{"_avots":{"nosaukums":"Saraksts.lv","lapa":"https://saraksts.lv/40203436735","dati_atjaunoti":"2026-09-23","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/40203436735"},"registration_number":"40203436735","company_name":"SIA HYPERCELL","company_type":"SIA","registered_date":"2022-10-26","area_of_activity":{"nace_code":"6210","nace_description":"Datorprogrammēšana"},"segmentation":{"status":"Aktīvs","form_group":"Komercsabiedrība","financials":"Zaudējumi"},"financial_summary":{"UGP":{"columns":["year","turnover","profit","assets","employees","currency"],"data":[[2025,14513702,-498602,3446149,7,"EUR"],[2024,18514810,-284285,3993785,6,"EUR"],[2023,11519569,-1031037,4143312,5,"EUR"]]}},"detailed_financials_by_year":{"2025":{"UGP":{"fs_data":{"currency":"EUR","employees":7,"type_from_db":"UGP"},"income_data":{"net_turnover":14513702,"cogs":15047507,"gross_prof":-533805,"admin_exp":124282,"oth_op_rev":196136,"oth_op_exp":12740,"interest_expenses":17956,"income_before_income_taxes":-492647,"provision_for_income_taxes":5955,"income_after_income_taxes":-498602,"net_income":-498602},"balance_data":{"cash":552238,"accounts_receivable":2606671,"cur_assets":3158909,"fixed_assets":2428,"intangible_assets":284812,"non_cur_assets":287240,"assets":3446149,"cur_liab":4982177,"non_cur_liab":249892,"equity":-1785920,"equities":3446149},"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",15047507,15047507,false],["net_turnover_source","gross_profit_calc",533805,-533805,true],["gross_profit_calc","admin_exp",124282,124282,false],["gross_profit_calc","other_op_exp_exp",12740,12740,false],["gross_profit_calc","ebit_calc",670827,-670827,true]]}},"financial_ratios":{"current_ratio":{"value":0.6340419057773339},"quick_ratio":{"value":0.6340419057773339},"net_profit_margin":{"value":-0.03435388159409639},"roa":{"value":-0.1446838195330498},"roe":{"value":0.27918495789285075},"debt_to_equity":{"value":-2.9296211476437914,"negative_equity":true},"interest_coverage":{"value":-26.436344397415905},"asset_turnover":{"value":4.211571235022049},"altman_z_score":{"value":2.813517683929688},"roce":{"value":0.3090379862867083}},"source_ids":{"financial_statement_id":"2343269","income_statement_id":"2343269","balance_sheet_id":"2343269"}}},"2024":{"UGP":{"fs_data":{"currency":"EUR","employees":6,"type_from_db":"UGP"},"income_data":{"net_turnover":18514810,"cogs":18503766,"gross_prof":11044,"admin_exp":148871,"oth_op_rev":1562,"oth_op_exp":142336,"interest_expenses":4500,"income_before_income_taxes":-283101,"provision_for_income_taxes":1184,"income_after_income_taxes":-284285,"net_income":-284285},"balance_data":{"cash":1243111,"accounts_receivable":2745016,"cur_assets":3988127,"fixed_assets":5658,"non_cur_assets":5658,"assets":3993785,"cur_liab":5122483,"non_cur_liab":158624,"equity":-1287322,"equities":3993785},"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",18503766,18503766,false],["net_turnover_source","gross_profit_calc",11044,11044,false],["gross_profit_calc","admin_exp",148871,148871,false],["gross_profit_calc","other_op_exp_exp",142336,142336,false],["gross_profit_calc","ebit_calc",280163,-280163,true]]}},"financial_ratios":{"current_ratio":{"value":0.778553486658716},"quick_ratio":{"value":0.778553486658716},"net_profit_margin":{"value":-0.015354464885137897},"roa":{"value":-0.07118184879756922},"roe":{"value":0.22083441438894078},"debt_to_equity":{"value":-4.102397846071146,"negative_equity":true},"interest_coverage":{"value":-61.91133333333333},"asset_turnover":{"value":4.635905538230025},"altman_z_score":{"value":3.8308501278216593},"roce":{"value":0.2468339626720345}},"source_ids":{"financial_statement_id":"2086479","income_statement_id":"2086479","balance_sheet_id":"2086479"}}},"2023":{"UGP":{"fs_data":{"currency":"EUR","employees":5,"type_from_db":"UGP"},"income_data":{"net_turnover":11519569,"cogs":12422530,"gross_prof":-902961,"admin_exp":110055,"oth_op_rev":156,"oth_op_exp":13604,"interest_expenses":4124,"income_before_income_taxes":-1030588,"provision_for_income_taxes":449,"income_after_income_taxes":-1031037,"net_income":-1031037},"balance_data":{"cash":924552,"accounts_receivable":3212533,"cur_assets":4137085,"fixed_assets":6227,"non_cur_assets":6227,"assets":4143312,"cur_liab":4992225,"non_cur_liab":154124,"equity":-1003037,"equities":4143312},"cash_flow_data":{"cfo_im_ebt":-1030588,"cfo_im_ebwc":-1012603,"cfo_im_op":738640,"cfo_im_net":738640,"cfi_acq_fa":-7480,"cfi_net":-7480,"cff_iss_cap":28000,"cff_ln_rcv":150000,"cff_net":206000,"effect_of_exchange_rate_change":-12608,"net_increase":924552,"at_end_of_year":924552},"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",12422530,12422530,false],["net_turnover_source","gross_profit_calc",902961,-902961,true],["gross_profit_calc","admin_exp",110055,110055,false],["gross_profit_calc","other_op_exp_exp",13604,13604,false],["gross_profit_calc","ebit_calc",1026620,-1026620,true]]}},"financial_ratios":{"current_ratio":{"value":0.8287056372659486},"quick_ratio":{"value":0.8287056372659486},"net_profit_margin":{"value":-0.08950308817977479},"roa":{"value":-0.2488436786802442},"roe":{"value":1.0279152214723883},"debt_to_equity":{"value":-5.130766861043012,"negative_equity":true},"interest_coverage":{"value":-248.90009699321047},"asset_turnover":{"value":2.780280365079917},"altman_z_score":{"value":1.5701039818832148},"roce":{"value":1.2091509966274518}},"source_ids":{"financial_statement_id":"1946501","income_statement_id":"1946501","balance_sheet_id":"1946501","cash_flow_statement_id":"1946501"}}}},"vid_data":{"has_data":true,"rating":{"Reitings":"A","Skaidrojums":"Laba saistību izpilde","Informacijas_atjaunosanas_datums":"12.08.2026"},"pvn":{"Aktivs":"ir","Registrets":" 15.12.2022 ","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,"166.46","67.07","104.12",6,"4 242.04","~ 2 973.41"],[2023,"111.23","51.43","77.30",5,"3 779.21","~ 2 654.45"]]},"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","64.7","26.23","32.22",8,"3 938.11","~ 2 766.08"],["2026. gada 1. ceturksnis","51.59","23.38","28.14",8,"3 439.43","~ 2 433.57"],["2025. gada 4. ceturksnis","50.80","23.68","27.11",8,"3 313.53","~ 2 339.43"]]},"salary_calculation_example":{"year":2024,"vsaoi_sum":104.12,"employees":6,"gross_salary_raw":4242.039046967179,"gross_salary_formatted":"4 242.04","net_salary_formatted":"~ 2 973.41","vsaoi_employee_part":"445.41","non_taxable_minimum":"0.00","iin_part":"823.21","iin_rate_percentage":"21.68","iin_rate_decimal":"0.2168"}},"salary_calculation_example":{"year":2024,"vsaoi_sum":104.12,"employees":6,"gross_salary_raw":4242.039046967179,"gross_salary_formatted":"4 242.04","net_salary_formatted":"~ 2 973.41","vsaoi_employee_part":"445.41","non_taxable_minimum":"0.00","iin_part":"823.21","iin_rate_percentage":"21.68","iin_rate_decimal":"0.2168"},"raw_database_records":{"equity_capitals":{"columns":["equity_capital_type","amount","currency","date_from"],"data":[["PAID_UP_EQUITY",28000,"EUR","2022-10-26"]]},"financial_statements":{"columns":["year","employees","currency"],"data":[[2023,5,"EUR"],[2024,6,"EUR"],[2025,7,"EUR"]]},"memorandum_date":{"columns":["document_date"],"data":[["2022-10-21"]]},"register":{"columns":["sepa","regtype","type","registered","address","index","addressid","city"],"data":[["LV48ZZZ40203436735","K","SIA","2022-10-26","Rīga, Dzirnavu iela 41 - 11",1010,119222553,100003003]]},"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","6210  ","010094","Vidzemes priekšpilsēta","166.46","67.07","104.12",6],[2023,"sabiedrība ar ierobežotu atbildību","6201  ","010094","Vidzemes priekšpilsēta","111.23","51.43","77.30",5]]},"pdb_pvnmaksataji_odata":{"columns":["Aktivs","Registrets","Buvniecibas_pazime","PVN139_2_pazime"],"data":[["ir"," 15.12.2022 ","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":[["HYPERCELL SIA","2025. gada 4. ceturksnis","50.80","0.00","0.00","23.68","27.11","8"],["HYPERCELL SIA","2026. gada 1. ceturksnis","51.59","0.00","0.00","23.38","28.14","8"],["HYPERCELL SIA","2026. gada 2. ceturksnis","64.7","0.0","0.0","26.23","32.22","8"]]},"income_statements":{"columns":["net_turnover","cogs","gross_prof","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":[[11519569,12422530,-902961,110055,156,13604,4124,-1030588,449,-1031037,-1031037],[18514810,18503766,11044,148871,1562,142336,4500,-283101,1184,-284285,-284285],[14513702,15047507,-533805,124282,196136,12740,17956,-492647,5955,-498602,-498602]]},"balance_sheets":{"columns":["cash","accounts_receivable","cur_assets","fixed_assets","non_cur_assets","assets","cur_liab","non_cur_liab","equity","equities","intangible_assets"],"data":[[924552,3212533,4137085,6227,6227,4143312,4992225,154124,-1003037,4143312,null],[1243111,2745016,3988127,5658,5658,3993785,5122483,158624,-1287322,3993785,null],[552238,2606671,3158909,2428,287240,3446149,4982177,249892,-1785920,3446149,284812]]},"cash_flow_statements":{"columns":["cfo_im_ebt","cfo_im_ebwc","cfo_im_op","cfo_im_net","cfi_acq_fa","cfi_net","cff_iss_cap","cff_ln_rcv","cff_net","effect_of_exchange_rate_change","net_increase","at_end_of_year"],"data":[[-1030588,-1012603,738640,738640,-7480,-7480,28000,150000,206000,-12608,924552,924552]]}}}