{"_avots":{"nosaukums":"Saraksts.lv","lapa":"https://saraksts.lv/40203354585","dati_atjaunoti":"2026-08-30","piezime":"Neoficiāls apkopojums no data.gov.lv (UR) un VID atvērtajiem datiem. Oficiālais pirmavots: info.ur.gov.lv"},"registration_number":"40203354585","company_name":"CRAMO SIA","company_type":"SIA","registered_date":"2021-10-20","area_of_activity":{"nace_code":"7732","nace_description":"Būvniecības mašīnu un aprīkojuma iznomāšana un ekspluatācijas līzings"},"segmentation":{"status":"Aktīvs","form_group":"Komercsabiedrība","financials":"Peļņa"},"financial_summary":{"UGP":{"columns":["year","turnover","profit","assets","employees","currency"],"data":[[2025,7113340,199017,14631058,32,"EUR"],[2024,4665216,58385,12618272,27,"EUR"],[2023,3433951,-589556,10595473,21,"EUR"],[2022,2076009,-334844,8236711,13,"EUR"]]}},"detailed_financials_by_year":{"2025":{"UGP":{"fs_data":{"currency":"EUR","employees":32,"type_from_db":"UGP"},"income_data":{"net_turnover":7113340,"cogs":5848562,"gross_prof":1264778,"sell_exp":141425,"admin_exp":491550,"oth_op_rev":9504,"oth_op_exp":210010,"interest_expenses":187161,"income_before_income_taxes":244136,"provision_for_income_taxes":45119,"income_after_income_taxes":199017,"net_income":199017},"balance_data":{"cash":78249,"accounts_receivable":1349598,"inventories":62740,"cur_assets":1490587,"fixed_assets":13140471,"non_cur_assets":13140471,"assets":14631058,"cur_liab":13622585,"non_cur_liab":175471,"equity":833002,"equities":14631058},"cash_flow_data":{"cfo_im_ebt":244136,"cfo_im_ebwc":2501834,"cfo_im_op":2066647,"cfo_im_int":-15809,"cfo_im_tax":-45119,"cfo_im_net":2005719,"cfi_acq_fa":-3511179,"cfi_sal_fa":3209,"cfi_net":-3507970,"cff_ln_rcv":1728576,"cff_ls_repay":-265933,"cff_net":1462643,"net_increase":-39608,"at_beginning_of_year":117857,"at_end_of_year":78249},"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",5848562,5848562,false],["net_turnover_source","gross_profit_calc",1264778,1264778,false],["gross_profit_calc","selling_exp",141425,141425,false],["gross_profit_calc","admin_exp",491550,491550,false],["gross_profit_calc","other_op_exp_exp",210010,210010,false]]}},"financial_ratios":{"current_ratio":{"value":0.10942027522676497},"quick_ratio":{"value":0.10481468825483563},"net_profit_margin":{"value":0.02797799627179356},"roa":{"value":0.01360236559789456},"roe":{"value":0.23891539276016144},"debt_to_equity":{"value":16.564253147051268,"negative_equity":false},"interest_coverage":{"value":2.3044170526979446},"asset_turnover":{"value":0.4861808353162157},"altman_z_score":{"value":0.055843227786132876},"roce":{"value":0.42767332392637186}},"source_ids":{"financial_statement_id":"2350620","income_statement_id":"2350620","balance_sheet_id":"2350620","cash_flow_statement_id":"2350620"}}},"2024":{"UGP":{"fs_data":{"currency":"EUR","employees":27,"type_from_db":"UGP"},"income_data":{"net_turnover":4665216,"cogs":3964862,"gross_prof":700354,"sell_exp":65880,"admin_exp":504707,"oth_op_rev":131834,"oth_op_exp":163585,"interest_expenses":24319,"income_before_income_taxes":73697,"provision_for_income_taxes":15312,"income_after_income_taxes":58385,"net_income":58385},"balance_data":{"cash":117857,"accounts_receivable":1139436,"inventories":53868,"cur_assets":1311161,"fixed_assets":11307111,"non_cur_assets":11307111,"assets":12618272,"cur_liab":11749318,"non_cur_liab":234969,"equity":633985,"equities":12618272},"cash_flow_data":{"cfo_im_ebt":73697,"cfo_im_ebwc":1584523,"cfo_im_op":908854,"cfo_im_int":-24319,"cfo_im_tax":-15312,"cfo_im_net":869223,"cfi_acq_fa":-2926274,"cfi_sal_fa":125680,"cfi_net":-2800594,"cff_ln_rcv":2262179,"cff_ls_repay":-240278,"cff_net":2021901,"net_increase":90530,"at_beginning_of_year":27327,"at_end_of_year":117857},"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",3964862,3964862,false],["net_turnover_source","gross_profit_calc",700354,700354,false],["gross_profit_calc","selling_exp",65880,65880,false],["gross_profit_calc","admin_exp",504707,504707,false],["gross_profit_calc","other_op_exp_exp",163585,163585,false]]}},"financial_ratios":{"current_ratio":{"value":0.11159464745102651},"quick_ratio":{"value":0.10700987070058024},"net_profit_margin":{"value":0.012514961793837627},"roa":{"value":0.004627020244927356},"roe":{"value":0.09209208419757565},"debt_to_equity":{"value":18.903108117699947,"negative_equity":false},"interest_coverage":{"value":4.030428882766561},"asset_turnover":{"value":0.36971908673390463},"altman_z_score":{"value":-0.13523183324435578},"roce":{"value":0.11279768549313313}},"source_ids":{"financial_statement_id":"2085133","income_statement_id":"2085133","balance_sheet_id":"2085133","cash_flow_statement_id":"2085133"}}},"2023":{"UGP":{"fs_data":{"currency":"EUR","employees":21,"type_from_db":"UGP"},"income_data":{"net_turnover":3433951,"cogs":2918781,"gross_prof":515170,"sell_exp":46766,"admin_exp":381817,"oth_op_rev":4502,"oth_op_exp":80149,"interest_expenses":596213,"income_before_income_taxes":-585273,"provision_for_income_taxes":4283,"income_after_income_taxes":-589556,"net_income":-589556},"balance_data":{"cash":27327,"accounts_receivable":870288,"inventories":37796,"cur_assets":935411,"fixed_assets":9660062,"non_cur_assets":9660062,"assets":10595473,"cur_liab":9573877,"non_cur_liab":445996,"equity":575600,"equities":10595473},"cash_flow_data":{"cfo_im_ebt":-585273,"cfo_im_ebwc":1203485,"cfo_im_op":349795,"cfo_im_int":-27843,"cfo_im_tax":-4283,"cfo_im_net":317669,"cfi_acq_fa":-2392512,"cfi_sal_fa":3335,"cfi_net":-2389177,"cff_ln_rcv":2254374,"cff_ls_repay":-171491,"cff_net":2082883,"net_increase":11375,"at_beginning_of_year":15952,"at_end_of_year":27327},"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",2918781,2918781,false],["net_turnover_source","gross_profit_calc",515170,515170,false],["gross_profit_calc","selling_exp",46766,46766,false],["gross_profit_calc","admin_exp",381817,381817,false],["gross_profit_calc","other_op_exp_exp",80149,80149,false]]}},"financial_ratios":{"current_ratio":{"value":0.0977045140646783},"quick_ratio":{"value":0.09375668812122821},"net_profit_margin":{"value":-0.17168445327262968},"roa":{"value":-0.05564225400791451},"roe":{"value":-1.0242460041695622},"debt_to_equity":{"value":17.40770152883947,"negative_equity":false},"interest_coverage":{"value":0.018349147033023434},"asset_turnover":{"value":0.32409605498499217},"altman_z_score":{"value":-0.1877720416822633},"roce":{"value":0.010708734176719564}},"source_ids":{"financial_statement_id":"1937251","income_statement_id":"1937251","balance_sheet_id":"1937251","cash_flow_statement_id":"1937251"}}},"2022":{"UGP":{"fs_data":{"currency":"EUR","employees":13,"type_from_db":"UGP"},"income_data":{"net_turnover":2076009,"cogs":1900365,"gross_prof":175644,"sell_exp":42360,"admin_exp":234343,"oth_op_rev":3018,"oth_op_exp":38139,"interest_expenses":195518,"income_before_income_taxes":-331698,"provision_for_income_taxes":3146,"income_after_income_taxes":-334844,"net_income":-334844},"balance_data":{"cash":15952,"accounts_receivable":610718,"inventories":22986,"cur_assets":649656,"fixed_assets":7587055,"non_cur_assets":7587055,"assets":8236711,"cur_liab":6592290,"non_cur_liab":479265,"equity":1165156,"equities":8236711},"cash_flow_data":{"cfo_im_ebt":-331698,"cfo_im_ebwc":563964,"cfo_im_op":289682,"cfo_im_int":-20069,"cfo_im_tax":-3146,"cfo_im_net":266467,"cfi_acq_fa":-6933093,"cfi_sal_fa":2882,"cfi_net":-6930211,"cff_ln_rcv":5294040,"cff_ls_repay":-114344,"cff_net":5179696,"net_increase":-1484048,"at_beginning_of_year":1500000,"at_end_of_year":15952},"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",1900365,1900365,false],["net_turnover_source","gross_profit_calc",175644,175644,false],["gross_profit_calc","selling_exp",42360,42360,false],["gross_profit_calc","admin_exp",234343,234343,false],["gross_profit_calc","other_op_exp_exp",38139,38139,false]]}},"financial_ratios":{"current_ratio":{"value":0.0985478490782414},"quick_ratio":{"value":0.09506104858857847},"net_profit_margin":{"value":-0.1612921716620689},"roa":{"value":-0.040652634285699714},"roe":{"value":-0.28738126053506996},"debt_to_equity":{"value":6.069191593228718,"negative_equity":false},"interest_coverage":{"value":-0.6965087613416667},"asset_turnover":{"value":0.2520434430684772},"altman_z_score":{"value":-0.12811413636312768},"roce":{"value":-0.08281334281184684}},"source_ids":{"financial_statement_id":"1936204","income_statement_id":"1936204","balance_sheet_id":"1936204","cash_flow_statement_id":"1936204"}}}},"vid_data":{"has_data":true,"rating":{"Reitings":"A","Skaidrojums":"Laba saistību izpilde","Informacijas_atjaunosanas_datums":"12.08.2026"},"pvn":{"Aktivs":"ir","Registrets":" 13.11.2021 ","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,"907.75","133.55","258.57",27,"2 341.03","~ 1 663.33"],[2023,"636.71","99.53","183.57",20,"2 243.69","~ 1 596.25"],[2022," -247.08","49.40","111.42",13,"2 095.13","~ 1 493.87"]]},"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","213.66","52.71","111.08",35,"3 103.27","~ 2 209.43"],["2026. gada 1. ceturksnis","384.91","39.14","81.66",31,"2 575.72","~ 1 857.68"],["2025. gada 4. ceturksnis","378.73","37.87","78.15",31,"2 465.01","~ 1 773.66"]]},"salary_calculation_example":{"year":2024,"vsaoi_sum":258.57,"employees":27,"gross_salary_raw":2341.0253903067046,"gross_salary_formatted":"2 341.03","net_salary_formatted":"~ 1 663.33","vsaoi_employee_part":"245.81","non_taxable_minimum":"0.00","iin_part":"431.89","iin_rate_percentage":"20.61","iin_rate_decimal":"0.2061"}},"salary_calculation_example":{"year":2024,"vsaoi_sum":258.57,"employees":27,"gross_salary_raw":2341.0253903067046,"gross_salary_formatted":"2 341.03","net_salary_formatted":"~ 1 663.33","vsaoi_employee_part":"245.81","non_taxable_minimum":"0.00","iin_part":"431.89","iin_rate_percentage":"20.61","iin_rate_decimal":"0.2061"},"raw_database_records":{"equity_capitals":{"columns":["equity_capital_type","amount","currency","date_from"],"data":[["PAID_UP_EQUITY",2700000,"EUR","2026-06-08"]]},"financial_statements":{"columns":["year","employees","currency"],"data":[[2022,13,"EUR"],[2023,21,"EUR"],[2024,27,"EUR"],[2025,32,"EUR"]]},"memorandum_date":{"columns":["document_date"],"data":[["2021-09-15"]]},"register":{"columns":["sepa","regtype","type","registered","address","index","addressid","city"],"data":[["LV96ZZZ40203354585","K","SIA","2021-10-20","Rīga, Raudas iela 12A",1002,106356355,100003003]]},"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","7732  ","010095","Zemgales priekšpilsēta","907.75","133.55","258.57",27],[2023,"sabiedrība ar ierobežotu atbildību","7732  ","010095","Zemgales priekšpilsēta","636.71","99.53","183.57",20],[2022,"sabiedrība ar ierobežotu atbildību","7732  ","010095","Zemgales priekšpilsēta"," -247.08","49.40","111.42",13]]},"pdb_pvnmaksataji_odata":{"columns":["Aktivs","Registrets","Buvniecibas_pazime","PVN139_2_pazime"],"data":[["ir"," 13.11.2021 ","nav","nav"]]},"reitings_uznemumi":{"columns":["Reitings","Skaidrojums","Informacijas_atjaunosanas_datums"],"data":[["A","Laba saistību izpilde","12.08.2026"]]},"pdb_samaksato_nodoklu_kopsummas_cet":{"columns":["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":[["2025. gada 4. ceturksnis","378.73","262.26","0.00","37.87","78.15","31"],["2026. gada 1. ceturksnis","384.91","159.29","0.00","39.14","81.66","31"],["2026. gada 2. ceturksnis","213.66","108.95","0.0","52.71","111.08","35"]]},"deminimis":{"columns":["assign_date","assigned_amount","assigner_title","program_title","instrument_title","regul_title","project_title"],"data":[["2026-01-19",2765,"Biedrība \"Zaļās mājas\"","Nozaru apmācību programma","01 Tiešais maksājums (grants)","2023/2831 Vispārējā tautsaimniecība (2023/2831)","e65c819e"],["2025-11-24",10210,"Biedrība \"Zaļās mājas\"","Nozaru apmācību programma","01 Tiešais maksājums (grants)","2023/2831 Vispārējā tautsaimniecība (2023/2831)","e65c819e"]]},"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"],"data":[[2076009,1900365,175644,42360,234343,3018,38139,195518,-331698,3146,-334844,-334844],[3433951,2918781,515170,46766,381817,4502,80149,596213,-585273,4283,-589556,-589556],[4665216,3964862,700354,65880,504707,131834,163585,24319,73697,15312,58385,58385],[7113340,5848562,1264778,141425,491550,9504,210010,187161,244136,45119,199017,199017]]},"balance_sheets":{"columns":["cash","accounts_receivable","inventories","cur_assets","fixed_assets","non_cur_assets","assets","cur_liab","non_cur_liab","equity","equities"],"data":[[15952,610718,22986,649656,7587055,7587055,8236711,6592290,479265,1165156,8236711],[27327,870288,37796,935411,9660062,9660062,10595473,9573877,445996,575600,10595473],[117857,1139436,53868,1311161,11307111,11307111,12618272,11749318,234969,633985,12618272],[78249,1349598,62740,1490587,13140471,13140471,14631058,13622585,175471,833002,14631058]]},"cash_flow_statements":{"columns":["cfo_im_ebt","cfo_im_ebwc","cfo_im_op","cfo_im_int","cfo_im_tax","cfo_im_net","cfi_acq_fa","cfi_sal_fa","cfi_net","cff_ln_rcv","cff_ls_repay","cff_net","net_increase","at_beginning_of_year","at_end_of_year"],"data":[[-331698,563964,289682,-20069,-3146,266467,-6933093,2882,-6930211,5294040,-114344,5179696,-1484048,1500000,15952],[-585273,1203485,349795,-27843,-4283,317669,-2392512,3335,-2389177,2254374,-171491,2082883,11375,15952,27327],[73697,1584523,908854,-24319,-15312,869223,-2926274,125680,-2800594,2262179,-240278,2021901,90530,27327,117857],[244136,2501834,2066647,-15809,-45119,2005719,-3511179,3209,-3507970,1728576,-265933,1462643,-39608,117857,78249]]}}}