{"_avots":{"nosaukums":"Saraksts.lv","lapa":"https://saraksts.lv/40103476110","dati_atjaunoti":"2026-10-21","piezime":"Neoficiāls apkopojums no valsts atvērtajiem datiem (UR, VID u. c. iestādes, data.gov.lv). Oficiālais pirmavots: info.ur.gov.lv","licence":"CC-BY-4.0","licence_url":"https://creativecommons.org/licenses/by/4.0/","licences_tverums":"Saraksts.lv aprēķini un apkopojums. Avota ieraksti (raw_database_records) — CC0 1.0. Uz fizisko personu datiem licence neattiecas.","licences_skaidrojums":"https://saraksts.lv/dati.php#licence","atsauce":"Avots: Saraksts.lv (CC BY 4.0), https://saraksts.lv/40103476110"},"registration_number":"40103476110","company_name":"Sabiedrība ar ierobežotu atbildību \"VSM design\"","company_type":"SIA","registered_date":"2011-11-02","area_of_activity":{"nace_code":"7311","nace_description":"Reklāmas aģentūru darbība"},"segmentation":{"status":"Aktīvs","form_group":"Komercsabiedrība","financials":"Peļņa"},"financial_summary":{"UGP":{"columns":["year","turnover","profit","assets","employees","currency"],"data":[[2025,153391,20101,60256,4,"EUR"],[2024,129827,-30619,50263,5,"EUR"],[2023,215235,30048,112535,4,"EUR"],[2022,246216,51012,92655,5,"EUR"],[2021,205885,42372,63210,4,"EUR"]]}},"detailed_financials_by_year":{"2025":{"UGP":{"fs_data":{"currency":"EUR","employees":4,"type_from_db":"UGP"},"income_data":{"net_turnover":153391,"cogs":144519,"gross_prof":8872,"sell_exp":2628,"admin_exp":6355,"oth_op_rev":5866,"other_interest_revenues":14400,"interest_expenses":54,"income_before_income_taxes":20101,"income_after_income_taxes":20101,"net_income":20101},"balance_data":{"cash":4857,"accounts_receivable":33016,"inventories":438,"cur_assets":38311,"fixed_assets":21945,"non_cur_assets":21945,"assets":60256,"cur_liab":6282,"provisions":5110,"equity":48864,"equities":60256},"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",144519,144519,false],["net_turnover_source","gross_profit_calc",8872,8872,false],["gross_profit_calc","selling_exp",2628,2628,false],["gross_profit_calc","admin_exp",6355,6355,false],["gross_profit_calc","ebit_calc",111,-111,true]]}},"financial_ratios":{"current_ratio":{"value":6.098535498248966},"quick_ratio":{"value":6.0288124801018785},"net_profit_margin":{"value":0.13104419424868474},"roa":{"value":0.33359333510355815},"roe":{"value":0.41136624099541585},"debt_to_equity":{"value":0.12856090373280943,"negative_equity":false},"interest_coverage":{"value":373.24074074074076},"asset_turnover":{"value":2.5456552044609664},"altman_z_score":{"value":7.914743510591676},"roce":{"value":0.37342053581353984}},"source_ids":{"financial_statement_id":"2274369","income_statement_id":"2274369","balance_sheet_id":"2274369"}}},"2024":{"UGP":{"fs_data":{"currency":"EUR","employees":5,"type_from_db":"UGP"},"income_data":{"net_turnover":129827,"cogs":151908,"gross_prof":-22081,"sell_exp":3965,"admin_exp":6505,"oth_op_rev":2667,"other_interest_revenues":5,"interest_expenses":740,"income_before_income_taxes":-30619,"income_after_income_taxes":-30619,"net_income":-30619},"balance_data":{"cash":7192,"accounts_receivable":35574,"inventories":5878,"cur_assets":48644,"fixed_assets":1619,"non_cur_assets":1619,"assets":50263,"cur_liab":8224,"provisions":9776,"equity":32263,"equities":50263},"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",151908,151908,false],["net_turnover_source","gross_profit_calc",22081,-22081,true],["gross_profit_calc","selling_exp",3965,3965,false],["gross_profit_calc","admin_exp",6505,6505,false],["gross_profit_calc","ebit_calc",32551,-32551,true]]}},"financial_ratios":{"current_ratio":{"value":5.91488326848249},"quick_ratio":{"value":5.200145914396887},"net_profit_margin":{"value":-0.23584462399963027},"roa":{"value":-0.6091757356305831},"roe":{"value":-0.9490437962991662},"debt_to_equity":{"value":0.2549049995350711,"negative_equity":false},"interest_coverage":{"value":-40.377027027027026},"asset_turnover":{"value":2.5829536637287864},"altman_z_score":{"value":3.4987598268999998},"roce":{"value":-0.7107447846047718}},"source_ids":{"financial_statement_id":"1991720","income_statement_id":"1991720","balance_sheet_id":"1991720"}}},"2023":{"UGP":{"fs_data":{"currency":"EUR","employees":4,"type_from_db":"UGP"},"income_data":{"net_turnover":215235,"cogs":176021,"gross_prof":39214,"sell_exp":5295,"admin_exp":3252,"interest_expenses":619,"income_before_income_taxes":30048,"income_after_income_taxes":30048,"net_income":30048},"balance_data":{"cash":33916,"accounts_receivable":68741,"inventories":466,"cur_assets":103123,"fixed_assets":9412,"non_cur_assets":9412,"assets":112535,"cur_liab":6883,"non_cur_liab":6578,"provisions":12443,"equity":86631,"equities":112535},"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",176021,176021,false],["net_turnover_source","gross_profit_calc",39214,39214,false],["gross_profit_calc","selling_exp",5295,5295,false],["gross_profit_calc","admin_exp",3252,3252,false],["gross_profit_calc","ebit_calc",30667,30667,false]]}},"financial_ratios":{"current_ratio":{"value":14.982275170710446},"quick_ratio":{"value":14.91457213424379},"net_profit_margin":{"value":0.13960554742490766},"roa":{"value":0.267010263473586},"roe":{"value":0.3468504346019323},"debt_to_equity":{"value":0.15538317692281053,"negative_equity":false},"interest_coverage":{"value":49.54281098546042},"asset_turnover":{"value":1.912604967343493},"altman_z_score":{"value":6.723677205448372},"roce":{"value":0.2902642638094878}},"source_ids":{"financial_statement_id":"1861672","income_statement_id":"1861672","balance_sheet_id":"1861672"}}},"2022":{"UGP":{"fs_data":{"currency":"EUR","employees":5,"type_from_db":"UGP"},"income_data":{"net_turnover":246216,"cogs":188523,"gross_prof":57693,"sell_exp":2559,"admin_exp":3373,"interest_expenses":749,"income_before_income_taxes":51012,"income_after_income_taxes":51012,"net_income":51012},"balance_data":{"cash":7659,"accounts_receivable":61944,"inventories":2359,"cur_assets":71962,"fixed_assets":20693,"non_cur_assets":20693,"assets":92655,"cur_liab":9335,"non_cur_liab":14294,"provisions":12443,"equity":56583,"equities":92655},"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",188523,188523,false],["net_turnover_source","gross_profit_calc",57693,57693,false],["gross_profit_calc","selling_exp",2559,2559,false],["gross_profit_calc","admin_exp",3373,3373,false],["gross_profit_calc","ebit_calc",51761,51761,false]]}},"financial_ratios":{"current_ratio":{"value":7.708837707552223},"quick_ratio":{"value":7.456132833422603},"net_profit_margin":{"value":0.20718393605614582},"roa":{"value":0.5505585235551238},"roe":{"value":0.9015428662319072},"debt_to_equity":{"value":0.41759892547231503,"negative_equity":false},"interest_coverage":{"value":69.10680907877169},"asset_turnover":{"value":2.6573417516593816},"altman_z_score":{"value":6.395360150899836},"roce":{"value":0.6212313970235238}},"source_ids":{"financial_statement_id":"1727507","income_statement_id":"1727507","balance_sheet_id":"1727507"}}},"2021":{"UGP":{"fs_data":{"currency":"EUR","employees":4,"type_from_db":"UGP"},"income_data":{"net_turnover":205885,"cogs":155440,"gross_prof":50445,"sell_exp":6375,"admin_exp":2268,"other_interest_revenues":1255,"interest_expenses":685,"income_before_income_taxes":42372,"income_after_income_taxes":42372,"net_income":42372},"balance_data":{"cash":13609,"accounts_receivable":18551,"inventories":255,"cur_assets":32415,"fixed_assets":30795,"non_cur_assets":30795,"assets":63210,"cur_liab":12483,"non_cur_liab":21821,"provisions":12443,"equity":16463,"equities":63210},"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",155440,155440,false],["net_turnover_source","gross_profit_calc",50445,50445,false],["gross_profit_calc","selling_exp",6375,6375,false],["gross_profit_calc","admin_exp",2268,2268,false],["gross_profit_calc","ebit_calc",41802,41802,false]]}},"financial_ratios":{"current_ratio":{"value":2.596731554914684},"quick_ratio":{"value":2.5763037731314586},"net_profit_margin":{"value":0.20580421108871458},"roa":{"value":0.6703369719981016},"roe":{"value":2.5737714875782056},"debt_to_equity":{"value":2.0837028488124885,"negative_equity":false},"interest_coverage":{"value":62.85693430656934},"asset_turnover":{"value":3.2571586774244583},"altman_z_score":{"value":6.015307865583539},"roce":{"value":0.8487984702426715}},"source_ids":{"financial_statement_id":"1355350","income_statement_id":"1355350","balance_sheet_id":"1355350"}}}},"vid_data":{"has_data":true,"rating":{"Reitings":"B","Skaidrojums":"Jāuzlabo saistību izpilde","Informacijas_atjaunosanas_datums":"06.10.2026"},"pvn":{"Aktivs":"ir","Registrets":" 15.11.2011 ","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,"35.14","4.20","12.00",5,"586.68","~ 513.40"],[2023,"41.48","3.20","10.36",4,"633.13","~ 543.08"],[2022,"38.02","2.16","8.49",4,"518.85","~ 439.61"]]},"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 3. ceturksnis","6.0","0.66","1.62",3,"528.01","~ 472.57"],["2026. gada 2. ceturksnis","4.96","0.58","1.64",3,"534.53","~ 478.41"],["2026. gada 1. ceturksnis","5.66","0.75","2.30",3,"749.65","~ 640.10"],["2025. gada 4. ceturksnis","9.64","0.67","2.33",4,"569.57","~ 509.77"]]},"salary_calculation_example":{"year":2024,"vsaoi_sum":12,"employees":5,"gross_salary_raw":586.6823115283074,"gross_salary_formatted":"586.68","net_salary_formatted":"~ 513.40","vsaoi_employee_part":"61.60","non_taxable_minimum":"466.66","iin_part":"11.68","iin_rate_percentage":"20","iin_rate_decimal":"0.2"}},"salary_calculation_example":{"year":2024,"vsaoi_sum":12,"employees":5,"gross_salary_raw":586.6823115283074,"gross_salary_formatted":"586.68","net_salary_formatted":"~ 513.40","vsaoi_employee_part":"61.60","non_taxable_minimum":"466.66","iin_part":"11.68","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",2845,"EUR","2016-04-29"]]},"financial_statements":{"columns":["year","employees","currency"],"data":[[2018,4,"EUR"],[2012,4,"LVL"],[2013,4,"LVL"],[2015,4,"EUR"],[2016,4,"EUR"]]},"memorandum_date":{"columns":["document_date"],"data":[["2011-10-28"]]},"register":{"columns":["sepa","regtype","type","registered","address","index","addressid","region","city"],"data":[["LV96ZZZ40103476110","K","SIA","2011-11-02","Mārupes nov., Mārupe, Marijas iela 6",2167,106487975,100016583,100003815]]},"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","7311  ","039200","Mārupe","35.14","4.20","12.00",5],[2023,"sabiedrība ar ierobežotu atbildību","7311  ","039200","Mārupe","41.48","3.20","10.36",4],[2022,"sabiedrība ar ierobežotu atbildību","7311  ","010094","Vidzemes priekšpilsēta","38.02","2.16","8.49",4]]},"pdb_pvnmaksataji_odata":{"columns":["Aktivs","Registrets","Buvniecibas_pazime","PVN139_2_pazime"],"data":[["ir"," 15.11.2011 ","nav","nav"]]},"reitings_uznemumi":{"columns":["Reitings","Skaidrojums","Informacijas_atjaunosanas_datums"],"data":[["B","Jāuzlabo saistību izpilde","06.10.2026"]]},"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":[["VSM DESIGN SIA","2026. gada 3. ceturksnis","6.0","3.72","0.0","0.66","1.62","3"],["VSM DESIGN SIA","2026. gada 2. ceturksnis","4.96","2.74","0.0","0.58","1.64","3"],["VSM DESIGN SIA","2026. gada 1. ceturksnis","5.66","2.61","0.00","0.75","2.30","3"],["VSM DESIGN SIA","2025. gada 4. ceturksnis","9.64","6.63","0.00","0.67","2.33","4"]]},"vid_statusi":{"columns":["veids","no_dat","lidz_dat"],"data":[["minalga","2026-07-01","2026-07-31"]]}}}