{"_avots":{"nosaukums":"Saraksts.lv","lapa":"https://saraksts.lv/40103551071","dati_atjaunoti":"2026-09-02","piezime":"Neoficiāls apkopojums no data.gov.lv (UR) un VID atvērtajiem datiem. Oficiālais pirmavots: info.ur.gov.lv"},"registration_number":"40103551071","company_name":"SIA \"MICELLUM\"","company_type":"SIA","registered_date":"2012-06-01","area_of_activity":{"nace_code":"7210","nace_description":"Pētniecība un eksperimentālā izstrāde dabaszinātnēs un inženierzinātnēs"},"segmentation":{"status":"Aktīvs","form_group":"Komercsabiedrība","financials":"Peļņa"},"financial_summary":{"UGP":{"columns":["year","turnover","profit","assets","employees","currency"],"data":[[2025,98470,50834,124101,3,"EUR"],[2024,99920,64872,69901,3,"EUR"],[2023,200,-4052,18670,3,"EUR"],[2022,1410,-180297,40128,3,"EUR"],[2021,22750,-24617,246588,44,"EUR"]]}},"detailed_financials_by_year":{"2025":{"UGP":{"fs_data":{"currency":"EUR","employees":3,"type_from_db":"UGP"},"income_data":{"net_turnover":98470,"cogs":45828,"gross_prof":52642,"sell_exp":165,"admin_exp":1731,"oth_op_exp":8,"other_interest_revenues":96,"income_before_income_taxes":50834,"income_after_income_taxes":50834,"net_income":50834},"balance_data":{"cash":1687,"accounts_receivable":122414,"cur_assets":124101,"assets":124101,"cur_liab":7684,"equity":116417,"equities":124101},"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",45828,45828,false],["net_turnover_source","gross_profit_calc",52642,52642,false],["gross_profit_calc","selling_exp",165,165,false],["gross_profit_calc","admin_exp",1731,1731,false],["gross_profit_calc","other_op_exp_exp",8,8,false]]}},"financial_ratios":{"current_ratio":{"value":16.1505726184279},"quick_ratio":{"value":16.1505726184279},"net_profit_margin":{"value":0.5162384482583527},"roa":{"value":0.40961797245791737},"roe":{"value":0.4366544405026757},"debt_to_equity":{"value":0.06600410592954638,"negative_equity":false},"asset_turnover":{"value":0.7934666118725876},"altman_z_score":{"value":9.894964547088248},"roce":{"value":0.4366544405026757}},"source_ids":{"financial_statement_id":"2198382","income_statement_id":"2198382","balance_sheet_id":"2198382"}}},"2024":{"UGP":{"fs_data":{"currency":"EUR","employees":3,"type_from_db":"UGP"},"income_data":{"net_turnover":99920,"cogs":34040,"gross_prof":65880,"sell_exp":330,"admin_exp":688,"oth_op_rev":10,"income_before_income_taxes":64872,"income_after_income_taxes":64872,"net_income":64872},"balance_data":{"cash":924,"accounts_receivable":68977,"cur_assets":69901,"assets":69901,"cur_liab":4318,"equity":65583,"equities":69901},"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",34040,34040,false],["net_turnover_source","gross_profit_calc",65880,65880,false],["gross_profit_calc","selling_exp",330,330,false],["gross_profit_calc","admin_exp",688,688,false],["gross_profit_calc","ebit_calc",64862,64862,false]]}},"financial_ratios":{"current_ratio":{"value":16.18828161185734},"quick_ratio":{"value":16.18828161185734},"net_profit_margin":{"value":0.6492393915132105},"roa":{"value":0.9280553926267149},"roe":{"value":0.9891587759022917},"debt_to_equity":{"value":0.06584023298720705,"negative_equity":false},"asset_turnover":{"value":1.4294502224574757},"altman_z_score":{"value":12.15652460821998},"roce":{"value":0.9891587759022917}},"source_ids":{"financial_statement_id":"2008544","income_statement_id":"2008544","balance_sheet_id":"2008544"}}},"2023":{"UGP":{"fs_data":{"currency":"EUR","employees":3,"type_from_db":"UGP"},"income_data":{"net_turnover":200,"cogs":167,"gross_prof":33,"admin_exp":4686,"oth_op_rev":1547,"oth_op_exp":946,"income_before_income_taxes":-4052,"income_after_income_taxes":-4052,"net_income":-4052},"balance_data":{"cash":169,"accounts_receivable":276,"inventories":18225,"cur_assets":18670,"assets":18670,"cur_liab":17959,"equity":711,"equities":18670},"sankey_prepared":{"nodes":{"columns":["name"],"data":[["Neto Apgrozījums"],["Pārdotās prod. pašizmaksa"],["Bruto Peļņa"],["Administratīvās izmaksas"],["Pārējās saimn. darb. izmaksas"]]},"links":{"columns":["source","target","value","originalValue","isLoss"],"data":[["net_turnover_source","cogs_exp",167,167,false],["net_turnover_source","gross_profit_calc",33,33,false],["gross_profit_calc","admin_exp",4686,4686,false],["gross_profit_calc","other_op_exp_exp",946,946,false],["gross_profit_calc","ebit_calc",5599,-5599,true]]}},"financial_ratios":{"current_ratio":{"value":1.0395901776268166},"quick_ratio":{"value":0.024778662509048387},"net_profit_margin":{"value":-20.26},"roa":{"value":-0.21703267273701124},"roe":{"value":-5.69901547116737},"debt_to_equity":{"value":25.258790436005626,"negative_equity":false},"asset_turnover":{"value":0.010712372790573112},"altman_z_score":{"value":-0.5874406845825967},"roce":{"value":-5.69901547116737}},"source_ids":{"financial_statement_id":"1857659","income_statement_id":"1857659","balance_sheet_id":"1857659"}}},"2022":{"UGP":{"fs_data":{"currency":"EUR","employees":3,"type_from_db":"UGP"},"income_data":{"net_turnover":1410,"cogs":2035,"gross_prof":-625,"admin_exp":3001,"oth_op_rev":9669,"oth_op_exp":186912,"other_interest_revenues":572,"income_before_income_taxes":-180297,"income_after_income_taxes":-180297,"net_income":-180297},"balance_data":{"cash":13629,"accounts_receivable":26499,"cur_assets":40128,"assets":40128,"cur_liab":42365,"equity":-2237,"equities":40128},"sankey_prepared":{"nodes":{"columns":["name"],"data":[["Neto Apgrozījums"],["Pārdotās prod. pašizmaksa"],["Bruto Peļņa"],["Administratīvās izmaksas"],["Pārējās saimn. darb. izmaksas"]]},"links":{"columns":["source","target","value","originalValue","isLoss"],"data":[["net_turnover_source","cogs_exp",2035,2035,false],["net_turnover_source","gross_profit_calc",625,-625,true],["gross_profit_calc","admin_exp",3001,3001,false],["gross_profit_calc","other_op_exp_exp",186912,186912,false],["gross_profit_calc","ebit_calc",190538,-190538,true]]}},"financial_ratios":{"current_ratio":{"value":0.9471969786380267},"quick_ratio":{"value":0.9471969786380267},"net_profit_margin":{"value":-127.87021276595745},"roa":{"value":-4.493047248803828},"roe":{"value":80.59767545820296},"debt_to_equity":{"value":-18.93831023692445,"negative_equity":true},"asset_turnover":{"value":0.03513755980861244},"altman_z_score":{"value":-14.034195485678572},"roce":{"value":80.59767545820296}},"source_ids":{"financial_statement_id":"1451718","income_statement_id":"1451718","balance_sheet_id":"1451718"}}},"2021":{"UGP":{"fs_data":{"currency":"EUR","employees":44,"type_from_db":"UGP"},"income_data":{"net_turnover":22750,"cogs":12963,"gross_prof":9787,"admin_exp":19196,"oth_op_rev":26882,"oth_op_exp":44121,"other_interest_revenues":2031,"income_before_income_taxes":-24617,"income_after_income_taxes":-24617,"net_income":-24617},"balance_data":{"cash":102558,"accounts_receivable":65981,"inventories":2035,"cur_assets":170574,"investments":17705,"fixed_assets":58309,"non_cur_assets":76014,"assets":246588,"cur_liab":68528,"equity":178060,"equities":246588},"sankey_prepared":{"nodes":{"columns":["name"],"data":[["Neto Apgrozījums"],["Pārdotās prod. pašizmaksa"],["Bruto Peļņa"],["Administratīvās izmaksas"],["Pārējās saimn. darb. izmaksas"]]},"links":{"columns":["source","target","value","originalValue","isLoss"],"data":[["net_turnover_source","cogs_exp",12963,12963,false],["net_turnover_source","gross_profit_calc",9787,9787,false],["gross_profit_calc","admin_exp",19196,19196,false],["gross_profit_calc","other_op_exp_exp",44121,44121,false],["gross_profit_calc","ebit_calc",53530,-53530,true]]}},"financial_ratios":{"current_ratio":{"value":2.4891139388279244},"quick_ratio":{"value":2.4594180480971284},"net_profit_margin":{"value":-1.082065934065934},"roa":{"value":-0.09983048647947183},"roe":{"value":-0.13825115129731552},"debt_to_equity":{"value":0.38485903627990564,"negative_equity":false},"asset_turnover":{"value":0.09225915291903905},"altman_z_score":{"value":1.7815421001139922},"roce":{"value":-0.13825115129731552}},"source_ids":{"financial_statement_id":"1323455","income_statement_id":"1323455","balance_sheet_id":"1323455"}}}},"vid_data":{"has_data":true,"rating":{"Reitings":"A","Skaidrojums":"Laba saistību izpilde","Informacijas_atjaunosanas_datums":"12.08.2026"},"pvn":{"Aktivs":"ir","Registrets":" 20.06.2012 ","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,"17.02","0.36","0.58",3,"47.26","~ 42.30"],[2023,"13.25","12.58","0.61",3,"49.71","~ 44.49"],[2022,"33.65","7.38","12.04",4,"735.80","~ 573.25"]]},"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","9.01","2.65","3.96",6,"645.35","~ 570.55"],["2026. gada 1. ceturksnis","12.96","11.33","0.80",3,"260.75","~ 233.37"],["2025. gada 4. ceturksnis","4.92","0.51","0.76",3,"247.71","~ 221.70"]]},"salary_calculation_example":{"year":2024,"vsaoi_sum":0.58,"employees":3,"gross_salary_raw":47.260519539780326,"gross_salary_formatted":"47.26","net_salary_formatted":"~ 42.30","vsaoi_employee_part":"4.96","non_taxable_minimum":"500.00","iin_part":"0.00","iin_rate_percentage":"20","iin_rate_decimal":"0.2"}},"salary_calculation_example":{"year":2024,"vsaoi_sum":0.58,"employees":3,"gross_salary_raw":47.260519539780326,"gross_salary_formatted":"47.26","net_salary_formatted":"~ 42.30","vsaoi_employee_part":"4.96","non_taxable_minimum":"500.00","iin_part":"0.00","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",383000,"EUR","2026-07-15"]]},"financial_statements":{"columns":["year","employees","currency"],"data":[[2017,2,"EUR"],[2018,2,"EUR"],[2012,2,"LVL"],[2013,2,"LVL"],[2014,4,"EUR"]]},"memorandum_date":{"columns":["document_date"],"data":[["2012-05-29"]]},"register_name_history":{"columns":["date_to","name"],"data":[["2024-11-04","SIA \"SI BIOTECH\""],["2024-04-30","\"CELLARTE\" SIA"],["2013-11-20","\"CV Lab\" SIA"],["2012-06-18","\"KE JET\" SIA"]]},"register":{"columns":["sepa","regtype","type","registered","address","index","addressid","region"],"data":[["LV54ZZZ40103551071","K","SIA","2012-06-01","Ogres nov., Suntažu pag., \"Ābelītes\"",5060,102975853,100016688]]},"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","7210  ","040520","Suntažu pag.","17.02","0.36","0.58",3],[2023,"sabiedrība ar ierobežotu atbildību","1089  ","039411","Mārupes pag.","13.25","12.58","0.61",3],[2022,"sabiedrība ar ierobežotu atbildību","1089  ","039411","Mārupes pag.","33.65","7.38","12.04",4]]},"pdb_pvnmaksataji_odata":{"columns":["Aktivs","Registrets","Buvniecibas_pazime","PVN139_2_pazime"],"data":[["ir"," 20.06.2012 ","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":[["MICELLUM SIA","2025. gada 4. ceturksnis","4.92","3.66","0.00","0.51","0.76","3"],["MICELLUM SIA","2026. gada 1. ceturksnis","12.96","0.86","0.04","11.33","0.80","3"],["MICELLUM SIA","2026. gada 2. ceturksnis","9.01","2.39","0.0","2.65","3.96","6"]]},"income_statements":{"columns":["net_turnover","cogs","gross_prof","sell_exp","admin_exp","oth_op_rev","oth_op_exp","other_interest_revenues","interest_expenses","income_before_income_taxes","income_after_income_taxes","net_income","provision_for_income_taxes"],"data":[[229622,170363,59259,8800,53191,2162,4654,5177,6877,-6924,-6924,-6924,null],[81925,95081,-13156,3731,20637,66141,94777,4608,1964,-63516,-66287,-66287,2771],[22750,12963,9787,null,19196,26882,44121,2031,null,-24617,-24617,-24617,null],[1410,2035,-625,null,3001,9669,186912,572,null,-180297,-180297,-180297,null],[200,167,33,null,4686,1547,946,null,null,-4052,-4052,-4052,null]]},"balance_sheets":{"columns":["cash","accounts_receivable","inventories","cur_assets","investments","fixed_assets","non_cur_assets","assets","cur_liab","non_cur_liab","equity","equities"],"data":[[22685,106330,3861,132876,169737,143491,313228,446104,128060,49080,268964,446104],[53769,48559,2231,104559,123600,100535,224135,328694,126017,null,202677,328694],[102558,65981,2035,170574,17705,58309,76014,246588,68528,null,178060,246588],[13629,26499,null,40128,null,null,null,40128,42365,null,-2237,40128],[169,276,18225,18670,null,null,null,18670,17959,null,711,18670]]}},"eu_funds":{"periods":{"no":"2019-05-08","lidz":"2027-12-31"},"piezime":"Trīs dažādas lomas, kuru naudu NEDRĪKST saskaitīt kopā: saņēmējs = saņemtais ES atbalsts, partneris = dalība bez naudas datiem, izpildītājs = nopelnīts piegādes līgums projektā. \"izmaksats_eur\" ir izmaksātais projekta ATTIECINĀMAIS finansējums (visi avoti kopā), nevis tikai ES daļa. Avots: CFLA, periodi 2014-2020, 2021-2027, Atveseļošanas fonds.","ka_sadarbibas_partneris":{"projektu_skaits":2}}}