{"_avots":{"nosaukums":"Saraksts.lv","lapa":"https://saraksts.lv/40203043112","dati_atjaunoti":"2026-09-02","piezime":"Neoficiāls apkopojums no data.gov.lv (UR) un VID atvērtajiem datiem. Oficiālais pirmavots: info.ur.gov.lv"},"registration_number":"40203043112","company_name":"SIA \"Vivacell\"","company_type":"SIA","registered_date":"2017-01-10","area_of_activity":{"nace_code":"0000","nace_description":"Nenoteikta nozare"},"segmentation":{"status":"Reorganizēts","form_group":"Komercsabiedrība","financials":"Nav datu"},"financial_summary":{"UGP":{"columns":["year","turnover","profit","assets","employees","currency"],"data":[[2022,45673,-102202,131451,4,"EUR"],[2021,65435,-98138,177825,4,"EUR"],[2020,56436,-106553,240371,5,"EUR"],[2019,40157,-127433,305832,6,"EUR"],[2018,8883,-109080,373925,6,"EUR"]]}},"detailed_financials_by_year":{"2022":{"UGP":{"fs_data":{"currency":"EUR","employees":4,"type_from_db":"UGP"},"income_data":{"net_turnover":45673,"cogs":116959,"gross_prof":-71286,"sell_exp":2290,"admin_exp":28948,"oth_op_rev":1378,"interest_expenses":1056,"income_before_income_taxes":-102202,"income_after_income_taxes":-102202,"net_income":-102202},"balance_data":{"cash":69,"accounts_receivable":2051,"inventories":3902,"cur_assets":6022,"fixed_assets":114425,"intangible_assets":11004,"non_cur_assets":125429,"assets":131451,"cur_liab":219283,"non_cur_liab":336000,"equity":-423832,"equities":131451},"cash_flow_data":{"cfo_im_ebt":-102202,"cfo_im_ebwc":-53400,"cfo_im_op":-28553,"cfo_im_net":-28553,"cfi_net":-1740,"cff_ln_rcv":29000,"cff_net":29000,"net_increase":-1293,"at_beginning_of_year":1362,"at_end_of_year":69},"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",116959,116959,false],["net_turnover_source","gross_profit_calc",71286,-71286,true],["gross_profit_calc","selling_exp",2290,2290,false],["gross_profit_calc","admin_exp",28948,28948,false],["gross_profit_calc","ebit_calc",102524,-102524,true]]}},"financial_ratios":{"current_ratio":{"value":0.02746222917417219},"quick_ratio":{"value":0.00966787211046912},"net_profit_margin":{"value":-2.237689663477328},"roa":{"value":-0.7774912324744582},"roe":{"value":0.24113799807470884},"debt_to_equity":{"value":-1.310148832556296,"negative_equity":true},"interest_coverage":{"value":-95.78219696969697},"asset_turnover":{"value":0.3474526629694715},"altman_z_score":{"value":-6.258701849397124},"roce":{"value":1.1515848437926952}},"source_ids":{"financial_statement_id":"1716150","income_statement_id":"1716150","balance_sheet_id":"1716150","cash_flow_statement_id":"1716150"}}},"2021":{"UGP":{"fs_data":{"currency":"EUR","employees":4,"type_from_db":"UGP"},"income_data":{"net_turnover":65435,"cogs":133168,"gross_prof":-67733,"sell_exp":2080,"admin_exp":29077,"oth_op_rev":1290,"interest_expenses":538,"income_before_income_taxes":-98138,"income_after_income_taxes":-98138,"net_income":-98138},"balance_data":{"cash":1362,"accounts_receivable":750,"inventories":4229,"cur_assets":6341,"fixed_assets":143991,"intangible_assets":27493,"non_cur_assets":171484,"assets":177825,"cur_liab":192455,"non_cur_liab":307000,"equity":-321630,"equities":177825},"cash_flow_data":{"cfo_im_ebt":-98138,"cfo_im_ebwc":-44352,"cfo_im_op":-11723,"cfo_im_int":-525,"cfo_im_net":-12248,"cff_ln_rcv":4200,"cff_ls_repay":8953,"cff_net":13153,"net_increase":-295,"at_beginning_of_year":1657,"at_end_of_year":1362},"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",133168,133168,false],["net_turnover_source","gross_profit_calc",67733,-67733,true],["gross_profit_calc","selling_exp",2080,2080,false],["gross_profit_calc","admin_exp",29077,29077,false],["gross_profit_calc","ebit_calc",98890,-98890,true]]}},"financial_ratios":{"current_ratio":{"value":0.03294796186121431},"quick_ratio":{"value":0.010973993920656776},"net_profit_margin":{"value":-1.4997784060518071},"roa":{"value":-0.5518796569661184},"roe":{"value":0.30512700929639647},"debt_to_equity":{"value":-1.5528868575692567,"negative_equity":true},"interest_coverage":{"value":-181.41263940520446},"asset_turnover":{"value":0.3679741318712217},"altman_z_score":{"value":-3.8908965546204954},"roce":{"value":6.671223513328776}},"source_ids":{"financial_statement_id":"1344952","income_statement_id":"1344952","balance_sheet_id":"1344952","cash_flow_statement_id":"1344952"}}},"2020":{"UGP":{"fs_data":{"currency":"EUR","employees":5,"type_from_db":"UGP"},"income_data":{"net_turnover":56436,"cogs":129540,"gross_prof":-73104,"sell_exp":4700,"admin_exp":29553,"oth_op_rev":1430,"interest_expenses":503,"income_before_income_taxes":-106430,"provision_for_income_taxes":123,"income_after_income_taxes":-106553,"net_income":-106553},"balance_data":{"cash":1657,"accounts_receivable":1203,"inventories":5013,"cur_assets":7873,"fixed_assets":189364,"intangible_assets":43134,"non_cur_assets":232498,"assets":240371,"cur_liab":161063,"non_cur_liab":302800,"equity":-223492,"equities":240371},"cash_flow_data":{"cfo_im_ebt":-106430,"cfo_im_ebwc":-52785,"cfo_im_op":-14500,"cfo_im_int":-491,"cfo_im_tax":-123,"cfo_im_net":-15064,"cff_ln_rcv":5800,"cff_ls_repay":8951,"cff_net":14751,"net_increase":-313,"at_beginning_of_year":1970,"at_end_of_year":1657},"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",129540,129540,false],["net_turnover_source","gross_profit_calc",73104,-73104,true],["gross_profit_calc","selling_exp",4700,4700,false],["gross_profit_calc","admin_exp",29553,29553,false],["gross_profit_calc","ebit_calc",107357,-107357,true]]}},"financial_ratios":{"current_ratio":{"value":0.04888149357704749},"quick_ratio":{"value":0.01775702675350639},"net_profit_margin":{"value":-1.8880324615493655},"roa":{"value":-0.4432855876956871},"roe":{"value":0.4767642689671219},"debt_to_equity":{"value":-2.0755239561147603,"negative_equity":true},"interest_coverage":{"value":-210.59045725646124},"asset_turnover":{"value":0.23478705833898433},"altman_z_score":{"value":-2.5817096900562806},"roce":{"value":-1.3356407928582237}},"source_ids":{"financial_statement_id":"1218798","income_statement_id":"1218798","balance_sheet_id":"1218798","cash_flow_statement_id":"1218798"}}},"2019":{"UGP":{"fs_data":{"currency":"EUR","employees":6,"type_from_db":"UGP"},"income_data":{"net_turnover":40157,"cogs":133504,"gross_prof":-93347,"sell_exp":4847,"admin_exp":28734,"oth_op_exp":5,"interest_expenses":400,"income_before_income_taxes":-127333,"provision_for_income_taxes":100,"income_after_income_taxes":-127433,"net_income":-127433},"balance_data":{"cash":1970,"accounts_receivable":1345,"inventories":7915,"cur_assets":11230,"fixed_assets":234734,"intangible_assets":59868,"non_cur_assets":294602,"assets":305832,"cur_liab":125771,"non_cur_liab":297000,"equity":-116939,"equities":305832},"cash_flow_data":{"cfo_im_ebt":-127333,"cfo_im_ebwc":-73779,"cfo_im_op":-46594,"cfo_im_int":-400,"cfo_im_tax":-100,"cfo_im_net":-47094,"cff_ln_rcv":37000,"cff_ls_repay":8951,"net_increase":-1143,"at_beginning_of_year":3113,"at_end_of_year":1970},"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",133504,133504,false],["net_turnover_source","gross_profit_calc",93347,-93347,true],["gross_profit_calc","selling_exp",4847,4847,false],["gross_profit_calc","admin_exp",28734,28734,false],["gross_profit_calc","other_op_exp_exp",5,5,false]]}},"financial_ratios":{"current_ratio":{"value":0.0892892638207536},"quick_ratio":{"value":0.02635742738787161},"net_profit_margin":{"value":-3.173369524615883},"roa":{"value":-0.4166764759737372},"roe":{"value":1.089739094741703},"debt_to_equity":{"value":-3.615312256817657,"negative_equity":true},"interest_coverage":{"value":-317.3325},"asset_turnover":{"value":0.13130411467733918},"altman_z_score":{"value":-1.8670598714202176},"roce":{"value":-0.7049444354968594}},"source_ids":{"financial_statement_id":"1022346","income_statement_id":"1022346","balance_sheet_id":"1022346","cash_flow_statement_id":"1022346"}}},"2018":{"UGP":{"fs_data":{"currency":"EUR","employees":6,"type_from_db":"UGP"},"income_data":{"net_turnover":8883,"cogs":81623,"gross_prof":-72740,"sell_exp":5290,"admin_exp":30837,"interest_expenses":213,"income_before_income_taxes":-109080,"income_after_income_taxes":-109080,"net_income":-109080},"balance_data":{"cash":3113,"accounts_receivable":9036,"inventories":5069,"cur_assets":17218,"fixed_assets":280105,"intangible_assets":76602,"non_cur_assets":356707,"assets":373925,"cur_liab":103431,"non_cur_liab":260000,"equity":10494,"equities":373925},"cash_flow_data":{"cfo_im_ebt":-109080,"cfo_im_ebwc":-54533,"cfo_im_op":24450,"cfo_im_int":-213,"cfo_im_net":24237,"cfi_acq_fa":-53967,"cfi_net":-53967,"cff_ln_rcv":30000,"cff_ls_repay":8950,"net_increase":270,"at_beginning_of_year":2843,"at_end_of_year":3113},"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",81623,81623,false],["net_turnover_source","gross_profit_calc",72740,-72740,true],["gross_profit_calc","selling_exp",5290,5290,false],["gross_profit_calc","admin_exp",30837,30837,false],["gross_profit_calc","ebit_calc",108867,-108867,true]]}},"financial_ratios":{"current_ratio":{"value":0.16646846690063907},"quick_ratio":{"value":0.11745994914484052},"net_profit_margin":{"value":-12.279635258358663},"roa":{"value":-0.29171625325934347},"roe":{"value":-10.39451114922813},"debt_to_equity":{"value":34.63226605679436,"negative_equity":false},"interest_coverage":{"value":-511.11267605633805},"asset_turnover":{"value":0.023756100822357424},"altman_z_score":{"value":-1.0102991050757113},"roce":{"value":-0.40247473141733275}},"source_ids":{"financial_statement_id":"933438","income_statement_id":"933438","balance_sheet_id":"933438","cash_flow_statement_id":"933438"}}}},"vid_data":{"has_data":true,"pvn":{"Aktivs":"nav","Registrets":" 19.01.2017 ","Buvniecibas_pazime":"nav","PVN139_2_pazime":"nav","Izslegts":" 29.12.2023 "}},"raw_database_records":{"financial_statements":{"columns":["year","employees","currency"],"data":[[2017,3,"EUR"],[2018,6,"EUR"],[2019,6,"EUR"],[2020,5,"EUR"],[2021,4,"EUR"]]},"register":{"columns":["sepa","regtype","type","registered","terminated","closed","address","index","addressid","city","atvk"],"data":[["LV64ZZZ40203043112","K","SIA","2017-01-10","2023-12-28","R","Rīga, Zaļā iela 1",1010,102025960,100003003,"0010000"]]},"reorganizations":{"columns":["reorganization_type","reorganization_type_text","final_entity_regcode","registered"],"data":[["ACQUISITION","Apvienošanas ceļā pievienota pie","40103352569","2023-12-28"]]},"pdb_pvnmaksataji_odata":{"columns":["Aktivs","Registrets","Buvniecibas_pazime","PVN139_2_pazime","Izslegts"],"data":[["nav"," 19.01.2017 ","nav","nav"," 29.12.2023 "]]},"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","oth_op_rev"],"data":[[40157,133504,-93347,4847,28734,5,400,-127333,100,-127433,-127433,null],[56436,129540,-73104,4700,29553,null,503,-106430,123,-106553,-106553,1430],[65435,133168,-67733,2080,29077,null,538,-98138,null,-98138,-98138,1290],[45673,116959,-71286,2290,28948,null,1056,-102202,null,-102202,-102202,1378],[0,50780,-50780,2544,18634,198,8270,-80426,null,-80426,-80426,null]]},"balance_sheets":{"columns":["cash","accounts_receivable","inventories","cur_assets","fixed_assets","intangible_assets","non_cur_assets","assets","cur_liab","non_cur_liab","equity","equities"],"data":[[1970,1345,7915,11230,234734,59868,294602,305832,125771,297000,-116939,305832],[1657,1203,5013,7873,189364,43134,232498,240371,161063,302800,-223492,240371],[1362,750,4229,6341,143991,27493,171484,177825,192455,307000,-321630,177825],[69,2051,3902,6022,114425,11004,125429,131451,219283,336000,-423832,131451],[2843,56540,5713,65096,323458,33617,357075,422171,72597,230000,119574,422171]]},"cash_flow_statements":{"columns":["cfo_im_ebt","cfo_im_ebwc","cfo_im_op","cfo_im_int","cfo_im_tax","cfo_im_net","cff_ln_rcv","cff_ls_repay","net_increase","at_beginning_of_year","at_end_of_year","cff_net","cfi_net","cfi_acq_stk","cfi_acq_fa"],"data":[[-127333,-73779,-46594,-400,-100,-47094,37000,8951,-1143,3113,1970,null,null,null,null],[-106430,-52785,-14500,-491,-123,-15064,5800,8951,-313,1970,1657,14751,null,null,null],[-98138,-44352,-11723,-525,null,-12248,4200,8953,-295,1657,1362,13153,null,null,null],[-102202,-53400,-28553,null,null,-28553,29000,null,-1293,1362,69,29000,-1740,null,null],[-80426,-58600,-48256,-8270,null,-56526,230000,null,2843,null,2843,null,-134827,200000,-334827]]}}}