{"_avots":{"nosaukums":"Saraksts.lv","lapa":"https://saraksts.lv/40203029617","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":"40203029617","company_name":"SIA \"Pro Vape\"","company_type":"SIA","registered_date":"2016-11-01","area_of_activity":{"nace_code":"8299","nace_description":"Citi citur neklasificēti uzņēmējdarbības atbalsta pakalpojumi"},"segmentation":{"status":"Aktīvs","form_group":"Komercsabiedrība","financials":"Peļņa"},"financial_summary":{"UGP":{"columns":["year","turnover","profit","assets","employees","currency"],"data":[[2024,56795270,2220996,22274168,63,"EUR"],[2023,57871168,8032735,28737760,57,"EUR"],[2022,76285349,6451901,24787415,49,"EUR"],[2021,39513520,10550943,15362479,29,"EUR"],[2020,10925550,3186147,4097762,16,"EUR"]]}},"detailed_financials_by_year":{"2024":{"UGP":{"fs_data":{"currency":"EUR","employees":63,"type_from_db":"UGP"},"income_data":{"net_turnover":56795270,"cogs":43996497,"gross_prof":12798773,"sell_exp":2680619,"admin_exp":3074771,"oth_op_rev":200416,"oth_op_exp":3536035,"other_interest_revenues":59557,"income_before_income_taxes":3767321,"provision_for_income_taxes":1546325,"income_after_income_taxes":2220996,"net_income":2220996},"balance_data":{"cash":8007278,"accounts_receivable":7605349,"inventories":5700408,"cur_assets":21313035,"investments":41125,"fixed_assets":753521,"intangible_assets":166487,"non_cur_assets":961133,"assets":22274168,"cur_liab":4521682,"equity":17752486,"equities":22274168},"cash_flow_data":{"cfo_im_ebt":3767321,"cfo_im_ebwc":3850406,"cfo_im_op":12750844,"cfo_im_tax":-1266800,"cfo_im_net":11484044,"cfi_acq_stk":-1157,"cfi_acq_fa":-314938,"cfi_ln_md":-456422,"cfi_ln_rcv":600000,"cfi_int_rcv":62614,"cfi_net":-109903,"cff_div_pd":-6000000,"cff_net":-6000000,"effect_of_exchange_rate_change":167954,"net_increase":5542095,"at_beginning_of_year":2465183,"at_end_of_year":8007278},"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",43996497,43996497,false],["net_turnover_source","gross_profit_calc",12798773,12798773,false],["gross_profit_calc","selling_exp",2680619,2680619,false],["gross_profit_calc","admin_exp",3074771,3074771,false],["gross_profit_calc","other_op_exp_exp",3536035,3536035,false]]}},"financial_ratios":{"current_ratio":{"value":4.713519216963952},"quick_ratio":{"value":3.452836134871935},"net_profit_margin":{"value":0.039105298733503685},"roa":{"value":0.09971173783011783},"roe":{"value":0.12510901290106635},"debt_to_equity":{"value":0.2547069745611967,"negative_equity":false},"asset_turnover":{"value":2.5498267769193443},"altman_z_score":{"value":5.934747936625879},"roce":{"value":0.21221371474395193}},"source_ids":{"financial_statement_id":"2085146","income_statement_id":"2085146","balance_sheet_id":"2085146","cash_flow_statement_id":"2085146"}}},"2023":{"UGP":{"fs_data":{"currency":"EUR","employees":57,"type_from_db":"UGP"},"income_data":{"net_turnover":57871168,"cogs":44264704,"gross_prof":13606464,"sell_exp":2835468,"admin_exp":2376017,"oth_op_rev":357984,"oth_op_exp":341037,"other_interest_revenues":12243,"interest_expenses":5765,"income_before_income_taxes":8418404,"provision_for_income_taxes":385669,"income_after_income_taxes":8032735,"net_income":8032735},"balance_data":{"cash":2465183,"accounts_receivable":7857484,"inventories":17391098,"cur_assets":27713765,"investments":109001,"fixed_assets":730008,"intangible_assets":184986,"non_cur_assets":1023995,"assets":28737760,"cur_liab":3539319,"equity":25198441,"equities":28737760},"cash_flow_data":{"cfo_im_ebt":8418404,"cfo_im_ebwc":8537383,"cfo_im_op":3402352,"cfo_im_int":-5765,"cfo_im_tax":-354365,"cfo_im_net":3042222,"cfi_acq_stk":-3472,"cfi_acq_fa":-498740,"cfi_sal_fa":465730,"cfi_ln_md":-687968,"cfi_ln_rcv":88340,"cfi_int_rcv":29200,"cfi_net":-606910,"cff_ln_repay":-252875,"cff_div_pd":-1556000,"cff_net":-1808875,"effect_of_exchange_rate_change":80555,"net_increase":706992,"at_beginning_of_year":1758191,"at_end_of_year":2465183},"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",44264704,44264704,false],["net_turnover_source","gross_profit_calc",13606464,13606464,false],["gross_profit_calc","selling_exp",2835468,2835468,false],["gross_profit_calc","admin_exp",2376017,2376017,false],["gross_profit_calc","other_op_exp_exp",341037,341037,false]]}},"financial_ratios":{"current_ratio":{"value":7.830253503569472},"quick_ratio":{"value":2.9165686958423356},"net_profit_margin":{"value":0.1388037476623938},"roa":{"value":0.279518480215577},"roe":{"value":0.3187790466878487},"debt_to_equity":{"value":0.14045785610308192,"negative_equity":false},"interest_coverage":{"value":1461.2608846487424},"asset_turnover":{"value":2.0137675309418688},"altman_z_score":{"value":7.256575431479723},"roce":{"value":0.3343131029415669}},"source_ids":{"financial_statement_id":"1940426","income_statement_id":"1940426","balance_sheet_id":"1940426","cash_flow_statement_id":"1940426"}}},"2022":{"UGP":{"fs_data":{"currency":"EUR","employees":49,"type_from_db":"UGP"},"income_data":{"net_turnover":76285349,"cogs":58597799,"gross_prof":17687550,"sell_exp":3670181,"admin_exp":2124738,"oth_op_rev":25139,"oth_op_exp":5176944,"other_interest_revenues":41820,"interest_expenses":8381,"income_before_income_taxes":6774265,"provision_for_income_taxes":322364,"income_after_income_taxes":6451901,"net_income":6451901},"balance_data":{"cash":1758191,"accounts_receivable":7173910,"inventories":14765316,"cur_assets":23697417,"investments":54407,"fixed_assets":1035591,"non_cur_assets":1089998,"assets":24787415,"cur_liab":5842584,"non_cur_liab":223125,"equity":18721706,"equities":24787415},"cash_flow_data":{"cfo_im_ebt":6774265,"cfo_im_ebwc":6944122,"cfo_im_op":2731567,"cfo_im_int":-8381,"cfo_im_tax":-335850,"cfo_im_net":2387336,"cfi_acq_fa":-380387,"cfi_ln_md":-108068,"cfi_ln_rcv":590701,"cfi_net":102246,"cff_ln_repay":-29750,"cff_div_pd":-1200000,"cff_net":-1229750,"effect_of_exchange_rate_change":473,"net_increase":1260305,"at_beginning_of_year":497886,"at_end_of_year":1758191},"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",58597799,58597799,false],["net_turnover_source","gross_profit_calc",17687550,17687550,false],["gross_profit_calc","selling_exp",3670181,3670181,false],["gross_profit_calc","admin_exp",2124738,2124738,false],["gross_profit_calc","other_op_exp_exp",5176944,5176944,false]]}},"financial_ratios":{"current_ratio":{"value":4.05598225031938},"quick_ratio":{"value":1.5287929108079577},"net_profit_margin":{"value":0.08457588625569505},"roa":{"value":0.2602893847543199},"roe":{"value":0.3446214249919318},"debt_to_equity":{"value":0.3239933903459439,"negative_equity":false},"interest_coverage":{"value":809.2883904068727},"asset_turnover":{"value":3.0775838868232124},"altman_z_score":{"value":6.374127735159616},"roce":{"value":0.3580209292972843}},"source_ids":{"financial_statement_id":"1773341","income_statement_id":"1773341","balance_sheet_id":"1773341","cash_flow_statement_id":"1773341"}}},"2021":{"UGP":{"fs_data":{"currency":"EUR","employees":29,"type_from_db":"UGP"},"income_data":{"net_turnover":39513520,"cogs":26589535,"gross_prof":12923985,"sell_exp":707680,"admin_exp":1169120,"oth_op_rev":19212,"oth_op_exp":375777,"other_interest_revenues":20615,"interest_expenses":4418,"income_before_income_taxes":10706817,"provision_for_income_taxes":155874,"income_after_income_taxes":10550943,"net_income":10550943},"balance_data":{"cash":497886,"accounts_receivable":2803115,"inventories":10599780,"cur_assets":13900781,"investments":602725,"fixed_assets":858973,"non_cur_assets":1461698,"assets":15362479,"cur_liab":1639799,"non_cur_liab":252875,"equity":13469805,"equities":15362479},"cash_flow_data":{"cfo_im_ebt":10706817,"cfo_im_ebwc":10827900,"cfo_im_op":2048467,"cfo_im_int":-4418,"cfo_im_tax":-131367,"cfo_im_net":1912682,"cfi_acq_fa":-676791,"cfi_sal_fa":49504,"cfi_ln_md":-1055000,"cfi_ln_rcv":30000,"cfi_net":-1652287,"cff_ln_rcv":297500,"cff_ln_repay":-14875,"cff_div_pd":-615000,"cff_net":-332375,"net_increase":-71980,"at_beginning_of_year":569866,"at_end_of_year":497886},"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",26589535,26589535,false],["net_turnover_source","gross_profit_calc",12923985,12923985,false],["gross_profit_calc","selling_exp",707680,707680,false],["gross_profit_calc","admin_exp",1169120,1169120,false],["gross_profit_calc","other_op_exp_exp",375777,375777,false]]}},"financial_ratios":{"current_ratio":{"value":8.477124940312807},"quick_ratio":{"value":2.0130522094476215},"net_profit_margin":{"value":0.26702108544113506},"roa":{"value":0.6867995067723119},"roe":{"value":0.78330332176301},"debt_to_equity":{"value":0.14051235337111415,"negative_equity":false},"interest_coverage":{"value":2424.4533725667725},"asset_turnover":{"value":2.5720796754221764},"altman_z_score":{"value":9.037196169343451},"roce":{"value":0.7805497905656913}},"source_ids":{"financial_statement_id":"1434858","income_statement_id":"1434858","balance_sheet_id":"1434858","cash_flow_statement_id":"1434858"}}},"2020":{"UGP":{"fs_data":{"currency":"EUR","employees":16,"type_from_db":"UGP"},"income_data":{"net_turnover":10925550,"cogs":7042532,"gross_prof":3883018,"sell_exp":316629,"admin_exp":260371,"oth_op_rev":88,"oth_op_exp":89483,"other_interest_revenues":742,"interest_expenses":1218,"income_before_income_taxes":3216147,"provision_for_income_taxes":30000,"income_after_income_taxes":3186147,"net_income":3186147},"balance_data":{"cash":569865,"accounts_receivable":1450127,"inventories":1631139,"cur_assets":3651131,"investments":77664,"fixed_assets":368393,"intangible_assets":574,"non_cur_assets":446631,"assets":4097762,"cur_liab":563900,"equity":3533862,"equities":4097762},"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",7042532,7042532,false],["net_turnover_source","gross_profit_calc",3883018,3883018,false],["gross_profit_calc","selling_exp",316629,316629,false],["gross_profit_calc","admin_exp",260371,260371,false],["gross_profit_calc","other_op_exp_exp",89483,89483,false]]}},"financial_ratios":{"current_ratio":{"value":6.474784536265295},"quick_ratio":{"value":3.582181237808122},"net_profit_margin":{"value":0.29162348806238586},"roa":{"value":0.7775334438652123},"roe":{"value":0.9016048164868917},"debt_to_equity":{"value":0.15957046426827082,"negative_equity":false},"interest_coverage":{"value":2641.514778325123},"asset_turnover":{"value":2.6662236606225544},"altman_z_score":{"value":9.003050420332421},"roce":{"value":0.9104387777451411}},"source_ids":{"financial_statement_id":"1293195","income_statement_id":"1293195","balance_sheet_id":"1293195"}}}},"vid_data":{"has_data":true,"rating":{"Reitings":"B","Skaidrojums":"Jāuzlabo saistību izpilde","Informacijas_atjaunosanas_datums":"12.08.2026"},"pvn":{"Aktivs":"ir","Registrets":" 15.11.2016 ","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,"10 989.41","305.45","549.62",63,"2 132.62","~ 1 519.71"],[2023,"9 477.07","252.75","444.84",57,"1 907.75","~ 1 364.73"],[2022,"11 757.90","226.23","396.35",49,"1 977.31","~ 1 412.67"]]},"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","1755.86","94.97","188.83",64,"2 884.98","~ 2 063.88"],["2026. gada 1. ceturksnis","1690.03","93.98","188.83",67,"2 755.80","~ 1 977.75"],["2025. gada 4. ceturksnis","1439.01","94.11","187.49",75,"2 444.38","~ 1 759.90"]]},"salary_calculation_example":{"year":2024,"vsaoi_sum":549.62,"employees":63,"gross_salary_raw":2132.621243797542,"gross_salary_formatted":"2 132.62","net_salary_formatted":"~ 1 519.71","vsaoi_employee_part":"223.93","non_taxable_minimum":"0.00","iin_part":"388.99","iin_rate_percentage":"20.38","iin_rate_decimal":"0.2038"}},"salary_calculation_example":{"year":2024,"vsaoi_sum":549.62,"employees":63,"gross_salary_raw":2132.621243797542,"gross_salary_formatted":"2 132.62","net_salary_formatted":"~ 1 519.71","vsaoi_employee_part":"223.93","non_taxable_minimum":"0.00","iin_part":"388.99","iin_rate_percentage":"20.38","iin_rate_decimal":"0.2038"},"raw_database_records":{"equity_capitals":{"columns":["equity_capital_type","amount","currency","date_from"],"data":[["PAID_UP_EQUITY",2800,"EUR","2016-11-01"]]},"financial_statements":{"columns":["year","employees","currency"],"data":[[2017,3,"EUR"],[2018,6,"EUR"],[2016,1,"EUR"],[2019,14,"EUR"],[2020,16,"EUR"]]},"memorandum_date":{"columns":["document_date"],"data":[["2016-10-21"]]},"register":{"columns":["sepa","regtype","type","registered","address","index","addressid","city"],"data":[["LV97ZZZ40203029617","K","SIA","2016-11-01","Rīga, Dambja iela 3B",1005,106651577,100003003]]},"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","8299  ","010096","Ziemeļu rajons","10 989.41","305.45","549.62",63],[2023,"sabiedrība ar ierobežotu atbildību","8299  ","010096","Ziemeļu rajons","9 477.07","252.75","444.84",57],[2022,"sabiedrība ar ierobežotu atbildību","8299  ","010096","Ziemeļu rajons","11 757.90","226.23","396.35",49]]},"pdb_pvnmaksataji_odata":{"columns":["Aktivs","Registrets","Buvniecibas_pazime","PVN139_2_pazime"],"data":[["ir"," 15.11.2016 ","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":[["PRO VAPE SIA","2025. gada 4. ceturksnis","1439.01","313.02","0.00","94.11","187.49","75"],["PRO VAPE SIA","2026. gada 1. ceturksnis","1690.03","310.50","0.00","93.98","188.83","67"],["PRO VAPE SIA","2026. gada 2. ceturksnis","1755.86","383.63","0.0","94.97","188.83","64"]]},"vide":{"columns":["veids","numurs","statuss","no_dat","nosaukums","apraksts"],"data":[["ab","AP23IB0065","Izsniegta","2023-08-17","SIA \"Pro Vape\" elektronisko cigarešu šķidruma ražošana","iekārtas ķīmisko vielu un ķīmisko produktu, arī augu aizsardzības līdzekļu un biocīdu ražošanai ar fizikālām metodēm (piemēram, atšķaidīšana un sajaukšana), iepakošanai un iepildīšanai"]]},"income_statements":{"columns":["net_turnover","cogs","gross_prof","sell_exp","admin_exp","oth_op_rev","oth_op_exp","interest_expenses","income_before_income_taxes","income_after_income_taxes","net_income","other_interest_revenues","provision_for_income_taxes"],"data":[[1470174,888203,581971,176076,148193,4012,100204,33,161477,161477,161477,null,null],[10925550,7042532,3883018,316629,260371,88,89483,1218,3216147,3186147,3186147,742,30000],[39513520,26589535,12923985,707680,1169120,19212,375777,4418,10706817,10550943,10550943,20615,155874],[76285349,58597799,17687550,3670181,2124738,25139,5176944,8381,6774265,6451901,6451901,41820,322364],[57871168,44264704,13606464,2835468,2376017,357984,341037,5765,8418404,8032735,8032735,12243,385669]]},"balance_sheets":{"columns":["cash","accounts_receivable","inventories","cur_assets","fixed_assets","intangible_assets","non_cur_assets","assets","cur_liab","equity","equities","investments","non_cur_liab"],"data":[[137957,143649,203253,484859,159236,1148,160384,645243,177528,467715,645243,null,null],[569865,1450127,1631139,3651131,368393,574,446631,4097762,563900,3533862,4097762,77664,null],[497886,2803115,10599780,13900781,858973,null,1461698,15362479,1639799,13469805,15362479,602725,252875],[1758191,7173910,14765316,23697417,1035591,null,1089998,24787415,5842584,18721706,24787415,54407,223125],[2465183,7857484,17391098,27713765,730008,184986,1023995,28737760,3539319,25198441,28737760,109001,null]]},"cash_flow_statements":{"columns":["cfo_im_ebt","cfo_im_ebwc","cfo_im_op","cfo_im_int","cfo_im_tax","cfo_im_net","cfi_acq_fa","cfi_sal_fa","cfi_ln_md","cfi_ln_rcv","cfi_net","cff_ln_rcv","cff_ln_repay","cff_div_pd","cff_net","net_increase","at_beginning_of_year","at_end_of_year","effect_of_exchange_rate_change","cfi_acq_stk","cfi_int_rcv","cff_ls_repay"],"data":[[10706817,10827900,2048467,-4418,-131367,1912682,-676791,49504,-1055000,30000,-1652287,297500,-14875,-615000,-332375,-71980,569866,497886,null,null,null,null],[6774265,6944122,2731567,-8381,-335850,2387336,-380387,null,-108068,590701,102246,null,-29750,-1200000,-1229750,1260305,497886,1758191,473,null,null,null],[8418404,8537383,3402352,-5765,-354365,3042222,-498740,465730,-687968,88340,-606910,null,-252875,-1556000,-1808875,706992,1758191,2465183,80555,-3472,29200,null],[7871590,8013304,3483380,-5765,-355130,3122485,-510100,482424,-623041,88340,-265668,1968,-252875,-1556000,-1813049,1127741,1760579,2888320,83973,267509,29200,-6142],[3767321,3850406,12750844,null,-1266800,11484044,-314938,null,-456422,600000,-109903,null,null,-6000000,-6000000,5542095,2465183,8007278,167954,-1157,62614,null]]}},"public_procurement":{"ligumu_skaits":1,"periods":{"no":"2020-11-03","lidz":"2020-11-03"},"lielakie_ligumi":{"columns":["datums","pasutitajs","iepirkums"],"data":[["2020-11-03","Valsts ieņēmumu dienests","Individuālo un speciālo dezinfekcijas līdzekļu piegāde"]]},"pasutitaji":{"columns":["pasutitajs","ligumu_skaits"],"data":[["Valsts ieņēmumu dienests",1]]},"pa_gadiem":{"2020":{"ligumu_skaits":1}},"bez_publicetas_summas":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."}}