{"_avots":{"nosaukums":"Saraksts.lv","lapa":"https://saraksts.lv/40203302329","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/40203302329"},"registration_number":"40203302329","company_name":"SIA \"Flumen Botanicals\"","company_type":"SIA","registered_date":"2021-03-19","area_of_activity":{"nace_code":"2042","nace_description":"Smaržu un ķermeņa kopšanas līdzekļu ražošana"},"segmentation":{"status":"Aktīvs","form_group":"Komercsabiedrība","financials":"Zaudējumi"},"financial_summary":{"UGP":{"columns":["year","turnover","profit","assets","employees","currency"],"data":[[2025,36262,-1447,81846,3,"EUR"],[2024,32851,-13244,79366,4,"EUR"],[2023,31383,-8659,85912,4,"EUR"],[2022,7627,20853,96354,1,"EUR"],[2021,0,-382,41768,1,"EUR"]]}},"detailed_financials_by_year":{"2025":{"UGP":{"fs_data":{"currency":"EUR","employees":3,"type_from_db":"UGP"},"income_data":{"net_turnover":36262,"cogs":37471,"gross_prof":-1209,"admin_exp":267,"oth_op_rev":180,"oth_op_exp":151,"income_before_income_taxes":-1447,"income_after_income_taxes":-1447,"net_income":-1447},"balance_data":{"cash":10227,"accounts_receivable":41967,"inventories":28591,"cur_assets":80785,"fixed_assets":1061,"non_cur_assets":1061,"assets":81846,"cur_liab":5175,"non_cur_liab":76550,"equity":121,"equities":81846},"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",37471,37471,false],["net_turnover_source","gross_profit_calc",1209,-1209,true],["gross_profit_calc","admin_exp",267,267,false],["gross_profit_calc","other_op_exp_exp",151,151,false],["gross_profit_calc","ebit_calc",1627,-1627,true]]}},"financial_ratios":{"current_ratio":{"value":15.610628019323672},"quick_ratio":{"value":10.085797101449275},"net_profit_margin":{"value":-0.03990403176879378},"roa":{"value":-0.017679544510422012},"roe":{"value":-11.958677685950413},"debt_to_equity":{"value":675.4132231404959,"negative_equity":false},"asset_turnover":{"value":0.44305158468342987},"altman_z_score":{"value":1.0514795987931793},"roce":{"value":-0.01887284631738206}},"source_ids":{"financial_statement_id":"2299282","income_statement_id":"2299282","balance_sheet_id":"2299282"}}},"2024":{"UGP":{"fs_data":{"currency":"EUR","employees":4,"type_from_db":"UGP"},"income_data":{"net_turnover":32851,"cogs":44341,"gross_prof":-11490,"admin_exp":2163,"oth_op_rev":2876,"oth_op_exp":55,"interest_expenses":2412,"income_before_income_taxes":-13244,"income_after_income_taxes":-13244,"net_income":-13244},"balance_data":{"cash":8283,"accounts_receivable":18492,"inventories":52591,"cur_assets":79366,"assets":79366,"cur_liab":6748,"non_cur_liab":71050,"equity":1568,"equities":79366},"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",44341,44341,false],["net_turnover_source","gross_profit_calc",11490,-11490,true],["gross_profit_calc","admin_exp",2163,2163,false],["gross_profit_calc","other_op_exp_exp",55,55,false],["gross_profit_calc","ebit_calc",13708,-13708,true]]}},"financial_ratios":{"current_ratio":{"value":11.761410788381744},"quick_ratio":{"value":3.9678423236514524},"net_profit_margin":{"value":-0.4031536330705306},"roa":{"value":-0.16687246427941435},"roe":{"value":-8.446428571428571},"debt_to_equity":{"value":49.61607142857143,"negative_equity":false},"interest_coverage":{"value":-4.490878938640133},"asset_turnover":{"value":0.4139177985535368},"altman_z_score":{"value":0.6702783196657153},"roce":{"value":-0.14916411908893112}},"source_ids":{"financial_statement_id":"2062835","income_statement_id":"2062835","balance_sheet_id":"2062835"}}},"2023":{"UGP":{"fs_data":{"currency":"EUR","employees":4,"type_from_db":"UGP"},"income_data":{"net_turnover":31383,"cogs":46909,"gross_prof":-15526,"admin_exp":986,"oth_op_rev":8304,"oth_op_exp":103,"interest_expenses":348,"income_before_income_taxes":-8659,"income_after_income_taxes":-8659,"net_income":-8659},"balance_data":{"cash":11890,"accounts_receivable":28502,"inventories":45520,"cur_assets":85912,"assets":85912,"cur_liab":14550,"non_cur_liab":56550,"equity":14812,"equities":85912},"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",46909,46909,false],["net_turnover_source","gross_profit_calc",15526,-15526,true],["gross_profit_calc","admin_exp",986,986,false],["gross_profit_calc","other_op_exp_exp",103,103,false],["gross_profit_calc","ebit_calc",16615,-16615,true]]}},"financial_ratios":{"current_ratio":{"value":5.904604810996563},"quick_ratio":{"value":2.776082474226804},"net_profit_margin":{"value":-0.2759137112449415},"roa":{"value":-0.10078917962566347},"roe":{"value":-0.584593572778828},"debt_to_equity":{"value":4.80016203078585,"negative_equity":false},"interest_coverage":{"value":-23.882183908045977},"asset_turnover":{"value":0.3652923922152901},"altman_z_score":{"value":0.893092015684384},"roce":{"value":-0.11646254309016003}},"source_ids":{"financial_statement_id":"1916867","income_statement_id":"1916867","balance_sheet_id":"1916867"}}},"2022":{"UGP":{"fs_data":{"currency":"EUR","employees":1,"type_from_db":"UGP"},"income_data":{"net_turnover":7627,"cogs":13983,"gross_prof":-6356,"admin_exp":4090,"oth_op_rev":32521,"oth_op_exp":32,"interest_expenses":1140,"income_before_income_taxes":20903,"provision_for_income_taxes":50,"income_after_income_taxes":20853,"net_income":20853},"balance_data":{"cash":7521,"accounts_receivable":32333,"inventories":56500,"cur_assets":96354,"assets":96354,"cur_liab":9420,"non_cur_liab":63463,"equity":23471,"equities":96354},"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",13983,13983,false],["net_turnover_source","gross_profit_calc",6356,-6356,true],["gross_profit_calc","admin_exp",4090,4090,false],["gross_profit_calc","other_op_exp_exp",32,32,false],["gross_profit_calc","ebit_calc",10478,-10478,true]]}},"financial_ratios":{"current_ratio":{"value":10.228662420382166},"quick_ratio":{"value":4.230785562632696},"net_profit_margin":{"value":2.7341025304838076},"roa":{"value":0.21642069867364094},"roe":{"value":0.8884580972263645},"debt_to_equity":{"value":3.105236248988113,"negative_equity":false},"interest_coverage":{"value":19.3359649122807},"asset_turnover":{"value":0.07915602881042821},"altman_z_score":{"value":1.7782693164058014},"roce":{"value":0.2535601720845699}},"source_ids":{"financial_statement_id":"1730381","income_statement_id":"1730381","balance_sheet_id":"1730381"}}},"2021":{"UGP":{"fs_data":{"currency":"EUR","employees":1,"type_from_db":"UGP"},"income_data":{"net_turnover":0,"cogs":354,"gross_prof":-354,"admin_exp":21,"oth_op_exp":7,"income_before_income_taxes":-382,"income_after_income_taxes":-382,"net_income":-382},"balance_data":{"cash":70,"accounts_receivable":41698,"cur_assets":41768,"assets":41768,"cur_liab":3850,"non_cur_liab":35300,"equity":2618,"equities":41768},"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",354,354,false],["net_turnover_source","gross_profit_calc",354,-354,true],["gross_profit_calc","admin_exp",21,21,false],["gross_profit_calc","other_op_exp_exp",7,7,false],["gross_profit_calc","ebit_calc",382,-382,true]]}},"financial_ratios":{"current_ratio":{"value":10.848831168831168},"quick_ratio":{"value":10.848831168831168},"roa":{"value":-0.009145757517716912},"roe":{"value":-0.14591291061879297},"debt_to_equity":{"value":14.954163483575249,"negative_equity":false},"altman_z_score":{"value":0.7036694763117708},"roce":{"value":-0.010074371011129278}},"source_ids":{"financial_statement_id":"1403313","income_statement_id":"1403313","balance_sheet_id":"1403313"}}}},"vid_data":{"has_data":true,"rating":{"Reitings":"B","Skaidrojums":"Jāuzlabo saistību izpilde","Informacijas_atjaunosanas_datums":"12.08.2026"},"pvn":{"Aktivs":"ir","Registrets":" 06.04.2021 ","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,"7.05","1.25","2.24",4,"136.89","~ 122.52"],[2023,"2.13","0.21","0.52",3,"42.37","~ 37.92"]]},"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","0.86","0.1","0.9",3,"293.34","~ 262.54"],["2026. gada 1. ceturksnis","2.16","0.10","0.91",3,"296.60","~ 265.46"],["2025. gada 4. ceturksnis","0.65","0.07","0.10",3,"32.59","~ 29.17"]]},"salary_calculation_example":{"year":2024,"vsaoi_sum":2.24,"employees":4,"gross_salary_raw":136.89253935660506,"gross_salary_formatted":"136.89","net_salary_formatted":"~ 122.52","vsaoi_employee_part":"14.37","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":2.24,"employees":4,"gross_salary_raw":136.89253935660506,"gross_salary_formatted":"136.89","net_salary_formatted":"~ 122.52","vsaoi_employee_part":"14.37","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","2021-03-19"]]},"financial_statements":{"columns":["year","employees","currency"],"data":[[2021,1,"EUR"],[2022,1,"EUR"],[2023,4,"EUR"],[2024,4,"EUR"],[2025,3,"EUR"]]},"memorandum_date":{"columns":["document_date"],"data":[["2021-03-05"]]},"register":{"columns":["sepa","regtype","type","registered","address","index","addressid","region","city"],"data":[["LV46ZZZ40203302329","K","SIA","2021-03-19","Kuldīgas nov., Kuldīga, Kaļķu iela 14",3301,101472053,100016696,100003286]]},"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","2042  ","033200","Kuldīga","7.05","1.25","2.24",4],[2023,"sabiedrība ar ierobežotu atbildību","2042  ","033200","Kuldīga","2.13","0.21","0.52",3]]},"pdb_pvnmaksataji_odata":{"columns":["Aktivs","Registrets","Buvniecibas_pazime","PVN139_2_pazime"],"data":[["ir"," 06.04.2021 ","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":[["FLUMEN BOTANICALS SIA","2025. gada 4. ceturksnis","0.65","0.48","0.00","0.07","0.10","3"],["FLUMEN BOTANICALS SIA","2026. gada 1. ceturksnis","2.16","1.15","0.00","0.10","0.91","3"],["FLUMEN BOTANICALS SIA","2026. gada 2. ceturksnis","0.86","0.09","0.24","0.1","0.9","3"]]},"deminimis":{"columns":["assign_date","assigned_amount","assigner_title","program_title","instrument_title","regul_title","project_title"],"data":[["2024-10-14",2650.5,"Latvijas Investīciju un attīstības aģentūra","ESF 2021-2027.g 1.2.3.1. pasākums \"Atbalsts MVU inovatīvas uzņēmējdarbības attīstībai\" ","01 Tiešais maksājums (grants)","2023/2831 Vispārējā tautsaimniecība (2023/2831)","2ca07e6c"],["2024-06-17",124.45,"Latvijas Investīciju un attīstības aģentūra","ESF 2021-2027.g 1.2.3.1. pasākums \"Atbalsts MVU inovatīvas uzņēmējdarbības attīstībai\" ","15 Citi","2023/2831 Vispārējā tautsaimniecība (2023/2831)","8643f387"],["2023-02-22",1530,"Latvijas Investīciju un attīstības aģentūra","Reģionālie biznesa inkubatori un radošo industriju inkubators (SAM 3.1.1.6.)","15 Citi","1407/2013 Vispārējā tautsaimniecība (1407/2013)","3d36bd95"]]},"income_statements":{"columns":["net_turnover","cogs","gross_prof","admin_exp","oth_op_exp","income_before_income_taxes","income_after_income_taxes","net_income","oth_op_rev","interest_expenses","provision_for_income_taxes"],"data":[[0,354,-354,21,7,-382,-382,-382,null,null,null],[7627,13983,-6356,4090,32,20903,20853,20853,32521,1140,50],[31383,46909,-15526,986,103,-8659,-8659,-8659,8304,348,null],[32851,44341,-11490,2163,55,-13244,-13244,-13244,2876,2412,null],[36262,37471,-1209,267,151,-1447,-1447,-1447,180,null,null]]},"balance_sheets":{"columns":["cash","accounts_receivable","cur_assets","assets","cur_liab","non_cur_liab","equity","equities","inventories","fixed_assets","non_cur_assets"],"data":[[70,41698,41768,41768,3850,35300,2618,41768,null,null,null],[7521,32333,96354,96354,9420,63463,23471,96354,56500,null,null],[11890,28502,85912,85912,14550,56550,14812,85912,45520,null,null],[8283,18492,79366,79366,6748,71050,1568,79366,52591,null,null],[10227,41967,80785,81846,5175,76550,121,81846,28591,1061,1061]]}}}