{"_avots":{"nosaukums":"Saraksts.lv","lapa":"https://saraksts.lv/40203410755","dati_atjaunoti":"2026-09-21","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/40203410755"},"registration_number":"40203410755","company_name":"Sabiedrība ar ierobežotu atbildību Setprodak","company_type":"SIA","registered_date":"2022-07-04","area_of_activity":{"nace_code":"5911","nace_description":"Kinofilmu, video filmu un televīzijas programmu producēšanas pakalpojumi"},"segmentation":{"status":"Aktīvs","form_group":"Komercsabiedrība","financials":"Peļņa"},"financial_summary":{"UGP":{"columns":["year","turnover","profit","assets","employees","currency"],"data":[[2025,898419,210169,395997,7,"EUR"],[2024,219578,53327,213166,3,"EUR"],[2023,362671,-34969,144080,4,"EUR"],[2022,520292,171517,207901,9,"EUR"]]}},"detailed_financials_by_year":{"2025":{"UGP":{"fs_data":{"currency":"EUR","employees":7,"type_from_db":"UGP"},"income_data":{"net_turnover":898419,"cogs":594328,"gross_prof":304091,"sell_exp":14,"admin_exp":89065,"oth_op_exp":45,"other_interest_revenues":202,"income_before_income_taxes":215169,"provision_for_income_taxes":5000,"income_after_income_taxes":210169,"net_income":210169},"balance_data":{"cash":334123,"accounts_receivable":25548,"inventories":70,"cur_assets":359741,"fixed_assets":36256,"non_cur_assets":36256,"assets":395997,"cur_liab":13153,"equity":382844,"equities":395997},"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",594328,594328,false],["net_turnover_source","gross_profit_calc",304091,304091,false],["gross_profit_calc","selling_exp",14,14,false],["gross_profit_calc","admin_exp",89065,89065,false],["gross_profit_calc","other_op_exp_exp",45,45,false]]}},"financial_ratios":{"current_ratio":{"value":27.35049038242226},"quick_ratio":{"value":27.345168402645783},"net_profit_margin":{"value":0.23393205174868295},"roa":{"value":0.5307338186905456},"roe":{"value":0.5489677257577499},"debt_to_equity":{"value":0.03435603013237768,"negative_equity":false},"asset_turnover":{"value":2.2687520360002726},"altman_z_score":{"value":17.62376882378315},"roce":{"value":0.5620278755837887}},"source_ids":{"financial_statement_id":"2151656","income_statement_id":"2151656","balance_sheet_id":"2151656"}}},"2024":{"UGP":{"fs_data":{"currency":"EUR","employees":3,"type_from_db":"UGP"},"income_data":{"net_turnover":219578,"cogs":102192,"gross_prof":117386,"admin_exp":64032,"oth_op_exp":27,"income_before_income_taxes":53327,"income_after_income_taxes":53327,"net_income":53327},"balance_data":{"cash":174074,"accounts_receivable":282,"inventories":70,"cur_assets":174426,"fixed_assets":38740,"non_cur_assets":38740,"assets":213166,"cur_liab":20491,"equity":192675,"equities":213166},"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",102192,102192,false],["net_turnover_source","gross_profit_calc",117386,117386,false],["gross_profit_calc","admin_exp",64032,64032,false],["gross_profit_calc","other_op_exp_exp",27,27,false],["gross_profit_calc","ebit_calc",53327,53327,false]]}},"financial_ratios":{"current_ratio":{"value":8.512322483041336},"quick_ratio":{"value":8.508906349128885},"net_profit_margin":{"value":0.2428613066882839},"roa":{"value":0.2501665368773632},"roe":{"value":0.2767717659270793},"debt_to_equity":{"value":0.10635007136369534,"negative_equity":false},"asset_turnover":{"value":1.0300798438775414},"altman_z_score":{"value":7.037861228375657},"roce":{"value":0.2767717659270793}},"source_ids":{"financial_statement_id":"2029711","income_statement_id":"2029711","balance_sheet_id":"2029711"}}},"2023":{"UGP":{"fs_data":{"currency":"EUR","employees":4,"type_from_db":"UGP"},"income_data":{"net_turnover":362671,"cogs":321574,"gross_prof":41097,"sell_exp":10016,"admin_exp":66142,"oth_op_exp":61,"other_interest_revenues":153,"income_before_income_taxes":-34969,"income_after_income_taxes":-34969,"net_income":-34969},"balance_data":{"cash":90856,"accounts_receivable":3081,"inventories":70,"cur_assets":94007,"fixed_assets":50073,"non_cur_assets":50073,"assets":144080,"cur_liab":4732,"equity":139348,"equities":144080},"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",321574,321574,false],["net_turnover_source","gross_profit_calc",41097,41097,false],["gross_profit_calc","selling_exp",10016,10016,false],["gross_profit_calc","admin_exp",66142,66142,false],["gross_profit_calc","other_op_exp_exp",61,61,false]]}},"financial_ratios":{"current_ratio":{"value":19.86622992392223},"quick_ratio":{"value":19.85143702451395},"net_profit_margin":{"value":-0.09642072291415636},"roa":{"value":-0.24270544142143255},"roe":{"value":-0.250947268708557},"debt_to_equity":{"value":0.03395814794614921,"negative_equity":false},"asset_turnover":{"value":2.51715019433648},"altman_z_score":{"value":15.38964614965716},"roce":{"value":-0.250947268708557}},"source_ids":{"financial_statement_id":"1859147","income_statement_id":"1859147","balance_sheet_id":"1859147"}}},"2022":{"UGP":{"fs_data":{"currency":"EUR","employees":9,"type_from_db":"UGP"},"income_data":{"net_turnover":520292,"cogs":302870,"gross_prof":217422,"admin_exp":45826,"oth_op_exp":79,"income_before_income_taxes":171517,"income_after_income_taxes":171517,"net_income":171517},"balance_data":{"cash":191678,"accounts_receivable":73,"cur_assets":191751,"fixed_assets":16150,"non_cur_assets":16150,"assets":207901,"cur_liab":33584,"equity":174317,"equities":207901},"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",302870,302870,false],["net_turnover_source","gross_profit_calc",217422,217422,false],["gross_profit_calc","admin_exp",45826,45826,false],["gross_profit_calc","other_op_exp_exp",79,79,false],["gross_profit_calc","ebit_calc",171517,171517,false]]}},"financial_ratios":{"current_ratio":{"value":5.709593854216293},"quick_ratio":{"value":5.709593854216293},"net_profit_margin":{"value":0.3296552705019489},"roa":{"value":0.824993626774282},"roe":{"value":0.9839373096140939},"debt_to_equity":{"value":0.19266049782866845,"negative_equity":false},"asset_turnover":{"value":2.502594985113107},"altman_z_score":{"value":8.49650206978106},"roce":{"value":0.9839373096140939}},"source_ids":{"financial_statement_id":"1736062","income_statement_id":"1736062","balance_sheet_id":"1736062"}}}},"vid_data":{"has_data":true,"rating":{"Reitings":"A","Skaidrojums":"Laba saistību izpilde","Informacijas_atjaunosanas_datums":"12.08.2026"},"pvn":{"Aktivs":"ir","Registrets":" 02.09.2022 ","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,"33.03","7.41","8.56",3,"697.50","~ 584.22"],[2023,"65.37","13.01","11.62",4,"710.13","~ 592.29"]]},"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","28.32","4.7","7.08",8,"865.36","~ 717.25"],["2026. gada 1. ceturksnis"," -16.44","2.09","2.38",3,"775.72","~ 657.48"],["2025. gada 4. ceturksnis","45.40","4.12","4.94",5,"966.07","~ 774.20"]]},"salary_calculation_example":{"year":2024,"vsaoi_sum":8.56,"employees":3,"gross_salary_raw":697.5000814836544,"gross_salary_formatted":"697.50","net_salary_formatted":"~ 584.22","vsaoi_employee_part":"73.24","non_taxable_minimum":"424.04","iin_part":"40.05","iin_rate_percentage":"20","iin_rate_decimal":"0.2"}},"salary_calculation_example":{"year":2024,"vsaoi_sum":8.56,"employees":3,"gross_salary_raw":697.5000814836544,"gross_salary_formatted":"697.50","net_salary_formatted":"~ 584.22","vsaoi_employee_part":"73.24","non_taxable_minimum":"424.04","iin_part":"40.05","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",2800,"EUR","2022-07-04"]]},"financial_statements":{"columns":["year","employees","currency"],"data":[[2022,9,"EUR"],[2023,4,"EUR"],[2024,3,"EUR"],[2025,7,"EUR"]]},"memorandum_date":{"columns":["document_date"],"data":[["2022-06-29"]]},"register":{"columns":["sepa","regtype","type","registered","address","index","addressid","city"],"data":[["LV04ZZZ40203410755","K","SIA","2022-07-04","Rīga, Stirnu iela 21 - 53",1035,113797932,100003003]]},"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","5911  ","010094","Vidzemes priekšpilsēta","33.03","7.41","8.56",3],[2023,"sabiedrība ar ierobežotu atbildību","5911  ","010094","Vidzemes priekšpilsēta","65.37","13.01","11.62",4]]},"pdb_pvnmaksataji_odata":{"columns":["Aktivs","Registrets","Buvniecibas_pazime","PVN139_2_pazime"],"data":[["ir"," 02.09.2022 ","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":[["SETPRODAK SIA","2025. gada 4. ceturksnis","45.40","31.33","0.00","4.12","4.94","5"],["SETPRODAK SIA","2026. gada 1. ceturksnis"," -16.44"," -4.36","16.55","2.09","2.38","3"],["SETPRODAK SIA","2026. gada 2. ceturksnis","28.32","15.71","1.2","4.7","7.08","8"]]},"income_statements":{"columns":["net_turnover","cogs","gross_prof","admin_exp","oth_op_exp","income_before_income_taxes","income_after_income_taxes","net_income","sell_exp","other_interest_revenues","provision_for_income_taxes"],"data":[[520292,302870,217422,45826,79,171517,171517,171517,null,null,null],[362671,321574,41097,66142,61,-34969,-34969,-34969,10016,153,null],[219578,102192,117386,64032,27,53327,53327,53327,null,null,null],[898419,594328,304091,89065,45,215169,210169,210169,14,202,5000]]},"balance_sheets":{"columns":["cash","accounts_receivable","cur_assets","fixed_assets","non_cur_assets","assets","cur_liab","equity","equities","inventories"],"data":[[191678,73,191751,16150,16150,207901,33584,174317,207901,null],[90856,3081,94007,50073,50073,144080,4732,139348,144080,70],[174074,282,174426,38740,38740,213166,20491,192675,213166,70],[334123,25548,359741,36256,36256,395997,13153,382844,395997,70]]}}}