{"_avots":{"nosaukums":"Saraksts.lv","lapa":"https://saraksts.lv/40203220874","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/40203220874"},"registration_number":"40203220874","company_name":"SIA HYPERCELL GAMES","company_type":"SIA","registered_date":"2019-07-17","area_of_activity":{"nace_code":"6210","nace_description":"Datorprogrammēšana"},"segmentation":{"status":"Aktīvs","form_group":"Komercsabiedrība","financials":"Zaudējumi"},"financial_summary":{"UGP":{"columns":["year","turnover","profit","assets","employees","currency"],"data":[[2025,1354609,-119174,1644265,10,"EUR"],[2024,1408384,13372,1774095,10,"EUR"],[2023,2973329,553471,2801080,11,"EUR"],[2022,4129102,-560691,1127030,12,"EUR"],[2021,2212564,188130,1814633,7,"EUR"]]}},"detailed_financials_by_year":{"2025":{"UGP":{"fs_data":{"currency":"EUR","employees":10,"type_from_db":"UGP"},"income_data":{"net_turnover":1354609,"cogs":921183,"gross_prof":433426,"sell_exp":170147,"admin_exp":198528,"oth_op_rev":19710,"oth_op_exp":202657,"income_before_income_taxes":-118196,"provision_for_income_taxes":978,"income_after_income_taxes":-119174,"net_income":-119174},"balance_data":{"cash":49515,"accounts_receivable":1500942,"cur_assets":1550457,"fixed_assets":76151,"intangible_assets":17657,"non_cur_assets":93808,"assets":1644265,"cur_liab":142620,"non_cur_liab":53045,"provisions":111808,"equity":1336792,"equities":1644265},"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",921183,921183,false],["net_turnover_source","gross_profit_calc",433426,433426,false],["gross_profit_calc","selling_exp",170147,170147,false],["gross_profit_calc","admin_exp",198528,198528,false],["gross_profit_calc","other_op_exp_exp",202657,202657,false]]}},"financial_ratios":{"current_ratio":{"value":10.871245267143458},"quick_ratio":{"value":10.871245267143458},"net_profit_margin":{"value":-0.08797667814107245},"roa":{"value":-0.07247858465636622},"roe":{"value":-0.0891492468536616},"debt_to_equity":{"value":0.14636906863595833,"negative_equity":false},"asset_turnover":{"value":0.8238386148218201},"altman_z_score":{"value":4.770823012999317},"roce":{"value":-0.07871101358843136}},"source_ids":{"financial_statement_id":"2295471","income_statement_id":"2295471","balance_sheet_id":"2295471"}}},"2024":{"UGP":{"fs_data":{"currency":"EUR","employees":10,"type_from_db":"UGP"},"income_data":{"net_turnover":1408384,"cogs":1046086,"gross_prof":362298,"sell_exp":261016,"admin_exp":179285,"oth_op_rev":105345,"oth_op_exp":13724,"income_before_income_taxes":13618,"provision_for_income_taxes":246,"income_after_income_taxes":13372,"net_income":13372},"balance_data":{"cash":47719,"accounts_receivable":1659439,"cur_assets":1707158,"fixed_assets":16288,"intangible_assets":50649,"non_cur_assets":66937,"assets":1774095,"cur_liab":201027,"provisions":111808,"equity":1461260,"equities":1774095},"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",1046086,1046086,false],["net_turnover_source","gross_profit_calc",362298,362298,false],["gross_profit_calc","selling_exp",261016,261016,false],["gross_profit_calc","admin_exp",179285,179285,false],["gross_profit_calc","other_op_exp_exp",13724,13724,false]]}},"financial_ratios":{"current_ratio":{"value":8.492182642132649},"quick_ratio":{"value":8.492182642132649},"net_profit_margin":{"value":0.009494569662819231},"roa":{"value":0.007537364120861622},"roe":{"value":0.009151006665480476},"debt_to_equity":{"value":0.1375710003695441,"negative_equity":false},"asset_turnover":{"value":0.7938605317077158},"altman_z_score":{"value":5.175437927755649},"roce":{"value":0.008656968420945566}},"source_ids":{"financial_statement_id":"2083208","income_statement_id":"2083208","balance_sheet_id":"2083208"}}},"2023":{"UGP":{"fs_data":{"currency":"EUR","employees":11,"type_from_db":"UGP"},"income_data":{"net_turnover":2973329,"cogs":2168553,"gross_prof":804776,"sell_exp":696435,"admin_exp":161003,"oth_op_rev":764436,"oth_op_exp":157572,"income_before_income_taxes":554202,"provision_for_income_taxes":731,"income_after_income_taxes":553471,"net_income":553471},"balance_data":{"cash":89724,"accounts_receivable":2585180,"inventories":657,"cur_assets":2675561,"fixed_assets":41874,"intangible_assets":83645,"non_cur_assets":125519,"assets":2801080,"cur_liab":1241384,"provisions":111808,"equity":1447888,"equities":2801080},"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",2168553,2168553,false],["net_turnover_source","gross_profit_calc",804776,804776,false],["gross_profit_calc","selling_exp",696435,696435,false],["gross_profit_calc","admin_exp",161003,161003,false],["gross_profit_calc","other_op_exp_exp",157572,157572,false]]}},"financial_ratios":{"current_ratio":{"value":2.155304885514877},"quick_ratio":{"value":2.154775637514258},"net_profit_margin":{"value":0.18614522644483675},"roa":{"value":0.1975920002284833},"roe":{"value":0.3822609207342004},"debt_to_equity":{"value":0.8573757086183462,"negative_equity":false},"asset_turnover":{"value":1.0614937809701972},"altman_z_score":{"value":2.9688942982372613},"roce":{"value":0.3553269355053805}},"source_ids":{"financial_statement_id":"1910900","income_statement_id":"1910900","balance_sheet_id":"1910900"}}},"2022":{"UGP":{"fs_data":{"currency":"EUR","employees":12,"type_from_db":"UGP"},"income_data":{"net_turnover":4129102,"cogs":1468208,"gross_prof":2660894,"sell_exp":3032522,"admin_exp":193808,"oth_op_rev":21548,"oth_op_exp":16103,"income_before_income_taxes":-559991,"provision_for_income_taxes":700,"income_after_income_taxes":-560691,"net_income":-560691},"balance_data":{"cash":181056,"accounts_receivable":848909,"inventories":788,"cur_assets":1030753,"fixed_assets":89667,"intangible_assets":6610,"non_cur_assets":96277,"assets":1127030,"cur_liab":232613,"equity":894417,"equities":1127030},"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",1468208,1468208,false],["net_turnover_source","gross_profit_calc",2660894,2660894,false],["gross_profit_calc","selling_exp",3032522,3032522,false],["gross_profit_calc","admin_exp",193808,193808,false],["gross_profit_calc","other_op_exp_exp",16103,16103,false]]}},"financial_ratios":{"current_ratio":{"value":4.431192581669984},"quick_ratio":{"value":4.427804980805028},"net_profit_margin":{"value":-0.13579005798355187},"roa":{"value":-0.4974942991757096},"roe":{"value":-0.6268787377699664},"debt_to_equity":{"value":0.2600722034576713,"negative_equity":false},"asset_turnover":{"value":3.663701942273054},"altman_z_score":{"value":4.907474347840619},"roce":{"value":-0.6260961050606149}},"source_ids":{"financial_statement_id":"1758777","income_statement_id":"1758777","balance_sheet_id":"1758777"}}},"2021":{"UGP":{"fs_data":{"currency":"EUR","employees":7,"type_from_db":"UGP"},"income_data":{"net_turnover":2212564,"cogs":950618,"gross_prof":1261946,"sell_exp":709840,"admin_exp":93282,"oth_op_rev":304103,"oth_op_exp":38246,"income_before_income_taxes":724681,"provision_for_income_taxes":536551,"income_after_income_taxes":188130,"net_income":188130},"balance_data":{"cash":1125612,"accounts_receivable":541827,"inventories":788,"cur_assets":1668227,"fixed_assets":138984,"intangible_assets":7422,"non_cur_assets":146406,"assets":1814633,"cur_liab":359525,"equity":1455108,"equities":1814633},"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",950618,950618,false],["net_turnover_source","gross_profit_calc",1261946,1261946,false],["gross_profit_calc","selling_exp",709840,709840,false],["gross_profit_calc","admin_exp",93282,93282,false],["gross_profit_calc","other_op_exp_exp",38246,38246,false]]}},"financial_ratios":{"current_ratio":{"value":4.64008622488005},"quick_ratio":{"value":4.637894444058133},"net_profit_margin":{"value":0.08502804890615594},"roa":{"value":0.10367385581547343},"roe":{"value":0.12928937233524934},"debt_to_equity":{"value":0.2470778801298598,"negative_equity":false},"asset_turnover":{"value":1.219290071325717},"altman_z_score":{"value":5.353797004107424},"roce":{"value":0.49802557610844006}},"source_ids":{"financial_statement_id":"1420396","income_statement_id":"1420396","balance_sheet_id":"1420396"}}}},"vid_data":{"has_data":true,"rating":{"Reitings":"A","Skaidrojums":"Laba saistību izpilde","Informacijas_atjaunosanas_datums":"12.08.2026"},"pvn":{"Aktivs":"ir","Registrets":" 08.08.2019 ","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,"210.13","82.67","130.70",10,"3 194.97","~ 2 251.83"],[2023,"231.18","98.79","162.62",11,"3 613.87","~ 2 540.51"]]},"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","43.21","15.37","27.84",10,"2 722.21","~ 1 955.35"],["2026. gada 1. ceturksnis","42.40","15.08","26.50",11,"2 355.62","~ 1 710.92"],["2025. gada 4. ceturksnis","39.35","14.35","24.99",11,"2 221.39","~ 1 611.22"]]},"salary_calculation_example":{"year":2024,"vsaoi_sum":130.7,"employees":10,"gross_salary_raw":3194.9740881979073,"gross_salary_formatted":"3 194.97","net_salary_formatted":"~ 2 251.83","vsaoi_employee_part":"335.47","non_taxable_minimum":"0.00","iin_part":"607.68","iin_rate_percentage":"21.25","iin_rate_decimal":"0.2125"}},"salary_calculation_example":{"year":2024,"vsaoi_sum":130.7,"employees":10,"gross_salary_raw":3194.9740881979073,"gross_salary_formatted":"3 194.97","net_salary_formatted":"~ 2 251.83","vsaoi_employee_part":"335.47","non_taxable_minimum":"0.00","iin_part":"607.68","iin_rate_percentage":"21.25","iin_rate_decimal":"0.2125"},"raw_database_records":{"equity_capitals":{"columns":["equity_capital_type","amount","currency","date_from"],"data":[["PAID_UP_EQUITY",2800,"EUR","2019-07-17"]]},"financial_statements":{"columns":["year","employees","currency"],"data":[[2019,1,"EUR"],[2020,3,"EUR"],[2021,7,"EUR"],[2022,12,"EUR"],[2023,11,"EUR"]]},"memorandum_date":{"columns":["document_date"],"data":[["2019-07-09"]]},"register":{"columns":["sepa","regtype","type","registered","address","index","addressid","city","atvk"],"data":[["LV50ZZZ40203220874","K","SIA","2019-07-17","Rīga, Dzirnavu iela 41 - 11",1010,119222553,100003003,"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","6210  ","010094","Vidzemes priekšpilsēta","210.13","82.67","130.70",10],[2023,"sabiedrība ar ierobežotu atbildību","6201  ","010094","Vidzemes priekšpilsēta","231.18","98.79","162.62",11]]},"pdb_pvnmaksataji_odata":{"columns":["Aktivs","Registrets","Buvniecibas_pazime","PVN139_2_pazime"],"data":[["ir"," 08.08.2019 ","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":[["HYPERCELL GAMES SIA","2025. gada 4. ceturksnis","39.35","0.00","0.00","14.35","24.99","11"],["HYPERCELL GAMES SIA","2026. gada 1. ceturksnis","42.40","0.00","0.00","15.08","26.50","11"],["HYPERCELL GAMES SIA","2026. gada 2. ceturksnis","43.21","0.0","0.0","15.37","27.84","10"]]},"income_statements":{"columns":["net_turnover","cogs","gross_prof","sell_exp","admin_exp","oth_op_exp","interest_expenses","income_before_income_taxes","provision_for_income_taxes","income_after_income_taxes","extra_dividends","net_income","oth_op_rev"],"data":[[7645912,43898,7602014,294,7574,101213,517,7492416,463127,7029289,1850000,5179289,null],[5765140,525002,5240138,42278,111955,305945,null,4779960,1295337,3484623,null,3484623,null],[2212564,950618,1261946,709840,93282,38246,null,724681,536551,188130,null,188130,304103],[4129102,1468208,2660894,3032522,193808,16103,null,-559991,700,-560691,null,-560691,21548],[2973329,2168553,804776,696435,161003,157572,null,554202,731,553471,null,553471,764436]]},"balance_sheets":{"columns":["cash","accounts_receivable","cur_assets","fixed_assets","intangible_assets","non_cur_assets","assets","cur_liab","equity","equities","inventories","provisions"],"data":[[2021527,3162059,5183586,5734,115,5849,5189435,7346,5182089,5189435,null,null],[3015662,462269,3477931,90189,123,90312,3568243,80820,3487423,3568243,null,null],[1125612,541827,1668227,138984,7422,146406,1814633,359525,1455108,1814633,788,null],[181056,848909,1030753,89667,6610,96277,1127030,232613,894417,1127030,788,null],[89724,2585180,2675561,41874,83645,125519,2801080,1241384,1447888,2801080,657,111808]]}}}