{"_avots":{"nosaukums":"Saraksts.lv","lapa":"https://saraksts.lv/40103835722","dati_atjaunoti":"2026-10-25","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/40103835722"},"registration_number":"40103835722","company_name":"Sabiedrība ar ierobežotu atbildību \"EXICON BALTIC\"","company_type":"SIA","registered_date":"2014-10-10","area_of_activity":{"nace_code":"4684","nace_description":"Metālizstrādājumu, cauruļu, apkures iekārtu un to piederumu vairumtirdzniecība"},"segmentation":{"status":"Aktīvs","form_group":"Komercsabiedrība","financials":"Peļņa"},"financial_summary":{"UGP":{"columns":["year","turnover","profit","assets","employees","currency"],"data":[[2025,636685,30600,197846,3,"EUR"],[2024,455461,-34014,101257,4,"EUR"],[2023,623268,-20884,147101,5,"EUR"],[2022,752544,49328,164939,5,"EUR"],[2021,706684,-5510,168572,5,"EUR"]]}},"detailed_financials_by_year":{"2025":{"UGP":{"fs_data":{"currency":"EUR","employees":3,"type_from_db":"UGP"},"income_data":{"net_turnover":636685,"cogs":448367,"gross_prof":188318,"sell_exp":132709,"admin_exp":23442,"oth_op_rev":2191,"oth_op_exp":3101,"interest_expenses":657,"income_before_income_taxes":30600,"income_after_income_taxes":30600,"net_income":30600},"balance_data":{"cash":17307,"accounts_receivable":67250,"inventories":74246,"cur_assets":158803,"fixed_assets":39043,"non_cur_assets":39043,"assets":197846,"cur_liab":104127,"non_cur_liab":1464,"equity":92255,"equities":197846},"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",448367,448367,false],["net_turnover_source","gross_profit_calc",188318,188318,false],["gross_profit_calc","selling_exp",132709,132709,false],["gross_profit_calc","admin_exp",23442,23442,false],["gross_profit_calc","other_op_exp_exp",3101,3101,false]]}},"financial_ratios":{"current_ratio":{"value":1.525089554102202},"quick_ratio":{"value":0.8120564310889586},"net_profit_margin":{"value":0.04806144325686957},"roa":{"value":0.1546657501288881},"roe":{"value":0.33168933933120154},"debt_to_equity":{"value":1.1445558506314022,"negative_equity":false},"interest_coverage":{"value":47.57534246575342},"asset_turnover":{"value":3.218083762118011},"altman_z_score":{"value":4.662567349628448},"roce":{"value":0.33351828337903733}},"source_ids":{"financial_statement_id":"2192415","income_statement_id":"2192415","balance_sheet_id":"2192415"}}},"2024":{"UGP":{"fs_data":{"currency":"EUR","employees":4,"type_from_db":"UGP"},"income_data":{"net_turnover":455461,"cogs":334815,"gross_prof":120646,"sell_exp":145914,"admin_exp":22457,"oth_op_rev":20722,"oth_op_exp":5934,"interest_expenses":1077,"income_before_income_taxes":-34014,"income_after_income_taxes":-34014,"net_income":-34014},"balance_data":{"cash":16364,"accounts_receivable":27482,"inventories":16692,"cur_assets":60538,"fixed_assets":40719,"non_cur_assets":40719,"assets":101257,"cur_liab":34888,"non_cur_liab":4714,"equity":61655,"equities":101257},"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",334815,334815,false],["net_turnover_source","gross_profit_calc",120646,120646,false],["gross_profit_calc","selling_exp",145914,145914,false],["gross_profit_calc","admin_exp",22457,22457,false],["gross_profit_calc","other_op_exp_exp",5934,5934,false]]}},"financial_ratios":{"current_ratio":{"value":1.7352098142627839},"quick_ratio":{"value":1.2567645035542307},"net_profit_margin":{"value":-0.0746803787810592},"roa":{"value":-0.3359175168136524},"roe":{"value":-0.5516827507906902},"debt_to_equity":{"value":0.6423161138593788,"negative_equity":false},"interest_coverage":{"value":-30.58217270194986},"asset_turnover":{"value":4.498069269285087},"altman_z_score":{"value":4.829670540923838},"roce":{"value":-0.4962708493423134}},"source_ids":{"financial_statement_id":"2022365","income_statement_id":"2022365","balance_sheet_id":"2022365"}}},"2023":{"UGP":{"fs_data":{"currency":"EUR","employees":5,"type_from_db":"UGP"},"income_data":{"net_turnover":623268,"cogs":456369,"gross_prof":166899,"sell_exp":167618,"admin_exp":23942,"oth_op_rev":11302,"oth_op_exp":6763,"interest_expenses":762,"income_before_income_taxes":-20884,"income_after_income_taxes":-20884,"net_income":-20884},"balance_data":{"cash":29158,"accounts_receivable":31374,"inventories":44164,"cur_assets":104696,"fixed_assets":42405,"non_cur_assets":42405,"assets":147101,"cur_liab":43811,"non_cur_liab":7621,"equity":95669,"equities":147101},"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",456369,456369,false],["net_turnover_source","gross_profit_calc",166899,166899,false],["gross_profit_calc","selling_exp",167618,167618,false],["gross_profit_calc","admin_exp",23942,23942,false],["gross_profit_calc","other_op_exp_exp",6763,6763,false]]}},"financial_ratios":{"current_ratio":{"value":2.389719476843715},"quick_ratio":{"value":1.3816621396452946},"net_profit_margin":{"value":-0.03350725530590372},"roa":{"value":-0.14197048286551417},"roe":{"value":-0.2182943273160585},"debt_to_equity":{"value":0.5376036124554453,"negative_equity":false},"interest_coverage":{"value":-26.406824146981627},"asset_turnover":{"value":4.237007226327489},"altman_z_score":{"value":5.4323932673553},"roce":{"value":-0.1948107270790977}},"source_ids":{"financial_statement_id":"1881845","income_statement_id":"1881845","balance_sheet_id":"1881845"}}},"2022":{"UGP":{"fs_data":{"currency":"EUR","employees":5,"type_from_db":"UGP"},"income_data":{"net_turnover":752544,"cogs":505954,"gross_prof":246590,"sell_exp":167199,"admin_exp":27174,"oth_op_rev":302,"oth_op_exp":3191,"income_before_income_taxes":49328,"income_after_income_taxes":49328,"net_income":49328},"balance_data":{"cash":50321,"accounts_receivable":46637,"inventories":30038,"cur_assets":126996,"fixed_assets":37943,"non_cur_assets":37943,"assets":164939,"cur_liab":48386,"equity":116553,"equities":164939},"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",505954,505954,false],["net_turnover_source","gross_profit_calc",246590,246590,false],["gross_profit_calc","selling_exp",167199,167199,false],["gross_profit_calc","admin_exp",27174,27174,false],["gross_profit_calc","other_op_exp_exp",3191,3191,false]]}},"financial_ratios":{"current_ratio":{"value":2.62464349191915},"quick_ratio":{"value":2.0038440871326415},"net_profit_margin":{"value":0.0655483267423566},"roa":{"value":0.2990681403427934},"roe":{"value":0.42322376944394396},"debt_to_equity":{"value":0.4151416093965835,"negative_equity":false},"asset_turnover":{"value":4.562559491690868},"altman_z_score":{"value":7.434591245780726},"roce":{"value":0.42322376944394396}},"source_ids":{"financial_statement_id":"1742764","income_statement_id":"1742764","balance_sheet_id":"1742764"}}},"2021":{"UGP":{"fs_data":{"currency":"EUR","employees":5,"type_from_db":"UGP"},"income_data":{"net_turnover":706684,"cogs":539058,"gross_prof":167626,"sell_exp":168075,"admin_exp":20623,"oth_op_rev":18115,"oth_op_exp":2553,"income_before_income_taxes":-5510,"income_after_income_taxes":-5510,"net_income":-5510},"balance_data":{"cash":16460,"accounts_receivable":48294,"inventories":53144,"cur_assets":117898,"fixed_assets":50674,"non_cur_assets":50674,"assets":168572,"cur_liab":101347,"equity":67225,"equities":168572},"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",539058,539058,false],["net_turnover_source","gross_profit_calc",167626,167626,false],["gross_profit_calc","selling_exp",168075,168075,false],["gross_profit_calc","admin_exp",20623,20623,false],["gross_profit_calc","other_op_exp_exp",2553,2553,false]]}},"financial_ratios":{"current_ratio":{"value":1.163310211451745},"quick_ratio":{"value":0.6389335648810522},"net_profit_margin":{"value":-0.0077969785646767155},"roa":{"value":-0.03268632987684787},"roe":{"value":-0.0819635552249907},"debt_to_equity":{"value":1.5075790256600967,"negative_equity":false},"asset_turnover":{"value":4.19217900956268},"altman_z_score":{"value":4.769004196790777},"roce":{"value":-0.0819635552249907}},"source_ids":{"financial_statement_id":"1357274","income_statement_id":"1357274","balance_sheet_id":"1357274"}}}},"vid_data":{"has_data":true,"rating":{"Reitings":"A","Skaidrojums":"Laba saistību izpilde","Informacijas_atjaunosanas_datums":"06.10.2026"},"pvn":{"Aktivs":"ir","Registrets":" 16.10.2014 ","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,"94.33","12.49","24.37",4,"1 489.32","~ 1 090.25"],[2023,"122.09","11.71","25.71",5,"1 256.97","~ 941.76"],[2022,"105.05","10.60","21.37",4,"1 305.98","~ 935.08"]]},"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 3. ceturksnis","30.16","2.15","5.07",3,"1 652.49","~ 1 242.09"],["2026. gada 2. ceturksnis","17.83","1.87","4.65",3,"1 515.60","~ 1 150.81"],["2026. gada 1. ceturksnis","23.82","1.88","4.62",3,"1 505.82","~ 1 144.29"],["2025. gada 4. ceturksnis","34.34","1.73","4.31",3,"1 404.78","~ 1 066.72"]]},"salary_calculation_example":{"year":2024,"vsaoi_sum":24.37,"employees":4,"gross_salary_raw":1489.317492910922,"gross_salary_formatted":"1 489.32","net_salary_formatted":"~ 1 090.25","vsaoi_employee_part":"156.38","non_taxable_minimum":"119.49","iin_part":"242.69","iin_rate_percentage":"20","iin_rate_decimal":"0.2"}},"salary_calculation_example":{"year":2024,"vsaoi_sum":24.37,"employees":4,"gross_salary_raw":1489.317492910922,"gross_salary_formatted":"1 489.32","net_salary_formatted":"~ 1 090.25","vsaoi_employee_part":"156.38","non_taxable_minimum":"119.49","iin_part":"242.69","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",2800,"EUR","2014-10-29"]]},"financial_statements":{"columns":["year","employees","currency"],"data":[[2019,3,"EUR"],[2020,3,"EUR"],[2017,2,"EUR"],[2018,3,"EUR"],[2016,1,"EUR"]]},"memorandum_date":{"columns":["document_date"],"data":[["2014-10-07"]]},"register_name_history":{"columns":["date_to","name"],"data":[["2014-10-29","Sabiedrība ar ierobežotu atbildību \"Nelio\""]]},"register":{"columns":["sepa","regtype","type","registered","address","index","addressid","city","atvk"],"data":[["LV78ZZZ40103835722","K","SIA","2014-10-10","Rīga, Mellužu iela 13 - 14",1067,118164268,100003003,"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","4684  ","010092","Kurzemes rajons","94.33","12.49","24.37",4],[2023,"sabiedrība ar ierobežotu atbildību","4674  ","010092","Kurzemes rajons","122.09","11.71","25.71",5],[2022,"sabiedrība ar ierobežotu atbildību","4674  ","010092","Kurzemes rajons","105.05","10.60","21.37",4]]},"pdb_pvnmaksataji_odata":{"columns":["Aktivs","Registrets","Buvniecibas_pazime","PVN139_2_pazime"],"data":[["ir"," 16.10.2014 ","nav","nav"]]},"reitings_uznemumi":{"columns":["Reitings","Skaidrojums","Informacijas_atjaunosanas_datums"],"data":[["A","Laba saistību izpilde","06.10.2026"]]},"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":[["EXICON BALTIC SIA","2026. gada 3. ceturksnis","30.16","24.27","3.3","2.15","5.07","3"],["EXICON BALTIC SIA","2026. gada 2. ceturksnis","17.83","11.68","0.38","1.87","4.65","3"],["EXICON BALTIC SIA","2026. gada 1. ceturksnis","23.82","15.81","0.16","1.88","4.62","3"],["EXICON BALTIC SIA","2025. gada 4. ceturksnis","34.34","26.58","0.00","1.73","4.31","3"]]},"deminimis":{"columns":["assign_date","assigned_amount","assigner_title","program_title","instrument_title","regul_title","project_title"],"data":[["2026-06-29",500,"Latvijas Informācijas tehnoloģiju klasteris","ANM 2.2.1.1.i.  investīcija \"Atbalsts Digitālo inovāciju centru un reģionālo kontaktpunktu izveidei ","01 Tiešais maksājums (grants)","2023/2831 Vispārējā tautsaimniecība (2023/2831)","468da9d9"],["2025-07-09",9850,"Latvijas Investīciju un attīstības aģentūra","ANM 2.2.1.2.i. investīcija \"Atbalsts procesu digitalizācijai komercdarbībā\"","01 Tiešais maksājums (grants)","2023/2831 Vispārējā tautsaimniecība (2023/2831)","5f751b33"]]}}}