{"_avots":{"nosaukums":"Saraksts.lv","lapa":"https://saraksts.lv/40103407778","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":"40103407778","company_name":"SIA \"Adoro Melodija\"","company_type":"SIA","registered_date":"2011-04-18","area_of_activity":{"nace_code":"8730","nace_description":"Vecāka gadagājuma cilvēku vai personu ar fizisku invaliditāti aprūpes iestāžu darbība"},"segmentation":{"status":"Aktīvs","form_group":"Komercsabiedrība","financials":"Peļņa"},"financial_summary":{"UGP":{"columns":["year","turnover","profit","assets","employees","currency"],"data":[[2025,4187255,1117890,4805627,102,"EUR"],[2024,3283169,707458,4215861,87,"EUR"],[2023,2760188,387635,4226140,76,"EUR"],[2022,2299178,164107,5548627,75,"EUR"],[2021,1959559,-223138,5543627,78,"EUR"]]}},"detailed_financials_by_year":{"2025":{"UGP":{"fs_data":{"currency":"EUR","employees":102,"type_from_db":"UGP"},"income_data":{"net_turnover":4187255,"cogs":2774486,"gross_prof":1412769,"sell_exp":4583,"admin_exp":359485,"oth_op_rev":72442,"oth_op_exp":2946,"other_interest_revenues":8577,"interest_expenses":8884,"income_before_income_taxes":1117890,"income_after_income_taxes":1117890,"net_income":1117890},"balance_data":{"cash":50647,"accounts_receivable":637079,"cur_assets":687726,"investments":200000,"fixed_assets":3917901,"non_cur_assets":4117901,"assets":4805627,"cur_liab":561595,"equity":4244032,"equities":4805627},"cash_flow_data":{"cfo_im_ebt":1117890,"cfo_im_int":-8884,"cfi_acq_fa":-121841,"cfi_ln_md":777242,"cfi_int_rcv":1987,"cff_ln_repay":-545973,"net_increase":-142843,"at_beginning_of_year":193490,"at_end_of_year":50647},"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",2774486,2774486,false],["net_turnover_source","gross_profit_calc",1412769,1412769,false],["gross_profit_calc","selling_exp",4583,4583,false],["gross_profit_calc","admin_exp",359485,359485,false],["gross_profit_calc","other_op_exp_exp",2946,2946,false]]}},"financial_ratios":{"current_ratio":{"value":1.224594236059794},"quick_ratio":{"value":1.224594236059794},"net_profit_margin":{"value":0.26697442596641474},"roa":{"value":0.23262105028126404},"roe":{"value":0.26340282071388715},"debt_to_equity":{"value":0.13232581658196735,"negative_equity":false},"interest_coverage":{"value":126.83183250787934},"asset_turnover":{"value":0.8713233465685123},"altman_z_score":{"value":5.538898598023056},"roce":{"value":0.2654961131301555}},"source_ids":{"financial_statement_id":"2292819","income_statement_id":"2292819","balance_sheet_id":"2292819","cash_flow_statement_id":"2292819"}}},"2024":{"UGP":{"fs_data":{"currency":"EUR","employees":87,"type_from_db":"UGP"},"income_data":{"net_turnover":3283169,"cogs":2327263,"gross_prof":955906,"sell_exp":3808,"admin_exp":216369,"oth_op_rev":5396,"oth_op_exp":7,"interest_expenses":33660,"income_before_income_taxes":707458,"income_after_income_taxes":707458,"net_income":707458},"balance_data":{"cash":193490,"accounts_receivable":53585,"cur_assets":247075,"fixed_assets":3968786,"non_cur_assets":3968786,"assets":4215861,"cur_liab":1089719,"equity":3126142,"equities":4215861},"cash_flow_data":{"cfo_im_ebt":707458,"cfo_im_int":-33660,"cfi_acq_fa":-96784,"cff_ln_repay":-800000,"net_increase":48117,"at_beginning_of_year":145373,"at_end_of_year":193490},"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",2327263,2327263,false],["net_turnover_source","gross_profit_calc",955906,955906,false],["gross_profit_calc","selling_exp",3808,3808,false],["gross_profit_calc","admin_exp",216369,216369,false],["gross_profit_calc","other_op_exp_exp",7,7,false]]}},"financial_ratios":{"current_ratio":{"value":0.22673276321693941},"quick_ratio":{"value":0.22673276321693941},"net_profit_margin":{"value":0.21548022657377675},"roa":{"value":0.16780866352092727},"roe":{"value":0.2263038595175779},"debt_to_equity":{"value":0.3485826939403264,"negative_equity":false},"interest_coverage":{"value":22.017765894236483},"asset_turnover":{"value":0.7787659507749425},"altman_z_score":{"value":3.013032353429078},"roce":{"value":0.23707112472817934}},"source_ids":{"financial_statement_id":"2025849","income_statement_id":"2025849","balance_sheet_id":"2025849","cash_flow_statement_id":"2025849"}}},"2023":{"UGP":{"fs_data":{"currency":"EUR","employees":76,"type_from_db":"UGP"},"income_data":{"net_turnover":2760188,"cogs":2152603,"gross_prof":607585,"sell_exp":1035,"admin_exp":137932,"oth_op_exp":70,"interest_expenses":80913,"income_before_income_taxes":387635,"income_after_income_taxes":387635,"net_income":387635},"balance_data":{"cash":145373,"accounts_receivable":38582,"cur_assets":183955,"fixed_assets":4042185,"non_cur_assets":4042185,"assets":4226140,"cur_liab":461484,"non_cur_liab":1345973,"equity":2418683,"equities":4226140},"cash_flow_data":{"cfo_im_ebt":387635,"cfo_im_int":-82483,"cff_ln_repay":-1800000,"net_increase":-1057781,"at_beginning_of_year":1203154,"at_end_of_year":145373},"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",2152603,2152603,false],["net_turnover_source","gross_profit_calc",607585,607585,false],["gross_profit_calc","selling_exp",1035,1035,false],["gross_profit_calc","admin_exp",137932,137932,false],["gross_profit_calc","other_op_exp_exp",70,70,false]]}},"financial_ratios":{"current_ratio":{"value":0.3986162033786653},"quick_ratio":{"value":0.3986162033786653},"net_profit_margin":{"value":0.14043789770841697},"roa":{"value":0.09172318001769937},"roe":{"value":0.16026697173627136},"debt_to_equity":{"value":0.7472897440466568,"negative_equity":false},"interest_coverage":{"value":5.790762918196087},"asset_turnover":{"value":0.6531227077191006},"altman_z_score":{"value":1.9959831302935258},"roce":{"value":0.12445971159117858}},"source_ids":{"financial_statement_id":"1902101","income_statement_id":"1902101","balance_sheet_id":"1902101","cash_flow_statement_id":"1902101"}}},"2022":{"UGP":{"fs_data":{"currency":"EUR","employees":75,"type_from_db":"UGP"},"income_data":{"net_turnover":2299178,"mat_exp":711299,"labour_exp":972162,"dep_exp":244823,"oth_op_exp":104733,"interest_expenses":102054,"income_before_income_taxes":164107,"income_after_income_taxes":164107,"net_income":164107},"balance_data":{"cash":1203154,"accounts_receivable":95386,"cur_assets":1298540,"fixed_assets":4250087,"non_cur_assets":4250087,"assets":5548627,"cur_liab":344262,"non_cur_liab":3141694,"equity":2062671,"equities":5548627},"cash_flow_data":{"cfo_im_ebt":164107,"cfo_im_int":-102054,"cfi_acq_fa":-4612,"cfi_sal_fa":7500,"net_increase":166348,"at_beginning_of_year":1036806,"at_end_of_year":1203154},"sankey_prepared":{"nodes":{"columns":["name"],"data":[["Neto Apgrozījums"],["Kopējie Darb. Ieņēmumi"],["Materiālu Izmaksas"],["Personāla Izmaksas"],["Pārējās Operat. Izmaksas"]]},"links":{"columns":["source","target","value","originalValue","isLoss"],"data":[["net_turnover_source","total_rev_calc",2299178,2299178,false],["total_rev_calc","material_costs_exp",711299,711299,false],["total_rev_calc","labour_costs_exp",972162,972162,false],["total_rev_calc","other_op_costs_exp",104733,104733,false],["total_rev_calc","ebitda_calc",510984,510984,false]]}},"financial_ratios":{"current_ratio":{"value":3.7719527569118867},"quick_ratio":{"value":3.7719527569118867},"net_profit_margin":{"value":0.07137637886235863},"roa":{"value":0.029576145594216372},"roe":{"value":0.07956043401977339},"debt_to_equity":{"value":1.690020366796256,"negative_equity":false},"interest_coverage":{"value":2.608040841123327},"asset_turnover":{"value":0.41436881592509284},"altman_z_score":{"value":1.249277278484937},"roce":{"value":0.05114187801970077}},"source_ids":{"financial_statement_id":"1764668","income_statement_id":"1764668","balance_sheet_id":"1764668","cash_flow_statement_id":"1764668"}}},"2021":{"UGP":{"fs_data":{"currency":"EUR","employees":78,"type_from_db":"UGP"},"income_data":{"net_turnover":1959559,"mat_exp":592528,"labour_exp":1154874,"dep_exp":233056,"oth_op_exp":101755,"interest_expenses":100484,"income_before_income_taxes":-223138,"income_after_income_taxes":-223138,"net_income":-223138},"balance_data":{"cash":1036806,"accounts_receivable":16523,"cur_assets":1053329,"fixed_assets":4490298,"non_cur_assets":4490298,"assets":5543627,"cur_liab":404455,"non_cur_liab":3240608,"equity":1898564,"equities":5543627},"cash_flow_data":{"cfo_im_ebt":-223138,"cfo_im_int":-100484,"cfi_acq_fa":-7681,"net_increase":129358,"at_beginning_of_year":907448,"at_end_of_year":1036806},"sankey_prepared":{"nodes":{"columns":["name"],"data":[["Neto Apgrozījums"],["Kopējie Darb. Ieņēmumi"],["Materiālu Izmaksas"],["Personāla Izmaksas"],["Pārējās Operat. Izmaksas"]]},"links":{"columns":["source","target","value","originalValue","isLoss"],"data":[["net_turnover_source","total_rev_calc",1959559,1959559,false],["total_rev_calc","material_costs_exp",592528,592528,false],["total_rev_calc","labour_costs_exp",1154874,1154874,false],["total_rev_calc","other_op_costs_exp",101755,101755,false],["total_rev_calc","ebitda_calc",110402,110402,false]]}},"financial_ratios":{"current_ratio":{"value":2.604316920300157},"quick_ratio":{"value":2.604316920300157},"net_profit_margin":{"value":-0.11387153946372627},"roa":{"value":-0.040251265101349715},"roe":{"value":-0.11752988047808766},"debt_to_equity":{"value":1.9199052547082953,"negative_equity":false},"interest_coverage":{"value":-1.2206321404402691},"asset_turnover":{"value":0.3534795901672317},"altman_z_score":{"value":0.8767921290793894},"roce":{"value":-0.023866490555287896}},"source_ids":{"financial_statement_id":"1440707","income_statement_id":"1440707","balance_sheet_id":"1440707","cash_flow_statement_id":"1440707"}}}},"vid_data":{"has_data":true,"rating":{"Reitings":"A","Skaidrojums":"Laba saistību izpilde","Informacijas_atjaunosanas_datums":"12.08.2026"},"pvn":{"Aktivs":"ir","Registrets":" 14.07.2011 ","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,"555.65","181.87","364.68",85,"1 048.78","~ 808.71"],[2023,"476.54","155.23","310.62",72,"1 054.60","~ 812.43"],[2022,"439.80","143.46","287.87",70,"1 005.29","~ 739.26"]]},"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","185.11","53.94","127.71",96,"1 300.78","~ 1 007.58"],["2026. gada 1. ceturksnis","215.16","65.91","142.54",103,"1 353.17","~ 1 042.51"],["2025. gada 4. ceturksnis","173.90","52.94","117.92",104,"1 108.68","~ 869.29"]]},"salary_calculation_example":{"year":2024,"vsaoi_sum":364.68,"employees":85,"gross_salary_raw":1048.7809086673685,"gross_salary_formatted":"1 048.78","net_salary_formatted":"~ 808.71","vsaoi_employee_part":"110.12","non_taxable_minimum":"288.93","iin_part":"129.95","iin_rate_percentage":"20","iin_rate_decimal":"0.2"}},"salary_calculation_example":{"year":2024,"vsaoi_sum":364.68,"employees":85,"gross_salary_raw":1048.7809086673685,"gross_salary_formatted":"1 048.78","net_salary_formatted":"~ 808.71","vsaoi_employee_part":"110.12","non_taxable_minimum":"288.93","iin_part":"129.95","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",3713829,"EUR","2016-12-20"]]},"financial_statements":{"columns":["year","employees","currency"],"data":[[2017,100,"EUR"],[2011,3,"LVL"],[2012,6,"LVL"],[2013,34,"LVL"],[2014,80,"EUR"]]},"memorandum_date":{"columns":["document_date"],"data":[["2011-04-18"]]},"register_name_history":{"columns":["date_to","name"],"data":[["2025-01-02","Sabiedrība ar ierobežotu atbildību \"Senior Baltic\""]]},"register":{"columns":["sepa","regtype","type","registered","address","index","addressid","city","atvk"],"data":[["LV23ZZZ40103407778","K","SIA","2011-04-18","Rīga, Jaunpils iela 20",1002,101838033,100003003,"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","8730  ","010095","Zemgales priekšpilsēta","555.65","181.87","364.68",85],[2023,"sabiedrība ar ierobežotu atbildību","8730  ","010095","Zemgales priekšpilsēta","476.54","155.23","310.62",72],[2022,"sabiedrība ar ierobežotu atbildību","8730  ","010095","Zemgales priekšpilsēta","439.80","143.46","287.87",70]]},"pdb_pvnmaksataji_odata":{"columns":["Aktivs","Registrets","Buvniecibas_pazime","PVN139_2_pazime"],"data":[["ir"," 14.07.2011 ","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":[["ADORO MELODIJA SIA","2025. gada 4. ceturksnis","173.90","2.92","0.00","52.94","117.92","104"],["ADORO MELODIJA SIA","2026. gada 1. ceturksnis","215.16","6.47","0.00","65.91","142.54","103"],["ADORO MELODIJA SIA","2026. gada 2. ceturksnis","185.11","3.1","0.0","53.94","127.71","96"]]},"income_statements":{"columns":["net_turnover","mat_exp","labour_exp","dep_exp","oth_op_exp","interest_expenses","income_before_income_taxes","income_after_income_taxes","net_income","sell_exp","admin_exp"],"data":[[2354996,627197,948881,230975,90678,62141,395124,395124,395124,null,null],[2373721,674223,1029554,231771,104147,null,334026,334026,334026,null,null],[0,null,null,null,6710,2972,-117858,null,-122687,23767,84409],[1959559,592528,1154874,233056,101755,100484,-223138,-223138,-223138,null,null],[2299178,711299,972162,244823,104733,102054,164107,164107,164107,null,null]]},"balance_sheets":{"columns":["cash","accounts_receivable","cur_assets","fixed_assets","intangible_assets","non_cur_assets","assets","cur_liab","non_cur_liab","equity","equities"],"data":[[407847,18263,426110,4894424,98,4894522,5320632,392832,3140124,1787676,5320632],[907448,17606,925054,4715649,24,4715673,5640727,378901,3140124,2121702,5640727],[16068,7329,23397,777981,null,777981,801378,19867,256198,525313,801378],[1036806,16523,1053329,4490298,null,4490298,5543627,404455,3240608,1898564,5543627],[1203154,95386,1298540,4250087,null,4250087,5548627,344262,3141694,2062671,5548627]]},"cash_flow_statements":{"columns":["cfo_im_ebt","cfo_im_int","cfi_acq_fa","cff_ln_rcv","cff_ln_repay","net_increase","at_beginning_of_year","at_end_of_year","cfi_sal_fa"],"data":[[395124,-62141,-6525,966844,1775615,-113926,521773,407847,null],[334026,null,-52922,null,null,499601,407847,907448,null],[-223138,-100484,-7681,null,null,129358,907448,1036806,null],[164107,-102054,-4612,null,null,166348,1036806,1203154,7500],[387635,-82483,null,null,-1800000,-1057781,1203154,145373,null]]}}}