{"_avots":{"nosaukums":"Saraksts.lv","lapa":"https://saraksts.lv/40203045236","dati_atjaunoti":"2026-10-29","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/40203045236"},"registration_number":"40203045236","company_name":"SIA \"PROPLAN\"","company_type":"SIA","registered_date":"2017-01-23","area_of_activity":{"nace_code":"4647","nace_description":"Mājsaimniecības, biroja un veikalu mēbeļu, paklāju un apgaismes ierīču vairumtirdzniecība"},"segmentation":{"status":"Aktīvs","form_group":"Komercsabiedrība","financials":"Zaudējumi"},"financial_summary":{"UGP":{"columns":["year","turnover","profit","assets","employees","currency"],"data":[[2025,12107,-19995,31962,1,"EUR"],[2024,169435,4041,48497,1,"EUR"],[2023,154501,813,106846,1,"EUR"],[2022,180869,10721,42722,1,"EUR"],[2021,120941,14604,41609,1,"EUR"]]}},"detailed_financials_by_year":{"2025":{"UGP":{"fs_data":{"currency":"EUR","employees":1,"type_from_db":"UGP"},"income_data":{"net_turnover":12107,"cogs":8312,"gross_prof":3795,"sell_exp":22320,"admin_exp":3094,"oth_op_rev":2187,"oth_op_exp":177,"interest_expenses":386,"income_before_income_taxes":-19995,"income_after_income_taxes":-19995,"net_income":-19995},"balance_data":{"cash":50,"accounts_receivable":2063,"inventories":19660,"cur_assets":21773,"fixed_assets":10189,"non_cur_assets":10189,"assets":31962,"cur_liab":5582,"equity":26380,"equities":31962},"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",8312,8312,false],["net_turnover_source","gross_profit_calc",3795,3795,false],["gross_profit_calc","selling_exp",22320,22320,false],["gross_profit_calc","admin_exp",3094,3094,false],["gross_profit_calc","other_op_exp_exp",177,177,false]]}},"financial_ratios":{"current_ratio":{"value":3.90057327122895},"quick_ratio":{"value":0.378538158366177},"net_profit_margin":{"value":-1.6515239117865697},"roa":{"value":-0.6255866341280271},"roe":{"value":-0.7579605761940864},"debt_to_equity":{"value":0.21159969673995452,"negative_equity":false},"interest_coverage":{"value":-50.80051813471503},"asset_turnover":{"value":0.3787935673612415},"altman_z_score":{"value":1.5190277092752407},"roce":{"value":-0.7433282789992418}},"source_ids":{"financial_statement_id":"2309659","income_statement_id":"2309659","balance_sheet_id":"2309659"}}},"2024":{"UGP":{"fs_data":{"currency":"EUR","employees":1,"type_from_db":"UGP"},"income_data":{"net_turnover":169435,"cogs":116840,"gross_prof":52595,"sell_exp":34550,"admin_exp":14004,"income_before_income_taxes":4041,"income_after_income_taxes":4041,"net_income":4041},"balance_data":{"cash":132,"accounts_receivable":2224,"inventories":29036,"cur_assets":31392,"fixed_assets":17105,"non_cur_assets":17105,"assets":48497,"cur_liab":2122,"equity":46375,"equities":48497},"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",116840,116840,false],["net_turnover_source","gross_profit_calc",52595,52595,false],["gross_profit_calc","selling_exp",34550,34550,false],["gross_profit_calc","admin_exp",14004,14004,false],["gross_profit_calc","ebit_calc",4041,4041,false]]}},"financial_ratios":{"current_ratio":{"value":14.79359095193214},"quick_ratio":{"value":1.110273327049953},"net_profit_margin":{"value":0.023849853926284414},"roa":{"value":0.08332474173660226},"roe":{"value":0.08713746630727763},"debt_to_equity":{"value":0.04575741239892183,"negative_equity":false},"asset_turnover":{"value":3.4937212611089348},"altman_z_score":{"value":14.167143745358715},"roce":{"value":0.08713746630727763}},"source_ids":{"financial_statement_id":"2031391","income_statement_id":"2031391","balance_sheet_id":"2031391"}}},"2023":{"UGP":{"fs_data":{"currency":"EUR","employees":1,"type_from_db":"UGP"},"income_data":{"net_turnover":154501,"cogs":113206,"gross_prof":41295,"sell_exp":28400,"admin_exp":12116,"oth_op_rev":34,"income_before_income_taxes":813,"income_after_income_taxes":813,"net_income":813},"balance_data":{"cash":22908,"accounts_receivable":9518,"inventories":67098,"cur_assets":99524,"fixed_assets":7322,"non_cur_assets":7322,"assets":106846,"cur_liab":64512,"equity":42334,"equities":106846},"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",113206,113206,false],["net_turnover_source","gross_profit_calc",41295,41295,false],["gross_profit_calc","selling_exp",28400,28400,false],["gross_profit_calc","admin_exp",12116,12116,false],["gross_profit_calc","ebit_calc",779,779,false]]}},"financial_ratios":{"current_ratio":{"value":1.5427207341269842},"quick_ratio":{"value":0.5026351686507936},"net_profit_margin":{"value":0.00526210186341836},"roa":{"value":0.007609082230499972},"roe":{"value":0.01920442197760665},"debt_to_equity":{"value":1.52388151367695,"negative_equity":false},"asset_turnover":{"value":1.4460157610018156},"altman_z_score":{"value":2.312922603803995},"roce":{"value":0.01920442197760665}},"source_ids":{"financial_statement_id":"1874830","income_statement_id":"1874830","balance_sheet_id":"1874830"}}},"2022":{"UGP":{"fs_data":{"currency":"EUR","employees":1,"type_from_db":"UGP"},"income_data":{"net_turnover":180869,"cogs":134197,"gross_prof":46672,"sell_exp":25086,"admin_exp":10709,"oth_op_rev":676,"oth_op_exp":832,"income_before_income_taxes":10721,"income_after_income_taxes":10721,"net_income":10721},"balance_data":{"cash":19722,"accounts_receivable":4122,"inventories":10485,"cur_assets":34329,"fixed_assets":8393,"non_cur_assets":8393,"assets":42722,"cur_liab":1201,"equity":41521,"equities":42722},"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",134197,134197,false],["net_turnover_source","gross_profit_calc",46672,46672,false],["gross_profit_calc","selling_exp",25086,25086,false],["gross_profit_calc","admin_exp",10709,10709,false],["gross_profit_calc","other_op_exp_exp",832,832,false]]}},"financial_ratios":{"current_ratio":{"value":28.58368026644463},"quick_ratio":{"value":19.85345545378851},"net_profit_margin":{"value":0.05927494484958727},"roa":{"value":0.2509479893263424},"roe":{"value":0.2582066905903037},"debt_to_equity":{"value":0.028925122227306664,"negative_equity":false},"asset_turnover":{"value":4.233626702869715},"altman_z_score":{"value":20.904278442184218},"roce":{"value":0.2582066905903037}},"source_ids":{"financial_statement_id":"1452678","income_statement_id":"1452678","balance_sheet_id":"1452678"}}},"2021":{"UGP":{"fs_data":{"currency":"EUR","employees":1,"type_from_db":"UGP"},"income_data":{"net_turnover":120941,"cogs":81669,"gross_prof":39272,"sell_exp":19835,"admin_exp":3716,"oth_op_exp":1117,"income_before_income_taxes":14604,"income_after_income_taxes":14604,"net_income":14604},"balance_data":{"cash":15503,"accounts_receivable":3376,"inventories":12594,"cur_assets":31473,"fixed_assets":10136,"non_cur_assets":10136,"assets":41609,"cur_liab":10809,"equity":30800,"equities":41609},"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",81669,81669,false],["net_turnover_source","gross_profit_calc",39272,39272,false],["gross_profit_calc","selling_exp",19835,19835,false],["gross_profit_calc","admin_exp",3716,3716,false],["gross_profit_calc","other_op_exp_exp",1117,1117,false]]}},"financial_ratios":{"current_ratio":{"value":2.9117402164862614},"quick_ratio":{"value":1.7466000555092978},"net_profit_margin":{"value":0.12075309448408728},"roa":{"value":0.3509817587541157},"roe":{"value":0.47415584415584416},"debt_to_equity":{"value":0.35094155844155844,"negative_equity":false},"asset_turnover":{"value":2.906606743733327},"altman_z_score":{"value":6.171123367309882},"roce":{"value":0.47415584415584416}},"source_ids":{"financial_statement_id":"1348290","income_statement_id":"1348290","balance_sheet_id":"1348290"}}}},"vid_data":{"has_data":true,"rating":{"Reitings":"B","Skaidrojums":"Jāuzlabo saistību izpilde","Informacijas_atjaunosanas_datums":"06.10.2026"},"pvn":{"Aktivs":"ir","Registrets":" 15.02.2017 ","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,"25.62","0.66","3.11",1,"***","***"],[2023,"24.53","0.22","2.50",1,"***","***"],[2022,"37.73","0.17","2.05",1,"***","***"]]},"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","0.0","0.0","-0.04",1,"—","—"],["2026. gada 2. ceturksnis","0.0","0.0","0.1",1,"***","***"],["2026. gada 1. ceturksnis","0.00","0.00","0.00",1,"—","—"],["2025. gada 4. ceturksnis","0.63","0.00","0.13",1,"***","***"]]}},"raw_database_records":{"equity_capitals":{"columns":["equity_capital_type","amount","currency","date_from"],"data":[["PAID_UP_EQUITY",2800,"EUR","2018-10-15"]]},"financial_statements":{"columns":["year","employees","currency"],"data":[[2018,1,"EUR"],[2022,1,"EUR"],[2023,1,"EUR"],[2024,1,"EUR"],[2025,1,"EUR"]]},"memorandum_date":{"columns":["document_date"],"data":[["2016-12-27"]]},"register":{"columns":["sepa","regtype","type","registered","address","index","addressid","city","atvk"],"data":[["LV43ZZZ40203045236","K","SIA","2017-01-23","Rīga, Viršu iela 11 - 56",1035,113557474,100003003,"0001000"]]},"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","4647  ","010094","Vidzemes priekšpilsēta","25.62","0.66","3.11",1],[2023,"sabiedrība ar ierobežotu atbildību","4647  ","010094","Vidzemes priekšpilsēta","24.53","0.22","2.50",1],[2022,"sabiedrība ar ierobežotu atbildību","4647  ","010094","Vidzemes priekšpilsēta","37.73","0.17","2.05",1]]},"pdb_pvnmaksataji_odata":{"columns":["Aktivs","Registrets","Buvniecibas_pazime","PVN139_2_pazime"],"data":[["ir"," 15.02.2017 ","nav","nav"]]},"reitings_uznemumi":{"columns":["Reitings","Skaidrojums","Informacijas_atjaunosanas_datums"],"data":[["B","Jāuzlabo 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":[["PROPLAN SIA","2026. gada 3. ceturksnis","0.0","0.2","0.16","0.0","-0.04","1"],["PROPLAN SIA","2026. gada 2. ceturksnis","0.0","0.2","0.3","0.0","0.1","1"],["PROPLAN SIA","2026. gada 1. ceturksnis","0.00","0.05","0.05","0.00","0.00","1"],["PROPLAN SIA","2025. gada 4. ceturksnis","0.63","0.64","0.14","0.00","0.13","1"]]}}}