{"_avots":{"nosaukums":"Saraksts.lv","lapa":"https://saraksts.lv/40103795203","dati_atjaunoti":"2026-09-14","piezime":"Neoficiāls apkopojums no data.gov.lv (UR) un VID atvērtajiem datiem. Oficiālais pirmavots: info.ur.gov.lv"},"registration_number":"40103795203","company_name":"Shaman Inventions SIA","company_type":"SIA","registered_date":"2014-06-02","area_of_activity":{"nace_code":"3092","nace_description":"Velosipēdu un invalīdu ratiņu ražošana"},"segmentation":{"status":"Aktīvs","form_group":"Komercsabiedrība","financials":"Zaudējumi"},"financial_summary":{"UGP":{"columns":["year","turnover","profit","assets","employees","currency"],"data":[[2025,1600965,-343639,1136254,25,"EUR"],[2024,2464015,-172483,1304222,29,"EUR"],[2023,2936350,-19258,1749958,32,"EUR"],[2022,2458057,33214,1713928,35,"EUR"],[2021,1460887,-97699,1379349,23,"EUR"]]}},"detailed_financials_by_year":{"2025":{"UGP":{"fs_data":{"currency":"EUR","employees":25,"type_from_db":"UGP"},"income_data":{"net_turnover":1600965,"cogs":1004638,"gross_prof":596327,"sell_exp":520276,"admin_exp":413919,"oth_op_rev":17372,"oth_op_exp":5242,"other_interest_revenues":104,"interest_expenses":17875,"income_before_income_taxes":-343509,"provision_for_income_taxes":130,"income_after_income_taxes":-343639,"net_income":-343639},"balance_data":{"cash":81176,"accounts_receivable":72061,"inventories":584274,"cur_assets":737511,"fixed_assets":384916,"intangible_assets":13827,"non_cur_assets":398743,"assets":1136254,"cur_liab":458539,"non_cur_liab":522000,"provisions":4243,"equity":151472,"equities":1136254},"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",1004638,1004638,false],["net_turnover_source","gross_profit_calc",596327,596327,false],["gross_profit_calc","selling_exp",520276,520276,false],["gross_profit_calc","admin_exp",413919,413919,false],["gross_profit_calc","other_op_exp_exp",5242,5242,false]]}},"financial_ratios":{"current_ratio":{"value":1.6083931792061308},"quick_ratio":{"value":0.3341853146624387},"net_profit_margin":{"value":-0.21464491728426294},"roa":{"value":-0.30243149859098406},"roe":{"value":-2.268663515369177},"debt_to_equity":{"value":6.473401024611809,"negative_equity":false},"interest_coverage":{"value":-18.217286713286715},"asset_turnover":{"value":1.4089851388861998},"altman_z_score":{"value":0.8695759111166864},"roce":{"value":-0.48048811078403164}},"source_ids":{"financial_statement_id":"2327326","income_statement_id":"2327326","balance_sheet_id":"2327326"}}},"2024":{"UGP":{"fs_data":{"currency":"EUR","employees":29,"type_from_db":"UGP"},"income_data":{"net_turnover":2464015,"cogs":1340602,"gross_prof":1123413,"sell_exp":747397,"admin_exp":531121,"oth_op_rev":2512,"oth_op_exp":1204,"other_interest_revenues":1412,"interest_expenses":19810,"income_before_income_taxes":-172195,"provision_for_income_taxes":288,"income_after_income_taxes":-172483,"net_income":-172483},"balance_data":{"cash":99161,"accounts_receivable":182141,"inventories":502971,"cur_assets":784273,"fixed_assets":505960,"intangible_assets":13989,"non_cur_assets":519949,"assets":1304222,"cur_liab":493249,"non_cur_liab":312000,"provisions":3862,"equity":495111,"equities":1304222},"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",1340602,1340602,false],["net_turnover_source","gross_profit_calc",1123413,1123413,false],["gross_profit_calc","selling_exp",747397,747397,false],["gross_profit_calc","admin_exp",531121,531121,false],["gross_profit_calc","other_op_exp_exp",1204,1204,false]]}},"financial_ratios":{"current_ratio":{"value":1.5900143740788122},"quick_ratio":{"value":0.5703042479559006},"net_profit_margin":{"value":-0.07000079139128618},"roa":{"value":-0.13224972435674295},"roe":{"value":-0.34837238518231267},"debt_to_equity":{"value":1.6264009484741806,"negative_equity":false},"interest_coverage":{"value":-7.692327107521454},"asset_turnover":{"value":1.889260417321591},"altman_z_score":{"value":2.2622305567126726},"roce":{"value":-0.18790391295394546}},"source_ids":{"financial_statement_id":"2058451","income_statement_id":"2058451","balance_sheet_id":"2058451"}}},"2023":{"UGP":{"fs_data":{"currency":"EUR","employees":32,"type_from_db":"UGP"},"income_data":{"net_turnover":2936350,"cogs":1554640,"gross_prof":1381710,"sell_exp":962848,"admin_exp":481441,"oth_op_rev":69692,"oth_op_exp":2913,"other_interest_revenues":411,"interest_expenses":23869,"income_before_income_taxes":-19258,"income_after_income_taxes":-19258,"net_income":-19258},"balance_data":{"cash":150868,"accounts_receivable":132338,"inventories":814914,"cur_assets":1098120,"fixed_assets":633866,"intangible_assets":17972,"non_cur_assets":651838,"assets":1749958,"cur_liab":681506,"non_cur_liab":397000,"provisions":3858,"equity":667594,"equities":1749958},"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",1554640,1554640,false],["net_turnover_source","gross_profit_calc",1381710,1381710,false],["gross_profit_calc","selling_exp",962848,962848,false],["gross_profit_calc","admin_exp",481441,481441,false],["gross_profit_calc","other_op_exp_exp",2913,2913,false]]}},"financial_ratios":{"current_ratio":{"value":1.611313766863388},"quick_ratio":{"value":0.41555907064648},"net_profit_margin":{"value":-0.006558482469732832},"roa":{"value":-0.0110048355446245},"roe":{"value":-0.028846873998268407},"debt_to_equity":{"value":1.6155118230541317,"negative_equity":false},"interest_coverage":{"value":0.19317943776446436},"asset_turnover":{"value":1.6779545566236447},"altman_z_score":{"value":2.4365849274787887},"roce":{"value":0.004315589282438519}},"source_ids":{"financial_statement_id":"1914668","income_statement_id":"1914668","balance_sheet_id":"1914668"}}},"2022":{"UGP":{"fs_data":{"currency":"EUR","employees":35,"type_from_db":"UGP"},"income_data":{"net_turnover":2458057,"cogs":1243111,"gross_prof":1214946,"sell_exp":791556,"admin_exp":424028,"oth_op_rev":61343,"oth_op_exp":11978,"interest_expenses":15513,"income_before_income_taxes":33214,"income_after_income_taxes":33214,"net_income":33214},"balance_data":{"cash":79119,"accounts_receivable":178518,"inventories":693428,"cur_assets":951065,"fixed_assets":755628,"intangible_assets":7235,"non_cur_assets":762863,"assets":1713928,"cur_liab":626407,"non_cur_liab":397000,"provisions":3669,"equity":686852,"equities":1713928},"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",1243111,1243111,false],["net_turnover_source","gross_profit_calc",1214946,1214946,false],["gross_profit_calc","selling_exp",791556,791556,false],["gross_profit_calc","admin_exp",424028,424028,false],["gross_profit_calc","other_op_exp_exp",11978,11978,false]]}},"financial_ratios":{"current_ratio":{"value":1.5182860344791804},"quick_ratio":{"value":0.41129329653084973},"net_profit_margin":{"value":0.013512298534981084},"roa":{"value":0.01937887705901298},"roe":{"value":0.04835685125762173},"debt_to_equity":{"value":1.4899963893240464,"negative_equity":false},"interest_coverage":{"value":3.141042996196738},"asset_turnover":{"value":1.4341658459398527},"altman_z_score":{"value":2.2767589537198107},"roce":{"value":0.044805571570571974}},"source_ids":{"financial_statement_id":"1749964","income_statement_id":"1749964","balance_sheet_id":"1749964"}}},"2021":{"UGP":{"fs_data":{"currency":"EUR","employees":23,"type_from_db":"UGP"},"income_data":{"net_turnover":1460887,"cogs":806630,"gross_prof":654257,"sell_exp":466008,"admin_exp":268683,"oth_op_rev":3654,"oth_op_exp":5494,"interest_expenses":15425,"income_before_income_taxes":-97699,"income_after_income_taxes":-97699,"net_income":-97699},"balance_data":{"cash":157773,"accounts_receivable":67491,"inventories":423712,"cur_assets":648976,"fixed_assets":720662,"intangible_assets":9711,"non_cur_assets":730373,"assets":1379349,"cur_liab":305946,"non_cur_liab":397000,"provisions":22765,"equity":653638,"equities":1379349},"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",806630,806630,false],["net_turnover_source","gross_profit_calc",654257,654257,false],["gross_profit_calc","selling_exp",466008,466008,false],["gross_profit_calc","admin_exp",268683,268683,false],["gross_profit_calc","other_op_exp_exp",5494,5494,false]]}},"financial_ratios":{"current_ratio":{"value":2.121210932648245},"quick_ratio":{"value":0.7362867957090466},"net_profit_margin":{"value":-0.06687649352756236},"roa":{"value":-0.07082978999513538},"roe":{"value":-0.14946958408170882},"debt_to_equity":{"value":1.0754362506463822,"negative_equity":false},"interest_coverage":{"value":-5.333808752025932},"asset_turnover":{"value":1.0591133933471515},"altman_z_score":{"value":1.8418932716337362},"roce":{"value":-0.076647820063853}},"source_ids":{"financial_statement_id":"1403208","income_statement_id":"1403208","balance_sheet_id":"1403208"}}}},"vid_data":{"has_data":true,"rating":{"Reitings":"A","Skaidrojums":"Laba saistību izpilde","Informacijas_atjaunosanas_datums":"12.08.2026"},"pvn":{"Aktivs":"ir","Registrets":" 18.06.2015 ","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,"55.46","81.96","168.17",29,"1 417.56","~ 1 044.39"],[2023,"27.18","83.37","169.77",32,"1 296.89","~ 967.27"],[2022," -18.92","79.21","160.26",35,"1 119.31","~ 809.49"]]},"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","11.68","8.51","25.36",22,"1 127.14","~ 891.80"],["2026. gada 1. ceturksnis","1.81","11.83","30.72",24,"1 251.59","~ 974.78"],["2025. gada 4. ceturksnis","10.87","10.26","27.55",24,"1 122.44","~ 878.46"]]},"salary_calculation_example":{"year":2024,"vsaoi_sum":168.17,"employees":29,"gross_salary_raw":1417.5627058867165,"gross_salary_formatted":"1 417.56","net_salary_formatted":"~ 1 044.39","vsaoi_employee_part":"148.84","non_taxable_minimum":"147.09","iin_part":"224.33","iin_rate_percentage":"20","iin_rate_decimal":"0.2"}},"salary_calculation_example":{"year":2024,"vsaoi_sum":168.17,"employees":29,"gross_salary_raw":1417.5627058867165,"gross_salary_formatted":"1 417.56","net_salary_formatted":"~ 1 044.39","vsaoi_employee_part":"148.84","non_taxable_minimum":"147.09","iin_part":"224.33","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",1823000,"EUR","2019-08-23"]]},"financial_statements":{"columns":["year","employees","currency"],"data":[[2017,3,"EUR"],[2018,10,"EUR"],[2014,0,"EUR"],[2015,2,"EUR"],[2016,5,"EUR"]]},"memorandum_date":{"columns":["document_date"],"data":[["2014-05-30"]]},"register_name_history":{"columns":["date_to","name"],"data":[["2015-07-29","Recruit One SIA"],["2015-05-22","SIA \"FollowStars\""],["2014-06-06","SIA \"FolloStars\""]]},"register":{"columns":["sepa","regtype","type","registered","address","index","addressid","region","city","atvk"],"data":[["LV28ZZZ40103795203","K","SIA","2014-06-02","Cēsu nov., Cēsis, Kaļķu iela 12",4101,101582762,100015774,100003157,"0420201"]]},"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","3092  ","026200","Cēsis","55.46","81.96","168.17",29],[2023,"sabiedrība ar ierobežotu atbildību","3092  ","026200","Cēsis","27.18","83.37","169.77",32],[2022,"sabiedrība ar ierobežotu atbildību","3092  ","026200","Cēsis"," -18.92","79.21","160.26",35]]},"pdb_pvnmaksataji_odata":{"columns":["Aktivs","Registrets","Buvniecibas_pazime","PVN139_2_pazime"],"data":[["ir"," 18.06.2015 ","nav","nav"]]},"reitings_uznemumi":{"columns":["Reitings","Skaidrojums","Informacijas_atjaunosanas_datums"],"data":[["A","Laba saistību izpilde","12.08.2026"]]},"pdb_samaksato_nodoklu_kopsummas_cet":{"columns":["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":[["2025. gada 4. ceturksnis","10.87","0.44","27.40","10.26","27.55","24"],["2026. gada 1. ceturksnis","1.81","0.00","40.89","11.83","30.72","24"],["2026. gada 2. ceturksnis","11.68","0.0","22.21","8.51","25.36","22"]]},"deminimis":{"columns":["assign_date","assigned_amount","assigner_title","program_title","instrument_title","regul_title","project_title"],"data":[["2025-02-25",12613.65,"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)","03b6e0de"],["2025-01-27",2880,"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)","dcdb500a"],["2023-12-19",9837,"Latvijas Investīciju un attīstības aģentūra","Starptautiskās konkurētspējas veicināšana (SAM 3.2.1.2.)","01 Tiešais maksājums (grants)","1407/2013 Vispārējā tautsaimniecība (1407/2013)","4f549cf4"],["2023-10-17",4528.8,"Latvijas Investīciju un attīstības aģentūra","Starptautiskās konkurētspējas veicināšana (SAM 3.2.1.2.)","01 Tiešais maksājums (grants)","1407/2013 Vispārējā tautsaimniecība (1407/2013)","2a7afb52"],["2023-08-24",17026.56,"Latvijas Investīciju un attīstības aģentūra","Starptautiskās konkurētspējas veicināšana (SAM 3.2.1.2.)","01 Tiešais maksājums (grants)","1407/2013 Vispārējā tautsaimniecība (1407/2013)","c17cd758"]]},"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","other_interest_revenues"],"data":[[277753,233333,44420,92184,238999,2993,1038,33550,-318358,8388,-326746,-326746,null],[818382,439605,378777,230191,205958,21,3444,14799,-75594,null,-75594,-75594,null],[1460887,806630,654257,466008,268683,3654,5494,15425,-97699,null,-97699,-97699,null],[2458057,1243111,1214946,791556,424028,61343,11978,15513,33214,null,33214,33214,null],[2936350,1554640,1381710,962848,481441,69692,2913,23869,-19258,null,-19258,-19258,411]]},"balance_sheets":{"columns":["cash","accounts_receivable","inventories","cur_assets","fixed_assets","intangible_assets","non_cur_assets","assets","cur_liab","non_cur_liab","provisions","equity","equities"],"data":[[6007,30916,464737,501660,851823,6458,858281,1359941,97988,430822,4237,826894,1359941],[264020,26064,514089,804173,776191,7839,784030,1588203,258980,567000,10886,751337,1588203],[157773,67491,423712,648976,720662,9711,730373,1379349,305946,397000,22765,653638,1379349],[79119,178518,693428,951065,755628,7235,762863,1713928,626407,397000,3669,686852,1713928],[150868,132338,814914,1098120,633866,17972,651838,1749958,681506,397000,3858,667594,1749958]]}},"eu_funds":{"periods":{"no":"2017-01-27","lidz":"2023-12-31"},"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":1}}}