{"_avots":{"nosaukums":"Saraksts.lv","lapa":"https://saraksts.lv/40203163745","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/40203163745"},"registration_number":"40203163745","company_name":"SIA \"FLOWER SECRET\"","company_type":"SIA","registered_date":"2018-08-23","area_of_activity":{"nace_code":"4776","nace_description":"Ziedu, augu, mēslošanas līdzekļu, lolojumdzīvnieku un to barības mazumtirdzniecība"},"segmentation":{"status":"Aktīvs","form_group":"Komercsabiedrība","financials":"Peļņa"},"financial_summary":{"UGP":{"columns":["year","turnover","profit","assets","employees","currency"],"data":[[2025,914219,16730,194107,14,"EUR"],[2024,863085,26566,160607,16,"EUR"],[2023,832902,30579,156111,16,"EUR"],[2022,765028,21443,131875,12,"EUR"],[2021,669797,25575,173736,13,"EUR"]]}},"detailed_financials_by_year":{"2025":{"UGP":{"fs_data":{"currency":"EUR","employees":14,"type_from_db":"UGP"},"income_data":{"net_turnover":914219,"cogs":544831,"gross_prof":369388,"sell_exp":243283,"admin_exp":10269,"oth_op_rev":1683,"oth_op_exp":100789,"income_before_income_taxes":16730,"income_after_income_taxes":16730,"net_income":16730},"balance_data":{"cash":34684,"accounts_receivable":13525,"inventories":136774,"cur_assets":184983,"fixed_assets":9124,"non_cur_assets":9124,"assets":194107,"cur_liab":116722,"equity":77385,"equities":194107},"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",544831,544831,false],["net_turnover_source","gross_profit_calc",369388,369388,false],["gross_profit_calc","selling_exp",243283,243283,false],["gross_profit_calc","admin_exp",10269,10269,false],["gross_profit_calc","other_op_exp_exp",100789,100789,false]]}},"financial_ratios":{"current_ratio":{"value":1.584816915405836},"quick_ratio":{"value":0.4130241085656517},"net_profit_margin":{"value":0.018299772811547342},"roa":{"value":0.08618957585249373},"roe":{"value":0.2161917684305744},"debt_to_equity":{"value":1.508328487432965,"negative_equity":false},"asset_turnover":{"value":4.709871359610936},"altman_z_score":{"value":5.836516774905947},"roce":{"value":0.2161917684305744}},"source_ids":{"financial_statement_id":"2312363","income_statement_id":"2312363","balance_sheet_id":"2312363"}}},"2024":{"UGP":{"fs_data":{"currency":"EUR","employees":16,"type_from_db":"UGP"},"income_data":{"net_turnover":863085,"cogs":499823,"gross_prof":363262,"sell_exp":221767,"admin_exp":5884,"oth_op_rev":23409,"oth_op_exp":132454,"income_before_income_taxes":26566,"income_after_income_taxes":26566,"net_income":26566},"balance_data":{"cash":10221,"accounts_receivable":11634,"inventories":133064,"cur_assets":154919,"fixed_assets":5688,"non_cur_assets":5688,"assets":160607,"cur_liab":99952,"equity":60655,"equities":160607},"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",499823,499823,false],["net_turnover_source","gross_profit_calc",363262,363262,false],["gross_profit_calc","selling_exp",221767,221767,false],["gross_profit_calc","admin_exp",5884,5884,false],["gross_profit_calc","other_op_exp_exp",132454,132454,false]]}},"financial_ratios":{"current_ratio":{"value":1.5499339683047864},"quick_ratio":{"value":0.21865495437810148},"net_profit_margin":{"value":0.030780282359211434},"roa":{"value":0.1654099759039145},"roe":{"value":0.4379853268485698},"debt_to_equity":{"value":1.6478773390487182,"negative_equity":false},"asset_turnover":{"value":5.373894039487694},"altman_z_score":{"value":6.697217172286058},"roce":{"value":0.4379853268485698}},"source_ids":{"financial_statement_id":"2086486","income_statement_id":"2086486","balance_sheet_id":"2086486"}}},"2023":{"UGP":{"fs_data":{"currency":"EUR","employees":16,"type_from_db":"UGP"},"income_data":{"net_turnover":832902,"cogs":409249,"gross_prof":423653,"sell_exp":277777,"admin_exp":5785,"oth_op_rev":1570,"oth_op_exp":111082,"income_before_income_taxes":30579,"income_after_income_taxes":30579,"net_income":30579},"balance_data":{"cash":26097,"accounts_receivable":5947,"inventories":116434,"cur_assets":148478,"fixed_assets":7633,"non_cur_assets":7633,"assets":156111,"cur_liab":122022,"equity":34089,"equities":156111},"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",409249,409249,false],["net_turnover_source","gross_profit_calc",423653,423653,false],["gross_profit_calc","selling_exp",277777,277777,false],["gross_profit_calc","admin_exp",5785,5785,false],["gross_profit_calc","other_op_exp_exp",111082,111082,false]]}},"financial_ratios":{"current_ratio":{"value":1.216813361524971},"quick_ratio":{"value":0.26260838209503207},"net_profit_margin":{"value":0.036713803064466165},"roa":{"value":0.1958798547187578},"roe":{"value":0.8970342339170994},"debt_to_equity":{"value":3.579512452697351,"negative_equity":false},"asset_turnover":{"value":5.335319099871246},"altman_z_score":{"value":6.357045159383583},"roce":{"value":0.8970342339170994}},"source_ids":{"financial_statement_id":"1941567","income_statement_id":"1941567","balance_sheet_id":"1941567"}}},"2022":{"UGP":{"fs_data":{"currency":"EUR","employees":12,"type_from_db":"UGP"},"income_data":{"net_turnover":765028,"cogs":472163,"gross_prof":292865,"sell_exp":191012,"admin_exp":3122,"oth_op_rev":14876,"oth_op_exp":92164,"income_before_income_taxes":21443,"income_after_income_taxes":21443,"net_income":21443},"balance_data":{"cash":26867,"accounts_receivable":4751,"inventories":92261,"cur_assets":123879,"fixed_assets":7996,"non_cur_assets":7996,"assets":131875,"cur_liab":128364,"equity":3511,"equities":131875},"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",472163,472163,false],["net_turnover_source","gross_profit_calc",292865,292865,false],["gross_profit_calc","selling_exp",191012,191012,false],["gross_profit_calc","admin_exp",3122,3122,false],["gross_profit_calc","other_op_exp_exp",92164,92164,false]]}},"financial_ratios":{"current_ratio":{"value":0.9650602972796111},"quick_ratio":{"value":0.24631516624598798},"net_profit_margin":{"value":0.02802903945999362},"roa":{"value":0.1626009478672986},"roe":{"value":6.1073768157220165},"debt_to_equity":{"value":36.560524067217315,"negative_equity":false},"asset_turnover":{"value":5.8011601895734595},"altman_z_score":{"value":6.304412289417372},"roce":{"value":6.1073768157220165}},"source_ids":{"financial_statement_id":"1928580","income_statement_id":"1928580","balance_sheet_id":"1928580"}}},"2021":{"UGP":{"fs_data":{"currency":"EUR","employees":13,"type_from_db":"UGP"},"income_data":{"net_turnover":669797,"cogs":458452,"gross_prof":211345,"sell_exp":129044,"admin_exp":3931,"oth_op_exp":52795,"income_before_income_taxes":25575,"income_after_income_taxes":25575,"net_income":25575},"balance_data":{"cash":32292,"accounts_receivable":5034,"inventories":102710,"cur_assets":140036,"fixed_assets":33700,"non_cur_assets":33700,"assets":173736,"cur_liab":191668,"equity":-17932,"equities":173736},"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",458452,458452,false],["net_turnover_source","gross_profit_calc",211345,211345,false],["gross_profit_calc","selling_exp",129044,129044,false],["gross_profit_calc","admin_exp",3931,3931,false],["gross_profit_calc","other_op_exp_exp",52795,52795,false]]}},"financial_ratios":{"current_ratio":{"value":0.7306175261389486},"quick_ratio":{"value":0.19474299309222196},"net_profit_margin":{"value":0.03818321073399851},"roa":{"value":0.1472061058157204},"roe":{"value":-1.4262212803925942},"debt_to_equity":{"value":-10.688601383002453,"negative_equity":true},"asset_turnover":{"value":3.855257402035272},"altman_z_score":{"value":3.965116996630029},"roce":{"value":-1.4262212803925942}},"source_ids":{"financial_statement_id":"1926864","income_statement_id":"1926864","balance_sheet_id":"1926864"}}}},"vid_data":{"has_data":true,"rating":{"Reitings":"A","Skaidrojums":"Laba saistību izpilde","Informacijas_atjaunosanas_datums":"12.08.2026"},"pvn":{"Aktivs":"ir","Registrets":" 11.09.2018 ","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,"226.46","37.39","75.89",16,"1 159.46","~ 879.45"],[2023,"147.16","29.19","60.43",16,"923.26","~ 728.50"]]},"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","54.66","6.5","13.18",11,"1 171.59","~ 921.43"],["2026. gada 1. ceturksnis","35.80","5.98","14.42",11,"1 281.81","~ 994.93"],["2025. gada 4. ceturksnis","48.00","7.41","23.39",14,"1 633.63","~ 1 219.31"]]},"salary_calculation_example":{"year":2024,"vsaoi_sum":75.89,"employees":16,"gross_salary_raw":1159.4614745282097,"gross_salary_formatted":"1 159.46","net_salary_formatted":"~ 879.45","vsaoi_employee_part":"121.74","non_taxable_minimum":"246.36","iin_part":"158.27","iin_rate_percentage":"20","iin_rate_decimal":"0.2"}},"salary_calculation_example":{"year":2024,"vsaoi_sum":75.89,"employees":16,"gross_salary_raw":1159.4614745282097,"gross_salary_formatted":"1 159.46","net_salary_formatted":"~ 879.45","vsaoi_employee_part":"121.74","non_taxable_minimum":"246.36","iin_part":"158.27","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",2700,"EUR","2018-08-23"]]},"financial_statements":{"columns":["year","employees","currency"],"data":[[2019,9,"EUR"],[2020,13,"EUR"],[2021,13,"EUR"],[2022,12,"EUR"],[2023,16,"EUR"]]},"memorandum_date":{"columns":["document_date"],"data":[["2018-08-21"]]},"register":{"columns":["sepa","regtype","type","registered","address","index","addressid","region","city","atvk"],"data":[["LV39ZZZ40203163745","K","SIA","2018-08-23","Ādažu nov., Ādaži, Gaujas iela 8",2164,104602582,100016501,100003823,"0804400"]]},"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","4776  ","023200","Ādaži","226.46","37.39","75.89",16],[2023,"sabiedrība ar ierobežotu atbildību","4776  ","023200","Ādaži","147.16","29.19","60.43",16]]},"pdb_pvnmaksataji_odata":{"columns":["Aktivs","Registrets","Buvniecibas_pazime","PVN139_2_pazime"],"data":[["ir"," 11.09.2018 ","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":[["FLOWER SECRET SIA","2025. gada 4. ceturksnis","48.00","17.20","0.02","7.41","23.39","14"],["FLOWER SECRET SIA","2026. gada 1. ceturksnis","35.80","15.39","0.00","5.98","14.42","11"],["FLOWER SECRET SIA","2026. gada 2. ceturksnis","54.66","34.96","0.0","6.5","13.18","11"]]},"income_statements":{"columns":["net_turnover","cogs","gross_prof","sell_exp","admin_exp","oth_op_exp","income_before_income_taxes","income_after_income_taxes","net_income","oth_op_rev"],"data":[[475303,344216,131087,86133,5248,89669,-49963,-49963,-49963,null],[532397,429741,102656,55407,3954,39830,3756,3756,3756,291],[669797,458452,211345,129044,3931,52795,25575,25575,25575,null],[765028,472163,292865,191012,3122,92164,21443,21443,21443,14876],[832902,409249,423653,277777,5785,111082,30579,30579,30579,1570]]},"balance_sheets":{"columns":["cash","accounts_receivable","inventories","cur_assets","fixed_assets","non_cur_assets","assets","cur_liab","equity","equities"],"data":[[15222,4474,73162,92858,21349,21349,114207,161470,-47263,114207],[15175,5088,93844,114107,44980,44980,159087,202594,-43507,159087],[32292,5034,102710,140036,33700,33700,173736,191668,-17932,173736],[26867,4751,92261,123879,7996,7996,131875,128364,3511,131875],[26097,5947,116434,148478,7633,7633,156111,122022,34089,156111]]}}}