{"_avots":{"nosaukums":"Saraksts.lv","lapa":"https://saraksts.lv/40103877815","dati_atjaunoti":"2026-08-30","piezime":"Neoficiāls apkopojums no data.gov.lv (UR) un VID atvērtajiem datiem. Oficiālais pirmavots: info.ur.gov.lv"},"registration_number":"40103877815","company_name":"Sabiedrība ar ierobežotu atbildību \"Setupad\"","company_type":"SIA","registered_date":"2015-03-06","area_of_activity":{"nace_code":"7312","nace_description":"Reklāmas izvietošana plašsaziņas līdzekļos"},"segmentation":{"status":"Aktīvs","form_group":"Komercsabiedrība","financials":"Peļņa"},"financial_summary":{"UGP":{"columns":["year","turnover","profit","assets","employees","currency"],"data":[[2025,7029028,291348,1502308,16,"EUR"],[2024,8940627,-478684,1827541,28,"EUR"],[2023,10144861,-705941,2487250,30,"EUR"],[2022,12081656,618269,2841234,28,"EUR"],[2021,12549059,944883,4049975,19,"EUR"]]}},"detailed_financials_by_year":{"2025":{"UGP":{"fs_data":{"currency":"EUR","employees":16,"type_from_db":"UGP"},"income_data":{"net_turnover":7029028,"cogs":6565208,"gross_prof":463820,"sell_exp":28359,"admin_exp":114924,"oth_op_rev":624,"oth_op_exp":46892,"other_long_term_investment_earnings":17500,"interest_expenses":421,"income_before_income_taxes":291348,"income_after_income_taxes":291348,"net_income":291348},"balance_data":{"cash":502644,"accounts_receivable":992248,"cur_assets":1494892,"fixed_assets":7416,"non_cur_assets":7416,"assets":1502308,"cur_liab":762103,"equity":740205,"equities":1502308},"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",6565208,6565208,false],["net_turnover_source","gross_profit_calc",463820,463820,false],["gross_profit_calc","selling_exp",28359,28359,false],["gross_profit_calc","admin_exp",114924,114924,false],["gross_profit_calc","other_op_exp_exp",46892,46892,false]]}},"financial_ratios":{"current_ratio":{"value":1.9615353830125324},"quick_ratio":{"value":1.9615353830125324},"net_profit_margin":{"value":0.04144925870262574},"roa":{"value":0.19393360083285185},"roe":{"value":0.39360447443613594},"debt_to_equity":{"value":1.0295836964084273,"negative_equity":false},"interest_coverage":{"value":693.0380047505938},"asset_turnover":{"value":4.678819523027236},"altman_z_score":{"value":6.44787812017641},"roce":{"value":0.3941732357927871}},"source_ids":{"financial_statement_id":"2348923","income_statement_id":"2348923","balance_sheet_id":"2348923"}}},"2024":{"UGP":{"fs_data":{"currency":"EUR","employees":28,"type_from_db":"UGP"},"income_data":{"net_turnover":8940627,"cogs":9151568,"gross_prof":-210941,"sell_exp":38592,"admin_exp":228049,"oth_op_rev":5000,"oth_op_exp":6055,"interest_expenses":47,"income_before_income_taxes":-478684,"income_after_income_taxes":-478684,"net_income":-478684},"balance_data":{"cash":646968,"accounts_receivable":1169748,"cur_assets":1816716,"investments":2500,"fixed_assets":8325,"non_cur_assets":10825,"assets":1827541,"cur_liab":1378684,"equity":448857,"equities":1827541},"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",9151568,9151568,false],["net_turnover_source","gross_profit_calc",210941,-210941,true],["gross_profit_calc","selling_exp",38592,38592,false],["gross_profit_calc","admin_exp",228049,228049,false],["gross_profit_calc","other_op_exp_exp",6055,6055,false]]}},"financial_ratios":{"current_ratio":{"value":1.3177174755056271},"quick_ratio":{"value":1.3177174755056271},"net_profit_margin":{"value":-0.05354031657958665},"roa":{"value":-0.26192791297158313},"roe":{"value":-1.0664510077819884},"debt_to_equity":{"value":3.0715439438395746,"negative_equity":false},"interest_coverage":{"value":-10183.765957446809},"asset_turnover":{"value":4.8921622004649965},"altman_z_score":{"value":4.585269293346799},"roce":{"value":-1.0663462973731055}},"source_ids":{"financial_statement_id":"2100359","income_statement_id":"2100359","balance_sheet_id":"2100359"}}},"2023":{"UGP":{"fs_data":{"currency":"EUR","employees":30,"type_from_db":"UGP"},"income_data":{"net_turnover":10144861,"cogs":10557876,"gross_prof":-413015,"sell_exp":21052,"admin_exp":226381,"oth_op_exp":28738,"interest_expenses":5,"income_before_income_taxes":-689191,"provision_for_income_taxes":16750,"income_after_income_taxes":-705941,"net_income":-705941},"balance_data":{"cash":913981,"accounts_receivable":1528673,"inventories":15564,"cur_assets":2458218,"investments":2500,"fixed_assets":26532,"non_cur_assets":29032,"assets":2487250,"cur_liab":1559709,"equity":927541,"equities":2487250},"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",10557876,10557876,false],["net_turnover_source","gross_profit_calc",413015,-413015,true],["gross_profit_calc","selling_exp",21052,21052,false],["gross_profit_calc","admin_exp",226381,226381,false],["gross_profit_calc","other_op_exp_exp",28738,28738,false]]}},"financial_ratios":{"current_ratio":{"value":1.576074767793223},"quick_ratio":{"value":1.5660959832891905},"net_profit_margin":{"value":-0.06958606924234842},"roa":{"value":-0.2838239018996884},"roe":{"value":-0.7610887281532568},"debt_to_equity":{"value":1.6815526213935557,"negative_equity":false},"interest_coverage":{"value":-137837.2},"asset_turnover":{"value":4.07874600462358},"altman_z_score":{"value":4.034321809347934},"roce":{"value":-0.7430248366379492}},"source_ids":{"financial_statement_id":"1962199","income_statement_id":"1962199","balance_sheet_id":"1962199"}}},"2022":{"UGP":{"fs_data":{"currency":"EUR","employees":28,"type_from_db":"UGP"},"income_data":{"net_turnover":12081656,"cogs":11088494,"gross_prof":993162,"sell_exp":44655,"admin_exp":218668,"oth_op_rev":24830,"interest_expenses":1870,"income_before_income_taxes":752799,"provision_for_income_taxes":134530,"income_after_income_taxes":618269,"net_income":618269},"balance_data":{"cash":1427743,"accounts_receivable":1319706,"inventories":23165,"cur_assets":2770614,"investments":2500,"fixed_assets":68120,"non_cur_assets":70620,"assets":2841234,"cur_liab":1140752,"equity":1700482,"equities":2841234},"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",11088494,11088494,false],["net_turnover_source","gross_profit_calc",993162,993162,false],["gross_profit_calc","selling_exp",44655,44655,false],["gross_profit_calc","admin_exp",218668,218668,false],["gross_profit_calc","ebit_calc",729839,729839,false]]}},"financial_ratios":{"current_ratio":{"value":2.428761027813232},"quick_ratio":{"value":2.408454247724308},"net_profit_margin":{"value":0.051174193339058816},"roa":{"value":0.21760580085976727},"roe":{"value":0.3635845601423596},"debt_to_equity":{"value":0.6708403852554746,"negative_equity":false},"interest_coverage":{"value":403.5663101604278},"asset_turnover":{"value":4.252256589918324},"altman_z_score":{"value":6.613326965440794},"roce":{"value":0.4437971116424637}},"source_ids":{"financial_statement_id":"1782742","income_statement_id":"1782742","balance_sheet_id":"1782742"}}},"2021":{"UGP":{"fs_data":{"currency":"EUR","employees":19,"type_from_db":"UGP"},"income_data":{"net_turnover":12549059,"cogs":11564466,"gross_prof":984593,"sell_exp":12235,"admin_exp":54664,"oth_op_rev":27608,"interest_expenses":419,"income_before_income_taxes":944883,"income_after_income_taxes":944883,"net_income":944883},"balance_data":{"cash":1735485,"accounts_receivable":2230403,"inventories":9480,"cur_assets":3975368,"investments":2500,"fixed_assets":72107,"non_cur_assets":74607,"assets":4049975,"cur_liab":2429644,"equity":1620331,"equities":4049975},"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",11564466,11564466,false],["net_turnover_source","gross_profit_calc",984593,984593,false],["gross_profit_calc","selling_exp",12235,12235,false],["gross_profit_calc","admin_exp",54664,54664,false],["gross_profit_calc","ebit_calc",917694,917694,false]]}},"financial_ratios":{"current_ratio":{"value":1.6361936151963004},"quick_ratio":{"value":1.6322918090057639},"net_profit_margin":{"value":0.07529512770638819},"roa":{"value":0.23330588460422594},"roe":{"value":0.5831419629692945},"debt_to_equity":{"value":1.4994738729309012,"negative_equity":false},"interest_coverage":{"value":2256.090692124105},"asset_turnover":{"value":3.098552213285267},"altman_z_score":{"value":4.710179581397207},"roce":{"value":0.5834005521094147}},"source_ids":{"financial_statement_id":"1434657","income_statement_id":"1434657","balance_sheet_id":"1434657"}}}},"vid_data":{"has_data":true,"rating":{"Reitings":"A","Skaidrojums":"Laba saistību izpilde","Informacijas_atjaunosanas_datums":"12.08.2026"},"pvn":{"Aktivs":"ir","Registrets":" 21.04.2015 ","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,"393.64","188.25","327.15",27,"2 961.93","~ 2 091.22"],[2023,"462.36","195.13","347.68",30,"2 833.02","~ 2 002.39"],[2022,"302.20","142.86","260.75",28,"2 276.45","~ 1 618.83"]]},"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","35.62","24.65","41.99",10,"4 105.80","~ 2 877.89"],["2026. gada 1. ceturksnis","29.64","24.87","41.77",11,"3 712.99","~ 2 615.98"],["2025. gada 4. ceturksnis","43.59","23.97","40.76",12,"3 321.27","~ 2 344.59"]]},"salary_calculation_example":{"year":2024,"vsaoi_sum":327.15,"employees":27,"gross_salary_raw":2961.930836674163,"gross_salary_formatted":"2 961.93","net_salary_formatted":"~ 2 091.22","vsaoi_employee_part":"311.00","non_taxable_minimum":"0.00","iin_part":"559.70","iin_rate_percentage":"21.11","iin_rate_decimal":"0.2111"}},"salary_calculation_example":{"year":2024,"vsaoi_sum":327.15,"employees":27,"gross_salary_raw":2961.930836674163,"gross_salary_formatted":"2 961.93","net_salary_formatted":"~ 2 091.22","vsaoi_employee_part":"311.00","non_taxable_minimum":"0.00","iin_part":"559.70","iin_rate_percentage":"21.11","iin_rate_decimal":"0.2111"},"raw_database_records":{"equity_capitals":{"columns":["equity_capital_type","amount","currency","date_from"],"data":[["PAID_UP_EQUITY",2800,"EUR","2015-03-06"]]},"financial_statements":{"columns":["year","employees","currency"],"data":[[2017,4,"EUR"],[2018,5,"EUR"],[2015,1,"EUR"],[2016,4,"EUR"],[2019,8,"EUR"]]},"memorandum_date":{"columns":["document_date"],"data":[["2015-02-09"]]},"register":{"columns":["sepa","regtype","type","registered","address","index","addressid","city","atvk"],"data":[["LV19ZZZ40103877815","K","SIA","2015-03-06","Rīga, Biķernieku iela 69 - 64",1039,111521142,100003003,"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","7312  ","010094","Vidzemes priekšpilsēta","393.64","188.25","327.15",27],[2023,"sabiedrība ar ierobežotu atbildību","7312  ","010094","Vidzemes priekšpilsēta","462.36","195.13","347.68",30],[2022,"sabiedrība ar ierobežotu atbildību","7312  ","010094","Vidzemes priekšpilsēta","302.20","142.86","260.75",28]]},"pdb_pvnmaksataji_odata":{"columns":["Aktivs","Registrets","Buvniecibas_pazime","PVN139_2_pazime"],"data":[["ir"," 21.04.2015 ","nav","nav"]]},"reitings_uznemumi":{"columns":["Reitings","Skaidrojums","Informacijas_atjaunosanas_datums"],"data":[["A","Laba saistību izpilde","12.08.2026"]]},"pdb_samaksato_nodoklu_kopsummas_cet":{"columns":["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":[["SETUPAD SIA","2025. gada 4. ceturksnis","43.59","0.20","21.36","23.97","40.76","12"],["SETUPAD SIA","2026. gada 1. ceturksnis","29.64","0.00","37.02","24.87","41.77","11"],["SETUPAD SIA","2026. gada 2. ceturksnis","35.62","0.04","31.08","24.65","41.99","10"]]},"deminimis":{"columns":["assign_date","assigned_amount","assigner_title","program_title","instrument_title","regul_title","project_title"],"data":[["2026-08-20",5400,"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)","c0404657"],["2026-03-24",597.6,"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)","1c4ef966"],["2024-02-29",298.8,"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)","0ecfeee6"]]},"income_statements":{"columns":["net_turnover","cogs","gross_prof","sell_exp","admin_exp","income_before_income_taxes","income_after_income_taxes","net_income","oth_op_rev","interest_expenses","provision_for_income_taxes","oth_op_exp"],"data":[[4761643,4307416,454227,30230,51991,372006,372006,372006,null,null,null,null],[7731434,7155938,575496,22216,97247,456033,456033,456033,null,null,null,null],[12549059,11564466,984593,12235,54664,944883,944883,944883,27608,419,null,null],[12081656,11088494,993162,44655,218668,752799,618269,618269,24830,1870,134530,null],[10144861,10557876,-413015,21052,226381,-689191,-705941,-705941,null,5,16750,28738]]},"balance_sheets":{"columns":["cash","accounts_receivable","inventories","cur_assets","fixed_assets","non_cur_assets","assets","cur_liab","equity","equities","investments"],"data":[[499214,1147757,3100,1650071,43392,43392,1693463,936548,756915,1693463,null],[1020984,1476367,9162,2506513,46929,49429,2555942,1442994,1112948,2555942,2500],[1735485,2230403,9480,3975368,72107,74607,4049975,2429644,1620331,4049975,2500],[1427743,1319706,23165,2770614,68120,70620,2841234,1140752,1700482,2841234,2500],[913981,1528673,15564,2458218,26532,29032,2487250,1559709,927541,2487250,2500]]}}}