{"_avots":{"nosaukums":"Saraksts.lv","lapa":"https://saraksts.lv/40103613615","dati_atjaunoti":"2026-09-01","piezime":"Neoficiāls apkopojums no data.gov.lv (UR) un VID atvērtajiem datiem. Oficiālais pirmavots: info.ur.gov.lv"},"registration_number":"40103613615","company_name":"SIA \"Formiko Hydraulics\"","company_type":"SIA","registered_date":"2012-12-05","area_of_activity":{"nace_code":"2812","nace_description":"Hidraulisko iekārtu ražošana"},"segmentation":{"status":"Aktīvs","form_group":"Komercsabiedrība","financials":"Zaudējumi"},"financial_summary":{"UGP":{"columns":["year","turnover","profit","assets","employees","currency"],"data":[[2025,4206944,-157411,2493117,57,"EUR"],[2024,4217956,-350190,2657563,62,"EUR"],[2023,5384570,-273047,2402876,69,"EUR"],[2022,5762138,22509,2220879,68,"EUR"],[2021,4552823,464337,1921704,58,"EUR"]]}},"detailed_financials_by_year":{"2025":{"UGP":{"fs_data":{"currency":"EUR","employees":57,"type_from_db":"UGP"},"income_data":{"net_turnover":4206944,"cogs":3720261,"gross_prof":486683,"sell_exp":5265,"admin_exp":504140,"oth_op_rev":4149,"oth_op_exp":97798,"interest_expenses":40393,"income_before_income_taxes":-156764,"provision_for_income_taxes":647,"income_after_income_taxes":-157411,"net_income":-157411},"balance_data":{"cash":134430,"accounts_receivable":156975,"inventories":1774065,"cur_assets":2065470,"fixed_assets":366998,"intangible_assets":60649,"non_cur_assets":427647,"assets":2493117,"cur_liab":1246229,"non_cur_liab":936167,"equity":310721,"equities":2493117},"cash_flow_data":{"cfo_im_ebt":-156764,"cfo_im_ebwc":168020,"cfo_im_op":727807,"cfo_im_int":-36258,"cfo_im_tax":-661,"cfo_im_net":-764726,"cfi_acq_fa":-96927,"cfi_net":-96927,"cff_ln_rcv":980080,"cff_ln_repay":-59773,"cff_ls_repay":-50760,"cff_net":869547,"net_increase":7894,"at_beginning_of_year":126536,"at_end_of_year":134430},"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",3720261,3720261,false],["net_turnover_source","gross_profit_calc",486683,486683,false],["gross_profit_calc","selling_exp",5265,5265,false],["gross_profit_calc","admin_exp",504140,504140,false],["gross_profit_calc","other_op_exp_exp",97798,97798,false]]}},"financial_ratios":{"current_ratio":{"value":1.6573759718318222},"quick_ratio":{"value":0.23382941658395046},"net_profit_margin":{"value":-0.03741694683837009},"roa":{"value":-0.06313823218084029},"roe":{"value":-0.5065991677421223},"debt_to_equity":{"value":7.023651442934336,"negative_equity":false},"interest_coverage":{"value":-2.8809694749090187},"asset_turnover":{"value":1.6874234141438207},"altman_z_score":{"value":1.93999126382306},"roce":{"value":-0.09332915225746018}},"source_ids":{"financial_statement_id":"2112318","income_statement_id":"2112318","balance_sheet_id":"2112318","cash_flow_statement_id":"2112318"}}},"2024":{"UGP":{"fs_data":{"currency":"EUR","employees":62,"type_from_db":"UGP"},"income_data":{"net_turnover":4217956,"cogs":3960452,"gross_prof":257504,"sell_exp":31462,"admin_exp":485953,"oth_op_rev":50933,"oth_op_exp":106930,"interest_expenses":33750,"income_before_income_taxes":-349658,"provision_for_income_taxes":532,"income_after_income_taxes":-350190,"net_income":-350190},"balance_data":{"cash":126536,"accounts_receivable":79357,"inventories":1866165,"cur_assets":2072058,"fixed_assets":539009,"intangible_assets":46496,"non_cur_assets":585505,"assets":2657563,"cur_liab":2047014,"non_cur_liab":142417,"equity":468132,"equities":2657563},"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",3960452,3960452,false],["net_turnover_source","gross_profit_calc",257504,257504,false],["gross_profit_calc","selling_exp",31462,31462,false],["gross_profit_calc","admin_exp",485953,485953,false],["gross_profit_calc","other_op_exp_exp",106930,106930,false]]}},"financial_ratios":{"current_ratio":{"value":1.0122344058223345},"quick_ratio":{"value":0.10058211619461323},"net_profit_margin":{"value":-0.08302362566133928},"roa":{"value":-0.1317711000642318},"roe":{"value":-0.7480582399835943},"debt_to_equity":{"value":4.676952227149608,"negative_equity":false},"interest_coverage":{"value":-9.360237037037036},"asset_turnover":{"value":1.587151837980887},"altman_z_score":{"value":1.4604029885670216},"roce":{"value":-0.5174162925498199}},"source_ids":{"financial_statement_id":"1961218","income_statement_id":"1961218","balance_sheet_id":"1961218"}}},"2023":{"UGP":{"fs_data":{"currency":"EUR","employees":69,"type_from_db":"UGP"},"income_data":{"net_turnover":5384570,"cogs":4984264,"gross_prof":400306,"sell_exp":16111,"admin_exp":456541,"oth_op_rev":1221,"oth_op_exp":169470,"interest_expenses":29248,"income_before_income_taxes":-269843,"provision_for_income_taxes":3204,"income_after_income_taxes":-273047,"net_income":-273047},"balance_data":{"cash":121127,"accounts_receivable":79864,"inventories":1531888,"cur_assets":1732879,"fixed_assets":648866,"intangible_assets":21131,"non_cur_assets":669997,"assets":2402876,"cur_liab":1441270,"non_cur_liab":143284,"equity":818322,"equities":2402876},"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",4984264,4984264,false],["net_turnover_source","gross_profit_calc",400306,400306,false],["gross_profit_calc","selling_exp",16111,16111,false],["gross_profit_calc","admin_exp",456541,456541,false],["gross_profit_calc","other_op_exp_exp",169470,169470,false]]}},"financial_ratios":{"current_ratio":{"value":1.2023278081136775},"quick_ratio":{"value":0.13945409257113517},"net_profit_margin":{"value":-0.05070915597717181},"roa":{"value":-0.11363341262720174},"roe":{"value":-0.33366694284157095},"debt_to_equity":{"value":1.936345350607707,"negative_equity":false},"interest_coverage":{"value":-8.226032549234136},"asset_turnover":{"value":2.240885505535866},"altman_z_score":{"value":2.517677438424179},"roce":{"value":-0.25020122586589516}},"source_ids":{"financial_statement_id":"1793573","income_statement_id":"1793573","balance_sheet_id":"1793573"}}},"2022":{"UGP":{"fs_data":{"currency":"EUR","employees":68,"type_from_db":"UGP"},"income_data":{"net_turnover":5762138,"cogs":5142294,"gross_prof":619844,"sell_exp":5137,"admin_exp":444473,"oth_op_rev":900,"oth_op_exp":136635,"interest_expenses":11379,"income_before_income_taxes":23120,"provision_for_income_taxes":611,"income_after_income_taxes":22509,"net_income":22509},"balance_data":{"cash":41494,"accounts_receivable":182784,"inventories":1124329,"cur_assets":1348607,"fixed_assets":871032,"intangible_assets":1240,"non_cur_assets":872272,"assets":2220879,"cur_liab":768798,"non_cur_liab":360712,"equity":1091369,"equities":2220879},"cash_flow_data":{"cfo_im_ebt":23120,"cfo_im_ebwc":341607,"cfo_im_op":119548,"cfo_im_int":-11379,"cfo_im_tax":-3027,"cfo_im_net":105142,"cfi_acq_fa":-393012,"cfi_sal_fa":900,"cff_ln_rcv":175643,"cff_ls_repay":-45716,"net_increase":-157043,"at_beginning_of_year":198537,"at_end_of_year":41494},"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",5142294,5142294,false],["net_turnover_source","gross_profit_calc",619844,619844,false],["gross_profit_calc","selling_exp",5137,5137,false],["gross_profit_calc","admin_exp",444473,444473,false],["gross_profit_calc","other_op_exp_exp",136635,136635,false]]}},"financial_ratios":{"current_ratio":{"value":1.754175999417272},"quick_ratio":{"value":0.2917255247802414},"net_profit_margin":{"value":0.00390636253418436},"roa":{"value":0.010135176207258477},"roe":{"value":0.02062455503134137},"debt_to_equity":{"value":1.0349478499022786,"negative_equity":false},"interest_coverage":{"value":3.0318129888390897},"asset_turnover":{"value":2.5945303638784463},"altman_z_score":{"value":3.646838204988141},"roce":{"value":0.023758316512646333}},"source_ids":{"financial_statement_id":"1440760","income_statement_id":"1440760","balance_sheet_id":"1440760","cash_flow_statement_id":"1440760"}}},"2021":{"UGP":{"fs_data":{"currency":"EUR","employees":58,"type_from_db":"UGP"},"income_data":{"net_turnover":4552823,"cogs":3624209,"gross_prof":928614,"sell_exp":10936,"admin_exp":364139,"oth_op_rev":17316,"oth_op_exp":100081,"interest_expenses":2918,"income_before_income_taxes":467856,"provision_for_income_taxes":3519,"income_after_income_taxes":464337,"net_income":464337},"balance_data":{"cash":198537,"accounts_receivable":126234,"inventories":849705,"cur_assets":1174476,"fixed_assets":743782,"intangible_assets":3446,"non_cur_assets":747228,"assets":1921704,"cur_liab":651947,"non_cur_liab":200897,"equity":1068860,"equities":1921704},"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",3624209,3624209,false],["net_turnover_source","gross_profit_calc",928614,928614,false],["gross_profit_calc","selling_exp",10936,10936,false],["gross_profit_calc","admin_exp",364139,364139,false],["gross_profit_calc","other_op_exp_exp",100081,100081,false]]}},"financial_ratios":{"current_ratio":{"value":1.801489998420117},"quick_ratio":{"value":0.49815552491230114},"net_profit_margin":{"value":0.10198881001962957},"roa":{"value":0.2416277428781956},"roe":{"value":0.4344226559137773},"debt_to_equity":{"value":0.7979005669591902,"negative_equity":false},"interest_coverage":{"value":161.33447566826592},"asset_turnover":{"value":2.3691593502433257},"altman_z_score":{"value":4.318011038518675},"roce":{"value":0.3707591295027316}},"source_ids":{"financial_statement_id":"1305581","income_statement_id":"1305581","balance_sheet_id":"1305581"}}}},"vid_data":{"has_data":true,"rating":{"Reitings":"A","Skaidrojums":"Laba saistību izpilde","Informacijas_atjaunosanas_datums":"12.08.2026"},"pvn":{"Aktivs":"ir","Registrets":" 05.01.2013 ","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,"411.94","218.11","406.83",62,"1 604.03","~ 1 163.56"],[2023,"419.20","244.38","452.49",68,"1 626.64","~ 1 178.01"],[2022,"266.43","220.11","411.09",67,"1 499.87","~ 1 073.91"]]},"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","74.13","40.98","93.14",52,"1 751.40","~ 1 308.04"],["2026. gada 1. ceturksnis","70.29","38.19","87.61",54,"1 586.40","~ 1 198.02"],["2025. gada 4. ceturksnis","92.02","42.65","93.68",54,"1 696.31","~ 1 261.11"]]},"salary_calculation_example":{"year":2024,"vsaoi_sum":406.83,"employees":62,"gross_salary_raw":1604.032021499068,"gross_salary_formatted":"1 604.03","net_salary_formatted":"~ 1 163.56","vsaoi_employee_part":"168.42","non_taxable_minimum":"75.37","iin_part":"272.05","iin_rate_percentage":"20","iin_rate_decimal":"0.2"}},"salary_calculation_example":{"year":2024,"vsaoi_sum":406.83,"employees":62,"gross_salary_raw":1604.032021499068,"gross_salary_formatted":"1 604.03","net_salary_formatted":"~ 1 163.56","vsaoi_employee_part":"168.42","non_taxable_minimum":"75.37","iin_part":"272.05","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",900000,"EUR","2017-03-31"]]},"financial_statements":{"columns":["year","employees","currency"],"data":[[2017,49,"EUR"],[2018,60,"EUR"],[2013,24,"LVL"],[2014,31,"EUR"],[2015,38,"EUR"]]},"memorandum_date":{"columns":["document_date"],"data":[["2012-11-27"]]},"register":{"columns":["sepa","regtype","type","registered","address","index","addressid","city","atvk"],"data":[["LV39ZZZ40103613615","K","SIA","2012-12-05","Rīga, Dzirciema iela 119 k-1",1055,105769524,100003003,"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","2812  ","010092","Kurzemes rajons","411.94","218.11","406.83",62],[2023,"sabiedrība ar ierobežotu atbildību","2812  ","010092","Kurzemes rajons","419.20","244.38","452.49",68],[2022,"sabiedrība ar ierobežotu atbildību","2812  ","010092","Kurzemes rajons","266.43","220.11","411.09",67]]},"pdb_pvnmaksataji_odata":{"columns":["Aktivs","Registrets","Buvniecibas_pazime","PVN139_2_pazime"],"data":[["ir"," 05.01.2013 ","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":[["FORMIKO HYDRAULICS SIA","2025. gada 4. ceturksnis","92.02","0.17","44.84","42.65","93.68","54"],["FORMIKO HYDRAULICS SIA","2026. gada 1. ceturksnis","70.29","0.00","56.39","38.19","87.61","54"],["FORMIKO HYDRAULICS SIA","2026. gada 2. ceturksnis","74.13","0.0","61.15","40.98","93.14","52"]]},"deminimis":{"columns":["assign_date","assigned_amount","assigner_title","program_title","instrument_title","regul_title","project_title"],"data":[["2026-05-07",720,"Latvijas Investīciju un attīstības aģentūra","ESF 2021-2027.g 1.2.3.1. pasākums \"Atbalsts MVU inovatīvas uzņēmējdarbības attīstībai\" ","01 Tiešais maksājums (grants)","2023/2831 Vispārējā tautsaimniecība (2023/2831)","6ecb1509"],["2025-04-17",49497.84,"AS \"Attīstības finanšu institūcija Altum\"","Aizdevumu garantijas","03 Galvojums/garantija","2023/2831 Vispārējā tautsaimniecība (2023/2831)","bfa2f86b"],["2025-04-17",8624.53,"AS \"Attīstības finanšu institūcija Altum\"","Aizdevumu garantijas","03 Galvojums/garantija","2023/2831 Vispārējā tautsaimniecība (2023/2831)","f7efed5a"],["2024-07-12",2986.67,"AS \"Attīstības finanšu institūcija Altum\"","Aizdevumu garantijas","03 Galvojums/garantija","2023/2831 Vispārējā tautsaimniecība (2023/2831)","f7efed5a"],["2024-07-08",3126.24,"Latvijas Investīciju un attīstības aģentūra","ESF 2021-2027.g 1.2.3.1. pasākums \"Atbalsts MVU inovatīvas uzņēmējdarbības attīstībai\" ","01 Tiešais maksājums (grants)","2023/2831 Vispārējā tautsaimniecība (2023/2831)","f59862b7"]]},"vide":{"columns":["veids","numurs","statuss","no_dat","nosaukums","apraksts"],"data":[["ab","AP22IB0032","Izsniegta","2022-10-13","metālapstrādes ražotne","citas iekārtas dzelzs, tērauda vai citu metālu rūpnieciskai apstrādei ar ražošanas platību 1000 m2 un vairāk"]]},"atkritumi":{"columns":["gads","nosaukums","klase","nodots","uzkrats"],"data":[["2026","Čuguna un dzelzs atkritumi","191001",127.86,-127.86],["2026","Absorbenti, filtru materiāli (tai skaitā citur neminēti eļļu filtri), slaucīšanas materiāls un aizsargtērpi, kuri ir piesārņoti ar bīstamām vielām","150202",0.258,-0.258]]},"income_statements":{"columns":["net_turnover","cogs","gross_prof","sell_exp","admin_exp","oth_op_rev","oth_op_exp","interest_expenses","income_before_income_taxes","provision_for_income_taxes","income_after_income_taxes","net_income"],"data":[[3160987,2757471,403516,4904,304749,73973,58303,1982,107551,444,107107,107107],[4552823,3624209,928614,10936,364139,17316,100081,2918,467856,3519,464337,464337],[5762138,5142294,619844,5137,444473,900,136635,11379,23120,611,22509,22509],[5384570,4984264,400306,16111,456541,1221,169470,29248,-269843,3204,-273047,-273047],[4217956,3960452,257504,31462,485953,50933,106930,33750,-349658,532,-350190,-350190]]},"balance_sheets":{"columns":["cash","accounts_receivable","inventories","cur_assets","fixed_assets","intangible_assets","non_cur_assets","assets","cur_liab","equity","equities","non_cur_liab"],"data":[[92770,48639,551268,692677,258470,6949,265419,958096,353573,604523,958096,null],[198537,126234,849705,1174476,743782,3446,747228,1921704,651947,1068860,1921704,200897],[41494,182784,1124329,1348607,871032,1240,872272,2220879,768798,1091369,2220879,360712],[121127,79864,1531888,1732879,648866,21131,669997,2402876,1441270,818322,2402876,143284],[126536,79357,1866165,2072058,539009,46496,585505,2657563,2047014,468132,2657563,142417]]},"cash_flow_statements":{"columns":["cfo_im_ebt","cfo_im_ebwc","cfo_im_op","cfo_im_int","cfo_im_tax","cfo_im_net","cfi_acq_fa","cfi_sal_fa","cff_ln_rcv","cff_ls_repay","net_increase","at_beginning_of_year","at_end_of_year","cfi_net","cff_ln_repay","cff_net"],"data":[[23120,341607,119548,-11379,-3027,105142,-393012,900,175643,-45716,-157043,198537,41494,null,null,null],[-156764,168020,727807,-36258,-661,-764726,-96927,null,980080,-50760,7894,126536,134430,-96927,-59773,869547],[-215203,null,null,-5270,null,null,-368646,null,626483,null,10525,null,10525,null,-47399,null],[-210993,-79911,-24179,null,null,-24213,-34305,1124,23500,null,29045,14976,44021,-33181,-101580,86439],[-127197,15980,124549,null,null,123006,-69558,1500,19000,null,-23574,44021,20447,-68058,-90677,-78522]]}}}