{"_avots":{"nosaukums":"Saraksts.lv","lapa":"https://saraksts.lv/40103567138","dati_atjaunoti":"2026-09-22","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/40103567138"},"registration_number":"40103567138","company_name":"SIA \"Estoty\"","company_type":"SIA","registered_date":"2012-07-18","area_of_activity":{"nace_code":"6210","nace_description":"Datorprogrammēšana"},"segmentation":{"status":"Aktīvs","form_group":"Komercsabiedrība","financials":"Peļņa"},"financial_summary":{"UGP":{"columns":["year","turnover","profit","assets","employees","currency"],"data":[[2024,12290172,2381378,12295858,22,"EUR"],[2023,4609091,1075675,10543464,14,"EUR"],[2022,3425767,2722483,9048237,13,"EUR"],[2021,3233500,371473,6744050,8,"EUR"],[2020,4812502,7883489,8138083,16,"EUR"]]}},"detailed_financials_by_year":{"2024":{"UGP":{"fs_data":{"currency":"EUR","employees":22,"type_from_db":"UGP"},"income_data":{"net_turnover":12290172,"cogs":9897370,"gross_prof":2392802,"sell_exp":422019,"admin_exp":194171,"oth_op_rev":357771,"oth_op_exp":253552,"equity_investment_earnings":567768,"other_interest_revenues":77484,"investment_fair_value_adjustments":136918,"income_before_income_taxes":2389165,"provision_for_income_taxes":7787,"income_after_income_taxes":2381378,"net_income":2381378},"balance_data":{"cash":7128507,"accounts_receivable":1915642,"cur_assets":9044149,"investments":2970787,"fixed_assets":269254,"intangible_assets":11668,"non_cur_assets":3251709,"assets":12295858,"cur_liab":985625,"equity":11310233,"equities":12295858},"cash_flow_data":{"cfo_im_ebt":2389165,"cfo_im_ebwc":1907026,"cfo_im_op":1560246,"cfo_im_tax":-7787,"cfo_im_net":1552459,"cfi_acq_fa":206550,"cfi_sal_fa":27686,"cfi_ln_md":-350000,"cfi_ln_rcv":50000,"cfi_int_rcv":3016,"cfi_div_rcv":534230,"cfi_net":58382,"cff_div_pd":-1044705,"cff_net":-1044705,"effect_of_exchange_rate_change":185292,"net_increase":751428,"at_beginning_of_year":6377079,"at_end_of_year":7128507},"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",9897370,9897370,false],["net_turnover_source","gross_profit_calc",2392802,2392802,false],["gross_profit_calc","selling_exp",422019,422019,false],["gross_profit_calc","admin_exp",194171,194171,false],["gross_profit_calc","other_op_exp_exp",253552,253552,false]]}},"financial_ratios":{"current_ratio":{"value":9.176054787571339},"quick_ratio":{"value":9.176054787571339},"net_profit_margin":{"value":0.1937627886737468},"roa":{"value":0.19367318653159463},"roe":{"value":0.21055074639045898},"debt_to_equity":{"value":0.08714453539551308,"negative_equity":false},"asset_turnover":{"value":0.9995375678541506},"altman_z_score":{"value":7.669844529572442},"roce":{"value":0.21123923795380697}},"source_ids":{"financial_statement_id":"2085195","income_statement_id":"2085195","balance_sheet_id":"2085195","cash_flow_statement_id":"2085195"}}},"2023":{"UGP":{"fs_data":{"currency":"EUR","employees":14,"type_from_db":"UGP"},"income_data":{"net_turnover":4609091,"cogs":813966,"gross_prof":3795125,"sell_exp":2557339,"admin_exp":158100,"oth_op_rev":128902,"oth_op_exp":305396,"equity_investment_earnings":285322,"other_interest_revenues":22022,"investment_fair_value_adjustments":121611,"income_before_income_taxes":1088925,"provision_for_income_taxes":13250,"income_after_income_taxes":1075675,"net_income":1075675},"balance_data":{"cash":6377079,"accounts_receivable":1184206,"cur_assets":7561285,"investments":2769215,"fixed_assets":182885,"intangible_assets":30079,"non_cur_assets":2982179,"assets":10543464,"cur_liab":569904,"equity":9973560,"equities":10543464},"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",813966,813966,false],["net_turnover_source","gross_profit_calc",3795125,3795125,false],["gross_profit_calc","selling_exp",2557339,2557339,false],["gross_profit_calc","admin_exp",158100,158100,false],["gross_profit_calc","other_op_exp_exp",305396,305396,false]]}},"financial_ratios":{"current_ratio":{"value":13.2676468317471},"quick_ratio":{"value":13.2676468317471},"net_profit_margin":{"value":0.23338115910490811},"roa":{"value":0.10202292149904434},"roe":{"value":0.10785266243949002},"debt_to_equity":{"value":0.05714148207861586,"negative_equity":false},"asset_turnover":{"value":0.4371514902502631},"altman_z_score":{"value":9.384004491545591},"roce":{"value":0.10918117502677079}},"source_ids":{"financial_statement_id":"1937636","income_statement_id":"1937636","balance_sheet_id":"1937636"}}},"2022":{"UGP":{"fs_data":{"currency":"EUR","employees":13,"type_from_db":"UGP"},"income_data":{"net_turnover":3425767,"cogs":666082,"gross_prof":2759685,"sell_exp":468917,"admin_exp":154109,"oth_op_rev":193097,"oth_op_exp":146608,"equity_investment_earnings":584548,"other_interest_revenues":5245,"investment_fair_value_adjustments":44461,"income_before_income_taxes":2728480,"provision_for_income_taxes":5997,"income_after_income_taxes":2722483,"net_income":2722483},"balance_data":{"cash":5198194,"accounts_receivable":932894,"cur_assets":6131088,"investments":2697135,"fixed_assets":172017,"intangible_assets":47997,"non_cur_assets":2917149,"assets":9048237,"cur_liab":150352,"equity":8897885,"equities":9048237},"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",666082,666082,false],["net_turnover_source","gross_profit_calc",2759685,2759685,false],["gross_profit_calc","selling_exp",468917,468917,false],["gross_profit_calc","admin_exp",154109,154109,false],["gross_profit_calc","other_op_exp_exp",146608,146608,false]]}},"financial_ratios":{"current_ratio":{"value":40.77822709375332},"quick_ratio":{"value":40.77822709375332},"net_profit_margin":{"value":0.7947075793537622},"roa":{"value":0.30088546531219285},"roe":{"value":0.3059696770637067},"debt_to_equity":{"value":0.016897498675246984,"negative_equity":false},"asset_turnover":{"value":0.37861154609455966},"altman_z_score":{"value":27.477365425045942},"roce":{"value":0.30664365745342853}},"source_ids":{"financial_statement_id":"1772163","income_statement_id":"1772163","balance_sheet_id":"1772163"}}},"2021":{"UGP":{"fs_data":{"currency":"EUR","employees":8,"type_from_db":"UGP"},"income_data":{"net_turnover":3233500,"cogs":581756,"gross_prof":2651744,"sell_exp":285973,"admin_exp":158637,"oth_op_rev":351989,"oth_op_exp":143908,"equity_investment_earnings":6888810,"other_interest_revenues":12931,"investment_fair_value_adjustments":569440,"income_before_income_taxes":8747516,"provision_for_income_taxes":676043,"income_after_income_taxes":8071473,"extra_dividends":7700000,"net_income":371473},"balance_data":{"cash":2708426,"marketable_securities":37848,"accounts_receivable":1082591,"cur_assets":3828865,"investments":2609663,"fixed_assets":245000,"intangible_assets":60522,"non_cur_assets":2915185,"assets":6744050,"cur_liab":236148,"equity":6507902,"equities":6744050},"cash_flow_data":{"cfo_im_ebt":8747516,"cfo_im_ebwc":2299008,"cfo_im_op":2429110,"cfo_im_tax":-651499,"cfo_im_net":1777611,"cfi_acq_stk":-1270747,"cfi_acq_fa":-31905,"cfi_ln_md":50000,"cfi_div_rcv":6715797,"cfi_net":5363115,"cff_div_pd":-9326371,"effect_of_exchange_rate_change":231478,"net_increase":-1954071,"at_beginning_of_year":4662497,"at_end_of_year":2708426},"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",581756,581756,false],["net_turnover_source","gross_profit_calc",2651744,2651744,false],["gross_profit_calc","selling_exp",285973,285973,false],["gross_profit_calc","admin_exp",158637,158637,false],["gross_profit_calc","other_op_exp_exp",143908,143908,false]]}},"financial_ratios":{"current_ratio":{"value":16.21383623829124},"quick_ratio":{"value":16.21383623829124},"net_profit_margin":{"value":0.11488263491572599},"roa":{"value":0.05508159043897955},"roe":{"value":0.05708030022578705},"debt_to_equity":{"value":0.03628634850371133,"negative_equity":false},"asset_turnover":{"value":0.4794596718588978},"altman_z_score":{"value":17.28240791718149},"roce":{"value":1.3441376345249205}},"source_ids":{"financial_statement_id":"1432967","income_statement_id":"1432967","balance_sheet_id":"1432967","cash_flow_statement_id":"1432967"}}},"2020":{"UGP":{"fs_data":{"currency":"EUR","employees":16,"type_from_db":"UGP"},"income_data":{"net_turnover":4812502,"cogs":683532,"gross_prof":4128970,"sell_exp":260704,"admin_exp":167164,"oth_op_rev":129253,"oth_op_exp":593596,"equity_investment_earnings":9107951,"other_interest_revenues":6335,"income_before_income_taxes":12351045,"provision_for_income_taxes":456796,"income_after_income_taxes":11894249,"extra_dividends":4010760,"net_income":7883489},"balance_data":{"cash":4662497,"accounts_receivable":802215,"cur_assets":5464712,"investments":2286810,"fixed_assets":308717,"intangible_assets":77844,"non_cur_assets":2673371,"assets":8138083,"cur_liab":251750,"equity":7886333,"equities":8138083},"cash_flow_data":{"cfo_im_ebt":12351045,"cfo_im_ebwc":12834471,"cfo_im_op":4522796,"cfo_im_tax":-440818,"cfo_im_net":4081978,"cfi_acq_stk":-212800,"cfi_sal_stk":1680,"cfi_acq_fa":-385505,"cfi_sal_fa":14876,"cfi_ln_md":400000,"cfi_div_rcv":8982518,"cfi_net":8000769,"cff_div_pd":-10922550,"effect_of_exchange_rate_change":-385023,"net_increase":775174,"at_beginning_of_year":3887323,"at_end_of_year":4662497},"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",683532,683532,false],["net_turnover_source","gross_profit_calc",4128970,4128970,false],["gross_profit_calc","selling_exp",260704,260704,false],["gross_profit_calc","admin_exp",167164,167164,false],["gross_profit_calc","other_op_exp_exp",593596,593596,false]]}},"financial_ratios":{"current_ratio":{"value":21.7068997020854},"quick_ratio":{"value":21.7068997020854},"net_profit_margin":{"value":1.6381269036355726},"roa":{"value":0.9687157282618032},"roe":{"value":0.9996393761206888},"debt_to_equity":{"value":0.03192231421118028,"negative_equity":false},"asset_turnover":{"value":0.5913557283699368},"altman_z_score":{"value":19.742643115352926},"roce":{"value":1.5661328275131168}},"source_ids":{"financial_statement_id":"1294683","income_statement_id":"1294683","balance_sheet_id":"1294683","cash_flow_statement_id":"1294683"}}}},"vid_data":{"has_data":true,"rating":{"Reitings":"B","Skaidrojums":"Jāuzlabo saistību izpilde","Informacijas_atjaunosanas_datums":"12.08.2026"},"pvn":{"Aktivs":"ir","Registrets":" 25.07.2012 ","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,"313.76","124.21","214.75",20,"2 624.79","~ 1 858.89"],[2023,"229.08","95.06","170.87",16,"2 610.58","~ 1 849.09"]]},"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","59.66","57.46","106.39",35,"2 972.24","~ 2 122.07"],["2026. gada 1. ceturksnis","69.77","56.89","103.91",32,"3 175.11","~ 2 257.34"],["2025. gada 4. ceturksnis","127.44","51.46","90.32",32,"2 759.85","~ 1 970.25"]]},"salary_calculation_example":{"year":2024,"vsaoi_sum":214.75,"employees":20,"gross_salary_raw":2624.7922166813337,"gross_salary_formatted":"2 624.79","net_salary_formatted":"~ 1 858.89","vsaoi_employee_part":"275.60","non_taxable_minimum":"0.00","iin_part":"490.30","iin_rate_percentage":"20.87","iin_rate_decimal":"0.2087"}},"salary_calculation_example":{"year":2024,"vsaoi_sum":214.75,"employees":20,"gross_salary_raw":2624.7922166813337,"gross_salary_formatted":"2 624.79","net_salary_formatted":"~ 1 858.89","vsaoi_employee_part":"275.60","non_taxable_minimum":"0.00","iin_part":"490.30","iin_rate_percentage":"20.87","iin_rate_decimal":"0.2087"},"raw_database_records":{"equity_capitals":{"columns":["equity_capital_type","amount","currency","date_from"],"data":[["PAID_UP_EQUITY",3000,"EUR","2021-05-25"]]},"financial_statements":{"columns":["year","employees","currency"],"data":[[2017,3,"EUR"],[2018,7,"EUR"],[2013,2,"LVL"],[2014,2,"EUR"],[2015,0,"EUR"]]},"memorandum_date":{"columns":["document_date"],"data":[["2012-07-10"]]},"register":{"columns":["sepa","regtype","type","registered","address","index","addressid","city","atvk"],"data":[["LV29ZZZ40103567138","K","SIA","2012-07-18","Rīga, Pulkveža Brieža iela 6 - 1",1010,113173195,100003003,"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","6210  ","010096","Ziemeļu rajons","313.76","124.21","214.75",20],[2023,"sabiedrība ar ierobežotu atbildību","6201  ","010096","Ziemeļu rajons","229.08","95.06","170.87",16]]},"pdb_pvnmaksataji_odata":{"columns":["Aktivs","Registrets","Buvniecibas_pazime","PVN139_2_pazime"],"data":[["ir"," 25.07.2012 ","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":[["ESTOTY SIA","2025. gada 4. ceturksnis","127.44","0.00","17.02","51.46","90.32","32"],["ESTOTY SIA","2026. gada 1. ceturksnis","69.77","0.00","94.05","56.89","103.91","32"],["ESTOTY SIA","2026. gada 2. ceturksnis","59.66","0.21","107.4","57.46","106.39","35"]]},"income_statements":{"columns":["net_turnover","cogs","gross_prof","sell_exp","admin_exp","oth_op_exp","equity_investment_earnings","other_interest_revenues","income_before_income_taxes","provision_for_income_taxes","income_after_income_taxes","extra_dividends","net_income","oth_op_rev","investment_fair_value_adjustments","interest_expenses"],"data":[[10367683,1516003,8851680,87055,131986,113977,1758988,517,10278167,1679737,8598430,1686640,6911790,null,null,null],[4812502,683532,4128970,260704,167164,593596,9107951,6335,12351045,456796,11894249,4010760,7883489,129253,null,null],[16181401,1892153,14289248,437162,661048,1013535,6853816,69,19081005,1515575,17565430,4010760,13554670,49617,null,null],[3233500,581756,2651744,285973,158637,143908,6888810,12931,8747516,676043,8071473,7700000,371473,351989,569440,null],[8721713,2536033,6185680,699918,760882,449110,4174799,931,7708526,737384,6971142,7700000,-728858,477094,1219920,148]]},"balance_sheets":{"columns":["cash","accounts_receivable","cur_assets","investments","fixed_assets","intangible_assets","non_cur_assets","assets","cur_liab","equity","equities","marketable_securities","non_cur_liab"],"data":[[3887323,1320599,5207922,1554144,261351,91,1815586,7023508,108874,6914634,7023508,null,null],[4662497,802215,5464712,2286810,308717,77844,2673371,8138083,251750,7886333,8138083,null,null],[11763962,1940022,13703984,2357394,1214750,77844,3649988,17353972,915133,16438839,17353972,null,null],[2708426,1082591,3828865,2609663,245000,60522,2915185,6744050,236148,6507902,6744050,37848,null],[4959187,3335909,8332944,1460976,982120,60522,2503618,10836562,471176,10357590,10836562,37848,7796]]},"cash_flow_statements":{"columns":["cfo_im_ebt","cfo_im_ebwc","cfo_im_op","cfo_im_tax","cfo_im_net","cfi_acq_stk","cfi_acq_fa","cfi_net","cff_div_pd","effect_of_exchange_rate_change","net_increase","at_beginning_of_year","at_end_of_year","cfi_sal_stk","cfi_sal_fa","cfi_ln_md","cfi_div_rcv","cff_net"],"data":[[10278167,10353880,11161932,-1613428,9548504,-1554144,-208476,-1762620,-8475981,11078,-679019,4566342,3887323,null,null,null,null,null],[12351045,12834471,4522796,-440818,4081978,-212800,-385505,8000769,-10922550,-385023,775174,3887323,4662497,1680,14876,400000,8982518,null],[19081005,19595599,11402639,-1515575,null,-212800,-1302229,982136,-6923485,-385023,3560692,8203270,11763962,1680,14876,null,2480609,-6923485],[8747516,2299008,2429110,-651499,1777611,-1270747,-31905,5363115,-9326371,231478,-1954071,4662497,2708426,null,null,50000,6715797,null],[7708526,4245055,2940931,-737384,null,-1270747,-114984,1781679,-11169168,379071,-6804775,11763962,4959187,null,null,-50000,3217410,null]]}}}