{"_avots":{"nosaukums":"Saraksts.lv","lapa":"https://saraksts.lv/40103442612","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":"40103442612","company_name":"Sabiedrība ar ierobežotu atbildību \"Mūsu Plāns\"","company_type":"SIA","registered_date":"2011-08-01","area_of_activity":{"nace_code":"4719","nace_description":"Nespecializēta mazumtirdzniecība"},"segmentation":{"status":"Aktīvs","form_group":"Komercsabiedrība","financials":"Peļņa"},"financial_summary":{"UGP":{"columns":["year","turnover","profit","assets","employees","currency"],"data":[[2025,85607,780,35164,2,"EUR"],[2024,103995,1165,35955,3,"EUR"],[2023,53269,825,31630,2,"EUR"],[2022,32493,898,23610,1,"EUR"],[2021,24274,3297,13180,1,"EUR"]]}},"detailed_financials_by_year":{"2025":{"UGP":{"fs_data":{"currency":"EUR","employees":2,"type_from_db":"UGP"},"income_data":{"net_turnover":85607,"gross_prof":85607,"sell_exp":79383,"oth_op_exp":2993,"investment_fair_value_adjustments":2451,"income_before_income_taxes":780,"income_after_income_taxes":780,"net_income":780},"balance_data":{"cash":602,"accounts_receivable":6693,"inventories":7533,"cur_assets":14828,"fixed_assets":20336,"non_cur_assets":20336,"assets":35164,"cur_liab":21301,"equity":13863,"equities":35164},"sankey_prepared":{"nodes":{"columns":["name"],"data":[["Neto Apgrozījums"],["Bruto Peļņa"],["Pārdošanas izmaksas"],["Pārējās saimn. darb. izmaksas"],["Peļņa pirms proc. un nodokļiem (EBIT)"]]},"links":{"columns":["source","target","value","originalValue","isLoss"],"data":[["net_turnover_source","gross_profit_calc",85607,85607,false],["gross_profit_calc","selling_exp",79383,79383,false],["gross_profit_calc","other_op_exp_exp",2993,2993,false],["gross_profit_calc","ebit_calc",3231,3231,false],["ebit_calc","ebt_calc",3231,3231,false]]}},"financial_ratios":{"current_ratio":{"value":0.696117553166518},"quick_ratio":{"value":0.34247218440448807},"net_profit_margin":{"value":0.009111404441225601},"roa":{"value":0.02218177681719941},"roe":{"value":0.05626487773209262},"debt_to_equity":{"value":1.5365361032965448,"negative_equity":false},"asset_turnover":{"value":2.4345068820384483},"altman_z_score":{"value":2.973833110151754},"roce":{"value":0.05626487773209262}},"source_ids":{"financial_statement_id":"2240147","income_statement_id":"2240147","balance_sheet_id":"2240147"}}},"2024":{"UGP":{"fs_data":{"currency":"EUR","employees":3,"type_from_db":"UGP"},"income_data":{"net_turnover":103995,"gross_prof":103995,"sell_exp":82071,"oth_op_exp":17289,"investment_fair_value_adjustments":3470,"income_before_income_taxes":1165,"income_after_income_taxes":1165,"net_income":1165},"balance_data":{"cash":452,"accounts_receivable":8144,"inventories":7451,"cur_assets":16047,"fixed_assets":19908,"non_cur_assets":19908,"assets":35955,"cur_liab":22872,"equity":13083,"equities":35955},"sankey_prepared":{"nodes":{"columns":["name"],"data":[["Neto Apgrozījums"],["Bruto Peļņa"],["Pārdošanas izmaksas"],["Pārējās saimn. darb. izmaksas"],["Peļņa pirms proc. un nodokļiem (EBIT)"]]},"links":{"columns":["source","target","value","originalValue","isLoss"],"data":[["net_turnover_source","gross_profit_calc",103995,103995,false],["gross_profit_calc","selling_exp",82071,82071,false],["gross_profit_calc","other_op_exp_exp",17289,17289,false],["gross_profit_calc","ebit_calc",4635,4635,false],["ebit_calc","ebt_calc",4635,4635,false]]}},"financial_ratios":{"current_ratio":{"value":0.7016002098635886},"quick_ratio":{"value":0.375830710038475},"net_profit_margin":{"value":0.011202461656810424},"roa":{"value":0.03240161312752051},"roe":{"value":0.08904685469693495},"debt_to_equity":{"value":1.7482228846594818,"negative_equity":false},"asset_turnover":{"value":2.892365456821026},"altman_z_score":{"value":3.3995942932192116},"roce":{"value":0.08904685469693495}},"source_ids":{"financial_statement_id":"1989980","income_statement_id":"1989980","balance_sheet_id":"1989980"}}},"2023":{"UGP":{"fs_data":{"currency":"EUR","employees":2,"type_from_db":"UGP"},"income_data":{"net_turnover":53269,"gross_prof":53269,"sell_exp":39901,"oth_op_exp":7132,"investment_fair_value_adjustments":5411,"income_before_income_taxes":825,"income_after_income_taxes":825,"net_income":825},"balance_data":{"cash":130,"accounts_receivable":7190,"inventories":6466,"cur_assets":13786,"fixed_assets":17844,"non_cur_assets":17844,"assets":31630,"cur_liab":19712,"equity":11918,"equities":31630},"sankey_prepared":{"nodes":{"columns":["name"],"data":[["Neto Apgrozījums"],["Bruto Peļņa"],["Pārdošanas izmaksas"],["Pārējās saimn. darb. izmaksas"],["Peļņa pirms proc. un nodokļiem (EBIT)"]]},"links":{"columns":["source","target","value","originalValue","isLoss"],"data":[["net_turnover_source","gross_profit_calc",53269,53269,false],["gross_profit_calc","selling_exp",39901,39901,false],["gross_profit_calc","other_op_exp_exp",7132,7132,false],["gross_profit_calc","ebit_calc",6236,6236,false],["ebit_calc","ebt_calc",6236,6236,false]]}},"financial_ratios":{"current_ratio":{"value":0.6993709415584416},"quick_ratio":{"value":0.3713474025974026},"net_profit_margin":{"value":0.015487431714505622},"roa":{"value":0.026082832753714827},"roe":{"value":0.06922302399731499},"debt_to_equity":{"value":1.6539687867091795,"negative_equity":false},"asset_turnover":{"value":1.6841289914638002},"altman_z_score":{"value":2.200546767848418},"roce":{"value":0.06922302399731499}},"source_ids":{"financial_statement_id":"1881211","income_statement_id":"1881211","balance_sheet_id":"1881211"}}},"2022":{"UGP":{"fs_data":{"currency":"EUR","employees":1,"type_from_db":"UGP"},"income_data":{"net_turnover":32493,"gross_prof":32493,"sell_exp":22583,"oth_op_exp":3816,"investment_fair_value_adjustments":5196,"income_before_income_taxes":898,"income_after_income_taxes":898,"net_income":898},"balance_data":{"cash":179,"accounts_receivable":1914,"inventories":8680,"cur_assets":10773,"fixed_assets":12837,"non_cur_assets":12837,"assets":23610,"cur_liab":12517,"equity":11093,"equities":23610},"sankey_prepared":{"nodes":{"columns":["name"],"data":[["Neto Apgrozījums"],["Bruto Peļņa"],["Pārdošanas izmaksas"],["Pārējās saimn. darb. izmaksas"],["Peļņa pirms proc. un nodokļiem (EBIT)"]]},"links":{"columns":["source","target","value","originalValue","isLoss"],"data":[["net_turnover_source","gross_profit_calc",32493,32493,false],["gross_profit_calc","selling_exp",22583,22583,false],["gross_profit_calc","other_op_exp_exp",3816,3816,false],["gross_profit_calc","ebit_calc",6094,6094,false],["ebit_calc","ebt_calc",6094,6094,false]]}},"financial_ratios":{"current_ratio":{"value":0.8606694894942878},"quick_ratio":{"value":0.16721259087640808},"net_profit_margin":{"value":0.02763672175545502},"roa":{"value":0.03803473104616688},"roe":{"value":0.08095195168124042},"debt_to_equity":{"value":1.1283692418642388,"negative_equity":false},"asset_turnover":{"value":1.376238881829733},"altman_z_score":{"value":2.2088735170773424},"roce":{"value":0.08095195168124042}},"source_ids":{"financial_statement_id":"1720067","income_statement_id":"1720067","balance_sheet_id":"1720067"}}},"2021":{"UGP":{"fs_data":{"currency":"EUR","employees":1,"type_from_db":"UGP"},"income_data":{"net_turnover":24274,"gross_prof":24274,"sell_exp":16671,"oth_op_exp":1223,"investment_fair_value_adjustments":3083,"income_before_income_taxes":3297,"income_after_income_taxes":3297,"net_income":3297},"balance_data":{"cash":687,"accounts_receivable":621,"cur_assets":1308,"fixed_assets":11872,"non_cur_assets":11872,"assets":13180,"cur_liab":4785,"equity":8395,"equities":13180},"sankey_prepared":{"nodes":{"columns":["name"],"data":[["Neto Apgrozījums"],["Bruto Peļņa"],["Pārdošanas izmaksas"],["Pārējās saimn. darb. izmaksas"],["Peļņa pirms proc. un nodokļiem (EBIT)"]]},"links":{"columns":["source","target","value","originalValue","isLoss"],"data":[["net_turnover_source","gross_profit_calc",24274,24274,false],["gross_profit_calc","selling_exp",16671,16671,false],["gross_profit_calc","other_op_exp_exp",1223,1223,false],["gross_profit_calc","ebit_calc",6380,6380,false],["ebit_calc","ebt_calc",6380,6380,false]]}},"financial_ratios":{"current_ratio":{"value":0.27335423197492165},"quick_ratio":{"value":0.27335423197492165},"net_profit_margin":{"value":0.13582433879871467},"roa":{"value":0.2501517450682853},"roe":{"value":0.39273377010125077},"debt_to_equity":{"value":0.5699821322215605,"negative_equity":false},"asset_turnover":{"value":1.8417298937784523},"altman_z_score":{"value":3.7024787849453675},"roce":{"value":0.39273377010125077}},"source_ids":{"financial_statement_id":"1378303","income_statement_id":"1378303","balance_sheet_id":"1378303"}}}},"vid_data":{"has_data":true,"rating":{"Reitings":"B","Skaidrojums":"Jāuzlabo saistību izpilde","Informacijas_atjaunosanas_datums":"12.08.2026"},"pvn":{"Aktivs":"ir","Registrets":" 25.08.2011 ","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,"23.74","4.77","10.96",3,"893.06","~ 709.20"],[2023,"3.46","0.55","2.58",1,"***","***"],[2022,"1.51","0.15","1.45",1,"***","***"]]},"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","2.12","0.38","1.82",3,"593.20","~ 530.91"],["2026. gada 1. ceturksnis","2.12","0.49","1.63",3,"531.27","~ 475.49"],["2025. gada 4. ceturksnis","2.10","0.32","1.78",2,"***","***"]]},"salary_calculation_example":{"year":2024,"vsaoi_sum":10.96,"employees":3,"gross_salary_raw":893.0608519930903,"gross_salary_formatted":"893.06","net_salary_formatted":"~ 709.20","vsaoi_employee_part":"93.77","non_taxable_minimum":"348.82","iin_part":"90.09","iin_rate_percentage":"20","iin_rate_decimal":"0.2"}},"salary_calculation_example":{"year":2024,"vsaoi_sum":10.96,"employees":3,"gross_salary_raw":893.0608519930903,"gross_salary_formatted":"893.06","net_salary_formatted":"~ 709.20","vsaoi_employee_part":"93.77","non_taxable_minimum":"348.82","iin_part":"90.09","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",2802,"EUR","2022-08-15"]]},"financial_statements":{"columns":["year","employees","currency"],"data":[[2017,2,"EUR"],[2018,1,"EUR"],[2011,1,"LVL"],[2012,3,"LVL"],[2013,5,"LVL"]]},"memorandum_date":{"columns":["document_date"],"data":[["2011-07-27"]]},"register":{"columns":["sepa","regtype","type","registered","address","index","addressid","region","atvk"],"data":[["LV17ZZZ40103442612","K","SIA","2011-08-01","Mārupes nov., Mārupes pag., Tīraine, Cidoniju iela 27",2167,104923337,100016583,"0807600"]]},"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","?     ","039411","Mārupes pag.","23.74","4.77","10.96",3],[2023,"sabiedrība ar ierobežotu atbildību","4719  ","039411","Mārupes pag.","3.46","0.55","2.58",1],[2022,"sabiedrība ar ierobežotu atbildību","4719  ","039411","Mārupes pag.","1.51","0.15","1.45",1]]},"pdb_pvnmaksataji_odata":{"columns":["Aktivs","Registrets","Buvniecibas_pazime","PVN139_2_pazime"],"data":[["ir"," 25.08.2011 ","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":[["MŪSU PLĀNS SIA","2025. gada 4. ceturksnis","2.10","0.11","0.11","0.32","1.78","2"],["MŪSU PLĀNS SIA","2026. gada 1. ceturksnis","2.12","0.11","0.10","0.49","1.63","3"],["MŪSU PLĀNS SIA","2026. gada 2. ceturksnis","2.12","0.11","0.2","0.38","1.82","3"]]},"income_statements":{"columns":["net_turnover","inv_chg","mat_exp","labour_exp","dep_exp","oth_op_exp","other_interest_revenues","income_before_income_taxes","net_income","gross_prof","sell_exp","investment_fair_value_adjustments","income_after_income_taxes"],"data":[[329,329,2596,31,5,438,1120,-1292,-1292,null,null,null,null],[16921,null,null,null,null,2750,null,-1494,-1494,16921,13561,2104,-1494],[17246,null,null,null,null,2503,null,1968,1968,17246,10246,2529,1968],[24274,null,null,null,null,1223,null,3297,3297,24274,16671,3083,3297],[32493,null,null,null,null,3816,null,898,898,32493,22583,5196,898]]},"balance_sheets":{"columns":["cash","accounts_receivable","inventories","cur_assets","fixed_assets","non_cur_assets","assets","non_cur_liab","equity","equities","cur_liab"],"data":[[1342,638,2479,4459,210,210,4669,5959,-1290,4669,null],[10,99,18302,18411,6977,6977,25388,null,3130,25388,22258],[540,154,869,1563,9016,9016,10579,null,5098,10579,5481],[687,621,null,1308,11872,11872,13180,null,8395,13180,4785],[179,1914,8680,10773,12837,12837,23610,null,11093,23610,12517]]},"cash_flow_statements":{"columns":["cfo_dm_cust","cfo_dm_supp","cfo_dm_oth","cfo_dm_op","cfo_dm_extra","cfo_dm_net","cfi_acq_fa","cfi_net","cff_ln_rcv","cff_sub_rcv","cff_net","net_increase","at_end_of_year","cff_ln_repay","effect_of_exchange_rate_change","at_beginning_of_year"],"data":[[329,1453,-935,-2059,-2059,-2059,76,-76,2357,1120,3477,1342,1342,null,null,null],[30185,-20972,-7216,1997,1997,1997,193,193,-1005,null,-1162,-700,642,-157,-404,1342],[54409,-35424,-18736,249,null,null,null,null,null,null,-416,-416,226,null,-397,642]]}}}