{"_avots":{"nosaukums":"Saraksts.lv","lapa":"https://saraksts.lv/40003675337","dati_atjaunoti":"2026-11-02","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/40003675337"},"registration_number":"40003675337","company_name":"SIA \"Fabrika Rauna\"","company_type":"SIA","registered_date":"2004-04-19","area_of_activity":{"nace_code":"1623","nace_description":"Citu galdnieku un namdaru būvizstrādājumu ražošana"},"segmentation":{"status":"Aktīvs","form_group":"Komercsabiedrība","financials":"Peļņa"},"financial_summary":{"UGP":{"columns":["year","turnover","profit","assets","employees","currency"],"data":[[2025,2174473,287261,1844264,25,"EUR"],[2024,1169901,-21151,980196,20,"EUR"],[2023,1413368,-106018,898725,20,"EUR"],[2022,1577717,-20699,1268775,26,"EUR"],[2021,1600296,16921,988890,27,"EUR"]]}},"detailed_financials_by_year":{"2025":{"UGP":{"fs_data":{"currency":"EUR","employees":25,"type_from_db":"UGP"},"income_data":{"net_turnover":2174473,"cogs":1757105,"gross_prof":417368,"sell_exp":245405,"admin_exp":34576,"oth_op_rev":451784,"oth_op_exp":294692,"other_interest_revenues":2673,"interest_expenses":8558,"income_before_income_taxes":288594,"provision_for_income_taxes":1333,"income_after_income_taxes":287261,"net_income":287261},"balance_data":{"cash":36649,"accounts_receivable":174625,"inventories":1572524,"cur_assets":1783798,"fixed_assets":59969,"intangible_assets":497,"non_cur_assets":60466,"assets":1844264,"cur_liab":1772316,"non_cur_liab":67008,"equity":4940,"equities":1844264},"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",1757105,1757105,false],["net_turnover_source","gross_profit_calc",417368,417368,false],["gross_profit_calc","selling_exp",245405,245405,false],["gross_profit_calc","admin_exp",34576,34576,false],["gross_profit_calc","other_op_exp_exp",294692,294692,false]]}},"financial_ratios":{"current_ratio":{"value":1.0064785286596747},"quick_ratio":{"value":0.1192078613520388},"net_profit_margin":{"value":0.1321060321282444},"roa":{"value":0.1557591537870934},"roe":{"value":58.15},"debt_to_equity":{"value":372.3327935222672,"negative_equity":false},"interest_coverage":{"value":34.72213133909792},"asset_turnover":{"value":1.1790464922592427},"altman_z_score":{"value":1.6851559562157157},"roce":{"value":4.130093956746539}},"source_ids":{"financial_statement_id":"2275152","income_statement_id":"2275152","balance_sheet_id":"2275152"}}},"2024":{"UGP":{"fs_data":{"currency":"EUR","employees":20,"type_from_db":"UGP"},"income_data":{"net_turnover":1169901,"cogs":950098,"gross_prof":219803,"sell_exp":181928,"admin_exp":24856,"oth_op_rev":20126,"oth_op_exp":28498,"other_interest_revenues":1158,"interest_expenses":26554,"income_before_income_taxes":-20749,"provision_for_income_taxes":402,"income_after_income_taxes":-21151,"net_income":-21151},"balance_data":{"cash":8214,"accounts_receivable":95039,"inventories":546313,"cur_assets":649566,"fixed_assets":329991,"intangible_assets":639,"non_cur_assets":330630,"assets":980196,"cur_liab":886075,"non_cur_liab":235816,"equity":-141695,"equities":980196},"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",950098,950098,false],["net_turnover_source","gross_profit_calc",219803,219803,false],["gross_profit_calc","selling_exp",181928,181928,false],["gross_profit_calc","admin_exp",24856,24856,false],["gross_profit_calc","other_op_exp_exp",28498,28498,false]]}},"financial_ratios":{"current_ratio":{"value":0.7330824140168721},"quick_ratio":{"value":0.11652851056626132},"net_profit_margin":{"value":-0.018079307565341},"roa":{"value":-0.02157833739374574},"roe":{"value":0.149271322206147},"debt_to_equity":{"value":-7.91764705882353,"negative_equity":true},"interest_coverage":{"value":0.21861113203283875},"asset_turnover":{"value":1.1935378230476354},"altman_z_score":{"value":0.861061641562278},"roce":{"value":0.0616759277950723}},"source_ids":{"financial_statement_id":"2076060","income_statement_id":"2076060","balance_sheet_id":"2076060"}}},"2023":{"UGP":{"fs_data":{"currency":"EUR","employees":20,"type_from_db":"UGP"},"income_data":{"net_turnover":1413368,"cogs":1304630,"gross_prof":108738,"sell_exp":158574,"admin_exp":13015,"oth_op_rev":21217,"oth_op_exp":38765,"other_interest_revenues":7513,"interest_expenses":32380,"income_before_income_taxes":-105266,"provision_for_income_taxes":752,"income_after_income_taxes":-106018,"net_income":-106018},"balance_data":{"cash":10341,"accounts_receivable":86018,"inventories":435223,"cur_assets":531582,"fixed_assets":367143,"non_cur_assets":367143,"assets":898725,"cur_liab":748911,"non_cur_liab":249581,"equity":-99767,"equities":898725},"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",1304630,1304630,false],["net_turnover_source","gross_profit_calc",108738,108738,false],["gross_profit_calc","selling_exp",158574,158574,false],["gross_profit_calc","admin_exp",13015,13015,false],["gross_profit_calc","other_op_exp_exp",38765,38765,false]]}},"financial_ratios":{"current_ratio":{"value":0.7098066392401767},"quick_ratio":{"value":0.12866548895663169},"net_profit_margin":{"value":-0.07501089595915572},"roa":{"value":-0.11796489471195304},"roe":{"value":1.0626559884530957},"debt_to_equity":{"value":-10.008239197329779,"negative_equity":true},"interest_coverage":{"value":-2.250957381099444},"asset_turnover":{"value":1.5726367910094856},"altman_z_score":{"value":1.0081410269461277},"roce":{"value":-0.4865099389910155}},"source_ids":{"financial_statement_id":"1932325","income_statement_id":"1932325","balance_sheet_id":"1932325"}}},"2022":{"UGP":{"fs_data":{"currency":"EUR","employees":26,"type_from_db":"UGP"},"income_data":{"net_turnover":1577717,"cogs":1290866,"gross_prof":286851,"sell_exp":240655,"admin_exp":21523,"oth_op_rev":1524,"oth_op_exp":31761,"other_interest_revenues":877,"interest_expenses":15863,"income_before_income_taxes":-20550,"provision_for_income_taxes":149,"income_after_income_taxes":-20699,"net_income":-20699},"balance_data":{"cash":5122,"accounts_receivable":73131,"inventories":784856,"cur_assets":863109,"fixed_assets":405666,"non_cur_assets":405666,"assets":1268775,"cur_liab":928999,"non_cur_liab":312749,"equity":27027,"equities":1268775},"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",1290866,1290866,false],["net_turnover_source","gross_profit_calc",286851,286851,false],["gross_profit_calc","selling_exp",240655,240655,false],["gross_profit_calc","admin_exp",21523,21523,false],["gross_profit_calc","other_op_exp_exp",31761,31761,false]]}},"financial_ratios":{"current_ratio":{"value":0.9290741970658741},"quick_ratio":{"value":0.08423367517080212},"net_profit_margin":{"value":-0.013119589888427392},"roa":{"value":-0.016314161297314337},"roe":{"value":-0.7658637658637658},"debt_to_equity":{"value":45.94472194472195,"negative_equity":false},"interest_coverage":{"value":-0.29546743995461133},"asset_turnover":{"value":1.243496285787472},"altman_z_score":{"value":1.21948036583184},"roce":{"value":-0.013794382181201733}},"source_ids":{"financial_statement_id":"1749811","income_statement_id":"1749811","balance_sheet_id":"1749811"}}},"2021":{"UGP":{"fs_data":{"currency":"EUR","employees":27,"type_from_db":"UGP"},"income_data":{"net_turnover":1600296,"cogs":1414576,"gross_prof":185720,"sell_exp":289620,"admin_exp":16444,"oth_op_rev":185081,"oth_op_exp":30681,"other_interest_revenues":2551,"interest_expenses":19350,"income_before_income_taxes":17257,"provision_for_income_taxes":336,"income_after_income_taxes":16921,"net_income":16921},"balance_data":{"cash":19807,"accounts_receivable":97433,"inventories":659593,"cur_assets":776833,"fixed_assets":212057,"non_cur_assets":212057,"assets":988890,"cur_liab":929335,"non_cur_liab":229572,"equity":-170017,"equities":988890},"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",1414576,1414576,false],["net_turnover_source","gross_profit_calc",185720,185720,false],["gross_profit_calc","selling_exp",289620,289620,false],["gross_profit_calc","admin_exp",16444,16444,false],["gross_profit_calc","other_op_exp_exp",30681,30681,false]]}},"financial_ratios":{"current_ratio":{"value":0.8359020159576471},"quick_ratio":{"value":0.12615472353887458},"net_profit_margin":{"value":0.010573668871258816},"roa":{"value":0.017111104369545653},"roe":{"value":-0.0995253415834887},"debt_to_equity":{"value":-6.816418358164183,"negative_equity":true},"interest_coverage":{"value":1.8918346253229974},"asset_turnover":{"value":1.6182750356460274},"altman_z_score":{"value":1.4122436678074504},"roce":{"value":0.6146755100327428}},"source_ids":{"financial_statement_id":"1350089","income_statement_id":"1350089","balance_sheet_id":"1350089"}}}},"vid_data":{"has_data":true,"rating":{"Reitings":"B","Skaidrojums":"Jāuzlabo saistību izpilde","Informacijas_atjaunosanas_datums":"06.10.2026"},"pvn":{"Aktivs":"ir","Registrets":" 07.06.2004 ","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,"135.24","67.42","135.14",19,"1 738.69","~ 1 249.62"],[2023,"206.46","68.60","127.23",20,"1 555.07","~ 1 132.27"],[2022,"108.55","60.29","140.37",25,"1 372.54","~ 982.74"]]},"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 3. ceturksnis","84.81","20.45","41.53",23,"1 765.57","~ 1 317.49"],["2026. gada 2. ceturksnis","-6.28","11.92","35.73",28,"1 247.75","~ 972.22"],["2026. gada 1. ceturksnis","2.64","19.36","47.09",35,"1 315.57","~ 1 017.44"],["2025. gada 4. ceturksnis","28.89","27.74","61.22",34,"1 760.62","~ 1 303.99"]]},"salary_calculation_example":{"year":2024,"vsaoi_sum":135.14,"employees":19,"gross_salary_raw":1738.6896399108655,"gross_salary_formatted":"1 738.69","net_salary_formatted":"~ 1 249.62","vsaoi_employee_part":"182.56","non_taxable_minimum":"23.58","iin_part":"306.51","iin_rate_percentage":"20","iin_rate_decimal":"0.2"}},"salary_calculation_example":{"year":2024,"vsaoi_sum":135.14,"employees":19,"gross_salary_raw":1738.6896399108655,"gross_salary_formatted":"1 738.69","net_salary_formatted":"~ 1 249.62","vsaoi_employee_part":"182.56","non_taxable_minimum":"23.58","iin_part":"306.51","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",164740,"EUR","2018-10-16"]]},"financial_statements":{"columns":["year","employees","currency"],"data":[[2017,14,"EUR"],[2018,17,"EUR"],[2009,12,"LVL"],[2011,19,"LVL"],[2015,0,"EUR"]]},"register_name_history":{"columns":["date_to","name"],"data":[["2016-10-06","SIA \"LARMET\""],["2005-02-16","Sabiedrība ar ierobežotu atbildību \"LAROS BŪVE\""]]},"register":{"columns":["sepa","regtype","type","registered","address","index","addressid","region","atvk"],"data":[["LV58ZZZ40003675337","K","SIA","2004-04-19","Smiltenes nov., Raunas pag., Rauna, Smiltenes iela 13",4131,106186277,100016735,"0049490"]]},"securing_measures":{"columns":["securing_measure_type","securing_measure_type_text","date_from","case_number","institution_identifier","institution_name","type_details"],"data":[["PROHIBITION","Aizliegums","2026-07-17","30.4/17.20.3/68176",1000334326,"VID Nodokļu nomaksas veicināšanas pārvalde",null],["PROHIBITION","Aizliegums","2026-07-17","30.4/17.20.3/68176",1000334326,"VID Nodokļu nomaksas veicināšanas pārvalde",null],["PROHIBITION","Aizliegums","2026-07-17","30.4/17.20.3/68176",1000334326,"VID Nodokļu nomaksas veicināšanas pārvalde","Piemērots aizliegums komercķīlas reģistrācijai, pārjaunošanai, grozīšanai Latvijas Republikas Uzņēmumu reģistra komercķīlu reģistrā"]]},"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","1623  ","049490","Raunas pag.","135.24","67.42","135.14",19],[2023,"sabiedrība ar ierobežotu atbildību","2849  ","049490","Raunas pag.","206.46","68.60","127.23",20],[2022,"sabiedrība ar ierobežotu atbildību","2849  ","049490","Raunas pag.","108.55","60.29","140.37",25]]},"pdb_pvnmaksataji_odata":{"columns":["Aktivs","Registrets","Buvniecibas_pazime","PVN139_2_pazime"],"data":[["ir"," 07.06.2004 ","nav","nav"]]},"reitings_uznemumi":{"columns":["Reitings","Skaidrojums","Informacijas_atjaunosanas_datums"],"data":[["B","Jāuzlabo saistību izpilde","06.10.2026"]]},"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":[["FABRIKA RAUNA SIA","2026. gada 3. ceturksnis","84.81","22.76","0.0","20.45","41.53","23"],["FABRIKA RAUNA SIA","2026. gada 2. ceturksnis","-6.28","0.0","53.95","11.92","35.73","28"],["FABRIKA RAUNA SIA","2026. gada 1. ceturksnis","2.64","0.24","65.65","19.36","47.09","35"],["FABRIKA RAUNA SIA","2025. gada 4. ceturksnis","28.89","50.39","111.40","27.74","61.22","34"]]},"deminimis":{"columns":["assign_date","assigned_amount","assigner_title","program_title","instrument_title","regul_title","project_title"],"data":[["2024-11-12",3043.69,"AS \"Attīstības finanšu institūcija Altum\"","Altum aizdevumu portfelī iekļauto darījumu procentu likmes subsīdijas","03 Galvojums/garantija","2023/2831 Vispārējā tautsaimniecība (2023/2831)","d35ac7bb"]]}},"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}}}