{"_avots":{"nosaukums":"Saraksts.lv","lapa":"https://saraksts.lv/40103195532","dati_atjaunoti":"2026-09-01","piezime":"Neoficiāls apkopojums no data.gov.lv (UR) un VID atvērtajiem datiem. Oficiālais pirmavots: info.ur.gov.lv"},"registration_number":"40103195532","company_name":"AS \"Repharm\"","company_type":"AS","registered_date":"2008-10-10","area_of_activity":{"nace_code":"6421","nace_description":"Pārvaldītājsabiedrību darbība"},"segmentation":{"status":"Aktīvs","form_group":"Komercsabiedrība","financials":"Peļņa"},"financial_summary":{"UGP":{"columns":["year","turnover","profit","assets","employees","currency"],"data":[[2024,0,5443413,28730606,1,"EUR"],[2023,0,15333996,35212438,1,"EUR"],[2022,0,81391821,112223998,2,"EUR"],[2021,0,15837165,58850443,3,"EUR"],[2020,0,11390394,35936012,3,"EUR"]]}},"detailed_financials_by_year":{"2024":{"UGP":{"fs_data":{"currency":"EUR","employees":1,"type_from_db":"UGP"},"income_data":{"net_turnover":0,"admin_exp":40809,"oth_op_rev":5838,"equity_investment_earnings":9863857,"other_interest_revenues":22583,"interest_expenses":458056,"income_before_income_taxes":9393413,"income_after_income_taxes":9393413,"extra_dividends":3950000,"net_income":5443413},"balance_data":{"cash":540848,"accounts_receivable":22,"cur_assets":540870,"investments":28189624,"intangible_assets":112,"non_cur_assets":28189736,"assets":28730606,"cur_liab":20343886,"equity":8386720,"equities":28730606},"cash_flow_data":{"cfo_im_ebt":9393413,"cfo_im_ebwc":-34849,"cfo_im_op":-30872,"cfo_im_int":-339215,"cfo_im_net":-370087,"cfi_acq_stk":6524290,"cfi_ln_rcv":90000,"cfi_int_rcv":22583,"cfi_div_rcv":9385000,"cfi_net":16021873,"cff_ln_repay":12571936,"cff_div_pd":-29220000,"cff_net":-15998064,"net_increase":-346278,"at_beginning_of_year":887126,"at_end_of_year":540848},"sankey_prepared":{"nodes":{"columns":["name"],"data":[["Bruto Peļņa"],["Administratīvās izmaksas"],["Peļņa pirms proc. un nodokļiem (EBIT)"],["Pārējie saimn. darb. ieņēmumi"],["Peļņa pirms nodokļiem (EBT)"]]},"links":{"columns":["source","target","value","originalValue","isLoss"],"data":[["gross_profit_calc","admin_exp",40809,40809,false],["gross_profit_calc","ebit_calc",40809,-40809,true],["other_op_rev_source","ebit_calc",5838,5838,false],["ebit_calc","ebt_calc",34971,-34971,true],["interest_rev_source","ebt_calc",22583,22583,false]]}},"financial_ratios":{"current_ratio":{"value":0.02658636604629027},"quick_ratio":{"value":0.02658636604629027},"roa":{"value":0.18946391176016267},"roe":{"value":0.6490514766201805},"debt_to_equity":{"value":2.425726148005418,"negative_equity":false},"interest_coverage":{"value":21.507127949421033},"altman_z_score":{"value":0.9915501415815804},"roce":{"value":1.1746509958601217}},"source_ids":{"financial_statement_id":"2091725","income_statement_id":"2091725","balance_sheet_id":"2091725","cash_flow_statement_id":"2091725"}}},"2023":{"UGP":{"fs_data":{"currency":"EUR","employees":1,"type_from_db":"UGP"},"income_data":{"net_turnover":0,"admin_exp":123859,"oth_op_rev":4634,"equity_investment_earnings":53709220,"other_interest_revenues":1315454,"interest_expenses":1131453,"income_before_income_taxes":53773996,"income_after_income_taxes":53773996,"extra_dividends":38440000,"net_income":15333996},"balance_data":{"cash":887126,"accounts_receivable":90021,"cur_assets":977147,"investments":34235057,"intangible_assets":234,"non_cur_assets":34235291,"assets":35212438,"cur_liab":17589131,"equity":17623307,"equities":35212438},"cash_flow_data":{"cfo_im_ebt":53773996,"cfo_im_ebwc":-119123,"cfo_im_op":-167860,"cfo_im_int":-1136023,"cfo_im_net":-1303883,"cfi_acq_stk":-50000,"cfi_sal_stk":57555000,"cfi_ln_md":-32445000,"cfi_ln_rcv":42185000,"cfi_int_rcv":1099404,"cfi_div_rcv":6170000,"cfi_net":74514404,"cff_ln_repay":-20892250,"cff_div_pd":-51530000,"cff_net":-72372250,"net_increase":838271,"at_beginning_of_year":48855,"at_end_of_year":887126},"sankey_prepared":{"nodes":{"columns":["name"],"data":[["Bruto Peļņa"],["Administratīvās izmaksas"],["Peļņa pirms proc. un nodokļiem (EBIT)"],["Pārējie saimn. darb. ieņēmumi"],["Peļņa pirms nodokļiem (EBT)"]]},"links":{"columns":["source","target","value","originalValue","isLoss"],"data":[["gross_profit_calc","admin_exp",123859,123859,false],["gross_profit_calc","ebit_calc",123859,-123859,true],["other_op_rev_source","ebit_calc",4634,4634,false],["ebit_calc","ebt_calc",119225,-119225,true],["interest_rev_source","ebt_calc",1315454,1315454,false]]}},"financial_ratios":{"current_ratio":{"value":0.055554023675188954},"quick_ratio":{"value":0.055554023675188954},"roa":{"value":0.4354710116919482},"roe":{"value":0.8700975361775176},"debt_to_equity":{"value":0.9980607498921741,"negative_equity":false},"interest_coverage":{"value":48.52649557692631},"altman_z_score":{"value":5.351101739502572},"roce":{"value":3.1155020451042477}},"source_ids":{"financial_statement_id":"1948442","income_statement_id":"1948442","balance_sheet_id":"1948442","cash_flow_statement_id":"1948442"}}},"2022":{"UGP":{"fs_data":{"currency":"EUR","employees":2,"type_from_db":"UGP"},"income_data":{"net_turnover":0,"admin_exp":708117,"oth_op_rev":76408781,"equity_investment_earnings":4906525,"other_interest_revenues":1458465,"interest_expenses":673833,"income_before_income_taxes":81391821,"income_after_income_taxes":81391821,"net_income":81391821},"balance_data":{"cash":48855,"accounts_receivable":80860020,"cur_assets":80908875,"investments":31314787,"intangible_assets":336,"non_cur_assets":31315123,"assets":112223998,"cur_liab":28594688,"equity":83629310,"equities":112223998},"cash_flow_data":{"cfo_im_ebt":81391821,"cfo_im_ebwc":-699214,"cfo_im_op":-729830,"cfo_im_int":-666912,"cfo_im_net":-1396742,"cfi_acq_stk":-2800,"cfi_sal_stk":76500000,"cfi_ln_md":-87240000,"cfi_ln_rcv":33680000,"cfi_int_rcv":1458465,"cfi_div_rcv":4906525,"cfi_net":29302190,"cff_ln_repay":-5454467,"cff_div_pd":-22540000,"cff_net":-27994467,"net_increase":-89019,"at_beginning_of_year":137874,"at_end_of_year":48855},"sankey_prepared":{"nodes":{"columns":["name"],"data":[["Bruto Peļņa"],["Administratīvās izmaksas"],["Peļņa pirms proc. un nodokļiem (EBIT)"],["Pārējie saimn. darb. ieņēmumi"],["Peļņa pirms nodokļiem (EBT)"]]},"links":{"columns":["source","target","value","originalValue","isLoss"],"data":[["gross_profit_calc","admin_exp",708117,708117,false],["gross_profit_calc","ebit_calc",708117,-708117,true],["other_op_rev_source","ebit_calc",76408781,76408781,false],["ebit_calc","ebt_calc",75700664,75700664,false],["interest_rev_source","ebt_calc",1458465,1458465,false]]}},"financial_ratios":{"current_ratio":{"value":2.8295071797950726},"quick_ratio":{"value":2.8295071797950726},"roa":{"value":0.7252621760989124},"roe":{"value":0.9732451577084636},"debt_to_equity":{"value":0.34192184534345677,"negative_equity":false},"interest_coverage":{"value":121.7893068460583},"altman_z_score":{"value":4.465816049901506},"roce":{"value":0.981302536156283}},"source_ids":{"financial_statement_id":"1790331","income_statement_id":"1790331","balance_sheet_id":"1790331","cash_flow_statement_id":"1790331"}}},"2021":{"UGP":{"fs_data":{"currency":"EUR","employees":3,"type_from_db":"UGP"},"income_data":{"net_turnover":0,"admin_exp":414843,"oth_op_rev":4317,"oth_op_exp":137,"equity_investment_earnings":16559453,"other_interest_revenues":21466,"interest_expenses":333091,"income_before_income_taxes":15837165,"income_after_income_taxes":15837165,"net_income":15837165},"balance_data":{"cash":137874,"accounts_receivable":27300124,"cur_assets":27437998,"investments":31411987,"intangible_assets":458,"non_cur_assets":31412445,"assets":58850443,"cur_liab":34072954,"equity":24777489,"equities":58850443},"cash_flow_data":{"cfo_im_ebt":15837165,"cfo_im_ebwc":-410541,"cfo_im_op":-401501,"cfo_im_int":-327958,"cfo_im_net":-729459,"cfi_ln_md":-31800000,"cfi_ln_rcv":7500000,"cfi_int_rcv":165503,"cfi_div_rcv":16559453,"cfi_net":-7575044,"cff_ln_rcv":34009163,"cff_div_pd":-26945000,"cff_net":7064163,"net_increase":-1240340,"at_beginning_of_year":1378214,"at_end_of_year":137874},"sankey_prepared":{"nodes":{"columns":["name"],"data":[["Bruto Peļņa"],["Administratīvās izmaksas"],["Pārējās saimn. darb. izmaksas"],["Peļņa pirms proc. un nodokļiem (EBIT)"],["Pārējie saimn. darb. ieņēmumi"]]},"links":{"columns":["source","target","value","originalValue","isLoss"],"data":[["gross_profit_calc","admin_exp",414843,414843,false],["gross_profit_calc","other_op_exp_exp",137,137,false],["gross_profit_calc","ebit_calc",414980,-414980,true],["other_op_rev_source","ebit_calc",4317,4317,false],["ebit_calc","ebt_calc",410663,-410663,true]]}},"financial_ratios":{"current_ratio":{"value":0.8052720641714833},"quick_ratio":{"value":0.8052720641714833},"roa":{"value":0.2691086794367886},"roe":{"value":0.6391755435750572},"debt_to_equity":{"value":1.375157668317399,"negative_equity":false},"interest_coverage":{"value":48.54606098633707},"altman_z_score":{"value":1.4348970897398767},"roce":{"value":0.6526188347818457}},"source_ids":{"financial_statement_id":"1432793","income_statement_id":"1432793","balance_sheet_id":"1432793","cash_flow_statement_id":"1432793"}}},"2020":{"UGP":{"fs_data":{"currency":"EUR","employees":3,"type_from_db":"UGP"},"income_data":{"net_turnover":0,"admin_exp":236257,"equity_investment_earnings":11530000,"other_interest_revenues":144037,"interest_expenses":47386,"income_before_income_taxes":11390394,"income_after_income_taxes":11390394,"net_income":11390394},"balance_data":{"cash":1378214,"accounts_receivable":3145231,"cur_assets":4523445,"investments":31411987,"intangible_assets":580,"non_cur_assets":31412567,"assets":35936012,"cur_liab":22250688,"equity":13685324,"equities":35936012},"cash_flow_data":{"cfo_im_ebt":11390394,"cfo_im_ebwc":-236227,"cfo_im_op":-190692,"cfo_im_tax":-50,"cfo_im_net":-236829,"cfi_acq_fa":-610,"cfi_ln_md":-3000000,"cfi_ln_rcv":11300000,"cfi_div_rcv":11530000,"cfi_net":19829390,"cff_div_pd":-18410000,"cff_net":-18410000,"net_increase":1182561,"at_beginning_of_year":195653,"at_end_of_year":1378214},"sankey_prepared":{"nodes":{"columns":["name"],"data":[["Bruto Peļņa"],["Administratīvās izmaksas"],["Peļņa pirms proc. un nodokļiem (EBIT)"],["Peļņa pirms nodokļiem (EBT)"],["Procentu Ieņēmumi"]]},"links":{"columns":["source","target","value","originalValue","isLoss"],"data":[["gross_profit_calc","admin_exp",236257,236257,false],["gross_profit_calc","ebit_calc",236257,-236257,true],["ebit_calc","ebt_calc",236257,-236257,true],["interest_rev_source","ebt_calc",144037,144037,false],["iep_rev_source","ebt_calc",11530000,11530000,false]]}},"financial_ratios":{"current_ratio":{"value":0.2032946127328737},"quick_ratio":{"value":0.2032946127328737},"roa":{"value":0.31696321784398335},"roe":{"value":0.8323072219554319},"debt_to_equity":{"value":1.6258795188188457,"negative_equity":false},"interest_coverage":{"value":241.37466762334867},"altman_z_score":{"value":1.2160857254696347},"roce":{"value":0.8357697632880303}},"source_ids":{"financial_statement_id":"1294474","income_statement_id":"1294474","balance_sheet_id":"1294474","cash_flow_statement_id":"1294474"}}}},"vid_data":{"has_data":true,"rating":{"Reitings":"B","Skaidrojums":"Jāuzlabo saistību izpilde","Informacijas_atjaunosanas_datums":"12.08.2026"},"pvn":{"Aktivs":"ir","Registrets":" 16.02.2026 ","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,"0.74","1.66","7.24",1,"***","***"],[2023,"53.95","23.04","22.74",1,"***","***"],[2022,"87.19","36.10","51.08",2,"***","***"]]},"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","55.21","22.77","34.01",2,"***","***"],["2026. gada 1. ceturksnis","39.77","15.95","23.83",3,"7 767.02","~ 5 319.11"],["2025. gada 4. ceturksnis","1.71","0.68","1.02",1,"***","***"]]}},"raw_database_records":{"equity_capitals":{"columns":["equity_capital_type","amount","currency","date_from"],"data":[["PAID_UP_EQUITY",1075025,"EUR","2025-09-05"]]},"financial_statements":{"columns":["year","employees","currency"],"data":[[2017,0,"EUR"],[2017,3125,"EUR"],[2009,0,"LVL"],[2010,0,"LVL"],[2011,0,"LVL"]]},"memorandum_date":{"columns":["document_date"],"data":[["2008-10-07"]]},"register":{"columns":["sepa","regtype","type","registered","address","index","addressid","city","atvk"],"data":[["LV02ZZZ40103195532","K","AS","2008-10-10","Rīga, Mūkusalas iela 41B",1004,106679572,100003003,"0010000"]]},"reorganizations":{"columns":["reorganization_type","reorganization_type_text","source_entity_regcode","registered"],"data":[["ACQUISITION","Apvienošanas ceļā pievienota pie","40103762359","2016-12-30"]]},"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,"akciju sabiedrība","6421  ","010095","Zemgales priekšpilsēta","0.74","1.66","7.24",1],[2023,"akciju sabiedrība","6420  ","010095","Zemgales priekšpilsēta","53.95","23.04","22.74",1],[2022,"akciju sabiedrība","6420  ","010095","Zemgales priekšpilsēta","87.19","36.10","51.08",2]]},"pdb_pvnmaksataji_odata":{"columns":["Aktivs","Registrets","Buvniecibas_pazime","PVN139_2_pazime"],"data":[["ir"," 16.02.2026 ","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":[["REPHARM AS","2025. gada 4. ceturksnis","1.71","0.00","0.00","0.68","1.02","1"],["REPHARM AS","2026. gada 1. ceturksnis","39.77","0.00","0.01","15.95","23.83","3"],["REPHARM AS","2026. gada 2. ceturksnis","55.21","0.11","1.69","22.77","34.01","2"]]},"income_statements":{"columns":["net_turnover","admin_exp","equity_investment_earnings","other_interest_revenues","income_before_income_taxes","provision_for_income_taxes","income_after_income_taxes","net_income","cogs","gross_prof","sell_exp","oth_op_rev","oth_op_exp","interest_expenses","investment_fair_value_adjustments","other_taxes"],"data":[[0,6632,14414717,81296,14489381,50,14489331,14489331,null,null,null,null,null,null,null,null],[283007855,6423354,80787,99799,34693668,133321,34560347,34560347,214364624,68643231,31700269,7052867,2349275,710118,null,null],[198053934,3515215,null,1413,20040362,2414151,null,17173218,151992057,46061877,22038409,5720277,658941,264575,5465603,9939],[110209520,1234486,null,1325,13760338,1212545,null,11718198,84057576,26151944,11961912,2320156,421545,108205,986939,null],[171605553,2310227,null,2659,13815896,2240449,null,11864656,131236456,40369097,18452291,4307374,560856,208895,9330965,4983]]},"balance_sheets":{"columns":["cash","accounts_receivable","cur_assets","investments","non_cur_assets","assets","cur_liab","equity","equities","inventories","fixed_assets","intangible_assets","non_cur_liab"],"data":[[195653,11300002,11495655,31411987,31411987,42907642,2712,42904930,42907642,null,null,null,null],[54186095,29755432,121447653,3728787,63376403,184824056,53226188,107345633,184824056,37506126,32821029,26826587,24252235],[4847472,14500989,51608753,1313807,30003715,81612468,35470233,29791479,81612468,32260292,15411132,13278776,16350756],[6538566,8457803,32433740,706162,3085706,35519446,18519477,16986672,35519446,17437371,1367515,1012029,13297],[3742849,16697842,47174022,2040492,21423951,68597973,31552359,23164513,68597973,26733331,11839995,7543464,13881101]]},"cash_flow_statements":{"columns":["cfo_im_ebt","cfo_im_ebwc","cfo_im_op","cfo_im_tax","cfo_im_net","cfi_acq_stk","cfi_ln_md","cfi_int_rcv","cfi_div_rcv","cfi_net","cff_div_pd","net_increase","at_beginning_of_year","at_end_of_year","cfo_im_int","cfi_sal_stk","cfi_acq_fa","cfi_sal_fa","cff_ln_rcv","cff_sub_rcv","cff_ls_repay","cff_net","cfi_ln_rcv","cff_ln_repay"],"data":[[14489381,-6632,-5301,-50,-5351,-3000000,-11300000,81296,14414717,196013,-99000,91662,103991,195653,null,null,null,null,null,null,null,null,null,null],[34693668,42363623,42872016,-36715,42144066,-2493207,-11536542,99799,null,-21294169,-99000,28975455,25210640,54186095,-691235,156,-7574432,210057,8337423,35426,-148291,8125558,null,null],[20040362,28151244,29277597,-2696754,26571769,-12550661,null,1403,52073,-17244313,-10481000,1104623,3742849,4847472,null,null,-4908304,127952,2546549,null,-23675,-8222833,33224,null],[13760338,15549254,20157183,1521611,18635572,1542321,null,7106,null,-2105707,10982091,4477483,2061083,6538566,null,40161,719278,66385,null,null,null,-12052382,42240,961898],[13815896,24761018,20897765,-1761277,19131505,-17692552,null,2659,341149,-18956189,12852000,-5560692,9303541,3742849,null,null,-1762451,141689,7330080,null,null,-5736008,13317,null]]}}}