905,34487,-34487,-4237,6342,48793,55135,null],[2490526,-2395881,22760,null,-1008,null,null,-89209,5261,null,3600,null,-19424,null,-855,2285,93956,96241,-13485],[4154753,-4218102,null,null,-1590,-69731,null,-34626,83723,null,null,49197,-9721,null,-627,-30882,136939,106057,-4792]]}},"public_procurement":{"periods":{"no":"2017-06-16","lidz":"2017-06-16"},"kopigas_vienosanas_skaits":1,"piezime":"Summa ir līgumos nolīgtā, ne izmaksātā. Vienošanās ar vairākiem uzvarētājiem kopsummā NAV ieskaitītas (tur apjoms ir kopīgs un maksimālais). Dati: EIS publicētie dokumenti kopš 2018. gada; 2018.-2020. gads nav pilnīgs."},"eu_funds":{"periods":{"no":"2017-01-27","lidz":"2023-12-31"},"piezime":"Trīs dažādas lomas, kuru naudu NEDRĪKST saskaitīt kopā: saņēmējs = saņemtais ES atbalsts, partneris = dalība bez naudas datiem, izpildītājs = nopelnīts piegādes līgums projektā. \"izmaksats_eur\" ir izmaksātais projekta ATTIECINĀMAIS finansējums (visi avoti kopā), nevis tikai ES daļa. Avots: CFLA, periodi 2014-2020, 2021-2027, Atveseļošanas fonds.","ka_sadarbibas_partneris":{"projektu_skaits":1},"ka_izpilditajs_projektos":{"ligumu_skaits":1,"kopa_bez_pvn_eur":75.13,"lielakie_ligumi":{"columns":["summa_bez_pvn_eur","pasutitajs","projekts"],"data":[[75.13,"OGRES NOVADA PAŠVALDĪBA","Pasākumi veselības veicināšanai un slimību profilaksei Ogres novada iedzīvotājiem"]]}}}}