{"_avots":{"nosaukums":"Saraksts.lv","lapa":"https://saraksts.lv/40203161119","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":"40203161119","company_name":"SIA \"Gemaga Group\"","company_type":"SIA","registered_date":"2018-08-13","area_of_activity":{"nace_code":"7010","nace_description":"Centrālo biroju darbība"},"segmentation":{"status":"Aktīvs","form_group":"Komercsabiedrība","financials":"Peļņa"},"financial_summary":{"UGP":{"columns":["year","turnover","profit","assets","employees","currency"],"data":[[2025,271973,79724,9293504,3,"EUR"],[2024,194110,105964,9279139,4,"EUR"],[2023,406187,581202,11336637,5,"EUR"],[2022,222370,2648991,11447559,5,"EUR"],[2021,136923,-43296,7492083,6,"EUR"]]}},"detailed_financials_by_year":{"2025":{"UGP":{"fs_data":{"currency":"EUR","employees":3,"type_from_db":"UGP"},"income_data":{"net_turnover":271973,"cogs":50973,"gross_prof":221000,"admin_exp":41519,"oth_op_rev":23459,"oth_op_exp":522,"interest_expenses":122694,"income_before_income_taxes":79724,"income_after_income_taxes":79724,"net_income":79724},"balance_data":{"cash":74,"accounts_receivable":7066,"cur_assets":7140,"investments":8437780,"fixed_assets":61223,"intangible_assets":787361,"non_cur_assets":9286364,"assets":9293504,"cur_liab":349570,"non_cur_liab":3345520,"equity":5598414,"equities":9293504},"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",50973,50973,false],["net_turnover_source","gross_profit_calc",221000,221000,false],["gross_profit_calc","admin_exp",41519,41519,false],["gross_profit_calc","other_op_exp_exp",522,522,false],["gross_profit_calc","ebit_calc",178959,178959,false]]}},"financial_ratios":{"current_ratio":{"value":0.020425093686529165},"quick_ratio":{"value":0.020425093686529165},"net_profit_margin":{"value":0.29313203884209094},"roa":{"value":0.008578465130052131},"roe":{"value":0.014240461673609704},"debt_to_equity":{"value":0.6600244283470282,"negative_equity":false},"interest_coverage":{"value":1.649779125303601},"asset_turnover":{"value":0.029264849942497468},"altman_z_score":{"value":1.21703345062643},"roce":{"value":0.022631875414107484}},"source_ids":{"financial_statement_id":"2352934","income_statement_id":"2352934","balance_sheet_id":"2352934"}}},"2024":{"UGP":{"fs_data":{"currency":"EUR","employees":4,"type_from_db":"UGP"},"income_data":{"net_turnover":194110,"cogs":35467,"gross_prof":158643,"admin_exp":114192,"oth_op_rev":327423,"oth_op_exp":601202,"equity_investment_earnings":502637,"interest_expenses":167345,"income_before_income_taxes":105964,"income_after_income_taxes":105964,"net_income":105964},"balance_data":{"cash":1290,"accounts_receivable":85,"cur_assets":1375,"investments":8437780,"intangible_assets":839984,"non_cur_assets":9277764,"assets":9279139,"cur_liab":968558,"non_cur_liab":2791891,"equity":5518690,"equities":9279139},"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",35467,35467,false],["net_turnover_source","gross_profit_calc",158643,158643,false],["gross_profit_calc","admin_exp",114192,114192,false],["gross_profit_calc","other_op_exp_exp",601202,601202,false],["gross_profit_calc","ebit_calc",556751,-556751,true]]}},"financial_ratios":{"current_ratio":{"value":0.0014196362014458608},"quick_ratio":{"value":0.0014196362014458608},"net_profit_margin":{"value":0.5458966565349544},"roa":{"value":0.01141959399465834},"roe":{"value":0.019200933554883497},"debt_to_equity":{"value":0.6814024705138357,"negative_equity":false},"interest_coverage":{"value":1.6332068481281186},"asset_turnover":{"value":0.02091896672740865},"altman_z_score":{"value":1.1577787425457227},"roce":{"value":0.03288687036441856}},"source_ids":{"financial_statement_id":"2090700","income_statement_id":"2090700","balance_sheet_id":"2090700"}}},"2023":{"UGP":{"fs_data":{"currency":"EUR","employees":5,"type_from_db":"UGP"},"income_data":{"net_turnover":406187,"cogs":68958,"gross_prof":337229,"admin_exp":73321,"oth_op_rev":1,"oth_op_exp":2378,"equity_investment_earnings":500000,"interest_expenses":180329,"income_before_income_taxes":581202,"income_after_income_taxes":581202,"net_income":581202},"balance_data":{"cash":4163,"accounts_receivable":14826,"cur_assets":18989,"investments":10537780,"intangible_assets":779868,"non_cur_assets":11317648,"assets":11336637,"cur_liab":1848252,"non_cur_liab":2142496,"equity":7345889,"equities":11336637},"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",68958,68958,false],["net_turnover_source","gross_profit_calc",337229,337229,false],["gross_profit_calc","admin_exp",73321,73321,false],["gross_profit_calc","other_op_exp_exp",2378,2378,false],["gross_profit_calc","ebit_calc",261530,261530,false]]}},"financial_ratios":{"current_ratio":{"value":0.010274031896083434},"quick_ratio":{"value":0.010274031896083434},"net_profit_margin":{"value":1.4308729723009352},"roa":{"value":0.05126758491076322},"roe":{"value":0.0791193550569577},"debt_to_equity":{"value":0.5432627691488395,"negative_equity":false},"interest_coverage":{"value":4.223009055670469},"asset_turnover":{"value":0.03582958508771164},"altman_z_score":{"value":1.450718239117842},"roce":{"value":0.08025928543160928}},"source_ids":{"financial_statement_id":"1945068","income_statement_id":"1945068","balance_sheet_id":"1945068"}}},"2022":{"UGP":{"fs_data":{"currency":"EUR","employees":5,"type_from_db":"UGP"},"income_data":{"net_turnover":222370,"cogs":50217,"gross_prof":172153,"admin_exp":57970,"oth_op_rev":2625534,"oth_op_exp":2889,"interest_expenses":87837,"income_before_income_taxes":2648991,"income_after_income_taxes":2648991,"net_income":2648991},"balance_data":{"cash":631,"accounts_receivable":686350,"cur_assets":686981,"investments":10537780,"intangible_assets":222798,"non_cur_assets":10760578,"assets":11447559,"cur_liab":909044,"non_cur_liab":3173828,"equity":7364687,"equities":11447559},"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",50217,50217,false],["net_turnover_source","gross_profit_calc",172153,172153,false],["gross_profit_calc","admin_exp",57970,57970,false],["gross_profit_calc","other_op_exp_exp",2889,2889,false],["gross_profit_calc","ebit_calc",111294,111294,false]]}},"financial_ratios":{"current_ratio":{"value":0.7557180950537048},"quick_ratio":{"value":0.7557180950537048},"net_profit_margin":{"value":11.912537662454469},"roa":{"value":0.23140225789620303},"roe":{"value":0.35968819856159534},"debt_to_equity":{"value":0.5543849996612211,"negative_equity":false},"interest_coverage":{"value":31.158031353529832},"asset_turnover":{"value":0.01942510189290136},"altman_z_score":{"value":2.0507907764563025},"roce":{"value":0.25969768985478503}},"source_ids":{"financial_statement_id":"1772610","income_statement_id":"1772610","balance_sheet_id":"1772610"}}},"2021":{"UGP":{"fs_data":{"currency":"EUR","employees":6,"type_from_db":"UGP"},"income_data":{"net_turnover":136923,"cogs":22332,"gross_prof":114591,"admin_exp":98000,"oth_op_rev":10735,"oth_op_exp":1889,"equity_investment_earnings":20000,"interest_expenses":88733,"income_before_income_taxes":-43296,"income_after_income_taxes":-43296,"net_income":-43296},"balance_data":{"cash":712,"accounts_receivable":17212,"inventories":2815,"cur_assets":20739,"investments":7427320,"intangible_assets":44024,"non_cur_assets":7471344,"assets":7492083,"cur_liab":152603,"non_cur_liab":2623784,"equity":4715696,"equities":7492083},"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",22332,22332,false],["net_turnover_source","gross_profit_calc",114591,114591,false],["gross_profit_calc","admin_exp",98000,98000,false],["gross_profit_calc","other_op_exp_exp",1889,1889,false],["gross_profit_calc","ebit_calc",14702,14702,false]]}},"financial_ratios":{"current_ratio":{"value":0.13590165330956797},"quick_ratio":{"value":0.11745509590243966},"net_profit_margin":{"value":-0.3162069192173703},"roa":{"value":-0.005778900207058571},"roe":{"value":-0.009181253414130173},"debt_to_equity":{"value":0.5887544489721136,"negative_equity":false},"interest_coverage":{"value":0.512064282735848},"asset_turnover":{"value":0.018275691820285492},"altman_z_score":{"value":1.2709549833750335},"roce":{"value":0.006190765558322933}},"source_ids":{"financial_statement_id":"1457574","income_statement_id":"1457574","balance_sheet_id":"1457574"}}}},"vid_data":{"has_data":true,"rating":{"Reitings":"B","Skaidrojums":"Jāuzlabo saistību izpilde","Informacijas_atjaunosanas_datums":"12.08.2026"},"pvn":{"Aktivs":"ir","Registrets":" 25.03.2019 ","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,"22.51","9.40","11.48",3,"935.43","~ 736.27"],[2023,"30.33","16.02","10.91",3,"888.99","~ 706.59"],[2022,"19.94","10.85","8.77",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 2. ceturksnis","21.8","3.73","2.75",3,"896.32","~ 737.89"],["2026. gada 1. ceturksnis","14.27","1.51","2.76",3,"899.58","~ 740.07"],["2025. gada 4. ceturksnis","26.13","1.53","2.76",3,"899.58","~ 729.87"]]},"salary_calculation_example":{"year":2024,"vsaoi_sum":11.48,"employees":3,"gross_salary_raw":935.4323522701347,"gross_salary_formatted":"935.43","net_salary_formatted":"~ 736.27","vsaoi_employee_part":"98.22","non_taxable_minimum":"332.52","iin_part":"100.94","iin_rate_percentage":"20","iin_rate_decimal":"0.2"}},"salary_calculation_example":{"year":2024,"vsaoi_sum":11.48,"employees":3,"gross_salary_raw":935.4323522701347,"gross_salary_formatted":"935.43","net_salary_formatted":"~ 736.27","vsaoi_employee_part":"98.22","non_taxable_minimum":"332.52","iin_part":"100.94","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",2972800,"EUR","2018-10-10"]]},"financial_statements":{"columns":["year","employees","currency"],"data":[[2018,0,"EUR"],[2019,3,"EUR"],[2020,5,"EUR"],[2020,177,"EUR"],[2021,6,"EUR"]]},"memorandum_date":{"columns":["document_date"],"data":[["2017-10-31"]]},"register_name_history":{"columns":["date_to","name"],"data":[["2019-11-08","SIA \"GMG International\""]]},"register":{"columns":["sepa","regtype","type","registered","address","index","addressid","city","atvk"],"data":[["LV34ZZZ40203161119","K","SIA","2018-08-13","Rīga, Zaļenieku iela 21 k-3 - 5",1058,118848206,100003003,"0010000"]]},"reorganizations":{"columns":["reorganization_type","reorganization_type_text","source_entity_regcode","registered"],"data":[["ACQUISITION","Apvienošanas ceļā pievienota pie","40203107930","2020-02-20"]]},"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","7010  ","010095","Zemgales priekšpilsēta","22.51","9.40","11.48",3],[2023,"sabiedrība ar ierobežotu atbildību","7010  ","010095","Zemgales priekšpilsēta","30.33","16.02","10.91",3],[2022,"sabiedrība ar ierobežotu atbildību","7010  ","010095","Zemgales priekšpilsēta","19.94","10.85","8.77",2]]},"pdb_pvnmaksataji_odata":{"columns":["Aktivs","Registrets","Buvniecibas_pazime","PVN139_2_pazime"],"data":[["ir"," 25.03.2019 ","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":[["GEMAGA GROUP SIA","2025. gada 4. ceturksnis","26.13","21.83","0.00","1.53","2.76","3"],["GEMAGA GROUP SIA","2026. gada 1. ceturksnis","14.27","10.00","0.01","1.51","2.76","3"],["GEMAGA GROUP SIA","2026. gada 2. ceturksnis","21.8","15.31","0.0","3.73","2.75","3"]]},"income_statements":{"columns":["net_turnover","cogs","gross_prof","admin_exp","oth_op_rev","oth_op_exp","equity_investment_earnings","interest_expenses","income_before_income_taxes","income_after_income_taxes","extra_dividends","net_income","other_interest_revenues","sell_exp","other_long_term_investment_earnings","investment_fair_value_adjustments","provision_for_income_taxes"],"data":[[23422,710,22712,22634,2800,143,134000,955,135780,135780,100000,35780,null,null,null,null,null],[153617,22927,130690,76068,208,50693,2567000,74297,2502191,2502191,750000,1752191,5351,null,null,null,null],[11788948,9136841,2652107,781148,56360,139043,null,86018,189614,187537,750000,-562463,2196,1557080,46710,4470,2077],[136923,22332,114591,98000,10735,1889,20000,88733,-43296,-43296,null,-43296,null,null,null,null,null],[18187970,14268527,3919443,1131225,555305,387975,null,222764,528172,518014,null,518014,12072,2216741,57,null,10158]]},"balance_sheets":{"columns":["cash","accounts_receivable","cur_assets","investments","intangible_assets","non_cur_assets","assets","cur_liab","non_cur_liab","equity","equities","inventories","fixed_assets"],"data":[[10882,179678,190560,5107800,45117,5152917,5343477,67963,2268635,3006879,5343477,null,null],[17873,1275387,1293260,5105000,597157,5702157,6995417,981807,701485,5312125,6995417,null,null],[949546,3851479,6923318,null,1808912,3423351,10346669,4685317,252728,5408624,10346669,2122293,1614439],[712,17212,20739,7427320,44024,7471344,7492083,152603,2623784,4715696,7492083,2815,null],[259698,4423221,9888100,528741,2623781,7100456,16988556,8105588,3305622,5577346,16988556,5205181,3947934]]},"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_int_rcv","cfi_net","cff_ln_rcv","cff_ln_repay","cff_ls_repay","cff_div_pd","cff_net","effect_of_exchange_rate_change","net_increase","at_beginning_of_year","at_end_of_year","cfi_acq_stk","cfi_ln_md","cff_sub_rcv","cfi_sal_stk","cfi_ln_rcv"],"data":[[189614,333236,1432228,-86018,-10910,1335300,-317229,58301,2196,-256732,1145217,-916187,-56601,-442000,-269571,-148652,660345,289201,949546,null,null,null,null,null],[528172,4670313,3593720,-222764,null,3370956,-5457704,146306,null,-7837564,5083824,-1137917,-391960,null,3566019,210741,-689848,949546,259698,-2322320,-203846,12072,null,null],[1477390,2198122,2083916,-409740,-3707,1670469,-2981515,330037,5491,-2125415,3593677,-2880098,-370472,-138500,204607,23143,-227196,259698,32502,-2135919,null,null,2127750,528741],[1252408,3034549,5284565,-587163,-166222,4531180,-3058488,-366048,19420,3405116,208537,null,-609988,-600000,-1001451,null,124613,32502,157115,null,null,null,null,null],[-260446,110133,1456514,-616147,-151073,689294,-205497,60562,84,-144851,972458,-1137029,-382497,-343891,-284116,null,260327,157115,417442,null,null,606843,null,null]]}}}