{"_avots":{"nosaukums":"Saraksts.lv","lapa":"https://saraksts.lv/40203289374","dati_atjaunoti":"2026-09-01","piezime":"Neoficiāls apkopojums no data.gov.lv (UR) un VID atvērtajiem datiem. Oficiālais pirmavots: info.ur.gov.lv"},"registration_number":"40203289374","company_name":"SIA \"CEDARWOOD STUDIO RIGA\"","company_type":"SIA","registered_date":"2021-02-01","area_of_activity":{"nace_code":"5911","nace_description":"Kinofilmu, video filmu un televīzijas programmu producēšanas pakalpojumi"},"segmentation":{"status":"Aktīvs","form_group":"Komercsabiedrība","financials":"Zaudējumi"},"financial_summary":{"UGP":{"columns":["year","turnover","profit","assets","employees","currency"],"data":[[2025,322332,-76089,504962,5,"EUR"],[2024,274013,-309131,631106,5,"EUR"],[2023,1068351,298640,1047328,5,"EUR"],[2022,690567,-96405,637905,6,"EUR"],[2021,59619,-264752,702627,4,"EUR"]]}},"detailed_financials_by_year":{"2025":{"UGP":{"fs_data":{"currency":"EUR","employees":5,"type_from_db":"UGP"},"income_data":{"net_turnover":322332,"cogs":100082,"gross_prof":222250,"sell_exp":331387,"admin_exp":8959,"oth_op_rev":42556,"oth_op_exp":549,"income_before_income_taxes":-76089,"income_after_income_taxes":-76089,"net_income":-76089},"balance_data":{"cash":17510,"accounts_receivable":355514,"inventories":28368,"cur_assets":401392,"fixed_assets":103086,"intangible_assets":484,"non_cur_assets":103570,"assets":504962,"cur_liab":131590,"equity":373372,"equities":504962},"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",100082,100082,false],["net_turnover_source","gross_profit_calc",222250,222250,false],["gross_profit_calc","selling_exp",331387,331387,false],["gross_profit_calc","admin_exp",8959,8959,false],["gross_profit_calc","other_op_exp_exp",549,549,false]]}},"financial_ratios":{"current_ratio":{"value":3.050322972870279},"quick_ratio":{"value":2.8347442814803556},"net_profit_margin":{"value":-0.23605785339339563},"roa":{"value":-0.15068262562331422},"roe":{"value":-0.20378871474025906},"debt_to_equity":{"value":0.35243671191198056,"negative_equity":false},"asset_turnover":{"value":0.6383292208126552},"altman_z_score":{"value":2.3699562013358064},"roce":{"value":-0.20378871474025906}},"source_ids":{"financial_statement_id":"2187269","income_statement_id":"2187269","balance_sheet_id":"2187269"}}},"2024":{"UGP":{"fs_data":{"currency":"EUR","employees":5,"type_from_db":"UGP"},"income_data":{"net_turnover":274013,"cogs":236423,"gross_prof":37590,"sell_exp":339901,"admin_exp":7731,"oth_op_rev":1200,"oth_op_exp":289,"income_before_income_taxes":-309131,"income_after_income_taxes":-309131,"net_income":-309131},"balance_data":{"cash":30409,"accounts_receivable":367029,"inventories":39668,"cur_assets":437106,"fixed_assets":193069,"intangible_assets":931,"non_cur_assets":194000,"assets":631106,"cur_liab":181645,"equity":449461,"equities":631106},"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",236423,236423,false],["net_turnover_source","gross_profit_calc",37590,37590,false],["gross_profit_calc","selling_exp",339901,339901,false],["gross_profit_calc","admin_exp",7731,7731,false],["gross_profit_calc","other_op_exp_exp",289,289,false]]}},"financial_ratios":{"current_ratio":{"value":2.406375072256324},"quick_ratio":{"value":2.1879930633928817},"net_profit_margin":{"value":-1.128161802542215},"roa":{"value":-0.48982421336510823},"roe":{"value":-0.6877815872789853},"debt_to_equity":{"value":0.404139625017521,"negative_equity":false},"asset_turnover":{"value":0.434179044407754},"altman_z_score":{"value":0.8441174443853021},"roce":{"value":-0.6877815872789853}},"source_ids":{"financial_statement_id":"2018529","income_statement_id":"2018529","balance_sheet_id":"2018529"}}},"2023":{"UGP":{"fs_data":{"currency":"EUR","employees":5,"type_from_db":"UGP"},"income_data":{"net_turnover":1068351,"cogs":2663,"gross_prof":1065688,"sell_exp":721225,"admin_exp":44436,"oth_op_rev":12586,"oth_op_exp":13973,"income_before_income_taxes":298640,"income_after_income_taxes":298640,"net_income":298640},"balance_data":{"cash":371667,"accounts_receivable":357953,"inventories":40721,"cur_assets":770341,"fixed_assets":276987,"non_cur_assets":276987,"assets":1047328,"cur_liab":288736,"equity":758592,"equities":1047328},"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",2663,2663,false],["net_turnover_source","gross_profit_calc",1065688,1065688,false],["gross_profit_calc","selling_exp",721225,721225,false],["gross_profit_calc","admin_exp",44436,44436,false],["gross_profit_calc","other_op_exp_exp",13973,13973,false]]}},"financial_ratios":{"current_ratio":{"value":2.6679769755070377},"quick_ratio":{"value":2.526945029369389},"net_profit_margin":{"value":0.27953359897636637},"roa":{"value":0.2851446729200403},"roe":{"value":0.39367670631907536},"debt_to_equity":{"value":0.3806209398464524,"negative_equity":false},"asset_turnover":{"value":1.0200729857313087},"altman_z_score":{"value":3.9506358949925158},"roce":{"value":0.39367670631907536}},"source_ids":{"financial_statement_id":"1888368","income_statement_id":"1888368","balance_sheet_id":"1888368"}}},"2022":{"UGP":{"fs_data":{"currency":"EUR","employees":6,"type_from_db":"UGP"},"income_data":{"net_turnover":690567,"cogs":4199,"gross_prof":686368,"sell_exp":799864,"admin_exp":30834,"oth_op_rev":50243,"oth_op_exp":558,"interest_expenses":1760,"income_before_income_taxes":-96405,"income_after_income_taxes":-96405,"net_income":-96405},"balance_data":{"cash":84196,"accounts_receivable":123551,"inventories":37126,"cur_assets":244873,"fixed_assets":393032,"non_cur_assets":393032,"assets":637905,"cur_liab":996062,"equity":-358157,"equities":637905},"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",4199,4199,false],["net_turnover_source","gross_profit_calc",686368,686368,false],["gross_profit_calc","selling_exp",799864,799864,false],["gross_profit_calc","admin_exp",30834,30834,false],["gross_profit_calc","other_op_exp_exp",558,558,false]]}},"financial_ratios":{"current_ratio":{"value":0.24584112233977404},"quick_ratio":{"value":0.20856834213131312},"net_profit_margin":{"value":-0.13960267432414233},"roa":{"value":-0.15112751898793708},"roe":{"value":0.2691696658169462},"debt_to_equity":{"value":-2.781076455297537,"negative_equity":true},"interest_coverage":{"value":-53.77556818181818},"asset_turnover":{"value":1.08255461236391},"altman_z_score":{"value":-0.8514974403819338},"roce":{"value":0.2642556197421801}},"source_ids":{"financial_statement_id":"1739260","income_statement_id":"1739260","balance_sheet_id":"1739260"}}},"2021":{"UGP":{"fs_data":{"currency":"EUR","employees":4,"type_from_db":"UGP"},"income_data":{"net_turnover":59619,"cogs":2345,"gross_prof":57274,"sell_exp":304696,"admin_exp":16435,"oth_op_rev":59,"oth_op_exp":509,"interest_expenses":445,"income_before_income_taxes":-264752,"income_after_income_taxes":-264752,"net_income":-264752},"balance_data":{"cash":180001,"accounts_receivable":16854,"inventories":28062,"cur_assets":224917,"fixed_assets":477710,"non_cur_assets":477710,"assets":702627,"cur_liab":964379,"equity":-261752,"equities":702627},"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",2345,2345,false],["net_turnover_source","gross_profit_calc",57274,57274,false],["gross_profit_calc","selling_exp",304696,304696,false],["gross_profit_calc","admin_exp",16435,16435,false],["gross_profit_calc","other_op_exp_exp",509,509,false]]}},"financial_ratios":{"current_ratio":{"value":0.23322469692931927},"quick_ratio":{"value":0.20412617860820279},"net_profit_margin":{"value":-4.440731981415321},"roa":{"value":-0.37680305482140597},"roe":{"value":1.011461230477704},"debt_to_equity":{"value":-3.6843233289525963,"negative_equity":true},"interest_coverage":{"value":-593.9483146067415},"asset_turnover":{"value":0.0848515642012049},"altman_z_score":{"value":-2.2681982198244572},"roce":{"value":1.0097611479568447}},"source_ids":{"financial_statement_id":"1330148","income_statement_id":"1330148","balance_sheet_id":"1330148"}}}},"vid_data":{"has_data":true,"rating":{"Reitings":"B","Skaidrojums":"Jāuzlabo saistību izpilde","Informacijas_atjaunosanas_datums":"12.08.2026"},"pvn":{"Aktivs":"ir","Registrets":" 08.03.2021 ","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," -4.84","6.31","8.30",5,"405.79","~ 363.18"],[2023," -1.44","17.40","14.83",5,"725.04","~ 601.82"],[2022,"58.05","18.25","17.30",6,"704.83","~ 554.18"]]},"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","0.26","0.85","1.6",5,"312.90","~ 280.04"],["2026. gada 1. ceturksnis","0.93","1.38","1.57",5,"307.03","~ 274.79"],["2025. gada 4. ceturksnis","11.37","2.59","2.65",5,"518.24","~ 463.82"]]},"salary_calculation_example":{"year":2024,"vsaoi_sum":8.3,"employees":5,"gross_salary_raw":405.7885988070793,"gross_salary_formatted":"405.79","net_salary_formatted":"~ 363.18","vsaoi_employee_part":"42.61","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":8.3,"employees":5,"gross_salary_raw":405.7885988070793,"gross_salary_formatted":"405.79","net_salary_formatted":"~ 363.18","vsaoi_employee_part":"42.61","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",3000,"EUR","2021-02-23"]]},"financial_statements":{"columns":["year","employees","currency"],"data":[[2021,4,"EUR"],[2022,6,"EUR"],[2023,5,"EUR"],[2024,5,"EUR"],[2025,5,"EUR"]]},"memorandum_date":{"columns":["document_date"],"data":[["2020-11-17"]]},"register_name_history":{"columns":["date_to","name"],"data":[["2023-06-05","SIA \"VIRTUAL FILM SETS\""],["2021-02-23","Sabiedrība ar ierobežotu atbildību \"VIRTUAL SET\""]]},"register":{"columns":["sepa","regtype","type","registered","address","index","addressid","city","atvk"],"data":[["LV49ZZZ40203289374","K","SIA","2021-02-01","Rīga, Elizabetes iela 10 - 4",1010,111179375,100003003,"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","5911  ","010096","Ziemeļu rajons"," -4.84","6.31","8.30",5],[2023,"sabiedrība ar ierobežotu atbildību","5911  ","010096","Ziemeļu rajons"," -1.44","17.40","14.83",5],[2022,"sabiedrība ar ierobežotu atbildību","5911  ","010096","Ziemeļu rajons","58.05","18.25","17.30",6]]},"pdb_pvnmaksataji_odata":{"columns":["Aktivs","Registrets","Buvniecibas_pazime","PVN139_2_pazime"],"data":[["ir"," 08.03.2021 ","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":[["CEDARWOOD STUDIO RIGA SIA","2025. gada 4. ceturksnis","11.37","8.70","2.57","2.59","2.65","5"],["CEDARWOOD STUDIO RIGA SIA","2026. gada 1. ceturksnis","0.93","3.14","5.16","1.38","1.57","5"],["CEDARWOOD STUDIO RIGA SIA","2026. gada 2. ceturksnis","0.26","0.69","2.88","0.85","1.6","5"]]},"deminimis":{"columns":["assign_date","assigned_amount","assigner_title","program_title","instrument_title","regul_title","project_title"],"data":[["2023-08-03",6836.29,"Latvijas Investīciju un attīstības aģentūra","Starptautiskās konkurētspējas veicināšana (SAM 3.2.1.2.)","01 Tiešais maksājums (grants)","1407/2013 Vispārējā tautsaimniecība (1407/2013)","51b44b7a"],["2023-03-03",11384.4,"Latvijas Investīciju un attīstības aģentūra","Starptautiskās konkurētspējas veicināšana (SAM 3.2.1.2.)","01 Tiešais maksājums (grants)","1407/2013 Vispārējā tautsaimniecība (1407/2013)","ae90828a"]]},"income_statements":{"columns":["net_turnover","cogs","gross_prof","sell_exp","admin_exp","oth_op_rev","oth_op_exp","interest_expenses","income_before_income_taxes","income_after_income_taxes","net_income"],"data":[[59619,2345,57274,304696,16435,59,509,445,-264752,-264752,-264752],[690567,4199,686368,799864,30834,50243,558,1760,-96405,-96405,-96405],[1068351,2663,1065688,721225,44436,12586,13973,null,298640,298640,298640],[274013,236423,37590,339901,7731,1200,289,null,-309131,-309131,-309131],[322332,100082,222250,331387,8959,42556,549,null,-76089,-76089,-76089]]},"balance_sheets":{"columns":["cash","accounts_receivable","inventories","cur_assets","fixed_assets","non_cur_assets","assets","cur_liab","equity","equities","intangible_assets"],"data":[[180001,16854,28062,224917,477710,477710,702627,964379,-261752,702627,null],[84196,123551,37126,244873,393032,393032,637905,996062,-358157,637905,null],[371667,357953,40721,770341,276987,276987,1047328,288736,758592,1047328,null],[30409,367029,39668,437106,193069,194000,631106,181645,449461,631106,931],[17510,355514,28368,401392,103086,103570,504962,131590,373372,504962,484]]}}}