{"_avots":{"nosaukums":"Saraksts.lv","lapa":"https://saraksts.lv/40103797863","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/40103797863"},"registration_number":"40103797863","company_name":"SIA \"Medusa Project\"","company_type":"SIA","registered_date":"2014-06-10","area_of_activity":{"nace_code":"6392","nace_description":"Citi informācijas pakalpojumi"},"segmentation":{"status":"Aktīvs","form_group":"Komercsabiedrība","financials":"Zaudējumi"},"financial_summary":{"UGP":{"columns":["year","turnover","profit","assets","employees","currency"],"data":[[2024,637714,-1572811,3192842,38,"EUR"],[2023,181442,-489018,4794412,31,"EUR"],[2022,58962,2772347,5712714,33,"EUR"],[2021,1208608,2543578,3585136,29,"EUR"],[2020,1568482,78028,1427032,30,"EUR"]]}},"detailed_financials_by_year":{"2024":{"UGP":{"fs_data":{"currency":"EUR","employees":38,"type_from_db":"UGP"},"income_data":{"net_turnover":637714,"cogs":4829555,"gross_prof":-4191841,"admin_exp":415150,"oth_op_rev":5219767,"oth_op_exp":2184830,"other_interest_revenues":21625,"income_before_income_taxes":-1550429,"provision_for_income_taxes":22382,"income_after_income_taxes":-1572811,"net_income":-1572811},"balance_data":{"cash":1226835,"accounts_receivable":498605,"inventories":446383,"cur_assets":2171823,"investments":388122,"fixed_assets":26834,"intangible_assets":606063,"non_cur_assets":1021019,"assets":3192842,"cur_liab":731106,"equity":2461736,"equities":3192842},"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",4829555,4829555,false],["net_turnover_source","gross_profit_calc",4191841,-4191841,true],["gross_profit_calc","admin_exp",415150,415150,false],["gross_profit_calc","other_op_exp_exp",2184830,2184830,false],["gross_profit_calc","ebit_calc",6791821,-6791821,true]]}},"financial_ratios":{"current_ratio":{"value":2.970599338536409},"quick_ratio":{"value":2.3600408148749974},"net_profit_margin":{"value":-2.4663265978165763},"roa":{"value":-0.4926053340566179},"roe":{"value":-0.6389031967684593},"debt_to_equity":{"value":0.296987979214668,"negative_equity":false},"asset_turnover":{"value":0.19973240141541612},"altman_z_score":{"value":1.0813729598564596},"roce":{"value":-0.6298112388980784}},"source_ids":{"financial_statement_id":"2130592","income_statement_id":"2130592","balance_sheet_id":"2130592"}}},"2023":{"UGP":{"fs_data":{"currency":"EUR","employees":31,"type_from_db":"UGP"},"income_data":{"net_turnover":181442,"cogs":2735653,"gross_prof":-2554211,"admin_exp":434249,"oth_op_rev":5154301,"oth_op_exp":2670338,"other_interest_revenues":16480,"income_before_income_taxes":-488017,"provision_for_income_taxes":1001,"income_after_income_taxes":-489018,"net_income":-489018},"balance_data":{"cash":2420530,"accounts_receivable":1220263,"inventories":315802,"cur_assets":3956595,"investments":214740,"fixed_assets":62761,"intangible_assets":560316,"non_cur_assets":837817,"assets":4794412,"cur_liab":759865,"equity":4034547,"equities":4794412},"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",2735653,2735653,false],["net_turnover_source","gross_profit_calc",2554211,-2554211,true],["gross_profit_calc","admin_exp",434249,434249,false],["gross_profit_calc","other_op_exp_exp",2670338,2670338,false],["gross_profit_calc","ebit_calc",5658798,-5658798,true]]}},"financial_ratios":{"current_ratio":{"value":5.206970975107421},"quick_ratio":{"value":4.791368203562475},"net_profit_margin":{"value":-2.6951753177323883},"roa":{"value":-0.10199749208036356},"roe":{"value":-0.12120765974469996},"debt_to_equity":{"value":0.18833960789154272,"negative_equity":false},"asset_turnover":{"value":0.037844473941747184},"altman_z_score":{"value":3.1423527757161267},"roce":{"value":-0.12095955258421826}},"source_ids":{"financial_statement_id":"1948463","income_statement_id":"1948463","balance_sheet_id":"1948463"}}},"2022":{"UGP":{"fs_data":{"currency":"EUR","employees":33,"type_from_db":"UGP"},"income_data":{"net_turnover":58962,"cogs":1934615,"gross_prof":-1875653,"admin_exp":391841,"oth_op_rev":8761604,"oth_op_exp":3690068,"interest_expenses":24815,"income_before_income_taxes":2779227,"provision_for_income_taxes":6880,"income_after_income_taxes":2772347,"net_income":2772347},"balance_data":{"cash":4308840,"accounts_receivable":316163,"inventories":233451,"cur_assets":4858454,"investments":225040,"fixed_assets":62500,"intangible_assets":566720,"non_cur_assets":854260,"assets":5712714,"cur_liab":1189149,"equity":4523565,"equities":5712714},"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",1934615,1934615,false],["net_turnover_source","gross_profit_calc",1875653,-1875653,true],["gross_profit_calc","admin_exp",391841,391841,false],["gross_profit_calc","other_op_exp_exp",3690068,3690068,false],["gross_profit_calc","ebit_calc",5957562,-5957562,true]]}},"financial_ratios":{"current_ratio":{"value":4.08565621297247},"quick_ratio":{"value":3.8893385101446496},"net_profit_margin":{"value":47.01921576608663},"roa":{"value":0.4852942051711323},"roe":{"value":0.6128677271134603},"debt_to_equity":{"value":0.2628787250763502,"negative_equity":false},"interest_coverage":{"value":112.99786419504332},"asset_turnover":{"value":0.010321188842991266},"altman_z_score":{"value":4.264265263115888},"roce":{"value":0.6198743689987875}},"source_ids":{"financial_statement_id":"1781103","income_statement_id":"1781103","balance_sheet_id":"1781103"}}},"2021":{"UGP":{"fs_data":{"currency":"EUR","employees":29,"type_from_db":"UGP"},"income_data":{"net_turnover":1208608,"cogs":1038937,"gross_prof":169671,"admin_exp":386203,"oth_op_rev":5352276,"oth_op_exp":2557500,"interest_expenses":26883,"income_before_income_taxes":2551361,"provision_for_income_taxes":7783,"income_after_income_taxes":2543578,"net_income":2543578},"balance_data":{"cash":2435916,"accounts_receivable":677591,"inventories":171193,"cur_assets":3284700,"fixed_assets":45570,"intangible_assets":254866,"non_cur_assets":300436,"assets":3585136,"cur_liab":1833918,"equity":1751218,"equities":3585136},"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",1038937,1038937,false],["net_turnover_source","gross_profit_calc",169671,169671,false],["gross_profit_calc","admin_exp",386203,386203,false],["gross_profit_calc","other_op_exp_exp",2557500,2557500,false],["gross_profit_calc","ebit_calc",2774032,-2774032,true]]}},"financial_ratios":{"current_ratio":{"value":1.7910833526907963},"quick_ratio":{"value":1.6977351222900914},"net_profit_margin":{"value":2.104551682596839},"roa":{"value":0.7094788035935038},"roe":{"value":1.4524622291456575},"debt_to_equity":{"value":1.0472242747619085,"negative_equity":false},"interest_coverage":{"value":95.90611166908455},"asset_turnover":{"value":0.337116360439325},"altman_z_score":{"value":3.6757720409072516},"roce":{"value":1.4722575944285634}},"source_ids":{"financial_statement_id":"1431211","income_statement_id":"1431211","balance_sheet_id":"1431211"}}},"2020":{"UGP":{"fs_data":{"currency":"EUR","employees":30,"type_from_db":"UGP"},"income_data":{"net_turnover":1568482,"cogs":1184191,"gross_prof":384291,"admin_exp":240564,"oth_op_rev":1972795,"oth_op_exp":1994091,"interest_expenses":35451,"income_before_income_taxes":86980,"provision_for_income_taxes":8952,"income_after_income_taxes":78028,"net_income":78028},"balance_data":{"cash":338441,"accounts_receivable":376482,"inventories":3866,"cur_assets":718789,"fixed_assets":29159,"intangible_assets":679084,"non_cur_assets":708243,"assets":1427032,"cur_liab":2219392,"equity":-792360,"equities":1427032},"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",1184191,1184191,false],["net_turnover_source","gross_profit_calc",384291,384291,false],["gross_profit_calc","admin_exp",240564,240564,false],["gross_profit_calc","other_op_exp_exp",1994091,1994091,false],["gross_profit_calc","ebit_calc",1850364,-1850364,true]]}},"financial_ratios":{"current_ratio":{"value":0.3238675276832574},"quick_ratio":{"value":0.3221256091758464},"net_profit_margin":{"value":0.049747462833491234},"roa":{"value":0.05467852157484906},"roe":{"value":-0.09847544045635823},"debt_to_equity":{"value":-2.8009894492402445,"negative_equity":true},"interest_coverage":{"value":3.4535274040224535},"asset_turnover":{"value":1.099121813666407},"altman_z_score":{"value":-0.010723167499750552},"roce":{"value":-0.15451436215861478}},"source_ids":{"financial_statement_id":"1260282","income_statement_id":"1260282","balance_sheet_id":"1260282"}}}},"vid_data":{"has_data":true,"rating":{"Reitings":"B","Skaidrojums":"Jāuzlabo saistību izpilde","Informacijas_atjaunosanas_datums":"12.08.2026"},"pvn":{"Aktivs":"ir","Registrets":" 24.07.2014 ","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,"1 093.40","560.24","612.22",40,"3 741.44","~ 2 628.43"],[2023,"973.86","604.67","541.71",33,"4 012.77","~ 2 815.41"]]},"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","169.41","88.31","104.51",29,"3 523.80","~ 2 489.83"],["2026. gada 1. ceturksnis","139.84","96.33","106.91",30,"3 484.57","~ 2 463.67"],["2025. gada 4. ceturksnis","237.00","98.19","111.03",31,"3 502.11","~ 2 465.17"]]},"salary_calculation_example":{"year":2024,"vsaoi_sum":612.22,"employees":40,"gross_salary_raw":3741.4442162902124,"gross_salary_formatted":"3 741.44","net_salary_formatted":"~ 2 628.43","vsaoi_employee_part":"392.85","non_taxable_minimum":"0.00","iin_part":"720.17","iin_rate_percentage":"21.51","iin_rate_decimal":"0.2151"}},"salary_calculation_example":{"year":2024,"vsaoi_sum":612.22,"employees":40,"gross_salary_raw":3741.4442162902124,"gross_salary_formatted":"3 741.44","net_salary_formatted":"~ 2 628.43","vsaoi_employee_part":"392.85","non_taxable_minimum":"0.00","iin_part":"720.17","iin_rate_percentage":"21.51","iin_rate_decimal":"0.2151"},"raw_database_records":{"equity_capitals":{"columns":["equity_capital_type","amount","currency","date_from"],"data":[["PAID_UP_EQUITY",2800,"EUR","2014-06-10"]]},"financial_statements":{"columns":["year","employees","currency"],"data":[[2017,30,"EUR"],[2018,34,"EUR"],[2014,8,"EUR"],[2015,20,"EUR"],[2016,30,"EUR"]]},"memorandum_date":{"columns":["document_date"],"data":[["2014-06-09"]]},"register":{"columns":["sepa","regtype","type","registered","address","index","addressid","city","atvk"],"data":[["LV85ZZZ40103797863","K","SIA","2014-06-10","Rīga, Tērbatas iela 14 - 3",1011,119223893,100003003,"0001000"]]},"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","6392  ","010091","Centra rajons","1 093.40","560.24","612.22",40],[2023,"sabiedrība ar ierobežotu atbildību","7311  ","010091","Centra rajons","973.86","604.67","541.71",33]]},"pdb_pvnmaksataji_odata":{"columns":["Aktivs","Registrets","Buvniecibas_pazime","PVN139_2_pazime"],"data":[["ir"," 24.07.2014 ","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":[["MEDUSA PROJECT SIA","2025. gada 4. ceturksnis","237.00","10.95","5.58","98.19","111.03","31"],["MEDUSA PROJECT SIA","2026. gada 1. ceturksnis","139.84","1.51","29.35","96.33","106.91","30"],["MEDUSA PROJECT SIA","2026. gada 2. ceturksnis","169.41","0.0","24.29","88.31","104.51","29"]]},"income_statements":{"columns":["net_turnover","cogs","gross_prof","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":[[2029696,1580990,448706,283416,1565394,1623320,36319,71045,9080,61965,61965,null],[1568482,1184191,384291,240564,1972795,1994091,35451,86980,8952,78028,78028,null],[1208608,1038937,169671,386203,5352276,2557500,26883,2551361,7783,2543578,2543578,null],[58962,1934615,-1875653,391841,8761604,3690068,24815,2779227,6880,2772347,2772347,null],[181442,2735653,-2554211,434249,5154301,2670338,null,-488017,1001,-489018,-489018,16480]]},"balance_sheets":{"columns":["cash","accounts_receivable","inventories","cur_assets","fixed_assets","intangible_assets","non_cur_assets","assets","cur_liab","equity","equities","investments"],"data":[[252164,380897,9668,642729,36072,821917,857989,1500718,2371106,-870388,1500718,null],[338441,376482,3866,718789,29159,679084,708243,1427032,2219392,-792360,1427032,null],[2435916,677591,171193,3284700,45570,254866,300436,3585136,1833918,1751218,3585136,null],[4308840,316163,233451,4858454,62500,566720,854260,5712714,1189149,4523565,5712714,225040],[2420530,1220263,315802,3956595,62761,560316,837817,4794412,759865,4034547,4794412,214740]]},"cash_flow_statements":{"columns":["cfo_dm_cust","cfo_dm_supp","cfo_dm_oth","cfo_dm_op","cfo_dm_tax","cfo_dm_extra","cfo_dm_net","cfi_acq_fa","cfi_net","cff_ln_rcv","cff_sub_rcv","cff_net","net_increase","at_beginning_of_year","at_end_of_year"],"data":[[419917,-1398562,-627693,-1606338,-50,-1606388,-1606388,49549,49549,301690,969571,1271261,-285578,788192,502614]]}},"public_procurement":{"kopa_eur":74389.87,"ligumu_skaits":1,"periods":{"no":"2019-08-09","lidz":"2019-08-09"},"lielakie_ligumi":{"columns":["summa_eur","datums","pasutitajs","iepirkums"],"data":[[74389.87,"2019-08-09","Latvijas investīciju un attīstības aģentūra","Latvijas tūrisma mārketinga kampaņa Krievijas tirgū 2019. gadā"]]},"pasutitaji":{"columns":["pasutitajs","summa_eur","ligumu_skaits"],"data":[["Latvijas investīciju un attīstības aģentūra",74389.87,1]]},"pa_gadiem":{"2019":{"summa_eur":74389.87,"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":"2016-04-26","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_izpilditajs_projektos":{"ligumu_skaits":1,"kopa_bez_pvn_eur":74389.87,"lielakie_ligumi":{"columns":["summa_bez_pvn_eur","datums","pasutitajs","projekts"],"data":[[74389.87,"2019-08-29","Latvijas Investīciju un attīstības aģentūra","Latvijas starptautiskās konkurētspējas veicināšana tūrismā"]]}}}}