{"_avots":{"nosaukums":"Saraksts.lv","lapa":"https://saraksts.lv/40103685558","dati_atjaunoti":"2026-09-21","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/40103685558"},"registration_number":"40103685558","company_name":"Sabiedrība ar ierobežotu atbildību \"MEDKALN\"","company_type":"SIA","registered_date":"2013-06-26","area_of_activity":{"nace_code":"5622","nace_description":"Ēdināšanas pakalpojumi uz līguma pamata un citi ēdināšanas pakalpojumi"},"segmentation":{"status":"Aktīvs","form_group":"Komercsabiedrība","financials":"Zaudējumi"},"financial_summary":{"UGP":{"columns":["year","turnover","profit","assets","employees","currency"],"data":[[2025,93508,-1326,428,4,"EUR"],[2024,95181,780,1982,4,"EUR"],[2023,85321,-1150,2399,5,"EUR"],[2022,79448,-4414,3628,5,"EUR"],[2021,57313,-697,4731,5,"EUR"]]}},"detailed_financials_by_year":{"2025":{"UGP":{"fs_data":{"currency":"EUR","employees":4,"type_from_db":"UGP"},"income_data":{"net_turnover":93508,"gross_prof":93508,"sell_exp":94834,"income_before_income_taxes":-1326,"income_after_income_taxes":-1326,"net_income":-1326},"balance_data":{"cash":178,"accounts_receivable":250,"cur_assets":428,"assets":428,"cur_liab":69370,"equity":-68942,"equities":428},"sankey_prepared":{"nodes":{"columns":["name"],"data":[["Neto Apgrozījums"],["Bruto Peļņa"],["Pārdošanas izmaksas"],["Peļņa pirms proc. un nodokļiem (EBIT)"],["Peļņa pirms nodokļiem (EBT)"]]},"links":{"columns":["source","target","value","originalValue","isLoss"],"data":[["net_turnover_source","gross_profit_calc",93508,93508,false],["gross_profit_calc","selling_exp",94834,94834,false],["gross_profit_calc","ebit_calc",1326,-1326,true],["ebit_calc","ebt_calc",1326,-1326,true],["ebt_calc","net_income_final",1326,-1326,true]]}},"financial_ratios":{"current_ratio":{"value":0.0061698140406515785},"quick_ratio":{"value":0.0061698140406515785},"net_profit_margin":{"value":-0.014180604868032682},"roa":{"value":-3.0981308411214954},"roe":{"value":0.019233558643497434},"debt_to_equity":{"value":-1.006208116967886,"negative_equity":true},"asset_turnover":{"value":218.47663551401868},"altman_z_score":{"value":-43.93186194913096},"roce":{"value":0.019233558643497434}},"source_ids":{"financial_statement_id":"2280295","income_statement_id":"2280295","balance_sheet_id":"2280295"}}},"2024":{"UGP":{"fs_data":{"currency":"EUR","employees":4,"type_from_db":"UGP"},"income_data":{"net_turnover":95181,"gross_prof":95181,"sell_exp":83747,"oth_op_exp":10654,"income_before_income_taxes":780,"income_after_income_taxes":780,"net_income":780},"balance_data":{"cash":1090,"accounts_receivable":716,"cur_assets":1806,"fixed_assets":176,"non_cur_assets":176,"assets":1982,"cur_liab":69598,"equity":-67616,"equities":1982},"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",95181,95181,false],["gross_profit_calc","selling_exp",83747,83747,false],["gross_profit_calc","other_op_exp_exp",10654,10654,false],["gross_profit_calc","ebit_calc",780,780,false],["ebit_calc","ebt_calc",780,780,false]]}},"financial_ratios":{"current_ratio":{"value":0.025949021523607},"quick_ratio":{"value":0.025949021523607},"net_profit_margin":{"value":0.008194912850253727},"roa":{"value":0.39354187689202824},"roe":{"value":-0.011535731187884524},"debt_to_equity":{"value":-1.0293125887363939,"negative_equity":true},"asset_turnover":{"value":48.022704339051465},"altman_z_score":{"value":-4.678230027922488},"roce":{"value":-0.011535731187884524}},"source_ids":{"financial_statement_id":"2067999","income_statement_id":"2067999","balance_sheet_id":"2067999"}}},"2023":{"UGP":{"fs_data":{"currency":"EUR","employees":5,"type_from_db":"UGP"},"income_data":{"net_turnover":85321,"gross_prof":85321,"sell_exp":73882,"oth_op_exp":12589,"income_before_income_taxes":-1150,"income_after_income_taxes":-1150,"net_income":-1150},"balance_data":{"cash":872,"accounts_receivable":412,"cur_assets":1284,"fixed_assets":1115,"non_cur_assets":1115,"assets":2399,"cur_liab":70795,"equity":-68396,"equities":2399},"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",85321,85321,false],["gross_profit_calc","selling_exp",73882,73882,false],["gross_profit_calc","other_op_exp_exp",12589,12589,false],["gross_profit_calc","ebit_calc",1150,-1150,true],["ebit_calc","ebt_calc",1150,-1150,true]]}},"financial_ratios":{"current_ratio":{"value":0.018136874073027755},"quick_ratio":{"value":0.018136874073027755},"net_profit_margin":{"value":-0.01347851056598024},"roa":{"value":-0.47936640266777825},"roe":{"value":0.01681384876308556},"debt_to_equity":{"value":-1.035075150593602,"negative_equity":true},"asset_turnover":{"value":35.565235514797834},"altman_z_score":{"value":-11.324271598940882},"roce":{"value":0.01681384876308556}},"source_ids":{"financial_statement_id":"1890566","income_statement_id":"1890566","balance_sheet_id":"1890566"}}},"2022":{"UGP":{"fs_data":{"currency":"EUR","employees":5,"type_from_db":"UGP"},"income_data":{"net_turnover":79448,"gross_prof":79448,"sell_exp":63125,"oth_op_exp":20737,"income_before_income_taxes":-4414,"income_after_income_taxes":-4414,"net_income":-4414},"balance_data":{"cash":1085,"accounts_receivable":6,"cur_assets":1091,"fixed_assets":2537,"non_cur_assets":2537,"assets":3628,"cur_liab":70873,"equity":-67245,"equities":3628},"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",79448,79448,false],["gross_profit_calc","selling_exp",63125,63125,false],["gross_profit_calc","other_op_exp_exp",20737,20737,false],["gross_profit_calc","ebit_calc",4414,-4414,true],["ebit_calc","ebt_calc",4414,-4414,true]]}},"financial_ratios":{"current_ratio":{"value":0.015393732451003908},"quick_ratio":{"value":0.015393732451003908},"net_profit_margin":{"value":-0.05555835263316886},"roa":{"value":-1.2166482910694598},"roe":{"value":0.06564056807197562},"debt_to_equity":{"value":-1.0539519666889732,"negative_equity":true},"asset_turnover":{"value":21.89856670341786},"altman_z_score":{"value":-11.813991589389886},"roce":{"value":0.06564056807197562}},"source_ids":{"financial_statement_id":"1755143","income_statement_id":"1755143","balance_sheet_id":"1755143"}}},"2021":{"UGP":{"fs_data":{"currency":"EUR","employees":5,"type_from_db":"UGP"},"income_data":{"net_turnover":57313,"gross_prof":57313,"sell_exp":47380,"oth_op_exp":10630,"income_before_income_taxes":-697,"income_after_income_taxes":-697,"net_income":-697},"balance_data":{"cash":609,"accounts_receivable":440,"cur_assets":1049,"fixed_assets":3682,"non_cur_assets":3682,"assets":4731,"cur_liab":67562,"equity":-62831,"equities":4731},"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",57313,57313,false],["gross_profit_calc","selling_exp",47380,47380,false],["gross_profit_calc","other_op_exp_exp",10630,10630,false],["gross_profit_calc","ebit_calc",697,-697,true],["ebit_calc","ebt_calc",697,-697,true]]}},"financial_ratios":{"current_ratio":{"value":0.015526479381901069},"quick_ratio":{"value":0.015526479381901069},"net_profit_margin":{"value":-0.012161289759740374},"roa":{"value":-0.14732614669203128},"roe":{"value":0.011093250147220322},"debt_to_equity":{"value":-1.0752972258916778,"negative_equity":true},"asset_turnover":{"value":12.114352145423801},"altman_z_score":{"value":-10.087246412781608},"roce":{"value":0.011093250147220322}},"source_ids":{"financial_statement_id":"1391492","income_statement_id":"1391492","balance_sheet_id":"1391492"}}}},"vid_data":{"has_data":true,"rating":{"Reitings":"A","Skaidrojums":"Laba saistību izpilde","Informacijas_atjaunosanas_datums":"12.08.2026"},"pvn":{"Aktivs":"ir","Registrets":" 12.08.2015 ","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,"28.97","5.00","14.30",5,"699.13","~ 585.26"],[2023,"23.70","3.59","13.13",5,"641.93","~ 548.70"]]},"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","5.74","0.79","3.07",3,"1 000.62","~ 807.44"],["2026. gada 1. ceturksnis","6.64","0.77","2.99",3,"974.54","~ 790.05"],["2025. gada 4. ceturksnis","6.37","0.92","3.43",3,"1 117.96","~ 875.47"]]},"salary_calculation_example":{"year":2024,"vsaoi_sum":14.3,"employees":5,"gross_salary_raw":699.1297545712331,"gross_salary_formatted":"699.13","net_salary_formatted":"~ 585.26","vsaoi_employee_part":"73.41","non_taxable_minimum":"423.41","iin_part":"40.46","iin_rate_percentage":"20","iin_rate_decimal":"0.2"}},"salary_calculation_example":{"year":2024,"vsaoi_sum":14.3,"employees":5,"gross_salary_raw":699.1297545712331,"gross_salary_formatted":"699.13","net_salary_formatted":"~ 585.26","vsaoi_employee_part":"73.41","non_taxable_minimum":"423.41","iin_part":"40.46","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",14,"EUR","2016-06-28"]]},"financial_statements":{"columns":["year","employees","currency"],"data":[[2017,4,"EUR"],[2018,5,"EUR"],[2013,4,"LVL"],[2014,4,"EUR"],[2015,4,"EUR"]]},"memorandum_date":{"columns":["document_date"],"data":[["2013-06-19"]]},"register":{"columns":["sepa","regtype","type","registered","address","index","addressid","region","atvk"],"data":[["LV03ZZZ40103685558","K","SIA","2013-06-26","Ropažu nov., Garkalnes pag., Makstenieki, Melleņu iela 16",2137,104144761,100016784,"0806000"]]},"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","5622  ","044400","Garkalnes pag.","28.97","5.00","14.30",5],[2023,"sabiedrība ar ierobežotu atbildību","5629  ","044400","Garkalnes pag.","23.70","3.59","13.13",5]]},"pdb_pvnmaksataji_odata":{"columns":["Aktivs","Registrets","Buvniecibas_pazime","PVN139_2_pazime"],"data":[["ir"," 12.08.2015 ","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":[["MEDKALN SIA","2025. gada 4. ceturksnis","6.37","2.02","0.00","0.92","3.43","3"],["MEDKALN SIA","2026. gada 1. ceturksnis","6.64","2.87","0.00","0.77","2.99","3"],["MEDKALN SIA","2026. gada 2. ceturksnis","5.74","1.88","0.0","0.79","3.07","3"]]},"income_statements":{"columns":["net_turnover","gross_prof","sell_exp","admin_exp","oth_op_exp","income_before_income_taxes","income_after_income_taxes","net_income"],"data":[[85241,85241,78985,2096,12132,-7972,-7972,-7972],[62621,62621,50222,1310,10037,1052,1052,1052],[57313,57313,47380,null,10630,-697,-697,-697],[79448,79448,63125,null,20737,-4414,-4414,-4414],[85321,85321,73882,null,12589,-1150,-1150,-1150]]},"balance_sheets":{"columns":["cash","accounts_receivable","cur_assets","fixed_assets","non_cur_assets","assets","cur_liab","equity","equities"],"data":[[44,405,449,9478,9478,9927,73141,-63214,9927],[692,572,1264,5496,5496,6760,68908,-62148,6760],[609,440,1049,3682,3682,4731,67562,-62831,4731],[1085,6,1091,2537,2537,3628,70873,-67245,3628],[872,412,1284,1115,1115,2399,70795,-68396,2399]]}}}