{"_avots":{"nosaukums":"Saraksts.lv","lapa":"https://saraksts.lv/40203128082","dati_atjaunoti":"2026-10-30","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/40203128082"},"registration_number":"40203128082","company_name":"SIA \"KEEL DESIGN\"","company_type":"SIA","registered_date":"2018-03-02","area_of_activity":{"nace_code":"1628","nace_description":"Citu koka izstrādājumu ražošana; korķa, salmu un pīto izstrādājumu ražošana"},"segmentation":{"status":"Aktīvs","form_group":"Komercsabiedrība","financials":"Peļņa"},"financial_summary":{"UGP":{"columns":["year","turnover","profit","assets","employees","currency"],"data":[[2025,82405,1451,38737,3,"EUR"],[2024,112830,1487,38359,3,"EUR"],[2023,66347,127,29225,3,"EUR"],[2022,65805,949,33212,2,"EUR"],[2021,47395,-4905,22153,2,"EUR"]]}},"detailed_financials_by_year":{"2025":{"UGP":{"fs_data":{"currency":"EUR","employees":3,"type_from_db":"UGP"},"income_data":{"net_turnover":82405,"cogs":78668,"gross_prof":3737,"admin_exp":823,"oth_op_exp":1463,"income_before_income_taxes":1451,"income_after_income_taxes":1451,"net_income":1451},"balance_data":{"cash":7238,"accounts_receivable":4796,"inventories":18155,"cur_assets":30189,"fixed_assets":8548,"non_cur_assets":8548,"assets":38737,"cur_liab":18195,"equity":20542,"equities":38737},"sankey_prepared":{"nodes":{"columns":["name"],"data":[["Neto Apgrozījums"],["Pārdotās prod. pašizmaksa"],["Bruto Peļņa"],["Administratīvās izmaksas"],["Pārējās saimn. darb. izmaksas"]]},"links":{"columns":["source","target","value","originalValue","isLoss"],"data":[["net_turnover_source","cogs_exp",78668,78668,false],["net_turnover_source","gross_profit_calc",3737,3737,false],["gross_profit_calc","admin_exp",823,823,false],["gross_profit_calc","other_op_exp_exp",1463,1463,false],["gross_profit_calc","ebit_calc",1451,1451,false]]}},"financial_ratios":{"current_ratio":{"value":1.6591920857378402},"quick_ratio":{"value":0.6613904918933773},"net_profit_margin":{"value":0.017608154844973},"roa":{"value":0.03745772775382709},"roe":{"value":0.07063577061629832},"debt_to_equity":{"value":0.8857462759225002,"negative_equity":false},"asset_turnover":{"value":2.127294318093812},"altman_z_score":{"value":3.384758527058228},"roce":{"value":0.07063577061629832}},"source_ids":{"financial_statement_id":"2158237","income_statement_id":"2158237","balance_sheet_id":"2158237"}}},"2024":{"UGP":{"fs_data":{"currency":"EUR","employees":3,"type_from_db":"UGP"},"income_data":{"net_turnover":112830,"cogs":108923,"gross_prof":3907,"admin_exp":1995,"oth_op_rev":144,"oth_op_exp":569,"income_before_income_taxes":1487,"income_after_income_taxes":1487,"net_income":1487},"balance_data":{"cash":16157,"accounts_receivable":5752,"inventories":13540,"cur_assets":35449,"fixed_assets":2910,"non_cur_assets":2910,"assets":38359,"cur_liab":19268,"equity":19091,"equities":38359},"sankey_prepared":{"nodes":{"columns":["name"],"data":[["Neto Apgrozījums"],["Pārdotās prod. pašizmaksa"],["Bruto Peļņa"],["Administratīvās izmaksas"],["Pārējās saimn. darb. izmaksas"]]},"links":{"columns":["source","target","value","originalValue","isLoss"],"data":[["net_turnover_source","cogs_exp",108923,108923,false],["net_turnover_source","gross_profit_calc",3907,3907,false],["gross_profit_calc","admin_exp",1995,1995,false],["gross_profit_calc","other_op_exp_exp",569,569,false],["gross_profit_calc","ebit_calc",1343,1343,false]]}},"financial_ratios":{"current_ratio":{"value":1.8397861739671995},"quick_ratio":{"value":1.1370666389869213},"net_profit_margin":{"value":0.013179119028627138},"roa":{"value":0.038765348418884744},"roe":{"value":0.07789010528521292},"debt_to_equity":{"value":1.009271384421979,"negative_equity":false},"asset_turnover":{"value":2.9414218306003805},"altman_z_score":{"value":4.196123097663111},"roce":{"value":0.07789010528521292}},"source_ids":{"financial_statement_id":"2069304","income_statement_id":"2069304","balance_sheet_id":"2069304"}}},"2023":{"UGP":{"fs_data":{"currency":"EUR","employees":3,"type_from_db":"UGP"},"income_data":{"net_turnover":66347,"cogs":64213,"gross_prof":2134,"admin_exp":696,"oth_op_exp":1171,"income_before_income_taxes":267,"provision_for_income_taxes":140,"income_after_income_taxes":127,"net_income":127},"balance_data":{"cash":9168,"accounts_receivable":3317,"inventories":12050,"cur_assets":24535,"fixed_assets":4690,"non_cur_assets":4690,"assets":29225,"non_cur_liab":11622,"equity":17603,"equities":29225},"sankey_prepared":{"nodes":{"columns":["name"],"data":[["Neto Apgrozījums"],["Pārdotās prod. pašizmaksa"],["Bruto Peļņa"],["Administratīvās izmaksas"],["Pārējās saimn. darb. izmaksas"]]},"links":{"columns":["source","target","value","originalValue","isLoss"],"data":[["net_turnover_source","cogs_exp",64213,64213,false],["net_turnover_source","gross_profit_calc",2134,2134,false],["gross_profit_calc","admin_exp",696,696,false],["gross_profit_calc","other_op_exp_exp",1171,1171,false],["gross_profit_calc","ebit_calc",267,267,false]]}},"financial_ratios":{"net_profit_margin":{"value":0.0019141784858396009},"roa":{"value":0.004345594525235244},"roe":{"value":0.007214679316025678},"debt_to_equity":{"value":0.6602283701641766,"negative_equity":false},"asset_turnover":{"value":2.2702138579982893},"altman_z_score":{"value":4.0423098511053706},"roce":{"value":0.00913601368691189}},"source_ids":{"financial_statement_id":"1920934","income_statement_id":"1920934","balance_sheet_id":"1920934"}}},"2022":{"UGP":{"fs_data":{"currency":"EUR","employees":2,"type_from_db":"UGP"},"income_data":{"net_turnover":65805,"cogs":62552,"gross_prof":3253,"admin_exp":676,"oth_op_exp":1416,"income_before_income_taxes":1161,"provision_for_income_taxes":212,"income_after_income_taxes":949,"net_income":949},"balance_data":{"cash":10815,"accounts_receivable":12787,"cur_assets":23602,"fixed_assets":9610,"non_cur_assets":9610,"assets":33212,"non_cur_liab":15178,"equity":18034,"equities":33212},"sankey_prepared":{"nodes":{"columns":["name"],"data":[["Neto Apgrozījums"],["Pārdotās prod. pašizmaksa"],["Bruto Peļņa"],["Administratīvās izmaksas"],["Pārējās saimn. darb. izmaksas"]]},"links":{"columns":["source","target","value","originalValue","isLoss"],"data":[["net_turnover_source","cogs_exp",62552,62552,false],["net_turnover_source","gross_profit_calc",3253,3253,false],["gross_profit_calc","admin_exp",676,676,false],["gross_profit_calc","other_op_exp_exp",1416,1416,false],["gross_profit_calc","ebit_calc",1161,1161,false]]}},"financial_ratios":{"net_profit_margin":{"value":0.014421396550414103},"roa":{"value":0.02857400939419487},"roe":{"value":0.052622823555506265},"debt_to_equity":{"value":0.8416324719973384,"negative_equity":false},"asset_turnover":{"value":1.981362158256052},"altman_z_score":{"value":3.5544935318717465},"roce":{"value":0.034957244369505}},"source_ids":{"financial_statement_id":"1719106","income_statement_id":"1719106","balance_sheet_id":"1719106"}}},"2021":{"UGP":{"fs_data":{"currency":"EUR","employees":2,"type_from_db":"UGP"},"income_data":{"net_turnover":47395,"cogs":56159,"gross_prof":-8764,"admin_exp":295,"oth_op_rev":5257,"oth_op_exp":438,"income_before_income_taxes":-4240,"provision_for_income_taxes":665,"income_after_income_taxes":-4905,"net_income":-4905},"balance_data":{"cash":4883,"accounts_receivable":1756,"cur_assets":6639,"fixed_assets":15514,"non_cur_assets":15514,"assets":22153,"non_cur_liab":4220,"equity":17933,"equities":22153},"sankey_prepared":{"nodes":{"columns":["name"],"data":[["Neto Apgrozījums"],["Pārdotās prod. pašizmaksa"],["Bruto Peļņa"],["Administratīvās izmaksas"],["Pārējās saimn. darb. izmaksas"]]},"links":{"columns":["source","target","value","originalValue","isLoss"],"data":[["net_turnover_source","cogs_exp",56159,56159,false],["net_turnover_source","gross_profit_calc",8764,-8764,true],["gross_profit_calc","admin_exp",295,295,false],["gross_profit_calc","other_op_exp_exp",438,438,false],["gross_profit_calc","ebit_calc",9497,-9497,true]]}},"financial_ratios":{"net_profit_margin":{"value":-0.10349192952843127},"roa":{"value":-0.22141470681171851},"roe":{"value":-0.2735180951318798},"debt_to_equity":{"value":0.23532035911448168,"negative_equity":false},"asset_turnover":{"value":2.139439353586422},"altman_z_score":{"value":4.225822209096026},"roce":{"value":-0.1913961991603846}},"source_ids":{"financial_statement_id":"1405691","income_statement_id":"1405691","balance_sheet_id":"1405691"}}}},"vid_data":{"has_data":true,"rating":{"Reitings":"B","Skaidrojums":"Jāuzlabo saistību izpilde","Informacijas_atjaunosanas_datums":"06.10.2026"},"pvn":{"Aktivs":"ir","Registrets":" 08.11.2018 ","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,"22.32","2.95","7.95",4,"485.85","~ 434.83"],[2023,"13.33","2.41","5.57",3,"453.86","~ 406.21"],[2022,"12.52","1.25","2.51",2,"***","***"]]},"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","4.29","0.3","2.2",3,"717.06","~ 618.37"],["2026. gada 2. ceturksnis","2.07","0.11","1.49",3,"485.64","~ 434.65"],["2026. gada 1. ceturksnis","9.14","0.49","2.55",3,"831.13","~ 694.43"],["2025. gada 4. ceturksnis","5.55","0.18","2.74",4,"669.80","~ 576.65"]]},"salary_calculation_example":{"year":2024,"vsaoi_sum":7.95,"employees":4,"gross_salary_raw":485.8462892343796,"gross_salary_formatted":"485.85","net_salary_formatted":"~ 434.83","vsaoi_employee_part":"51.01","non_taxable_minimum":"500.00","iin_part":"0.00","iin_rate_percentage":"20","iin_rate_decimal":"0.2"}},"salary_calculation_example":{"year":2024,"vsaoi_sum":7.95,"employees":4,"gross_salary_raw":485.8462892343796,"gross_salary_formatted":"485.85","net_salary_formatted":"~ 434.83","vsaoi_employee_part":"51.01","non_taxable_minimum":"500.00","iin_part":"0.00","iin_rate_percentage":"20","iin_rate_decimal":"0.2"},"raw_database_records":{"equity_capitals":{"columns":["equity_capital_type","amount","currency","date_from"],"data":[["PAID_UP_EQUITY",1,"EUR","2018-03-02"]]},"financial_statements":{"columns":["year","employees","currency"],"data":[[2018,1,"EUR"],[2021,2,"EUR"],[2024,3,"EUR"],[2019,2,"EUR"],[2020,2,"EUR"]]},"memorandum_date":{"columns":["document_date"],"data":[["2018-02-20"]]},"register":{"columns":["sepa","regtype","type","registered","address","index","addressid","region","atvk"],"data":[["LV21ZZZ40203128082","K","SIA","2018-03-02","Saulkrastu nov., Sējas pag., Loja, \"Zeltkalni\" - 9",2142,117390608,100016550,"0809200"]]},"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","1628  ","047410","Sējas pag.","22.32","2.95","7.95",4],[2023,"sabiedrība ar ierobežotu atbildību","1629  ","047410","Sējas pag.","13.33","2.41","5.57",3],[2022,"sabiedrība ar ierobežotu atbildību","1629  ","047410","Sējas pag.","12.52","1.25","2.51",2]]},"pdb_pvnmaksataji_odata":{"columns":["Aktivs","Registrets","Buvniecibas_pazime","PVN139_2_pazime"],"data":[["ir"," 08.11.2018 ","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":[["KEEL DESIGN SIA","2026. gada 3. ceturksnis","4.29","1.76","0.0","0.3","2.2","3"],["KEEL DESIGN SIA","2026. gada 2. ceturksnis","2.07","0.66","0.19","0.11","1.49","3"],["KEEL DESIGN SIA","2026. gada 1. ceturksnis","9.14","6.14","0.04","0.49","2.55","3"],["KEEL DESIGN SIA","2025. gada 4. ceturksnis","5.55","2.63","0.00","0.18","2.74","4"]]}},"eu_funds":{"periods":{"no":"2017-01-27","lidz":"2023-12-31"},"piezime":"Trīs dažādas lomas, kuru naudu NEDRĪKST saskaitīt kopā: saņēmējs = saņemtais ES atbalsts, partneris = dalība bez naudas datiem, izpildītājs = nopelnīts piegādes līgums projektā. \"izmaksats_eur\" ir izmaksātais projekta ATTIECINĀMAIS finansējums (visi avoti kopā), nevis tikai ES daļa. Avots: CFLA, periodi 2014-2020, 2021-2027, Atveseļošanas fonds.","ka_sadarbibas_partneris":{"projektu_skaits":1}}}