{"_avots":{"nosaukums":"Saraksts.lv","lapa":"https://saraksts.lv/40003909832","dati_atjaunoti":"2026-09-22","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/40003909832"},"registration_number":"40003909832","company_name":"Sabiedrība ar ierobežotu atbildību \"ELSIA\"","company_type":"SIA","registered_date":"2007-03-26","area_of_activity":{"nace_code":"8623","nace_description":"Zobārstu prakses"},"segmentation":{"status":"Aktīvs","form_group":"Komercsabiedrība","financials":"Peļņa"},"financial_summary":{"UGP":{"columns":["year","turnover","profit","assets","employees","currency"],"data":[[2025,2238153,276389,4475114,28,"EUR"],[2024,2173665,436599,3931163,28,"EUR"],[2023,1936003,633361,1997874,28,"EUR"],[2022,1875644,713254,1743075,23,"EUR"],[2021,1334660,290144,394027,21,"EUR"]]}},"detailed_financials_by_year":{"2025":{"UGP":{"fs_data":{"currency":"EUR","employees":28,"type_from_db":"UGP"},"income_data":{"net_turnover":2238153,"cogs":1869961,"gross_prof":368192,"sell_exp":25666,"admin_exp":66499,"oth_op_rev":32860,"oth_op_exp":10134,"interest_expenses":21504,"income_before_income_taxes":277249,"provision_for_income_taxes":860,"income_after_income_taxes":276389,"net_income":276389},"balance_data":{"cash":114415,"accounts_receivable":97504,"inventories":73208,"cur_assets":285127,"fixed_assets":4189987,"non_cur_assets":4189987,"assets":4475114,"cur_liab":264017,"non_cur_liab":1841230,"equity":2369867,"equities":4475114},"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",1869961,1869961,false],["net_turnover_source","gross_profit_calc",368192,368192,false],["gross_profit_calc","selling_exp",25666,25666,false],["gross_profit_calc","admin_exp",66499,66499,false],["gross_profit_calc","other_op_exp_exp",10134,10134,false]]}},"financial_ratios":{"current_ratio":{"value":1.079956972467682},"quick_ratio":{"value":0.8026717976493938},"net_profit_margin":{"value":0.12348977035975646},"roa":{"value":0.06176133166663464},"roe":{"value":0.11662637607933272},"debt_to_equity":{"value":0.8883397253938723,"negative_equity":false},"interest_coverage":{"value":13.892903645833334},"asset_turnover":{"value":0.5001331809647754},"altman_z_score":{"value":1.6312688365539636},"roce":{"value":0.07094422189752457}},"source_ids":{"financial_statement_id":"2231793","income_statement_id":"2231793","balance_sheet_id":"2231793"}}},"2024":{"UGP":{"fs_data":{"currency":"EUR","employees":28,"type_from_db":"UGP"},"income_data":{"net_turnover":2173665,"cogs":1676828,"gross_prof":496837,"sell_exp":11675,"admin_exp":41192,"oth_op_rev":3479,"interest_expenses":8720,"income_before_income_taxes":438729,"provision_for_income_taxes":2130,"income_after_income_taxes":436599,"net_income":436599},"balance_data":{"cash":318605,"accounts_receivable":26202,"inventories":82370,"cur_assets":427177,"fixed_assets":3503986,"non_cur_assets":3503986,"assets":3931163,"cur_liab":296388,"non_cur_liab":1541297,"equity":2093478,"equities":3931163},"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",1676828,1676828,false],["net_turnover_source","gross_profit_calc",496837,496837,false],["gross_profit_calc","selling_exp",11675,11675,false],["gross_profit_calc","admin_exp",41192,41192,false],["gross_profit_calc","ebit_calc",443970,443970,false]]}},"financial_ratios":{"current_ratio":{"value":1.4412762999851545},"quick_ratio":{"value":1.163363563976949},"net_profit_margin":{"value":0.2008584579500521},"roa":{"value":0.11106102697853028},"roe":{"value":0.20855198860460916},"debt_to_equity":{"value":0.8778143357608725,"negative_equity":false},"interest_coverage":{"value":51.31295871559633},"asset_turnover":{"value":0.5529317914316959},"altman_z_score":{"value":1.8588396890325427},"roce":{"value":0.12310225529778322}},"source_ids":{"financial_statement_id":"2045176","income_statement_id":"2045176","balance_sheet_id":"2045176"}}},"2023":{"UGP":{"fs_data":{"currency":"EUR","employees":28,"type_from_db":"UGP"},"income_data":{"net_turnover":1936003,"cogs":1269840,"gross_prof":666163,"sell_exp":7249,"admin_exp":15405,"oth_op_rev":3244,"oth_op_exp":120,"interest_expenses":11268,"income_before_income_taxes":635365,"provision_for_income_taxes":2004,"income_after_income_taxes":633361,"net_income":633361},"balance_data":{"cash":222041,"accounts_receivable":28004,"inventories":63544,"cur_assets":313589,"fixed_assets":1684285,"non_cur_assets":1684285,"assets":1997874,"cur_liab":140995,"non_cur_liab":200000,"equity":1656879,"equities":1997874},"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",1269840,1269840,false],["net_turnover_source","gross_profit_calc",666163,666163,false],["gross_profit_calc","selling_exp",7249,7249,false],["gross_profit_calc","admin_exp",15405,15405,false],["gross_profit_calc","other_op_exp_exp",120,120,false]]}},"financial_ratios":{"current_ratio":{"value":2.2241143302954005},"quick_ratio":{"value":1.7734316819745382},"net_profit_margin":{"value":0.3271487699140962},"roa":{"value":0.3170174895914357},"roe":{"value":0.38226146870109406},"debt_to_equity":{"value":0.20580561404906453,"negative_equity":false},"interest_coverage":{"value":57.38667021654242},"asset_turnover":{"value":0.969031580570146},"altman_z_score":{"value":4.777843243104366},"roce":{"value":0.3482364763670654}},"source_ids":{"financial_statement_id":"1899498","income_statement_id":"1899498","balance_sheet_id":"1899498"}}},"2022":{"UGP":{"fs_data":{"currency":"EUR","employees":23,"type_from_db":"UGP"},"income_data":{"net_turnover":1875644,"cogs":1134403,"gross_prof":741241,"sell_exp":23999,"admin_exp":3041,"oth_op_rev":3587,"interest_expenses":4534,"income_before_income_taxes":713254,"income_after_income_taxes":713254,"net_income":713254},"balance_data":{"cash":137536,"accounts_receivable":31288,"inventories":18346,"cur_assets":187170,"fixed_assets":1555905,"non_cur_assets":1555905,"assets":1743075,"cur_liab":342795,"non_cur_liab":376762,"equity":1023518,"equities":1743075},"cash_flow_data":{"cfo_im_ebt":713254,"cfo_im_op":65046,"cfo_im_int":-4533,"cfo_im_net":60513,"cfi_acq_fa":-1563692,"cff_ln_rcv":700000,"cff_ln_repay":-94900,"cff_net":605100,"net_increase":-184825,"at_beginning_of_year":322361,"at_end_of_year":137536},"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",1134403,1134403,false],["net_turnover_source","gross_profit_calc",741241,741241,false],["gross_profit_calc","selling_exp",23999,23999,false],["gross_profit_calc","admin_exp",3041,3041,false],["gross_profit_calc","ebit_calc",714201,714201,false]]}},"financial_ratios":{"current_ratio":{"value":0.5460114645779548},"quick_ratio":{"value":0.4924925976166514},"net_profit_margin":{"value":0.38027152274098924},"roa":{"value":0.4091929492420005},"roe":{"value":0.6968651259674964},"debt_to_equity":{"value":0.7030232980758521,"negative_equity":false},"interest_coverage":{"value":158.31230701367446},"asset_turnover":{"value":1.0760546734936822},"altman_z_score":{"value":3.3841022746244587},"roce":{"value":0.5126031936469849}},"source_ids":{"financial_statement_id":"1452184","income_statement_id":"1452184","balance_sheet_id":"1452184","cash_flow_statement_id":"1452184"}}},"2021":{"UGP":{"fs_data":{"currency":"EUR","employees":21,"type_from_db":"UGP"},"income_data":{"net_turnover":1334660,"cogs":980858,"gross_prof":353802,"sell_exp":7429,"admin_exp":6179,"oth_op_exp":50,"income_before_income_taxes":340144,"provision_for_income_taxes":50000,"income_after_income_taxes":290144,"net_income":290144},"balance_data":{"cash":322361,"accounts_receivable":14450,"inventories":27640,"cur_assets":364451,"fixed_assets":29576,"non_cur_assets":29576,"assets":394027,"cur_liab":83763,"equity":310264,"equities":394027},"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",980858,980858,false],["net_turnover_source","gross_profit_calc",353802,353802,false],["gross_profit_calc","selling_exp",7429,7429,false],["gross_profit_calc","admin_exp",6179,6179,false],["gross_profit_calc","other_op_exp_exp",50,50,false]]}},"financial_ratios":{"current_ratio":{"value":4.350978355598534},"quick_ratio":{"value":4.020999725415757},"net_profit_margin":{"value":0.2173916952632131},"roa":{"value":0.7363556304517204},"roe":{"value":0.9351519995874481},"debt_to_equity":{"value":0.26997331304953204,"negative_equity":false},"asset_turnover":{"value":3.3872298091247552},"altman_z_score":{"value":8.795987252924593},"roce":{"value":1.0963050821236109}},"source_ids":{"financial_statement_id":"1308147","income_statement_id":"1308147","balance_sheet_id":"1308147"}}}},"vid_data":{"has_data":true,"rating":{"Reitings":"A","Skaidrojums":"Laba saistību izpilde","Informacijas_atjaunosanas_datums":"12.08.2026"},"pvn":{"Aktivs":"ir","Registrets":" 12.11.2009 ","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,"390.09","160.98","277.35",29,"2 337.88","~ 1 661.16"],[2023,"307.39","124.69","215.94",26,"2 030.26","~ 1 449.16"]]},"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","126.63","47.8","86.9",27,"3 147.08","~ 2 238.64"],["2026. gada 1. ceturksnis","126.40","46.11","84.46",28,"2 949.48","~ 2 106.89"],["2025. gada 4. ceturksnis","125.72","47.06","83.96",28,"2 932.01","~ 2 085.04"]]},"salary_calculation_example":{"year":2024,"vsaoi_sum":277.35,"employees":29,"gross_salary_raw":2337.8784353789665,"gross_salary_formatted":"2 337.88","net_salary_formatted":"~ 1 661.16","vsaoi_employee_part":"245.48","non_taxable_minimum":"0.00","iin_part":"431.24","iin_rate_percentage":"20.61","iin_rate_decimal":"0.2061"}},"salary_calculation_example":{"year":2024,"vsaoi_sum":277.35,"employees":29,"gross_salary_raw":2337.8784353789665,"gross_salary_formatted":"2 337.88","net_salary_formatted":"~ 1 661.16","vsaoi_employee_part":"245.48","non_taxable_minimum":"0.00","iin_part":"431.24","iin_rate_percentage":"20.61","iin_rate_decimal":"0.2061"},"raw_database_records":{"equity_capitals":{"columns":["equity_capital_type","amount","currency","date_from"],"data":[["PAID_UP_EQUITY",2842,"EUR","2015-12-09"]]},"financial_statements":{"columns":["year","employees","currency"],"data":[[2017,20,"EUR"],[2018,18,"EUR"],[2011,5,"LVL"],[2012,10,"LVL"],[2013,10,"LVL"]]},"memorandum_date":{"columns":["document_date"],"data":[["2007-01-30"]]},"register":{"columns":["sepa","regtype","type","registered","address","index","addressid","city","atvk"],"data":[["LV77ZZZ40003909832","K","SIA","2007-03-26","Rīga, Augusta Dombrovska iela 41 - 68",1015,111134693,100003003,"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","8623  ","010096","Ziemeļu rajons","390.09","160.98","277.35",29],[2023,"sabiedrība ar ierobežotu atbildību","8623  ","010096","Ziemeļu rajons","307.39","124.69","215.94",26]]},"pdb_pvnmaksataji_odata":{"columns":["Aktivs","Registrets","Buvniecibas_pazime","PVN139_2_pazime"],"data":[["ir"," 12.11.2009 ","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":[["ELSIA SIA","2025. gada 4. ceturksnis","125.72","0.00","5.75","47.06","83.96","28"],["ELSIA SIA","2026. gada 1. ceturksnis","126.40","0.00","4.44","46.11","84.46","28"],["ELSIA SIA","2026. gada 2. ceturksnis","126.63","0.0","8.21","47.8","86.9","27"]]},"deminimis":{"columns":["assign_date","assigned_amount","assigner_title","program_title","instrument_title","regul_title","project_title"],"data":[["2026-08-05",171472.79,"AS \"Attīstības finanšu institūcija Altum\"","Aizdevumu garantijas","03 Galvojums/garantija","2023/2831 Vispārējā tautsaimniecība (2023/2831)","9930a971"],["2025-09-24",null,"AS \"Attīstības finanšu institūcija Altum\"","MVU izaugsmes aizdevumu programma","11 Aizdevums uz atvieglotiem nosacījumiem","2023/2831 Vispārējā tautsaimniecība (2023/2831)","0c47a940"]]},"income_statements":{"columns":["net_turnover","cogs","gross_prof","sell_exp","admin_exp","interest_expenses","income_before_income_taxes","provision_for_income_taxes","net_income","oth_op_exp","income_after_income_taxes","oth_op_rev"],"data":[[117223,90904,26319,561,366,157,25235,78,25157,null,null,null],[955594,772648,182946,5646,1409,null,174046,null,174046,1845,174046,null],[1057727,847950,209777,4157,2334,null,202190,null,202190,3036,202190,1940],[1334660,980858,353802,7429,6179,null,340144,50000,290144,50,290144,null],[1875644,1134403,741241,23999,3041,4534,713254,null,713254,null,713254,3587]]},"balance_sheets":{"columns":["cash","accounts_receivable","inventories","cur_assets","fixed_assets","non_cur_assets","assets","cur_liab","equity","equities","non_cur_liab"],"data":[[3241,1756,3856,8853,14947,14947,23800,5023,18777,23800,null],[194766,18526,9262,222554,97146,97146,319700,114270,205430,319700,null],[276694,4143,6032,286869,58589,58589,345458,125338,220120,345458,null],[322361,14450,27640,364451,29576,29576,394027,83763,310264,394027,null],[137536,31288,18346,187170,1555905,1555905,1743075,342795,1023518,1743075,376762]]},"cash_flow_statements":{"columns":["cfo_im_ebt","cfo_im_op","cfo_im_int","cfo_im_net","cfi_acq_fa","cff_ln_rcv","cff_ln_repay","cff_net","net_increase","at_beginning_of_year","at_end_of_year"],"data":[[713254,65046,-4533,60513,-1563692,700000,-94900,605100,-184825,322361,137536]]}}}