{"_avots":{"nosaukums":"Saraksts.lv","lapa":"https://saraksts.lv/40003725021","dati_atjaunoti":"2026-09-23","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/40003725021"},"registration_number":"40003725021","company_name":"Sabiedrība ar ierobežotu atbildību \"Forsitija\"","company_type":"SIA","registered_date":"2005-01-31","area_of_activity":{"nace_code":"4776","nace_description":"Ziedu, augu, mēslošanas līdzekļu, lolojumdzīvnieku un to barības mazumtirdzniecība"},"segmentation":{"status":"Aktīvs","form_group":"Komercsabiedrība","financials":"Peļņa"},"financial_summary":{"UGP":{"columns":["year","turnover","profit","assets","employees","currency"],"data":[[2025,160625,12821,19490,6,"EUR"],[2024,192611,4942,24947,8,"EUR"],[2023,188576,-3045,28662,7,"EUR"],[2022,151901,-6533,31717,5,"EUR"],[2021,130624,5066,31825,6,"EUR"]]}},"detailed_financials_by_year":{"2025":{"UGP":{"fs_data":{"currency":"EUR","employees":6,"type_from_db":"UGP"},"income_data":{"net_turnover":160625,"cogs":129568,"gross_prof":31057,"sell_exp":15232,"admin_exp":3004,"income_before_income_taxes":12821,"income_after_income_taxes":12821,"net_income":12821},"balance_data":{"cash":510,"accounts_receivable":1143,"inventories":17837,"cur_assets":19490,"assets":19490,"cur_liab":8247,"non_cur_liab":163669,"equity":-152426,"equities":19490},"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",129568,129568,false],["net_turnover_source","gross_profit_calc",31057,31057,false],["gross_profit_calc","selling_exp",15232,15232,false],["gross_profit_calc","admin_exp",3004,3004,false],["gross_profit_calc","ebit_calc",12821,12821,false]]}},"financial_ratios":{"current_ratio":{"value":2.363283618285437},"quick_ratio":{"value":0.20043652237177156},"net_profit_margin":{"value":0.07981945525291828},"roa":{"value":0.6578245253976398},"roe":{"value":-0.08411294661015838},"debt_to_equity":{"value":-1.127865324813352,"negative_equity":true},"asset_turnover":{"value":8.241405849153413},"altman_z_score":{"value":3.6858504145121014},"roce":{"value":1.140353998043227}},"source_ids":{"financial_statement_id":"2244111","income_statement_id":"2244111","balance_sheet_id":"2244111"}}},"2024":{"UGP":{"fs_data":{"currency":"EUR","employees":8,"type_from_db":"UGP"},"income_data":{"net_turnover":192611,"cogs":168634,"gross_prof":23977,"sell_exp":30242,"admin_exp":3793,"oth_op_rev":15000,"income_before_income_taxes":4942,"income_after_income_taxes":4942,"net_income":4942},"balance_data":{"cash":101,"accounts_receivable":4276,"inventories":20570,"cur_assets":24947,"assets":24947,"cur_liab":14393,"non_cur_liab":175801,"equity":-165247,"equities":24947},"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",168634,168634,false],["net_turnover_source","gross_profit_calc",23977,23977,false],["gross_profit_calc","selling_exp",30242,30242,false],["gross_profit_calc","admin_exp",3793,3793,false],["gross_profit_calc","ebit_calc",10058,-10058,true]]}},"financial_ratios":{"current_ratio":{"value":1.733273118877232},"quick_ratio":{"value":0.3041061627179879},"net_profit_margin":{"value":0.02565793230916199},"roa":{"value":0.1980999719405139},"roe":{"value":-0.029906745659527858},"debt_to_equity":{"value":-1.1509679449551278,"negative_equity":true},"asset_turnover":{"value":7.720808113199984},"altman_z_score":{"value":2.648822103052801},"roce":{"value":0.46825848019708166}},"source_ids":{"financial_statement_id":"2032073","income_statement_id":"2032073","balance_sheet_id":"2032073"}}},"2023":{"UGP":{"fs_data":{"currency":"EUR","employees":7,"type_from_db":"UGP"},"income_data":{"net_turnover":188576,"cogs":162022,"gross_prof":26554,"sell_exp":24453,"admin_exp":4745,"interest_expenses":401,"income_before_income_taxes":-3045,"income_after_income_taxes":-3045,"net_income":-3045},"balance_data":{"cash":2953,"accounts_receivable":8343,"inventories":9719,"cur_assets":21015,"fixed_assets":7647,"non_cur_assets":7647,"assets":28662,"cur_liab":83338,"non_cur_liab":113413,"equity":-168089,"equities":28662},"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",162022,162022,false],["net_turnover_source","gross_profit_calc",26554,26554,false],["gross_profit_calc","selling_exp",24453,24453,false],["gross_profit_calc","admin_exp",4745,4745,false],["gross_profit_calc","ebit_calc",2644,-2644,true]]}},"financial_ratios":{"current_ratio":{"value":0.2521658787107922},"quick_ratio":{"value":0.13554440951306726},"net_profit_margin":{"value":-0.016147335822161886},"roa":{"value":-0.10623822482729747},"roe":{"value":0.01811540314952198},"debt_to_equity":{"value":-1.170516809547323,"negative_equity":true},"interest_coverage":{"value":-6.593516209476309},"asset_turnover":{"value":6.579303607564022},"altman_z_score":{"value":-0.6055897803900132},"roce":{"value":0.0483575974833565}},"source_ids":{"financial_statement_id":"1927149","income_statement_id":"1927149","balance_sheet_id":"1927149"}}},"2022":{"UGP":{"fs_data":{"currency":"EUR","employees":5,"type_from_db":"UGP"},"income_data":{"net_turnover":151901,"cogs":125455,"gross_prof":26446,"sell_exp":28397,"admin_exp":3164,"interest_expenses":1418,"income_before_income_taxes":-6533,"income_after_income_taxes":-6533,"net_income":-6533},"balance_data":{"cash":5416,"accounts_receivable":7486,"inventories":9719,"cur_assets":22621,"fixed_assets":9096,"non_cur_assets":9096,"assets":31717,"cur_liab":82811,"non_cur_liab":113413,"equity":-164507,"equities":31717},"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",125455,125455,false],["net_turnover_source","gross_profit_calc",26446,26446,false],["gross_profit_calc","selling_exp",28397,28397,false],["gross_profit_calc","admin_exp",3164,3164,false],["gross_profit_calc","ebit_calc",5115,-5115,true]]}},"financial_ratios":{"current_ratio":{"value":0.2731641931627441},"quick_ratio":{"value":0.15580055789689776},"net_profit_margin":{"value":-0.043008275126562696},"roa":{"value":-0.20597786675915125},"roe":{"value":0.03971259581659139},"debt_to_equity":{"value":-1.1928003063699417,"negative_equity":true},"interest_coverage":{"value":-3.6071932299012692},"asset_turnover":{"value":4.789261279440048},"altman_z_score":{"value":-1.827307780622271},"roce":{"value":0.10010960191020472}},"source_ids":{"financial_statement_id":"1752959","income_statement_id":"1752959","balance_sheet_id":"1752959"}}},"2021":{"UGP":{"fs_data":{"currency":"EUR","employees":6,"type_from_db":"UGP"},"income_data":{"net_turnover":130624,"cogs":104370,"gross_prof":26254,"sell_exp":18016,"admin_exp":3170,"interest_expenses":2,"income_before_income_taxes":5066,"income_after_income_taxes":5066,"net_income":5066},"balance_data":{"cash":5826,"accounts_receivable":4442,"inventories":9719,"cur_assets":19987,"fixed_assets":11838,"non_cur_assets":11838,"assets":31825,"cur_liab":77232,"non_cur_liab":115413,"equity":-160820,"equities":31825},"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",104370,104370,false],["net_turnover_source","gross_profit_calc",26254,26254,false],["gross_profit_calc","selling_exp",18016,18016,false],["gross_profit_calc","admin_exp",3170,3170,false],["gross_profit_calc","ebit_calc",5068,5068,false]]}},"financial_ratios":{"current_ratio":{"value":0.2587916925626683},"quick_ratio":{"value":0.13295007250880464},"net_profit_margin":{"value":0.038783072023517884},"roa":{"value":0.15918303220738414},"roe":{"value":-0.03150105708245243},"debt_to_equity":{"value":-1.1978920532272106,"negative_equity":true},"interest_coverage":{"value":2534},"asset_turnover":{"value":4.104446190102121},"altman_z_score":{"value":-1.3294117206074265},"roce":{"value":-0.11161274693329222}},"source_ids":{"financial_statement_id":"1416520","income_statement_id":"1416520","balance_sheet_id":"1416520"}}}},"vid_data":{"has_data":true,"rating":{"Reitings":"B","Skaidrojums":"Jāuzlabo saistību izpilde","Informacijas_atjaunosanas_datums":"12.08.2026"},"pvn":{"Aktivs":"ir","Registrets":" 25.01.2006 ","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,"42.71","6.30","19.68",8,"601.35","~ 522.77"],[2023,"36.11","4.61","16.35",7,"570.97","~ 503.35"]]},"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","8.2","0.85","3.14",6,"511.72","~ 457.99"],["2026. gada 1. ceturksnis","6.84","0.57","2.76",6,"449.79","~ 402.56"],["2025. gada 4. ceturksnis","6.73","0.64","2.81",6,"457.94","~ 409.85"]]},"salary_calculation_example":{"year":2024,"vsaoi_sum":19.68,"employees":8,"gross_salary_raw":601.3493693165152,"gross_salary_formatted":"601.35","net_salary_formatted":"~ 522.77","vsaoi_employee_part":"63.14","non_taxable_minimum":"461.02","iin_part":"15.44","iin_rate_percentage":"20","iin_rate_decimal":"0.2"}},"salary_calculation_example":{"year":2024,"vsaoi_sum":19.68,"employees":8,"gross_salary_raw":601.3493693165152,"gross_salary_formatted":"601.35","net_salary_formatted":"~ 522.77","vsaoi_employee_part":"63.14","non_taxable_minimum":"461.02","iin_part":"15.44","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",2840,"EUR","2015-08-26"]]},"financial_statements":{"columns":["year","employees","currency"],"data":[[2017,8,"EUR"],[2018,7,"EUR"],[2008,8,"LVL"],[2009,8,"LVL"],[2010,9,"LVL"]]},"register":{"columns":["sepa","regtype","type","registered","address","index","addressid","region","city","atvk"],"data":[["LV03ZZZ40003725021","K","SIA","2005-01-31","Ogres nov., Ikšķile, Pils iela 17",5052,102160061,100016688,100003487,"0740605"]]},"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","4776  ","040200","Ikšķile","42.71","6.30","19.68",8],[2023,"sabiedrība ar ierobežotu atbildību","4776  ","040200","Ikšķile","36.11","4.61","16.35",7]]},"pdb_pvnmaksataji_odata":{"columns":["Aktivs","Registrets","Buvniecibas_pazime","PVN139_2_pazime"],"data":[["ir"," 25.01.2006 ","nav","nav"]]},"reitings_uznemumi":{"columns":["Reitings","Skaidrojums","Informacijas_atjaunosanas_datums"],"data":[["B","Jāuzlabo 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":[["FORSITIJA SIA","2025. gada 4. ceturksnis","6.73","3.27","0.00","0.64","2.81","6"],["FORSITIJA SIA","2026. gada 1. ceturksnis","6.84","3.49","0.00","0.57","2.76","6"],["FORSITIJA SIA","2026. gada 2. ceturksnis","8.2","4.2","0.0","0.85","3.14","6"]]},"income_statements":{"columns":["net_turnover","cogs","gross_prof","sell_exp","admin_exp","income_before_income_taxes","income_after_income_taxes","net_income","oth_op_rev","oth_op_exp","interest_expenses"],"data":[[109535,105972,3563,16980,2585,-16002,-16002,-16002,null,null,null],[106740,73792,32948,38457,25509,91137,null,91137,127995,5571,269],[106021,90180,15841,14168,2796,-1123,-1123,-1123,null,null,null],[130624,104370,26254,18016,3170,5066,5066,5066,null,null,2],[151901,125455,26446,28397,3164,-6533,-6533,-6533,null,null,1418]]},"balance_sheets":{"columns":["cash","accounts_receivable","inventories","cur_assets","fixed_assets","non_cur_assets","assets","cur_liab","non_cur_liab","equity","equities"],"data":[[960,2237,9719,12916,13625,13625,26541,74344,116682,-164485,26541],[753,2262,31552,34567,6868,6868,41435,35113,4996,1326,41435],[4700,2234,9719,16653,13373,13373,30026,75221,120413,-165608,30026],[5826,4442,9719,19987,11838,11838,31825,77232,115413,-160820,31825],[5416,7486,9719,22621,9096,9096,31717,82811,113413,-164507,31717]]},"cash_flow_statements":{"columns":["cfo_im_ebt","cfo_im_ebwc","cfo_im_op","cfo_im_int","cfo_im_net","cfi_acq_fa","cfi_int_rcv","cfi_net","cff_ln_rcv","cff_ln_repay","cff_net","net_increase","at_beginning_of_year","at_end_of_year"],"data":[[-6350,2266,3951,1777,2174,18718,1,-18717,14779,1575,13204,-3339,5499,2160]]}}}