{"_avots":{"nosaukums":"Saraksts.lv","lapa":"https://saraksts.lv/40203078735","dati_atjaunoti":"2026-09-22","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/40203078735"},"registration_number":"40203078735","company_name":"SIA Hepsor","company_type":"SIA","registered_date":"2017-07-03","area_of_activity":{"nace_code":"7112","nace_description":"Inženierija un ar to saistītas tehniskas konsultācijas"},"segmentation":{"status":"Aktīvs","form_group":"Komercsabiedrība","financials":"Zaudējumi"},"financial_summary":{"UGP":{"columns":["year","turnover","profit","assets","employees","currency"],"data":[[2025,1271868,-48498,805759,14,"EUR"],[2024,1491380,288602,2622991,14,"EUR"],[2023,1018272,-59024,1465981,13,"EUR"],[2022,498237,-315722,75858,9,"EUR"],[2021,247754,-217371,141515,6,"EUR"]]}},"detailed_financials_by_year":{"2025":{"UGP":{"fs_data":{"currency":"EUR","employees":14,"type_from_db":"UGP"},"income_data":{"net_turnover":1271868,"cogs":968270,"gross_prof":303598,"sell_exp":33039,"admin_exp":299296,"oth_op_rev":34457,"oth_op_exp":47733,"other_interest_revenues":40970,"interest_expenses":40709,"income_before_income_taxes":-41752,"provision_for_income_taxes":6746,"income_after_income_taxes":-48498,"net_income":-48498},"balance_data":{"cash":65428,"accounts_receivable":729461,"cur_assets":794889,"fixed_assets":10870,"non_cur_assets":10870,"assets":805759,"cur_liab":661324,"equity":144435,"equities":805759},"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",968270,968270,false],["net_turnover_source","gross_profit_calc",303598,303598,false],["gross_profit_calc","selling_exp",33039,33039,false],["gross_profit_calc","admin_exp",299296,299296,false],["gross_profit_calc","other_op_exp_exp",47733,47733,false]]}},"financial_ratios":{"current_ratio":{"value":1.2019660559725642},"quick_ratio":{"value":1.2019660559725642},"net_profit_margin":{"value":-0.03813131551387408},"roa":{"value":-0.06018921290361014},"roe":{"value":-0.3357773392875688},"debt_to_equity":{"value":4.57869629937342,"negative_equity":false},"interest_coverage":{"value":-0.02562087007786976},"asset_turnover":{"value":1.5784719748708982},"altman_z_score":{"value":1.9337020316433344},"roce":{"value":-0.007221241388860041}},"source_ids":{"financial_statement_id":"2211902","income_statement_id":"2211902","balance_sheet_id":"2211902"}}},"2024":{"UGP":{"fs_data":{"currency":"EUR","employees":14,"type_from_db":"UGP"},"income_data":{"net_turnover":1491380,"cogs":1012634,"gross_prof":478746,"sell_exp":17774,"admin_exp":230235,"oth_op_rev":30059,"oth_op_exp":56288,"other_interest_revenues":169996,"interest_expenses":68489,"income_before_income_taxes":306015,"provision_for_income_taxes":17413,"income_after_income_taxes":288602,"net_income":288602},"balance_data":{"cash":13799,"accounts_receivable":2597322,"cur_assets":2611121,"fixed_assets":11870,"non_cur_assets":11870,"assets":2622991,"cur_liab":2560058,"equity":62933,"equities":2622991},"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",1012634,1012634,false],["net_turnover_source","gross_profit_calc",478746,478746,false],["gross_profit_calc","selling_exp",17774,17774,false],["gross_profit_calc","admin_exp",230235,230235,false],["gross_profit_calc","other_op_exp_exp",56288,56288,false]]}},"financial_ratios":{"current_ratio":{"value":1.0199460324727019},"quick_ratio":{"value":1.0199460324727019},"net_profit_margin":{"value":0.1935133902828253},"roa":{"value":0.11002782701122497},"roe":{"value":4.585861153925603},"debt_to_equity":{"value":40.67910317321596,"negative_equity":false},"interest_coverage":{"value":5.468089766239834},"asset_turnover":{"value":0.568579915066426},"altman_z_score":{"value":1.0556571543943962},"roce":{"value":5.950836604007437}},"source_ids":{"financial_statement_id":"1977420","income_statement_id":"1977420","balance_sheet_id":"1977420"}}},"2023":{"UGP":{"fs_data":{"currency":"EUR","employees":13,"type_from_db":"UGP"},"income_data":{"net_turnover":1018272,"cogs":947811,"gross_prof":70461,"sell_exp":14643,"admin_exp":111262,"oth_op_rev":27990,"oth_op_exp":40519,"other_interest_revenues":14859,"interest_expenses":5910,"income_before_income_taxes":-59024,"income_after_income_taxes":-59024,"net_income":-59024},"balance_data":{"cash":143025,"accounts_receivable":149544,"inventories":11181,"cur_assets":303750,"investments":1159859,"fixed_assets":2372,"non_cur_assets":1162231,"assets":1465981,"cur_liab":1691650,"equity":-225669,"equities":1465981},"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",947811,947811,false],["net_turnover_source","gross_profit_calc",70461,70461,false],["gross_profit_calc","selling_exp",14643,14643,false],["gross_profit_calc","admin_exp",111262,111262,false],["gross_profit_calc","other_op_exp_exp",40519,40519,false]]}},"financial_ratios":{"current_ratio":{"value":0.17955841929477137},"quick_ratio":{"value":0.17294889604823693},"net_profit_margin":{"value":-0.05796486596901417},"roa":{"value":-0.040262459063248435},"roe":{"value":0.2615512099579473},"debt_to_equity":{"value":-7.4961558743114916,"negative_equity":true},"interest_coverage":{"value":-8.987140439932318},"asset_turnover":{"value":0.694601089645773},"altman_z_score":{"value":-0.28458262443033455},"roce":{"value":0.23536241131923302}},"source_ids":{"financial_statement_id":"1910730","income_statement_id":"1910730","balance_sheet_id":"1910730"}}},"2022":{"UGP":{"fs_data":{"currency":"EUR","employees":9,"type_from_db":"UGP"},"income_data":{"net_turnover":498237,"cogs":672122,"gross_prof":-173885,"sell_exp":9974,"admin_exp":107705,"oth_op_rev":28142,"oth_op_exp":52300,"income_before_income_taxes":-315722,"income_after_income_taxes":-315722,"net_income":-315722},"balance_data":{"cash":4400,"accounts_receivable":54300,"inventories":11519,"cur_assets":70219,"fixed_assets":5639,"non_cur_assets":5639,"assets":75858,"cur_liab":242504,"equity":-166646,"equities":75858},"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",672122,672122,false],["net_turnover_source","gross_profit_calc",173885,-173885,true],["gross_profit_calc","selling_exp",9974,9974,false],["gross_profit_calc","admin_exp",107705,107705,false],["gross_profit_calc","other_op_exp_exp",52300,52300,false]]}},"financial_ratios":{"current_ratio":{"value":0.28955811038168444},"quick_ratio":{"value":0.24205786296308515},"net_profit_margin":{"value":-0.6336783498616121},"roa":{"value":-4.162013235255346},"roe":{"value":1.8945669262988611},"debt_to_equity":{"value":-1.4552044453512236,"negative_equity":true},"asset_turnover":{"value":6.568021830261805},"altman_z_score":{"value":-10.15422649229567},"roce":{"value":1.8945669262988611}},"source_ids":{"financial_statement_id":"1745221","income_statement_id":"1745221","balance_sheet_id":"1745221"}}},"2021":{"UGP":{"fs_data":{"currency":"EUR","employees":6,"type_from_db":"UGP"},"income_data":{"net_turnover":247754,"cogs":380275,"gross_prof":-132521,"sell_exp":28987,"admin_exp":55862,"oth_op_rev":8935,"oth_op_exp":8936,"income_before_income_taxes":-217371,"income_after_income_taxes":-217371,"net_income":-217371},"balance_data":{"cash":9345,"accounts_receivable":111910,"inventories":10530,"cur_assets":131785,"fixed_assets":9730,"non_cur_assets":9730,"assets":141515,"cur_liab":472439,"equity":-330924,"equities":141515},"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",380275,380275,false],["net_turnover_source","gross_profit_calc",132521,-132521,true],["gross_profit_calc","selling_exp",28987,28987,false],["gross_profit_calc","admin_exp",55862,55862,false],["gross_profit_calc","other_op_exp_exp",8936,8936,false]]}},"financial_ratios":{"current_ratio":{"value":0.2789460649946342},"quick_ratio":{"value":0.2566574732399315},"net_profit_margin":{"value":-0.8773662584660591},"roa":{"value":-1.5360279828993393},"roe":{"value":0.656860789788592},"debt_to_equity":{"value":-1.4276359526658688,"negative_equity":true},"asset_turnover":{"value":1.75072607144119},"altman_z_score":{"value":-7.026021435560718},"roce":{"value":0.656860789788592}},"source_ids":{"financial_statement_id":"1410953","income_statement_id":"1410953","balance_sheet_id":"1410953"}}}},"vid_data":{"has_data":true,"rating":{"Reitings":"A","Skaidrojums":"Laba saistību izpilde","Informacijas_atjaunosanas_datums":"12.08.2026"},"pvn":{"Aktivs":"ir","Registrets":" 11.08.2017 ","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,"615.84","120.49","175.70",14,"3 067.86","~ 2 164.23"],[2023,"336.02","104.45","148.65",12,"3 028.14","~ 2 136.85"]]},"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","105.75","23.26","41.75",12,"3 401.94","~ 2 408.58"],["2026. gada 1. ceturksnis","140.60","33.90","56.07",12,"4 568.79","~ 3 186.60"],["2025. gada 4. ceturksnis","151.85","23.93","41.27",13,"3 104.15","~ 2 199.82"]]},"salary_calculation_example":{"year":2024,"vsaoi_sum":175.7,"employees":14,"gross_salary_raw":3067.8595873667746,"gross_salary_formatted":"3 067.86","net_salary_formatted":"~ 2 164.23","vsaoi_employee_part":"322.13","non_taxable_minimum":"0.00","iin_part":"581.51","iin_rate_percentage":"21.18","iin_rate_decimal":"0.2118"}},"salary_calculation_example":{"year":2024,"vsaoi_sum":175.7,"employees":14,"gross_salary_raw":3067.8595873667746,"gross_salary_formatted":"3 067.86","net_salary_formatted":"~ 2 164.23","vsaoi_employee_part":"322.13","non_taxable_minimum":"0.00","iin_part":"581.51","iin_rate_percentage":"21.18","iin_rate_decimal":"0.2118"},"raw_database_records":{"equity_capitals":{"columns":["equity_capital_type","amount","currency","date_from"],"data":[["PAID_UP_EQUITY",630000,"EUR","2025-12-11"]]},"financial_statements":{"columns":["year","employees","currency"],"data":[[2017,1,"EUR"],[2018,2,"EUR"],[2019,6,"EUR"],[2020,6,"EUR"],[2021,6,"EUR"]]},"memorandum_date":{"columns":["document_date"],"data":[["2017-06-05"]]},"register":{"columns":["sepa","regtype","type","registered","address","index","addressid","city","atvk"],"data":[["LV95ZZZ40203078735","K","SIA","2017-07-03","Rīga, Citadeles iela 12",1010,101824080,100003003,"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","7112  ","010096","Ziemeļu rajons","615.84","120.49","175.70",14],[2023,"sabiedrība ar ierobežotu atbildību","7112  ","010096","Ziemeļu rajons","336.02","104.45","148.65",12]]},"pdb_pvnmaksataji_odata":{"columns":["Aktivs","Registrets","Buvniecibas_pazime","PVN139_2_pazime"],"data":[["ir"," 11.08.2017 ","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":[["HEPSOR SIA","2025. gada 4. ceturksnis","151.85","86.42","0.00","23.93","41.27","13"],["HEPSOR SIA","2026. gada 1. ceturksnis","140.60","44.31","0.00","33.90","56.07","12"],["HEPSOR SIA","2026. gada 2. ceturksnis","105.75","37.58","0.0","23.26","41.75","12"]]},"deminimis":{"columns":["assign_date","assigned_amount","assigner_title","program_title","instrument_title","regul_title","project_title"],"data":[["2026-05-21",2682.5,"Biedrība \"Latvijas Logu un durvju ražotāju asociācija\"","Nozaru apmācību programma","01 Tiešais maksājums (grants)","2023/2831 Vispārējā tautsaimniecība (2023/2831)","1dea9b0b"]]},"income_statements":{"columns":["net_turnover","cogs","gross_prof","sell_exp","admin_exp","oth_op_rev","oth_op_exp","interest_expenses","income_before_income_taxes","provision_for_income_taxes","income_after_income_taxes","net_income","other_interest_revenues"],"data":[[177000,188470,-11470,1046,116060,60841,16325,218,-84278,1299,-85577,-85577,null],[341538,344601,-3063,4987,35936,1075,907,1504,-45321,391,-45712,-45712,1],[247754,380275,-132521,28987,55862,8935,8936,null,-217371,null,-217371,-217371,null],[498237,672122,-173885,9974,107705,28142,52300,null,-315722,null,-315722,-315722,null],[1018272,947811,70461,14643,111262,27990,40519,5910,-59024,null,-59024,-59024,14859]]},"balance_sheets":{"columns":["cash","accounts_receivable","inventories","cur_assets","fixed_assets","non_cur_assets","assets","cur_liab","equity","equities","non_cur_liab","provisions","investments"],"data":[[11463,66894,162,78519,23351,23351,101870,169711,-67841,101870,null,null,null],[6042,81372,8618,96032,15318,15318,111350,94139,-113553,111350,114800,15964,null],[9345,111910,10530,131785,9730,9730,141515,472439,-330924,141515,null,null,null],[4400,54300,11519,70219,5639,5639,75858,242504,-166646,75858,null,null,null],[143025,149544,11181,303750,2372,1162231,1465981,1691650,-225669,1465981,null,null,1159859]]}}}