{"_avots":{"nosaukums":"Saraksts.lv","lapa":"https://saraksts.lv/40103265774","dati_atjaunoti":"2026-08-30","piezime":"Neoficiāls apkopojums no data.gov.lv (UR) un VID atvērtajiem datiem. Oficiālais pirmavots: info.ur.gov.lv"},"registration_number":"40103265774","company_name":"SIA \"Epic Frog\"","company_type":"SIA","registered_date":"2009-12-22","area_of_activity":{"nace_code":"6290","nace_description":"Citi informācijas tehnoloģiju un datoru pakalpojumi"},"segmentation":{"status":"Aktīvs","form_group":"Komercsabiedrība","financials":"Peļņa"},"financial_summary":{"UGP":{"columns":["year","turnover","profit","assets","employees","currency"],"data":[[2025,6966438,15123,1276963,90,"EUR"],[2024,5923400,14091,1195697,85,"EUR"],[2023,5198170,-65744,1192747,72,"EUR"],[2022,4064083,165990,1127164,62,"EUR"],[2021,2441667,184994,1206655,46,"EUR"]]}},"detailed_financials_by_year":{"2025":{"UGP":{"fs_data":{"currency":"EUR","employees":90,"type_from_db":"UGP"},"income_data":{"net_turnover":6966438,"cogs":6406429,"gross_prof":560009,"sell_exp":37545,"admin_exp":452738,"oth_op_rev":2448,"oth_op_exp":4,"income_before_income_taxes":72170,"provision_for_income_taxes":57047,"income_after_income_taxes":15123,"net_income":15123},"balance_data":{"cash":267133,"accounts_receivable":265202,"cur_assets":532335,"fixed_assets":362675,"intangible_assets":381953,"non_cur_assets":744628,"assets":1276963,"cur_liab":848137,"equity":428826,"equities":1276963},"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",6406429,6406429,false],["net_turnover_source","gross_profit_calc",560009,560009,false],["gross_profit_calc","selling_exp",37545,37545,false],["gross_profit_calc","admin_exp",452738,452738,false],["gross_profit_calc","other_op_exp_exp",4,4,false]]}},"financial_ratios":{"current_ratio":{"value":0.6276521363883429},"quick_ratio":{"value":0.6276521363883429},"net_profit_margin":{"value":0.00217083680354293},"roa":{"value":0.011842942982686264},"roe":{"value":0.03526605196513271},"debt_to_equity":{"value":1.9778115132944365,"negative_equity":false},"asset_turnover":{"value":5.455473651155123},"altman_z_score":{"value":5.939634558972427},"roce":{"value":0.16829669842780054}},"source_ids":{"financial_statement_id":"2321207","income_statement_id":"2321207","balance_sheet_id":"2321207"}}},"2024":{"UGP":{"fs_data":{"currency":"EUR","employees":85,"type_from_db":"UGP"},"income_data":{"net_turnover":5923400,"cogs":5396746,"gross_prof":526654,"sell_exp":103271,"admin_exp":369129,"oth_op_rev":98,"oth_op_exp":406,"income_before_income_taxes":53946,"provision_for_income_taxes":39855,"income_after_income_taxes":14091,"net_income":14091},"balance_data":{"cash":85585,"accounts_receivable":259650,"cur_assets":345235,"investments":5608,"fixed_assets":484721,"intangible_assets":360133,"non_cur_assets":850462,"assets":1195697,"cur_liab":721994,"equity":473703,"equities":1195697},"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",5396746,5396746,false],["net_turnover_source","gross_profit_calc",526654,526654,false],["gross_profit_calc","selling_exp",103271,103271,false],["gross_profit_calc","admin_exp",369129,369129,false],["gross_profit_calc","other_op_exp_exp",406,406,false]]}},"financial_ratios":{"current_ratio":{"value":0.4781687936464846},"quick_ratio":{"value":0.4781687936464846},"net_profit_margin":{"value":0.0023788702434412667},"roa":{"value":0.011784758178702464},"roe":{"value":0.029746486722693335},"debt_to_equity":{"value":1.5241490976413492,"negative_equity":false},"asset_turnover":{"value":4.9539306362732365},"altman_z_score":{"value":5.469399204140618},"roce":{"value":0.11388148270118618}},"source_ids":{"financial_statement_id":"2005752","income_statement_id":"2005752","balance_sheet_id":"2005752"}}},"2023":{"UGP":{"fs_data":{"currency":"EUR","employees":72,"type_from_db":"UGP"},"income_data":{"net_turnover":5198170,"cogs":4827021,"gross_prof":371149,"sell_exp":67527,"admin_exp":254761,"oth_op_exp":5012,"income_before_income_taxes":43849,"provision_for_income_taxes":109593,"income_after_income_taxes":-65744,"net_income":-65744},"balance_data":{"cash":113874,"accounts_receivable":253105,"cur_assets":366979,"investments":16587,"fixed_assets":546237,"intangible_assets":262944,"non_cur_assets":825768,"assets":1192747,"cur_liab":693135,"equity":499612,"equities":1192747},"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",4827021,4827021,false],["net_turnover_source","gross_profit_calc",371149,371149,false],["gross_profit_calc","selling_exp",67527,67527,false],["gross_profit_calc","admin_exp",254761,254761,false],["gross_profit_calc","other_op_exp_exp",5012,5012,false]]}},"financial_ratios":{"current_ratio":{"value":0.5294480873134382},"quick_ratio":{"value":0.5294480873134382},"net_profit_margin":{"value":-0.012647527880003924},"roa":{"value":-0.0551198200456593},"roe":{"value":-0.13159011392840844},"debt_to_equity":{"value":1.3873465809468146,"negative_equity":false},"asset_turnover":{"value":4.3581497165786205},"altman_z_score":{"value":4.92511629191351},"roce":{"value":0.08776610649864294}},"source_ids":{"financial_statement_id":"1878808","income_statement_id":"1878808","balance_sheet_id":"1878808"}}},"2022":{"UGP":{"fs_data":{"currency":"EUR","employees":62,"type_from_db":"UGP"},"income_data":{"net_turnover":4064083,"cogs":3577215,"gross_prof":486868,"sell_exp":49814,"admin_exp":254382,"oth_op_rev":6711,"oth_op_exp":5449,"income_before_income_taxes":183934,"provision_for_income_taxes":17944,"income_after_income_taxes":165990,"net_income":165990},"balance_data":{"cash":77890,"accounts_receivable":213022,"cur_assets":290912,"fixed_assets":635069,"intangible_assets":201183,"non_cur_assets":836252,"assets":1127164,"cur_liab":501808,"equity":625356,"equities":1127164},"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",3577215,3577215,false],["net_turnover_source","gross_profit_calc",486868,486868,false],["gross_profit_calc","selling_exp",49814,49814,false],["gross_profit_calc","admin_exp",254382,254382,false],["gross_profit_calc","other_op_exp_exp",5449,5449,false]]}},"financial_ratios":{"current_ratio":{"value":0.5797277046200937},"quick_ratio":{"value":0.5797277046200937},"net_profit_margin":{"value":0.04084316191376997},"roa":{"value":0.1472633973405822},"roe":{"value":0.26543280947172493},"debt_to_equity":{"value":0.8024357326067072,"negative_equity":false},"asset_turnover":{"value":3.60558268362013},"altman_z_score":{"value":4.964554160893835},"roce":{"value":0.29412686533750376}},"source_ids":{"financial_statement_id":"1733459","income_statement_id":"1733459","balance_sheet_id":"1733459"}}},"2021":{"UGP":{"fs_data":{"currency":"EUR","employees":46,"type_from_db":"UGP"},"income_data":{"net_turnover":2441667,"cogs":2071974,"gross_prof":369693,"sell_exp":32845,"admin_exp":128048,"oth_op_rev":3670,"oth_op_exp":10918,"income_before_income_taxes":201552,"provision_for_income_taxes":16558,"income_after_income_taxes":184994,"net_income":184994},"balance_data":{"cash":105491,"accounts_receivable":138824,"cur_assets":244315,"fixed_assets":737192,"intangible_assets":225148,"non_cur_assets":962340,"assets":1206655,"cur_liab":747289,"equity":459366,"equities":1206655},"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",2071974,2071974,false],["net_turnover_source","gross_profit_calc",369693,369693,false],["gross_profit_calc","selling_exp",32845,32845,false],["gross_profit_calc","admin_exp",128048,128048,false],["gross_profit_calc","other_op_exp_exp",10918,10918,false]]}},"financial_ratios":{"current_ratio":{"value":0.32693509472238985},"quick_ratio":{"value":0.32693509472238985},"net_profit_margin":{"value":0.07576545040744705},"roa":{"value":0.15331142704418413},"roe":{"value":0.40271591715538374},"debt_to_equity":{"value":1.6267834363013371,"negative_equity":false},"asset_turnover":{"value":2.0235005034579063},"altman_z_score":{"value":2.8201833793009636},"roce":{"value":0.4387612491999843}},"source_ids":{"financial_statement_id":"1390257","income_statement_id":"1390257","balance_sheet_id":"1390257"}}}},"vid_data":{"has_data":true,"rating":{"Reitings":"A","Skaidrojums":"Laba saistību izpilde","Informacijas_atjaunosanas_datums":"12.08.2026"},"pvn":{"Aktivs":"ir","Registrets":" 21.04.2017 ","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,"1 632.51","611.70","1 073.46",84,"3 123.91","~ 2 202.85"],[2023,"1 342.46","483.39","863.25",71,"2 972.14","~ 2 098.26"],[2022,"959.66","374.32","676.37",62,"2 666.76","~ 1 887.81"]]},"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","473.48","176.55","320.81",87,"3 605.62","~ 2 544.39"],["2026. gada 1. ceturksnis","504.03","182.33","328.62",88,"3 651.43","~ 2 574.93"],["2025. gada 4. ceturksnis","460.80","168.33","304.83",89,"3 349.03","~ 2 363.10"]]},"salary_calculation_example":{"year":2024,"vsaoi_sum":1073.46,"employees":84,"gross_salary_raw":3123.9087010574253,"gross_salary_formatted":"3 123.91","net_salary_formatted":"~ 2 202.85","vsaoi_employee_part":"328.01","non_taxable_minimum":"0.00","iin_part":"593.05","iin_rate_percentage":"21.21","iin_rate_decimal":"0.2121"}},"salary_calculation_example":{"year":2024,"vsaoi_sum":1073.46,"employees":84,"gross_salary_raw":3123.9087010574253,"gross_salary_formatted":"3 123.91","net_salary_formatted":"~ 2 202.85","vsaoi_employee_part":"328.01","non_taxable_minimum":"0.00","iin_part":"593.05","iin_rate_percentage":"21.21","iin_rate_decimal":"0.2121"},"raw_database_records":{"equity_capitals":{"columns":["equity_capital_type","amount","currency","date_from"],"data":[["PAID_UP_EQUITY",4268,"EUR","2016-12-28"]]},"financial_statements":{"columns":["year","employees","currency"],"data":[[2017,10,"EUR"],[2018,20,"EUR"],[2009,1,"LVL"],[2010,1,"LVL"],[2011,1,"LVL"]]},"memorandum_date":{"columns":["document_date"],"data":[["2009-11-18"]]},"register_name_history":{"columns":["date_to","name"],"data":[["2021-06-14","Sabiedrība ar ierobežotu atbildību \"Den Baum\""]]},"register":{"columns":["sepa","regtype","type","registered","address","index","addressid","city","atvk"],"data":[["LV12ZZZ40103265774","K","SIA","2009-12-22","Rīga, Ķelnes iela 1",1014,106528373,100003003,"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","6290  ","010096","Ziemeļu rajons","1 632.51","611.70","1 073.46",84],[2023,"sabiedrība ar ierobežotu atbildību","6209  ","010096","Ziemeļu rajons","1 342.46","483.39","863.25",71],[2022,"sabiedrība ar ierobežotu atbildību","6209  ","010096","Ziemeļu rajons","959.66","374.32","676.37",62]]},"pdb_pvnmaksataji_odata":{"columns":["Aktivs","Registrets","Buvniecibas_pazime","PVN139_2_pazime","Izslegts"],"data":[["nav"," 09.06.2010 ","nav","nav"," 12.12.2013 "],["ir"," 21.04.2017 ","nav","nav",null]]},"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":[["EPIC FROG SIA","2025. gada 4. ceturksnis","460.80","0.17","26.33","168.33","304.83","89"],["EPIC FROG SIA","2026. gada 1. ceturksnis","504.03","0.11","31.37","182.33","328.62","88"],["EPIC FROG SIA","2026. gada 2. ceturksnis","473.48","0.0","32.52","176.55","320.81","87"]]},"income_statements":{"columns":["net_turnover","cogs","gross_prof","sell_exp","admin_exp","oth_op_exp","income_before_income_taxes","income_after_income_taxes","net_income","other_interest_revenues","provision_for_income_taxes","oth_op_rev"],"data":[[309000,13171,295829,50477,217233,107,28012,28012,28012,null,null,null],[1631100,154328,1476772,262301,995482,2157,217214,216675,216675,382,539,null],[2441667,2071974,369693,32845,128048,10918,201552,184994,184994,null,16558,3670],[2811,3321,-510,49,239,null,-798,null,-798,null,null,null],[4064083,3577215,486868,49814,254382,5449,183934,165990,165990,null,17944,6711]]},"balance_sheets":{"columns":["cash","accounts_receivable","cur_assets","fixed_assets","non_cur_assets","assets","cur_liab","equity","equities","inventories","intangible_assets"],"data":[[32944,2992,35936,31180,31180,67116,27616,39500,67116,null,null],[7072,118345,125479,288872,288872,414351,158176,256175,414351,62,null],[105491,138824,244315,737192,962340,1206655,747289,459366,1206655,null,225148],[10,2,15176,750,750,15926,13687,2239,15926,15164,null],[77890,213022,290912,635069,836252,1127164,501808,625356,1127164,null,201183]]},"cash_flow_statements":{"columns":["cfo_dm_cust","cfo_dm_supp","cfo_dm_op","cfo_dm_extra","cfo_dm_net","cff_ln_rcv","cff_net","net_increase","at_beginning_of_year","at_end_of_year","cff_ln_repay"],"data":[[3429,7838,-4409,-4409,-4409,3455,3455,-954,964,10,null],[14115,22806,-8691,-8691,-8691,10823,9655,964,null,964,1168]]}}}