{"_avots":{"nosaukums":"Saraksts.lv","lapa":"https://saraksts.lv/40103790051","dati_atjaunoti":"2026-09-20","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/40103790051"},"registration_number":"40103790051","company_name":"SIA \"Visual Media Group\"","company_type":"SIA","registered_date":"2014-05-19","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":[[2025,7448384,124729,9956524,15,"EUR"],[2024,7515507,721918,8834877,14,"EUR"],[2023,4701235,27222,8230368,11,"EUR"],[2022,3783975,436030,4160293,10,"EUR"],[2021,1950867,101082,1782316,6,"EUR"]]}},"detailed_financials_by_year":{"2025":{"UGP":{"fs_data":{"currency":"EUR","employees":15,"type_from_db":"UGP"},"income_data":{"net_turnover":7448384,"cogs":6240100,"gross_prof":1208284,"admin_exp":263485,"oth_op_rev":106211,"oth_op_exp":246002,"other_interest_revenues":141,"interest_expenses":676762,"income_before_income_taxes":128387,"provision_for_income_taxes":3658,"income_after_income_taxes":124729,"net_income":124729},"balance_data":{"cash":338596,"accounts_receivable":537821,"cur_assets":876417,"investments":655540,"fixed_assets":8357851,"intangible_assets":66716,"non_cur_assets":9080107,"assets":9956524,"cur_liab":3637172,"non_cur_liab":4702074,"equity":1617278,"equities":9956524},"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",6240100,6240100,false],["net_turnover_source","gross_profit_calc",1208284,1208284,false],["gross_profit_calc","admin_exp",263485,263485,false],["gross_profit_calc","other_op_exp_exp",246002,246002,false],["gross_profit_calc","ebit_calc",698797,698797,false]]}},"financial_ratios":{"current_ratio":{"value":0.24096110934539253},"quick_ratio":{"value":0.24096110934539253},"net_profit_margin":{"value":0.016745780024230758},"roa":{"value":0.012527363967585475},"roe":{"value":0.07712279521517018},"debt_to_equity":{"value":5.156346651596077,"negative_equity":false},"interest_coverage":{"value":1.1897077554590831},"asset_turnover":{"value":0.7480907995601678},"altman_z_score":{"value":1.0180708891077885},"roce":{"value":0.12741005723371637}},"source_ids":{"financial_statement_id":"2318538","income_statement_id":"2318538","balance_sheet_id":"2318538"}}},"2024":{"UGP":{"fs_data":{"currency":"EUR","employees":14,"type_from_db":"UGP"},"income_data":{"net_turnover":7515507,"cogs":5975565,"gross_prof":1539942,"admin_exp":156858,"oth_op_rev":74038,"oth_op_exp":118106,"other_interest_revenues":140,"interest_expenses":615810,"income_before_income_taxes":723346,"provision_for_income_taxes":1428,"income_after_income_taxes":721918,"net_income":721918},"balance_data":{"cash":67583,"accounts_receivable":531377,"cur_assets":598960,"investments":657722,"fixed_assets":7502602,"intangible_assets":75593,"non_cur_assets":8235917,"assets":8834877,"cur_liab":3645988,"non_cur_liab":3696340,"equity":1492549,"equities":8834877},"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",5975565,5975565,false],["net_turnover_source","gross_profit_calc",1539942,1539942,false],["gross_profit_calc","admin_exp",156858,156858,false],["gross_profit_calc","other_op_exp_exp",118106,118106,false],["gross_profit_calc","ebit_calc",1264978,1264978,false]]}},"financial_ratios":{"current_ratio":{"value":0.16427920223544346},"quick_ratio":{"value":0.16427920223544346},"net_profit_margin":{"value":0.0960571256204006},"roa":{"value":0.08171228643024685},"roe":{"value":0.48368127277563416},"debt_to_equity":{"value":4.919321241714678,"negative_equity":false},"interest_coverage":{"value":2.1746252902681023},"asset_turnover":{"value":0.8506634557560904},"altman_z_score":{"value":1.3010938901208298},"roce":{"value":0.25808145057641435}},"source_ids":{"financial_statement_id":"2040435","income_statement_id":"2040435","balance_sheet_id":"2040435"}}},"2023":{"UGP":{"fs_data":{"currency":"EUR","employees":11,"type_from_db":"UGP"},"income_data":{"net_turnover":4701235,"cogs":4038713,"gross_prof":662522,"admin_exp":134404,"oth_op_rev":12377,"oth_op_exp":78804,"other_interest_revenues":210,"interest_expenses":433452,"income_before_income_taxes":28449,"provision_for_income_taxes":1227,"income_after_income_taxes":27222,"net_income":27222},"balance_data":{"cash":28925,"accounts_receivable":374396,"cur_assets":403321,"investments":671794,"fixed_assets":7081880,"intangible_assets":73373,"non_cur_assets":7827047,"assets":8230368,"cur_liab":4002629,"non_cur_liab":3457108,"equity":770631,"equities":8230368},"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",4038713,4038713,false],["net_turnover_source","gross_profit_calc",662522,662522,false],["gross_profit_calc","admin_exp",134404,134404,false],["gross_profit_calc","other_op_exp_exp",78804,78804,false],["gross_profit_calc","ebit_calc",449314,449314,false]]}},"financial_ratios":{"current_ratio":{"value":0.10076402284598447},"quick_ratio":{"value":0.10076402284598447},"net_profit_margin":{"value":0.005790393375357751},"roa":{"value":0.0033075070276323004},"roe":{"value":0.03532429917820591},"debt_to_equity":{"value":9.680037527688349,"negative_equity":false},"interest_coverage":{"value":1.0656335649622104},"asset_turnover":{"value":0.5712059290665983},"altman_z_score":{"value":0.5535695265851237},"roce":{"value":0.10925485229811964}},"source_ids":{"financial_statement_id":"1932529","income_statement_id":"1932529","balance_sheet_id":"1932529"}}},"2022":{"UGP":{"fs_data":{"currency":"EUR","employees":10,"type_from_db":"UGP"},"income_data":{"net_turnover":3783975,"cogs":3022337,"gross_prof":761638,"admin_exp":73621,"oth_op_rev":7315,"oth_op_exp":48846,"other_interest_revenues":208,"interest_expenses":210664,"income_before_income_taxes":436030,"income_after_income_taxes":436030,"net_income":436030},"balance_data":{"cash":40682,"accounts_receivable":443459,"cur_assets":484141,"investments":685053,"fixed_assets":2964235,"intangible_assets":26864,"non_cur_assets":3676152,"assets":4160293,"cur_liab":1258364,"non_cur_liab":2158520,"equity":743409,"equities":4160293},"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",3022337,3022337,false],["net_turnover_source","gross_profit_calc",761638,761638,false],["gross_profit_calc","admin_exp",73621,73621,false],["gross_profit_calc","other_op_exp_exp",48846,48846,false],["gross_profit_calc","ebit_calc",639171,639171,false]]}},"financial_ratios":{"current_ratio":{"value":0.38473843816256664},"quick_ratio":{"value":0.38473843816256664},"net_profit_margin":{"value":0.11523067673544354},"roa":{"value":0.10480752197020739},"roe":{"value":0.5865277391045844},"debt_to_equity":{"value":4.596237064657544,"negative_equity":false},"interest_coverage":{"value":3.0697888580868113},"asset_turnover":{"value":0.9095453132748103},"altman_z_score":{"value":1.499990184423072},"roce":{"value":0.22284969756324155}},"source_ids":{"financial_statement_id":"1765407","income_statement_id":"1765407","balance_sheet_id":"1765407"}}},"2021":{"UGP":{"fs_data":{"currency":"EUR","employees":6,"type_from_db":"UGP"},"income_data":{"net_turnover":1950867,"cogs":1648179,"gross_prof":302688,"admin_exp":91369,"oth_op_exp":17300,"other_interest_revenues":98,"interest_expenses":93035,"income_before_income_taxes":101082,"income_after_income_taxes":101082,"net_income":101082},"balance_data":{"cash":77653,"accounts_receivable":409371,"cur_assets":487024,"investments":153380,"fixed_assets":1141912,"non_cur_assets":1295292,"assets":1782316,"cur_liab":1393998,"non_cur_liab":233566,"equity":154752,"equities":1782316},"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",1648179,1648179,false],["net_turnover_source","gross_profit_calc",302688,302688,false],["gross_profit_calc","admin_exp",91369,91369,false],["gross_profit_calc","other_op_exp_exp",17300,17300,false],["gross_profit_calc","ebit_calc",194019,194019,false]]}},"financial_ratios":{"current_ratio":{"value":0.3493720937906654},"quick_ratio":{"value":0.3493720937906654},"net_profit_margin":{"value":0.051813885826148064},"roa":{"value":0.056713848722673196},"roe":{"value":0.653187034739454},"debt_to_equity":{"value":10.517240488006617,"negative_equity":false},"interest_coverage":{"value":2.086494330090826},"asset_turnover":{"value":1.094568527690937},"altman_z_score":{"value":1.179385217801781},"roce":{"value":0.49989184122291525}},"source_ids":{"financial_statement_id":"1412028","income_statement_id":"1412028","balance_sheet_id":"1412028"}}}},"vid_data":{"has_data":true,"rating":{"Reitings":"B","Skaidrojums":"Jāuzlabo saistību izpilde","Informacijas_atjaunosanas_datums":"12.08.2026"},"pvn":{"Aktivs":"ir","Registrets":" 24.05.2014 ","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,"492.91","137.10","211.92",14,"3 700.29","~ 2 600.06"],[2023,"9.02","106.97","164.93",11,"3 665.21","~ 2 575.89"]]},"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","182.78","39.67","56.73",16,"3 466.93","~ 2 451.91"],["2026. gada 1. ceturksnis","127.43","31.88","53.64",17,"3 085.26","~ 2 197.42"],["2025. gada 4. ceturksnis","303.56","43.78","68.74",15,"4 480.95","~ 3 117.83"]]},"salary_calculation_example":{"year":2024,"vsaoi_sum":211.92,"employees":14,"gross_salary_raw":3700.2891505678253,"gross_salary_formatted":"3 700.29","net_salary_formatted":"~ 2 600.06","vsaoi_employee_part":"388.53","non_taxable_minimum":"0.00","iin_part":"711.69","iin_rate_percentage":"21.49","iin_rate_decimal":"0.2149"}},"salary_calculation_example":{"year":2024,"vsaoi_sum":211.92,"employees":14,"gross_salary_raw":3700.2891505678253,"gross_salary_formatted":"3 700.29","net_salary_formatted":"~ 2 600.06","vsaoi_employee_part":"388.53","non_taxable_minimum":"0.00","iin_part":"711.69","iin_rate_percentage":"21.49","iin_rate_decimal":"0.2149"},"raw_database_records":{"equity_capitals":{"columns":["equity_capital_type","amount","currency","date_from"],"data":[["PAID_UP_EQUITY",73942,"EUR","2022-12-21"]]},"financial_statements":{"columns":["year","employees","currency"],"data":[[2018,7,"EUR"],[2017,1,"EUR"],[2014,0,"EUR"],[2015,0,"EUR"],[2016,1,"EUR"]]},"memorandum_date":{"columns":["document_date"],"data":[["2014-05-09"]]},"register_name_history":{"columns":["date_to","name"],"data":[["2021-11-01","SIA \"Visual Agency\""]]},"register":{"columns":["sepa","regtype","type","registered","address","index","addressid","city","atvk"],"data":[["LV34ZZZ40103790051","K","SIA","2014-05-19","Rīga, Baložu iela 28 - 8",1048,117851610,100003003,"0010000"]]},"reorganizations":{"columns":["reorganization_type","reorganization_type_text","source_entity_regcode","registered"],"data":[["ACQUISITION","Apvienošanas ceļā pievienota pie","50103210091","2022-12-21"]]},"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  ","010092","Kurzemes rajons","492.91","137.10","211.92",14],[2023,"sabiedrība ar ierobežotu atbildību","7311  ","010092","Kurzemes rajons","9.02","106.97","164.93",11]]},"pdb_pvnmaksataji_odata":{"columns":["Aktivs","Registrets","Buvniecibas_pazime","PVN139_2_pazime"],"data":[["ir"," 24.05.2014 ","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":[["VISUAL MEDIA GROUP SIA","2025. gada 4. ceturksnis","303.56","237.62","93.78","43.78","68.74","15"],["VISUAL MEDIA GROUP SIA","2026. gada 1. ceturksnis","127.43","118.94","53.77","31.88","53.64","17"],["VISUAL MEDIA GROUP SIA","2026. gada 2. ceturksnis","182.78","145.56","57.97","39.67","56.73","16"]]},"deminimis":{"columns":["assign_date","assigned_amount","assigner_title","program_title","instrument_title","regul_title","project_title"],"data":[["2025-02-26",98995.68,"AS \"Attīstības finanšu institūcija Altum\"","Aizdevumu garantijas","03 Galvojums/garantija","2023/2831 Vispārējā tautsaimniecība (2023/2831)","5873b653"],["2025-02-26",108895.25,"AS \"Attīstības finanšu institūcija Altum\"","Aizdevumu garantijas","03 Galvojums/garantija","2023/2831 Vispārējā tautsaimniecība (2023/2831)","a46f57f2"],["2024-12-03",28505.63,"AS \"Attīstības finanšu institūcija Altum\"","Altum aizdevumu portfelī iekļauto darījumu procentu likmes subsīdijas","03 Galvojums/garantija","2023/2831 Vispārējā tautsaimniecība (2023/2831)","581c9c5d"],["2023-09-06",43399.84,"AS \"Attīstības finanšu institūcija Altum\"","MVU izaugsmes aizdevumu programma","11 Aizdevums uz atvieglotiem nosacījumiem","1407/2013 Vispārējā tautsaimniecība (1407/2013)","299b54f7"]]},"income_statements":{"columns":["net_turnover","cogs","gross_prof","admin_exp","oth_op_rev","oth_op_exp","income_before_income_taxes","income_after_income_taxes","net_income","interest_expenses","other_interest_revenues","provision_for_income_taxes"],"data":[[1216258,974398,241860,61511,8517,780,188086,188086,188086,null,null,null],[907125,882412,24713,84822,null,74,-149060,-149060,-149060,88877,null,null],[1950867,1648179,302688,91369,null,17300,101082,101082,101082,93035,98,null],[3783975,3022337,761638,73621,7315,48846,436030,436030,436030,210664,208,null],[4701235,4038713,662522,134404,12377,78804,28449,27222,27222,433452,210,1227]]},"balance_sheets":{"columns":["cash","accounts_receivable","cur_assets","fixed_assets","non_cur_assets","assets","cur_liab","non_cur_liab","equity","equities","investments","intangible_assets"],"data":[[19799,435953,455752,918309,918309,1374061,521164,690000,162897,1374061,null,null],[800,469710,470510,885266,885266,1355776,651939,690000,13837,1355776,null,null],[77653,409371,487024,1141912,1295292,1782316,1393998,233566,154752,1782316,153380,null],[40682,443459,484141,2964235,3676152,4160293,1258364,2158520,743409,4160293,685053,26864],[28925,374396,403321,7081880,7827047,8230368,4002629,3457108,770631,8230368,671794,73373]]}},"public_procurement":{"kopa_eur":70000,"ligumu_skaits":1,"periods":{"no":"2026-08-17","lidz":"2026-08-17"},"lielakie_ligumi":{"columns":["summa_eur","datums","pasutitajs","iepirkums"],"data":[[70000,"2026-08-17","Salaspils novada pašvaldība","Drukas pakalpojumi Salaspils novada pašvaldības iestāžu vajadzībām"]]},"pasutitaji":{"columns":["pasutitajs","summa_eur","ligumu_skaits"],"data":[["Salaspils novada pašvaldība",70000,1]]},"pa_gadiem":{"2026":{"summa_eur":70000,"ligumu_skaits":1}},"piezime":"Summa ir līgumos nolīgtā, ne izmaksātā. Vienošanās ar vairākiem uzvarētājiem kopsummā NAV ieskaitītas (tur apjoms ir kopīgs un maksimālais). Dati: EIS publicētie dokumenti kopš 2018. gada; 2018.-2020. gads nav pilnīgs."},"eu_funds":{"periods":{"no":"2022-01-01","lidz":"2029-11-30"},"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_izpilditajs_projektos":{"ligumu_skaits":2,"kopa_bez_pvn_eur":1909,"lielakie_ligumi":{"columns":["summa_bez_pvn_eur","datums","pasutitajs","projekts"],"data":[[1404,"2025-01-13","Valsts izglītības attīstības aģentūra","Atbalsts pieaugušo individuālajās vajadzībās balstītai pieaugušo izglītībai"],[505,null,"Sabiedrība ar ierobežotu atbildību \"Lielais Dzintars\"","Liepājas koncertzāles \"Lielais dzintars\" daudzpusīgās profesionālās mākslas pieejamības nodrošināšana dažādām auditorijām 2022. un 2023.gadā."]]}}}}