{"_avots":{"nosaukums":"Saraksts.lv","lapa":"https://saraksts.lv/40003985249","dati_atjaunoti":"2026-09-10","piezime":"Neoficiāls apkopojums no data.gov.lv (UR) un VID atvērtajiem datiem. Oficiālais pirmavots: info.ur.gov.lv"},"registration_number":"40003985249","company_name":"Sabiedrība ar ierobežotu atbildību \"BROX MEDIA\"","company_type":"SIA","registered_date":"2008-01-21","area_of_activity":{"nace_code":"7312","nace_description":"Reklāmas izvietošana plašsaziņas līdzekļos"},"segmentation":{"status":"Aktīvs","form_group":"Komercsabiedrība","financials":"Peļņa"},"financial_summary":{"UGP":{"columns":["year","turnover","profit","assets","employees","currency"],"data":[[2025,346999,63279,1083918,3,"EUR"],[2024,390725,-26479,1028182,3,"EUR"],[2023,499394,3447,773128,3,"EUR"],[2022,608636,26962,810862,3,"EUR"],[2021,610235,115926,1020092,4,"EUR"]]}},"detailed_financials_by_year":{"2025":{"UGP":{"fs_data":{"currency":"EUR","employees":3,"type_from_db":"UGP"},"income_data":{"net_turnover":346999,"cogs":143582,"gross_prof":203417,"sell_exp":32502,"admin_exp":66387,"oth_op_exp":18769,"other_interest_revenues":590,"interest_expenses":8945,"income_before_income_taxes":77404,"provision_for_income_taxes":14125,"income_after_income_taxes":63279,"net_income":63279},"balance_data":{"cash":7125,"accounts_receivable":184202,"inventories":53101,"cur_assets":244428,"investments":488602,"fixed_assets":350888,"non_cur_assets":839490,"assets":1083918,"cur_liab":185600,"non_cur_liab":45000,"equity":853318,"equities":1083918},"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",143582,143582,false],["net_turnover_source","gross_profit_calc",203417,203417,false],["gross_profit_calc","selling_exp",32502,32502,false],["gross_profit_calc","admin_exp",66387,66387,false],["gross_profit_calc","other_op_exp_exp",18769,18769,false]]}},"financial_ratios":{"current_ratio":{"value":1.3169612068965517},"quick_ratio":{"value":1.0308566810344828},"net_profit_margin":{"value":0.18236075608287056},"roa":{"value":0.058379877444603746},"roe":{"value":0.07415641062300338},"debt_to_equity":{"value":0.2702392308611795,"negative_equity":false},"interest_coverage":{"value":9.6533258803801},"asset_turnover":{"value":0.320133995376034},"altman_z_score":{"value":2.826905179628078},"roce":{"value":0.09612297649607378}},"source_ids":{"financial_statement_id":"2310452","income_statement_id":"2310452","balance_sheet_id":"2310452"}}},"2024":{"UGP":{"fs_data":{"currency":"EUR","employees":3,"type_from_db":"UGP"},"income_data":{"net_turnover":390725,"cogs":272178,"gross_prof":118547,"sell_exp":35894,"admin_exp":68293,"oth_op_exp":12025,"other_interest_revenues":8,"interest_expenses":11452,"income_before_income_taxes":-9109,"provision_for_income_taxes":17370,"income_after_income_taxes":-26479,"net_income":-26479},"balance_data":{"cash":1887,"accounts_receivable":184248,"inventories":54634,"cur_assets":240769,"investments":489622,"fixed_assets":297791,"non_cur_assets":787413,"assets":1028182,"cur_liab":163143,"non_cur_liab":75000,"equity":790039,"equities":1028182},"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",272178,272178,false],["net_turnover_source","gross_profit_calc",118547,118547,false],["gross_profit_calc","selling_exp",35894,35894,false],["gross_profit_calc","admin_exp",68293,68293,false],["gross_profit_calc","other_op_exp_exp",12025,12025,false]]}},"financial_ratios":{"current_ratio":{"value":1.4758156954328412},"quick_ratio":{"value":1.1409315753663964},"net_profit_margin":{"value":-0.06776889116386205},"roa":{"value":-0.025753222678475213},"roe":{"value":-0.03351606692834151},"debt_to_equity":{"value":0.30143195462502487,"negative_equity":false},"interest_coverage":{"value":0.20459308417743627},"asset_turnover":{"value":0.3800154058328195},"altman_z_score":{"value":2.4846386980387813},"roce":{"value":0.002708548400707945}},"source_ids":{"financial_statement_id":"2040813","income_statement_id":"2040813","balance_sheet_id":"2040813"}}},"2023":{"UGP":{"fs_data":{"currency":"EUR","employees":3,"type_from_db":"UGP"},"income_data":{"net_turnover":499394,"cogs":270038,"gross_prof":229356,"sell_exp":60533,"admin_exp":112587,"oth_op_rev":7089,"oth_op_exp":14238,"other_interest_revenues":48,"interest_expenses":13085,"income_before_income_taxes":36050,"provision_for_income_taxes":32603,"income_after_income_taxes":3447,"net_income":3447},"balance_data":{"cash":27374,"accounts_receivable":191416,"inventories":51982,"cur_assets":270772,"investments":181116,"fixed_assets":321240,"non_cur_assets":502356,"assets":773128,"cur_liab":119373,"non_cur_liab":105000,"equity":548755,"equities":773128},"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",270038,270038,false],["net_turnover_source","gross_profit_calc",229356,229356,false],["gross_profit_calc","selling_exp",60533,60533,false],["gross_profit_calc","admin_exp",112587,112587,false],["gross_profit_calc","other_op_exp_exp",14238,14238,false]]}},"financial_ratios":{"current_ratio":{"value":2.268285123101539},"quick_ratio":{"value":1.8328265185594732},"net_profit_margin":{"value":0.006902365667188633},"roa":{"value":0.004458511397853913},"roe":{"value":0.006281491740394165},"debt_to_equity":{"value":0.4088764567065448,"negative_equity":false},"interest_coverage":{"value":3.7550630492930837},"asset_turnover":{"value":0.6459396115520328},"altman_z_score":{"value":2.6109095574687666},"roce":{"value":0.07515812498565977}},"source_ids":{"financial_statement_id":"1898307","income_statement_id":"1898307","balance_sheet_id":"1898307"}}},"2022":{"UGP":{"fs_data":{"currency":"EUR","employees":3,"type_from_db":"UGP"},"income_data":{"net_turnover":608636,"cogs":466035,"gross_prof":142601,"sell_exp":61926,"admin_exp":48230,"oth_op_rev":38755,"oth_op_exp":20803,"other_interest_revenues":10421,"interest_expenses":12366,"income_before_income_taxes":48452,"provision_for_income_taxes":21490,"income_after_income_taxes":26962,"net_income":26962},"balance_data":{"cash":26471,"accounts_receivable":235704,"inventories":16581,"cur_assets":278756,"investments":180996,"fixed_assets":351110,"non_cur_assets":532106,"assets":810862,"cur_liab":111550,"non_cur_liab":135000,"equity":564312,"equities":810862},"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",466035,466035,false],["net_turnover_source","gross_profit_calc",142601,142601,false],["gross_profit_calc","selling_exp",61926,61926,false],["gross_profit_calc","admin_exp",48230,48230,false],["gross_profit_calc","other_op_exp_exp",20803,20803,false]]}},"financial_ratios":{"current_ratio":{"value":2.4989332138054685},"quick_ratio":{"value":2.3502913491707753},"net_profit_margin":{"value":0.04429905559316242},"roa":{"value":0.03325103408471478},"roe":{"value":0.047778533860701175},"debt_to_equity":{"value":0.4369036986631509,"negative_equity":false},"interest_coverage":{"value":4.918162704188905},"asset_turnover":{"value":0.7506036785544272},"altman_z_score":{"value":2.6807633911881643},"roce":{"value":0.08696833459171299}},"source_ids":{"financial_statement_id":"1733068","income_statement_id":"1733068","balance_sheet_id":"1733068"}}},"2021":{"UGP":{"fs_data":{"currency":"EUR","employees":4,"type_from_db":"UGP"},"income_data":{"net_turnover":610235,"cogs":297267,"gross_prof":312968,"sell_exp":74124,"admin_exp":50959,"oth_op_rev":2378,"oth_op_exp":24392,"interest_expenses":20241,"income_before_income_taxes":145630,"provision_for_income_taxes":29704,"income_after_income_taxes":115926,"net_income":115926},"balance_data":{"cash":32801,"accounts_receivable":214643,"inventories":49606,"cur_assets":297050,"investments":180996,"fixed_assets":542046,"non_cur_assets":723042,"assets":1020092,"cur_liab":123794,"non_cur_liab":319948,"equity":576350,"equities":1020092},"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",297267,297267,false],["net_turnover_source","gross_profit_calc",312968,312968,false],["gross_profit_calc","selling_exp",74124,74124,false],["gross_profit_calc","admin_exp",50959,50959,false],["gross_profit_calc","other_op_exp_exp",24392,24392,false]]}},"financial_ratios":{"current_ratio":{"value":2.399550866762525},"quick_ratio":{"value":1.998836777226683},"net_profit_margin":{"value":0.18996943800339214},"roa":{"value":0.11364269105139536},"roe":{"value":0.2011381972759608},"debt_to_equity":{"value":0.7699175848009022,"negative_equity":false},"interest_coverage":{"value":8.19480262832864},"asset_turnover":{"value":0.5982156511373484},"altman_z_score":{"value":2.2480738090726913},"roce":{"value":0.1850623341790342}},"source_ids":{"financial_statement_id":"1390023","income_statement_id":"1390023","balance_sheet_id":"1390023"}}}},"vid_data":{"has_data":true,"rating":{"Reitings":"B","Skaidrojums":"Jāuzlabo saistību izpilde","Informacijas_atjaunosanas_datums":"12.08.2026"},"pvn":{"Aktivs":"ir","Registrets":" 10.06.2008 ","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,"36.61","9.55","16.08",3,"1 310.26","~ 975.82"],[2023,"35.34","4.40","7.08",3,"576.90","~ 507.15"],[2022,"20.00","10.83","19.20",3,"1 564.49","~ 1 120.17"]]},"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","18.0","0.53","2.22",2,"***","***"],["2026. gada 1. ceturksnis","22.00","1.06","2.76",2,"***","***"],["2025. gada 4. ceturksnis","20.10","1.56","3.66",2,"***","***"]]},"salary_calculation_example":{"year":2024,"vsaoi_sum":16.08,"employees":3,"gross_salary_raw":1310.25716241322,"gross_salary_formatted":"1 310.26","net_salary_formatted":"~ 975.82","vsaoi_employee_part":"137.58","non_taxable_minimum":"188.36","iin_part":"196.86","iin_rate_percentage":"20","iin_rate_decimal":"0.2"}},"salary_calculation_example":{"year":2024,"vsaoi_sum":16.08,"employees":3,"gross_salary_raw":1310.25716241322,"gross_salary_formatted":"1 310.26","net_salary_formatted":"~ 975.82","vsaoi_employee_part":"137.58","non_taxable_minimum":"188.36","iin_part":"196.86","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",71134,"EUR","2018-05-03"]]},"financial_statements":{"columns":["year","employees","currency"],"data":[[2017,4,"EUR"],[2018,4,"EUR"],[2010,2,"LVL"],[2012,3,"LVL"],[2013,3,"LVL"]]},"memorandum_date":{"columns":["document_date"],"data":[["2008-01-16"]]},"register":{"columns":["sepa","regtype","type","registered","address","index","addressid","city","atvk"],"data":[["LV42ZZZ40003985249","K","SIA","2008-01-21","Rīga, Vestienas iela 20 - 1",1035,118159104,100003003,"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","7312  ","010093","Latgales priekšpilsēta","36.61","9.55","16.08",3],[2023,"sabiedrība ar ierobežotu atbildību","7312  ","010093","Latgales priekšpilsēta","35.34","4.40","7.08",3],[2022,"sabiedrība ar ierobežotu atbildību","7312  ","010093","Latgales priekšpilsēta","20.00","10.83","19.20",3]]},"pdb_pvnmaksataji_odata":{"columns":["Aktivs","Registrets","Buvniecibas_pazime","PVN139_2_pazime"],"data":[["ir"," 10.06.2008 ","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":[["BROX MEDIA SIA","2025. gada 4. ceturksnis","20.10","12.84","0.00","1.56","3.66","2"],["BROX MEDIA SIA","2026. gada 1. ceturksnis","22.00","16.78","0.00","1.06","2.76","2"],["BROX MEDIA SIA","2026. gada 2. ceturksnis","18.0","15.23","1.79","0.53","2.22","2"]]},"income_statements":{"columns":["net_turnover","cogs","gross_prof","sell_exp","admin_exp","oth_op_rev","oth_op_exp","interest_expenses","income_before_income_taxes","provision_for_income_taxes","income_after_income_taxes","net_income","other_interest_revenues"],"data":[[775779,390194,385585,107609,83310,13234,7991,24511,175398,41107,134291,134291,null],[712920,368728,344192,91032,50835,11548,16723,22154,179411,53828,125583,125583,4415],[610235,297267,312968,74124,50959,2378,24392,20241,145630,29704,115926,115926,null],[608636,466035,142601,61926,48230,38755,20803,12366,48452,21490,26962,26962,10421],[499394,270038,229356,60533,112587,7089,14238,13085,36050,32603,3447,3447,48]]},"balance_sheets":{"columns":["cash","accounts_receivable","inventories","cur_assets","investments","fixed_assets","non_cur_assets","assets","cur_liab","non_cur_liab","equity","equities"],"data":[[11819,268101,13535,293455,180996,613186,794182,1087637,130913,394750,561974,1087637],[35064,225417,42542,303023,180996,574228,755224,1058247,177290,357533,523424,1058247],[32801,214643,49606,297050,180996,542046,723042,1020092,123794,319948,576350,1020092],[26471,235704,16581,278756,180996,351110,532106,810862,111550,135000,564312,810862],[27374,191416,51982,270772,181116,321240,502356,773128,119373,105000,548755,773128]]},"cash_flow_statements":{"columns":["cfo_im_ebt","cfo_im_ebwc","cfo_im_op","cfo_im_net","cfi_acq_fa","cfi_net","cff_ln_rcv","cff_net","net_increase","at_beginning_of_year","at_end_of_year"],"data":[[-50824,-48997,-7335,-7335,14043,-14043,17427,17427,-3951,4911,960]]}}}