{"_avots":{"nosaukums":"Saraksts.lv","lapa":"https://saraksts.lv/40203253502","dati_atjaunoti":"2026-09-20","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/40203253502"},"registration_number":"40203253502","company_name":"SIA \"Versuni Baltics\"","company_type":"SIA","registered_date":"2020-08-14","area_of_activity":{"nace_code":"4615","nace_description":"Mēbeļu, mājsaimniecības preču un metālizstrādājumu vairumtirdzniecības aģentu darbība"},"segmentation":{"status":"Aktīvs","form_group":"Komercsabiedrība","financials":"Peļņa"},"financial_summary":{"UGP":{"columns":["year","turnover","profit","assets","employees","currency"],"data":[[2025,27709928,92679,8111845,13,"EUR"],[2024,26820997,850086,6723248,14,"EUR"],[2023,24837113,331615,5801315,14,"EUR"],[2022,22434481,561729,3768825,14,"EUR"],[2021,11845655,139255,4700194,14,"EUR"]]}},"detailed_financials_by_year":{"2025":{"UGP":{"fs_data":{"currency":"EUR","employees":13,"type_from_db":"UGP"},"income_data":{"net_turnover":27709928,"cogs":23049410,"gross_prof":4660518,"sell_exp":3828897,"admin_exp":247379,"oth_op_rev":4803,"oth_op_exp":254400,"interest_expenses":29754,"income_before_income_taxes":304891,"provision_for_income_taxes":212212,"income_after_income_taxes":92679,"net_income":92679},"balance_data":{"cash":1121076,"accounts_receivable":6911467,"inventories":27802,"cur_assets":8060345,"fixed_assets":4207,"intangible_assets":47293,"non_cur_assets":51500,"assets":8111845,"cur_liab":5913586,"provisions":595580,"equity":1602679,"equities":8111845},"cash_flow_data":{"cfo_im_ebt":304891,"cfo_im_ebwc":870127,"cfo_im_op":73854,"cfo_im_tax":-212212,"cfo_im_net":-138358,"cff_ln_rcv":1358272,"cff_div_pd":-850086,"cff_net":508186,"net_increase":369828,"at_beginning_of_year":751248,"at_end_of_year":1121076},"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",23049410,23049410,false],["net_turnover_source","gross_profit_calc",4660518,4660518,false],["gross_profit_calc","selling_exp",3828897,3828897,false],["gross_profit_calc","admin_exp",247379,247379,false],["gross_profit_calc","other_op_exp_exp",254400,254400,false]]}},"financial_ratios":{"current_ratio":{"value":1.3630215236575574},"quick_ratio":{"value":1.358320146185411},"net_profit_margin":{"value":0.0033446135262422912},"roa":{"value":0.011425144341392125},"roe":{"value":0.05782754999597549},"debt_to_equity":{"value":3.6898131191586088,"negative_equity":false},"interest_coverage":{"value":11.247059218928547},"asset_turnover":{"value":3.415983416842901},"altman_z_score":{"value":4.008248637512223},"roce":{"value":0.15223183437438445}},"source_ids":{"financial_statement_id":"2354812","income_statement_id":"2354812","balance_sheet_id":"2354812","cash_flow_statement_id":"2354812"}}},"2024":{"UGP":{"fs_data":{"currency":"EUR","employees":14,"type_from_db":"UGP"},"income_data":{"net_turnover":26820997,"cogs":21580048,"gross_prof":5240949,"sell_exp":3808395,"admin_exp":213873,"oth_op_exp":258575,"interest_expenses":24209,"income_before_income_taxes":935897,"provision_for_income_taxes":85811,"income_after_income_taxes":850086,"net_income":850086},"balance_data":{"cash":751248,"accounts_receivable":5694990,"inventories":126335,"cur_assets":6572573,"fixed_assets":8796,"intangible_assets":141879,"non_cur_assets":150675,"assets":6723248,"cur_liab":4363162,"equity":2360086,"equities":6723248},"cash_flow_data":{"cfo_im_ebt":935897,"cfo_im_ebwc":1097133,"cfo_im_op":-855025,"cfo_im_tax":-85811,"cfo_im_net":-940836,"cff_ln_rcv":741495,"cff_div_pd":-331615,"cff_net":409880,"net_increase":-530956,"at_beginning_of_year":1282204,"at_end_of_year":751248},"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",21580048,21580048,false],["net_turnover_source","gross_profit_calc",5240949,5240949,false],["gross_profit_calc","selling_exp",3808395,3808395,false],["gross_profit_calc","admin_exp",213873,213873,false],["gross_profit_calc","other_op_exp_exp",258575,258575,false]]}},"financial_ratios":{"current_ratio":{"value":1.5063784017187536},"quick_ratio":{"value":1.477423483244491},"net_profit_margin":{"value":0.03169479493994947},"roa":{"value":0.12643978029666614},"roe":{"value":0.36019280653332125},"debt_to_equity":{"value":1.8487300886493119,"negative_equity":false},"interest_coverage":{"value":39.65905241852204},"asset_turnover":{"value":3.989291634043546},"altman_z_score":{"value":5.185135570457381},"roce":{"value":0.40680975184802587}},"source_ids":{"financial_statement_id":"2084653","income_statement_id":"2084653","balance_sheet_id":"2084653","cash_flow_statement_id":"2084653"}}},"2023":{"UGP":{"fs_data":{"currency":"EUR","employees":14,"type_from_db":"UGP"},"income_data":{"net_turnover":24837113,"cogs":19832456,"gross_prof":5004657,"sell_exp":4158126,"admin_exp":231683,"oth_op_exp":166456,"other_interest_revenues":24164,"income_before_income_taxes":472556,"provision_for_income_taxes":140941,"income_after_income_taxes":331615,"net_income":331615},"balance_data":{"cash":1282204,"accounts_receivable":4269261,"cur_assets":5551465,"fixed_assets":13385,"intangible_assets":236465,"non_cur_assets":249850,"assets":5801315,"cur_liab":3959700,"equity":1841615,"equities":5801315},"cash_flow_data":{"cfo_im_ebt":472556,"cfo_im_ebwc":713076,"cfo_im_op":-390832,"cfo_im_tax":-140607,"cff_ln_rcv":1712281,"cff_div_pd":-561729,"net_increase":619113,"at_beginning_of_year":663091,"at_end_of_year":1282204},"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",19832456,19832456,false],["net_turnover_source","gross_profit_calc",5004657,5004657,false],["gross_profit_calc","selling_exp",4158126,4158126,false],["gross_profit_calc","admin_exp",231683,231683,false],["gross_profit_calc","other_op_exp_exp",166456,166456,false]]}},"financial_ratios":{"current_ratio":{"value":1.401991312473167},"quick_ratio":{"value":1.401991312473167},"net_profit_margin":{"value":0.013351592030845131},"roa":{"value":0.05716203998576185},"roe":{"value":0.18006749510619754},"debt_to_equity":{"value":2.1501236686278076,"negative_equity":false},"asset_turnover":{"value":4.28129019024135},"altman_z_score":{"value":5.186760007460321},"roce":{"value":0.2565986919090038}},"source_ids":{"financial_statement_id":"1937834","income_statement_id":"1937834","balance_sheet_id":"1937834","cash_flow_statement_id":"1937834"}}},"2022":{"UGP":{"fs_data":{"currency":"EUR","employees":14,"type_from_db":"UGP"},"income_data":{"net_turnover":22434481,"cogs":17149128,"gross_prof":5285353,"sell_exp":4514104,"admin_exp":36120,"oth_op_exp":94624,"interest_expenses":30129,"income_before_income_taxes":610376,"provision_for_income_taxes":48647,"income_after_income_taxes":561729,"net_income":561729},"balance_data":{"cash":663091,"accounts_receivable":2717465,"inventories":39244,"cur_assets":3419800,"fixed_assets":17974,"intangible_assets":331051,"non_cur_assets":349025,"assets":3768825,"cur_liab":1697096,"equity":2071729,"equities":3768825},"cash_flow_data":{"cfo_im_ebt":610376,"cfo_im_tax":48647,"cfi_acq_fa":18357,"cff_ln_repay":1299833,"cff_ls_repay":139255,"net_increase":454898,"at_beginning_of_year":208193,"at_end_of_year":663091},"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",17149128,17149128,false],["net_turnover_source","gross_profit_calc",5285353,5285353,false],["gross_profit_calc","selling_exp",4514104,4514104,false],["gross_profit_calc","admin_exp",36120,36120,false],["gross_profit_calc","other_op_exp_exp",94624,94624,false]]}},"financial_ratios":{"current_ratio":{"value":2.0150893054959766},"quick_ratio":{"value":1.9919650980262755},"net_profit_margin":{"value":0.025038644754028408},"roa":{"value":0.1490461881355595},"roe":{"value":0.27114019256379573},"debt_to_equity":{"value":0.8191689163978493,"negative_equity":false},"interest_coverage":{"value":21.25875402436191},"asset_turnover":{"value":5.952645983827851},"altman_z_score":{"value":7.774817492257584},"roce":{"value":0.3091644708357126}},"source_ids":{"financial_statement_id":"1774196","income_statement_id":"1774196","balance_sheet_id":"1774196","cash_flow_statement_id":"1774196"}}},"2021":{"UGP":{"fs_data":{"currency":"EUR","employees":14,"type_from_db":"UGP"},"income_data":{"net_turnover":11845655,"cogs":9465701,"gross_prof":2379954,"sell_exp":2149084,"admin_exp":9985,"oth_op_rev":200,"oth_op_exp":47293,"interest_expenses":34018,"income_before_income_taxes":139774,"provision_for_income_taxes":519,"income_after_income_taxes":139255,"net_income":139255},"balance_data":{"cash":208193,"accounts_receivable":4065216,"inventories":1148,"cur_assets":4274557,"intangible_assets":425637,"non_cur_assets":425637,"assets":4700194,"cur_liab":3050939,"equity":1649255,"equities":4700194},"cash_flow_data":{"cfo_im_ebt":139774,"cfo_im_tax":519,"cfi_acq_fa":472930,"cff_iss_cap":1510000,"cff_ln_rcv":2003159,"at_end_of_year":208193},"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",9465701,9465701,false],["net_turnover_source","gross_profit_calc",2379954,2379954,false],["gross_profit_calc","selling_exp",2149084,2149084,false],["gross_profit_calc","admin_exp",9985,9985,false],["gross_profit_calc","other_op_exp_exp",47293,47293,false]]}},"financial_ratios":{"current_ratio":{"value":1.4010627547781191},"quick_ratio":{"value":1.4006864771796486},"net_profit_margin":{"value":0.011755787248573422},"roa":{"value":0.029627500481895004},"roe":{"value":0.08443509342096886},"debt_to_equity":{"value":1.849889192392929,"negative_equity":false},"interest_coverage":{"value":5.108824739843612},"asset_turnover":{"value":2.520248100397558},"altman_z_score":{"value":3.3409947573209857},"roce":{"value":0.10537606373786952}},"source_ids":{"financial_statement_id":"1435990","income_statement_id":"1435990","balance_sheet_id":"1435990","cash_flow_statement_id":"1435990"}}}},"vid_data":{"has_data":true,"rating":{"Reitings":"B","Skaidrojums":"Jāuzlabo saistību izpilde","Informacijas_atjaunosanas_datums":"12.08.2026"},"pvn":{"Aktivs":"ir","Registrets":" 14.10.2020 ","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,"1 067.29","76.58","134.73",8,"4 116.86","~ 2 887.14"],[2023,"1 135.47","61.09","110.83",9,"3 010.28","~ 2 124.54"]]},"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","269.31","26.07","43.94",8,"5 370.59","~ 3 721.22"],["2026. gada 1. ceturksnis","355.07","19.23","33.76",8,"4 126.33","~ 2 891.59"],["2025. gada 4. ceturksnis","503.51","18.35","32.39",8,"3 958.88","~ 2 769.73"]]},"salary_calculation_example":{"year":2024,"vsaoi_sum":134.73,"employees":8,"gross_salary_raw":4116.859782927545,"gross_salary_formatted":"4 116.86","net_salary_formatted":"~ 2 887.14","vsaoi_employee_part":"432.27","non_taxable_minimum":"0.00","iin_part":"797.45","iin_rate_percentage":"21.64","iin_rate_decimal":"0.2164"}},"salary_calculation_example":{"year":2024,"vsaoi_sum":134.73,"employees":8,"gross_salary_raw":4116.859782927545,"gross_salary_formatted":"4 116.86","net_salary_formatted":"~ 2 887.14","vsaoi_employee_part":"432.27","non_taxable_minimum":"0.00","iin_part":"797.45","iin_rate_percentage":"21.64","iin_rate_decimal":"0.2164"},"raw_database_records":{"equity_capitals":{"columns":["equity_capital_type","amount","currency","date_from"],"data":[["PAID_UP_EQUITY",20000,"EUR","2021-07-01"]]},"financial_statements":{"columns":["year","employees","currency"],"data":[[2021,14,"EUR"],[2022,14,"EUR"],[2023,14,"EUR"],[2024,14,"EUR"],[2025,13,"EUR"]]},"memorandum_date":{"columns":["document_date"],"data":[["2020-07-15"]]},"register_name_history":{"columns":["date_to","name"],"data":[["2023-06-29","SIA \"Philips Domestic Appliances Baltics\""]]},"register":{"columns":["sepa","regtype","type","registered","address","index","addressid","city"],"data":[["LV48ZZZ40203253502","K","SIA","2020-08-14","Rīga, Audēju iela 15 - 4",1050,119320532,100003003]]},"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","4615  ","010091","Centra rajons","1 067.29","76.58","134.73",8],[2023,"sabiedrība ar ierobežotu atbildību","4615  ","010091","Centra rajons","1 135.47","61.09","110.83",9]]},"pdb_pvnmaksataji_odata":{"columns":["Aktivs","Registrets","Buvniecibas_pazime","PVN139_2_pazime"],"data":[["ir"," 14.10.2020 ","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":[["VERSUNI BALTICS SIA","2025. gada 4. ceturksnis","503.51","240.24","0.00","18.35","32.39","8"],["VERSUNI BALTICS SIA","2026. gada 1. ceturksnis","355.07","302.05","0.00","19.23","33.76","8"],["VERSUNI BALTICS SIA","2026. gada 2. ceturksnis","269.31","201.5","2.29","26.07","43.94","8"]]},"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":[[11845655,9465701,2379954,2149084,9985,200,47293,34018,139774,519,139255,139255,null],[22434481,17149128,5285353,4514104,36120,null,94624,30129,610376,48647,561729,561729,null],[24837113,19832456,5004657,4158126,231683,null,166456,null,472556,140941,331615,331615,24164],[26820997,21580048,5240949,3808395,213873,null,258575,24209,935897,85811,850086,850086,null],[27709928,23049410,4660518,3828897,247379,4803,254400,29754,304891,212212,92679,92679,null]]},"balance_sheets":{"columns":["cash","accounts_receivable","inventories","cur_assets","intangible_assets","non_cur_assets","assets","cur_liab","equity","equities","fixed_assets","provisions"],"data":[[208193,4065216,1148,4274557,425637,425637,4700194,3050939,1649255,4700194,null,null],[663091,2717465,39244,3419800,331051,349025,3768825,1697096,2071729,3768825,17974,null],[1282204,4269261,null,5551465,236465,249850,5801315,3959700,1841615,5801315,13385,null],[751248,5694990,126335,6572573,141879,150675,6723248,4363162,2360086,6723248,8796,null],[1121076,6911467,27802,8060345,47293,51500,8111845,5913586,1602679,8111845,4207,595580]]},"cash_flow_statements":{"columns":["cfo_im_ebt","cfo_im_tax","cfi_acq_fa","cff_iss_cap","cff_ln_rcv","at_end_of_year","cff_ln_repay","cff_ls_repay","net_increase","at_beginning_of_year","cfo_im_ebwc","cfo_im_op","cff_div_pd","cfo_im_net","cff_net"],"data":[[139774,519,472930,1510000,2003159,208193,null,null,null,null,null,null,null,null,null],[610376,48647,18357,null,null,663091,1299833,139255,454898,208193,null,null,null,null,null],[472556,-140607,null,null,1712281,1282204,null,null,619113,663091,713076,-390832,-561729,null,null],[935897,-85811,null,null,741495,751248,null,null,-530956,1282204,1097133,-855025,-331615,-940836,409880],[304891,-212212,null,null,1358272,1121076,null,null,369828,751248,870127,73854,-850086,-138358,508186]]}}}