{"_avots":{"nosaukums":"Saraksts.lv","lapa":"https://saraksts.lv/40103823051","dati_atjaunoti":"2026-09-03","piezime":"Neoficiāls apkopojums no data.gov.lv (UR) un VID atvērtajiem datiem. Oficiālais pirmavots: info.ur.gov.lv"},"registration_number":"40103823051","company_name":"Sabiedrība ar ierobežotu atbildību \"MediaFlux Group\"","company_type":"SIA","registered_date":"2014-09-03","area_of_activity":{"nace_code":"7311","nace_description":"Reklāmas aģentūru darbība"},"segmentation":{"status":"Aktīvs","form_group":"Komercsabiedrība","financials":"Zaudējumi"},"financial_summary":{"UGP":{"columns":["year","turnover","profit","assets","employees","currency"],"data":[[2025,3629401,-36233,343687,11,"EUR"],[2024,2526071,-338469,243974,10,"EUR"],[2023,2181505,28761,436442,11,"EUR"],[2022,1506981,-119872,300250,11,"EUR"],[2021,1528332,79321,462227,7,"EUR"]]}},"detailed_financials_by_year":{"2025":{"UGP":{"fs_data":{"currency":"EUR","employees":11,"type_from_db":"UGP"},"income_data":{"net_turnover":3629401,"cogs":3201675,"gross_prof":427726,"sell_exp":361121,"admin_exp":104406,"oth_op_rev":9527,"oth_op_exp":3948,"interest_expenses":2517,"income_before_income_taxes":-34739,"provision_for_income_taxes":1494,"income_after_income_taxes":-36233,"net_income":-36233},"balance_data":{"cash":9483,"accounts_receivable":262292,"inventories":3979,"cur_assets":275754,"fixed_assets":67933,"non_cur_assets":67933,"assets":343687,"cur_liab":621094,"equity":-277407,"equities":343687},"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",3201675,3201675,false],["net_turnover_source","gross_profit_calc",427726,427726,false],["gross_profit_calc","selling_exp",361121,361121,false],["gross_profit_calc","admin_exp",104406,104406,false],["gross_profit_calc","other_op_exp_exp",3948,3948,false]]}},"financial_ratios":{"current_ratio":{"value":0.4439811043094926},"quick_ratio":{"value":0.43757466663661215},"net_profit_margin":{"value":-0.009983190063594516},"roa":{"value":-0.10542441232865951},"roe":{"value":0.13061314242250557},"debt_to_equity":{"value":-2.238926919652352,"negative_equity":true},"interest_coverage":{"value":-12.801748112832737},"asset_turnover":{"value":10.56019284988958},"altman_z_score":{"value":8.65608456779923},"roce":{"value":0.11615424268313344}},"source_ids":{"financial_statement_id":"2184799","income_statement_id":"2184799","balance_sheet_id":"2184799"}}},"2024":{"UGP":{"fs_data":{"currency":"EUR","employees":10,"type_from_db":"UGP"},"income_data":{"net_turnover":2526071,"gross_prof":2526071,"sell_exp":2726106,"admin_exp":86473,"oth_op_rev":12314,"oth_op_exp":53427,"interest_expenses":9619,"income_before_income_taxes":-337240,"provision_for_income_taxes":1229,"income_after_income_taxes":-338469,"net_income":-338469},"balance_data":{"cash":31482,"accounts_receivable":151342,"inventories":2937,"cur_assets":185761,"fixed_assets":58213,"non_cur_assets":58213,"assets":243974,"cur_liab":485148,"equity":-241174,"equities":243974},"sankey_prepared":{"nodes":{"columns":["name"],"data":[["Neto Apgrozījums"],["Bruto Peļņa"],["Pārdošanas izmaksas"],["Administratīvās izmaksas"],["Pārējās saimn. darb. izmaksas"]]},"links":{"columns":["source","target","value","originalValue","isLoss"],"data":[["net_turnover_source","gross_profit_calc",2526071,2526071,false],["gross_profit_calc","selling_exp",2726106,2726106,false],["gross_profit_calc","admin_exp",86473,86473,false],["gross_profit_calc","other_op_exp_exp",53427,53427,false],["gross_profit_calc","ebit_calc",339935,-339935,true]]}},"financial_ratios":{"current_ratio":{"value":0.38289552878709177},"quick_ratio":{"value":0.3768417060360962},"net_profit_margin":{"value":-0.13399029560135087},"roa":{"value":-1.3873158615262282},"roe":{"value":1.4034224253028933},"debt_to_equity":{"value":-2.0116098750279883,"negative_equity":true},"interest_coverage":{"value":-34.05977752365111},"asset_turnover":{"value":10.35385327944781},"altman_z_score":{"value":4.234986969110647},"roce":{"value":1.3584424523373166}},"source_ids":{"financial_statement_id":"2076479","income_statement_id":"2076479","balance_sheet_id":"2076479"}}},"2023":{"UGP":{"fs_data":{"currency":"EUR","employees":11,"type_from_db":"UGP"},"income_data":{"net_turnover":2181505,"gross_prof":2181505,"sell_exp":2136881,"admin_exp":53161,"oth_op_rev":51696,"oth_op_exp":12126,"equity_investment_earnings":750,"interest_expenses":2179,"income_before_income_taxes":29604,"provision_for_income_taxes":843,"income_after_income_taxes":28761,"net_income":28761},"balance_data":{"cash":29000,"accounts_receivable":290160,"inventories":76567,"cur_assets":395727,"fixed_assets":40715,"non_cur_assets":40715,"assets":436442,"cur_liab":339147,"equity":97295,"equities":436442},"sankey_prepared":{"nodes":{"columns":["name"],"data":[["Neto Apgrozījums"],["Bruto Peļņa"],["Pārdošanas izmaksas"],["Administratīvās izmaksas"],["Pārējās saimn. darb. izmaksas"]]},"links":{"columns":["source","target","value","originalValue","isLoss"],"data":[["net_turnover_source","gross_profit_calc",2181505,2181505,false],["gross_profit_calc","selling_exp",2136881,2136881,false],["gross_profit_calc","admin_exp",53161,53161,false],["gross_profit_calc","other_op_exp_exp",12126,12126,false],["gross_profit_calc","ebit_calc",20663,-20663,true]]}},"financial_ratios":{"current_ratio":{"value":1.16683031251935},"quick_ratio":{"value":0.9410668530165386},"net_profit_margin":{"value":0.013184017455838973},"roa":{"value":0.06589879067550786},"roe":{"value":0.29560614625623105},"debt_to_equity":{"value":3.4857598026620074,"negative_equity":false},"interest_coverage":{"value":14.586048646167967},"asset_turnover":{"value":4.998384665087228},"altman_z_score":{"value":5.616910134492442},"roce":{"value":0.3266663240659849}},"source_ids":{"financial_statement_id":"1869351","income_statement_id":"1869351","balance_sheet_id":"1869351"}}},"2022":{"UGP":{"fs_data":{"currency":"EUR","employees":11,"type_from_db":"UGP"},"income_data":{"net_turnover":1506981,"cogs":232,"gross_prof":1506749,"sell_exp":1548761,"admin_exp":66545,"oth_op_rev":9260,"oth_op_exp":15908,"other_interest_revenues":157,"interest_expenses":3651,"income_before_income_taxes":-118699,"provision_for_income_taxes":1173,"income_after_income_taxes":-119872,"net_income":-119872},"balance_data":{"cash":123210,"accounts_receivable":144474,"inventories":7399,"cur_assets":275083,"fixed_assets":25167,"non_cur_assets":25167,"assets":300250,"cur_liab":231717,"equity":68533,"equities":300250},"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",232,232,false],["net_turnover_source","gross_profit_calc",1506749,1506749,false],["gross_profit_calc","selling_exp",1548761,1548761,false],["gross_profit_calc","admin_exp",66545,66545,false],["gross_profit_calc","other_op_exp_exp",15908,15908,false]]}},"financial_ratios":{"current_ratio":{"value":1.1871507053863117},"quick_ratio":{"value":1.155219513458227},"net_profit_margin":{"value":-0.0795444667185585},"roa":{"value":-0.399240632805995},"roe":{"value":-1.7491135657274597},"debt_to_equity":{"value":3.381101075394336,"negative_equity":false},"interest_coverage":{"value":-31.511366748835936},"asset_turnover":{"value":5.019087427144046},"altman_z_score":{"value":4.2396362919137225},"roce":{"value":-1.6787241183079684}},"source_ids":{"financial_statement_id":"1729239","income_statement_id":"1729239","balance_sheet_id":"1729239"}}},"2021":{"UGP":{"fs_data":{"currency":"EUR","employees":7,"type_from_db":"UGP"},"income_data":{"net_turnover":1528332,"gross_prof":1528332,"sell_exp":1433282,"admin_exp":88543,"oth_op_rev":77334,"oth_op_exp":1059,"interest_expenses":2810,"income_before_income_taxes":79972,"provision_for_income_taxes":651,"income_after_income_taxes":79321,"net_income":79321},"balance_data":{"cash":253055,"accounts_receivable":177256,"inventories":4913,"cur_assets":435224,"fixed_assets":27003,"non_cur_assets":27003,"assets":462227,"cur_liab":273822,"equity":188405,"equities":462227},"sankey_prepared":{"nodes":{"columns":["name"],"data":[["Neto Apgrozījums"],["Bruto Peļņa"],["Pārdošanas izmaksas"],["Administratīvās izmaksas"],["Pārējās saimn. darb. izmaksas"]]},"links":{"columns":["source","target","value","originalValue","isLoss"],"data":[["net_turnover_source","gross_profit_calc",1528332,1528332,false],["gross_profit_calc","selling_exp",1433282,1433282,false],["gross_profit_calc","admin_exp",88543,88543,false],["gross_profit_calc","other_op_exp_exp",1059,1059,false],["gross_profit_calc","ebit_calc",5448,5448,false]]}},"financial_ratios":{"current_ratio":{"value":1.5894413158913454},"quick_ratio":{"value":1.5714990030019502},"net_profit_margin":{"value":0.05190037243216788},"roa":{"value":0.17160615887864622},"roe":{"value":0.4210132427483347},"debt_to_equity":{"value":1.4533690719460737,"negative_equity":false},"interest_coverage":{"value":29.459786476868327},"asset_turnover":{"value":3.3064533227180584},"altman_z_score":{"value":4.740872680834819},"roce":{"value":0.43938324354449193}},"source_ids":{"financial_statement_id":"1432730","income_statement_id":"1432730","balance_sheet_id":"1432730"}}}},"vid_data":{"has_data":true,"rating":{"Reitings":"A","Skaidrojums":"Laba saistību izpilde","Informacijas_atjaunosanas_datums":"12.08.2026"},"pvn":{"Aktivs":"ir","Registrets":" 09.09.2014 ","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,"168.57","22.77","53.60",10,"1 310.26","~ 975.82"],[2023,"126.31","14.71","43.17",11,"959.36","~ 751.57"],[2022,"70.62","14.06","39.28",11,"872.91","~ 657.71"]]},"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","30.0","4.25","12.97",9,"1 409.12","~ 1 079.82"],["2026. gada 1. ceturksnis","25.54","5.95","14.88",10,"1 454.97","~ 1 110.39"],["2025. gada 4. ceturksnis","47.39","5.03","13.08",11,"1 162.70","~ 905.31"]]},"salary_calculation_example":{"year":2024,"vsaoi_sum":53.6,"employees":10,"gross_salary_raw":1310.25716241322,"gross_salary_formatted":"1 310.26","net_salary_formatted":"~ 975.82","vsaoi_employee_part":"137.58","non_taxable_minimum":"188.36","iin_part":"196.86","iin_rate_percentage":"20","iin_rate_decimal":"0.2"}},"salary_calculation_example":{"year":2024,"vsaoi_sum":53.6,"employees":10,"gross_salary_raw":1310.25716241322,"gross_salary_formatted":"1 310.26","net_salary_formatted":"~ 975.82","vsaoi_employee_part":"137.58","non_taxable_minimum":"188.36","iin_part":"196.86","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",3000,"EUR","2015-04-01"]]},"financial_statements":{"columns":["year","employees","currency"],"data":[[2017,3,"EUR"],[2018,6,"EUR"],[2014,1,"EUR"],[2015,2,"EUR"],[2016,2,"EUR"]]},"memorandum_date":{"columns":["document_date"],"data":[["2014-07-28"]]},"register":{"columns":["sepa","regtype","type","registered","address","index","addressid","city","atvk"],"data":[["LV76ZZZ40103823051","K","SIA","2014-09-03","Rīga, Buru iela 16",1004,106617503,100003003,"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","7311  ","010095","Zemgales priekšpilsēta","168.57","22.77","53.60",10],[2023,"sabiedrība ar ierobežotu atbildību","7311  ","010095","Zemgales priekšpilsēta","126.31","14.71","43.17",11],[2022,"sabiedrība ar ierobežotu atbildību","7311  ","010095","Zemgales priekšpilsēta","70.62","14.06","39.28",11]]},"pdb_pvnmaksataji_odata":{"columns":["Aktivs","Registrets","Buvniecibas_pazime","PVN139_2_pazime"],"data":[["ir"," 09.09.2014 ","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":[["MEDIAFLUX GROUP SIA","2025. gada 4. ceturksnis","47.39","31.35","2.08","5.03","13.08","11"],["MEDIAFLUX GROUP SIA","2026. gada 1. ceturksnis","25.54","3.67","0.22","5.95","14.88","10"],["MEDIAFLUX GROUP SIA","2026. gada 2. ceturksnis","30.0","13.0","0.23","4.25","12.97","9"]]},"deminimis":{"columns":["assign_date","assigned_amount","assigner_title","program_title","instrument_title","regul_title","project_title"],"data":[["2023-11-24",49200,"Latvijas Investīciju un attīstības aģentūra","Starptautiskās konkurētspējas veicināšana (SAM 3.2.1.2.)","01 Tiešais maksājums (grants)","1407/2013 Vispārējā tautsaimniecība (1407/2013)","fd88ff81"]]},"income_statements":{"columns":["net_turnover","cogs","gross_prof","sell_exp","admin_exp","oth_op_exp","interest_expenses","income_before_income_taxes","provision_for_income_taxes","income_after_income_taxes","net_income","other_interest_revenues","oth_op_rev","equity_investment_earnings"],"data":[[1593080,21667,1571413,1519524,6987,3006,2609,39287,366,38921,38921,null,null,null],[1177422,42,1177380,1140845,5725,4116,887,32354,112,32242,32242,6547,null,null],[1528332,null,1528332,1433282,88543,1059,2810,79972,651,79321,79321,null,77334,null],[1506981,232,1506749,1548761,66545,15908,3651,-118699,1173,-119872,-119872,157,9260,null],[2181505,null,2181505,2136881,53161,12126,2179,29604,843,28761,28761,null,51696,750]]},"balance_sheets":{"columns":["cash","accounts_receivable","inventories","cur_assets","fixed_assets","non_cur_assets","assets","cur_liab","equity","equities"],"data":[[65363,153659,46546,265568,74934,74934,340502,216456,124046,340502],[201008,168313,40842,410163,47455,47455,457618,301330,156288,457618],[253055,177256,4913,435224,27003,27003,462227,273822,188405,462227],[123210,144474,7399,275083,25167,25167,300250,231717,68533,300250],[29000,290160,76567,395727,40715,40715,436442,339147,97295,436442]]}},"public_procurement":{"kopa_eur":82077.14,"ligumu_skaits":2,"periods":{"no":"2019-12-19","lidz":"2024-05-09"},"lielakie_ligumi":{"columns":["summa_eur","datums","pasutitajs","iepirkums"],"data":[[72000,"2019-12-19","Ventspils Augstskola","Ventspils Augstskolas mārketinga stratēģijas, rīcības plāna un satura izstrāde 2020. - 2022. gadam"],[10077.14,"2024-05-09","Bērnu aizsardzības centrs","Vides reklāmas plakātu izgatavošana un eksponēšana"]]},"pasutitaji":{"columns":["pasutitajs","summa_eur","ligumu_skaits"],"data":[["Ventspils Augstskola",72000,1],["Bērnu aizsardzības centrs",10077.14,1]]},"pa_gadiem":{"2024":{"summa_eur":10077.14,"ligumu_skaits":1},"2019":{"summa_eur":72000,"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."}}