{"_avots":{"nosaukums":"Saraksts.lv","lapa":"https://saraksts.lv/41203074709","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/41203074709"},"registration_number":"41203074709","company_name":"Sabiedrība ar ierobežotu atbildību \"AI Cooperation\"","company_type":"SIA","registered_date":"2020-08-05","area_of_activity":{"nace_code":"3521","nace_description":"Gāzes ražošana"},"segmentation":{"status":"Aktīvs","form_group":"Komercsabiedrība","financials":"Peļņa"},"financial_summary":{"UGP":{"columns":["year","turnover","profit","assets","employees","currency"],"data":[[2025,1160142,124388,431872,3,"EUR"],[2024,391049,9886,161806,3,"EUR"],[2023,236265,21653,32507,1,"EUR"],[2022,20107,-7766,8586,1,"EUR"],[2021,165986,3499,15513,1,"EUR"]]}},"detailed_financials_by_year":{"2025":{"UGP":{"fs_data":{"currency":"EUR","employees":3,"type_from_db":"UGP"},"income_data":{"net_turnover":1160142,"cogs":1020766,"gross_prof":139376,"sell_exp":3251,"admin_exp":1768,"oth_op_rev":15750,"oth_op_exp":25835,"other_interest_revenues":116,"income_before_income_taxes":124388,"income_after_income_taxes":124388,"net_income":124388},"balance_data":{"cash":288,"accounts_receivable":398177,"cur_assets":398465,"intangible_assets":33407,"non_cur_assets":33407,"assets":431872,"cur_liab":277412,"equity":154460,"equities":431872},"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",1020766,1020766,false],["net_turnover_source","gross_profit_calc",139376,139376,false],["gross_profit_calc","selling_exp",3251,3251,false],["gross_profit_calc","admin_exp",1768,1768,false],["gross_profit_calc","other_op_exp_exp",25835,25835,false]]}},"financial_ratios":{"current_ratio":{"value":1.4363654059665767},"quick_ratio":{"value":1.4363654059665767},"net_profit_margin":{"value":0.10721790953176422},"roa":{"value":0.2880205245998814},"roe":{"value":0.8053088178169105},"debt_to_equity":{"value":1.7960119124692477,"negative_equity":false},"asset_turnover":{"value":2.6863098325429755},"altman_z_score":{"value":4.313573810831614},"roce":{"value":0.8053088178169105}},"source_ids":{"financial_statement_id":"2350848","income_statement_id":"2350848","balance_sheet_id":"2350848"}}},"2024":{"UGP":{"fs_data":{"currency":"EUR","employees":3,"type_from_db":"UGP"},"income_data":{"net_turnover":391049,"cogs":371227,"gross_prof":19822,"sell_exp":51,"admin_exp":17405,"oth_op_rev":9248,"oth_op_exp":1728,"income_before_income_taxes":9886,"income_after_income_taxes":9886,"net_income":9886},"balance_data":{"cash":44673,"accounts_receivable":78324,"cur_assets":122997,"fixed_assets":38809,"non_cur_assets":38809,"assets":161806,"cur_liab":50734,"non_cur_liab":81000,"equity":30072,"equities":161806},"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",371227,371227,false],["net_turnover_source","gross_profit_calc",19822,19822,false],["gross_profit_calc","selling_exp",51,51,false],["gross_profit_calc","admin_exp",17405,17405,false],["gross_profit_calc","other_op_exp_exp",1728,1728,false]]}},"financial_ratios":{"current_ratio":{"value":2.4243505341585525},"quick_ratio":{"value":2.4243505341585525},"net_profit_margin":{"value":0.025280719296047298},"roa":{"value":0.06109785792863058},"roe":{"value":0.3287443469007715},"debt_to_equity":{"value":4.380619845703644,"negative_equity":false},"asset_turnover":{"value":2.4167768809562067},"altman_z_score":{"value":3.175282173804014},"roce":{"value":0.0890053298761164}},"source_ids":{"financial_statement_id":"2117730","income_statement_id":"2117730","balance_sheet_id":"2117730"}}},"2023":{"UGP":{"fs_data":{"currency":"EUR","employees":1,"type_from_db":"UGP"},"income_data":{"net_turnover":236265,"cogs":231130,"gross_prof":5135,"admin_exp":6313,"oth_op_rev":22831,"income_before_income_taxes":21653,"income_after_income_taxes":21653,"net_income":21653},"balance_data":{"cash":23814,"accounts_receivable":941,"cur_assets":24755,"fixed_assets":7752,"non_cur_assets":7752,"assets":32507,"cur_liab":12321,"equity":20186,"equities":32507},"sankey_prepared":{"nodes":{"columns":["name"],"data":[["Neto Apgrozījums"],["Pārdotās prod. pašizmaksa"],["Bruto Peļņa"],["Administratīvās izmaksas"],["Peļņa pirms proc. un nodokļiem (EBIT)"]]},"links":{"columns":["source","target","value","originalValue","isLoss"],"data":[["net_turnover_source","cogs_exp",231130,231130,false],["net_turnover_source","gross_profit_calc",5135,5135,false],["gross_profit_calc","admin_exp",6313,6313,false],["gross_profit_calc","ebit_calc",1178,-1178,true],["other_op_rev_source","ebit_calc",22831,22831,false]]}},"financial_ratios":{"current_ratio":{"value":2.009171333495658},"quick_ratio":{"value":2.009171333495658},"net_profit_margin":{"value":0.09164709118997735},"roa":{"value":0.6661026855754145},"roe":{"value":1.0726741305855543},"debt_to_equity":{"value":0.6103735262062816,"negative_equity":false},"asset_turnover":{"value":7.268126864982927},"altman_z_score":{"value":10.811493923456721},"roce":{"value":1.0726741305855543}},"source_ids":{"financial_statement_id":"1940410","income_statement_id":"1940410","balance_sheet_id":"1940410"}}},"2022":{"UGP":{"fs_data":{"currency":"EUR","employees":1,"type_from_db":"UGP"},"income_data":{"net_turnover":20107,"oth_op_rev":21108,"mat_exp":40109,"oth_op_exp":8872,"income_before_income_taxes":-7766,"income_after_income_taxes":-7766,"net_income":-7766},"balance_data":{"cash":1612,"accounts_receivable":6974,"cur_assets":8586,"assets":8586,"cur_liab":10023,"non_cur_liab":30,"equity":-1467,"equities":8586},"sankey_prepared":{"nodes":{"columns":["name"],"data":[["Neto Apgrozījums"],["Kopējie Darb. Ieņēmumi"],["Pārējie Ieņēmumi & Krāj. Izm."],["Materiālu Izmaksas"],["Pārējās Operat. Izmaksas"]]},"links":{"columns":["source","target","value","originalValue","isLoss"],"data":[["net_turnover_source","total_rev_calc",20107,20107,false],["other_rev_source","total_rev_calc",21108,21108,false],["total_rev_calc","material_costs_exp",40109,40109,false],["total_rev_calc","other_op_costs_exp",8872,8872,false],["total_rev_calc","ebitda_calc",7766,-7766,true]]}},"financial_ratios":{"current_ratio":{"value":0.8566297515713858},"quick_ratio":{"value":0.8566297515713858},"net_profit_margin":{"value":-0.38623364997264636},"roa":{"value":-0.9044956906592126},"roe":{"value":5.293796864349011},"debt_to_equity":{"value":-6.852760736196319,"negative_equity":true},"asset_turnover":{"value":2.341835546238062},"altman_z_score":{"value":-0.7991244807134348},"roce":{"value":5.404314544189283}},"source_ids":{"financial_statement_id":"1779941","income_statement_id":"1779941","balance_sheet_id":"1779941"}}},"2021":{"UGP":{"fs_data":{"currency":"EUR","employees":1,"type_from_db":"UGP"},"income_data":{"net_turnover":165986,"oth_op_rev":3,"mat_exp":156926,"oth_op_exp":5564,"income_before_income_taxes":3499,"income_after_income_taxes":3499,"net_income":3499},"balance_data":{"cash":14217,"accounts_receivable":1296,"cur_assets":15513,"assets":15513,"cur_liab":9214,"equity":6299,"equities":15513},"sankey_prepared":{"nodes":{"columns":["name"],"data":[["Neto Apgrozījums"],["Kopējie Darb. Ieņēmumi"],["Pārējie Ieņēmumi & Krāj. Izm."],["Materiālu Izmaksas"],["Pārējās Operat. Izmaksas"]]},"links":{"columns":["source","target","value","originalValue","isLoss"],"data":[["net_turnover_source","total_rev_calc",165986,165986,false],["other_rev_source","total_rev_calc",3,3,false],["total_rev_calc","material_costs_exp",156926,156926,false],["total_rev_calc","other_op_costs_exp",5564,5564,false],["total_rev_calc","ebitda_calc",3499,3499,false]]}},"financial_ratios":{"current_ratio":{"value":1.6836336010418929},"quick_ratio":{"value":1.6836336010418929},"net_profit_margin":{"value":0.02108009109201981},"roa":{"value":0.22555276219944562},"roe":{"value":0.5554849976186697},"debt_to_equity":{"value":1.4627718685505635,"negative_equity":false},"asset_turnover":{"value":10.699800167601367},"altman_z_score":{"value":12.301375902935888},"roce":{"value":0.5554849976186697}},"source_ids":{"financial_statement_id":"1779922","income_statement_id":"1779922","balance_sheet_id":"1779922"}}}},"vid_data":{"has_data":true,"rating":{"Reitings":"B","Skaidrojums":"Jāuzlabo saistību izpilde","Informacijas_atjaunosanas_datums":"12.08.2026"},"pvn":{"Aktivs":"ir","Registrets":" 17.11.2020 ","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," -30.84","9.33","16.74",3,"1 364.04","~ 1 010.18"],[2023,"16.17","4.13","6.46",null,"—","—"]]},"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","3.43","0.87","2.56",2,"***","***"],["2026. gada 1. ceturksnis","1.78","9.67","2.05",2,"***","***"],["2025. gada 4. ceturksnis","5.17","0.77","1.02",2,"***","***"]]},"salary_calculation_example":{"year":2024,"vsaoi_sum":16.74,"employees":3,"gross_salary_raw":1364.0363743033147,"gross_salary_formatted":"1 364.04","net_salary_formatted":"~ 1 010.18","vsaoi_employee_part":"143.22","non_taxable_minimum":"167.67","iin_part":"210.63","iin_rate_percentage":"20","iin_rate_decimal":"0.2"}},"salary_calculation_example":{"year":2024,"vsaoi_sum":16.74,"employees":3,"gross_salary_raw":1364.0363743033147,"gross_salary_formatted":"1 364.04","net_salary_formatted":"~ 1 010.18","vsaoi_employee_part":"143.22","non_taxable_minimum":"167.67","iin_part":"210.63","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","2021-09-06"]]},"financial_statements":{"columns":["year","employees","currency"],"data":[[2021,1,"EUR"],[2022,1,"EUR"],[2023,1,"EUR"],[2024,3,"EUR"],[2025,3,"EUR"]]},"memorandum_date":{"columns":["document_date"],"data":[["2020-05-11"]]},"register":{"columns":["sepa","regtype","type","registered","address","index","addressid","city"],"data":[["LV15ZZZ41203074709","K","SIA","2020-08-05","Rīga, Graudu iela 31",1058,101891391,100003003]]},"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","3521  ","010095","Zemgales priekšpilsēta"," -30.84","9.33","16.74",3],[2023,"sabiedrība ar ierobežotu atbildību","4619  ","010095","Zemgales priekšpilsēta","16.17","4.13","6.46",null]]},"pdb_pvnmaksataji_odata":{"columns":["Aktivs","Registrets","Buvniecibas_pazime","PVN139_2_pazime"],"data":[["ir"," 17.11.2020 ","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":[["AI COOPERATION SIA","2025. gada 4. ceturksnis","5.17","3.37","0.00","0.77","1.02","2"],["AI COOPERATION SIA","2026. gada 1. ceturksnis","1.78","13.08","23.03","9.67","2.05","2"],["AI COOPERATION SIA","2026. gada 2. ceturksnis","3.43","0.0","0.0","0.87","2.56","2"]]},"deminimis":{"columns":["assign_date","assigned_amount","assigner_title","program_title","instrument_title","regul_title","project_title"],"data":[["2026-06-12",500,"Latvijas Informācijas tehnoloģiju klasteris","ANM 2.2.1.1.i.  investīcija \"Atbalsts Digitālo inovāciju centru un reģionālo kontaktpunktu izveidei ","01 Tiešais maksājums (grants)","2023/2831 Vispārējā tautsaimniecība (2023/2831)","cff6b114"],["2026-03-19",24999.35,"Latvijas Investīciju un attīstības aģentūra","ESF 2021-2027.g 1.2.1.4. pasākums \"Atbalsts tehnoloģiju pārneses sistēmas pilnveidošanai\" ","01 Tiešais maksājums (grants)","2023/2831 Vispārējā tautsaimniecība (2023/2831)","3d929c44"],["2025-05-09",6400,"Latvijas Investīciju un attīstības aģentūra","ANM 2.2.1.2.i. investīcija \"Atbalsts procesu digitalizācijai komercdarbībā\"","01 Tiešais maksājums (grants)","2023/2831 Vispārējā tautsaimniecība (2023/2831)","04319f0a"]]},"income_statements":{"columns":["net_turnover","oth_op_rev","mat_exp","oth_op_exp","income_before_income_taxes","income_after_income_taxes","net_income","cogs","gross_prof","admin_exp","sell_exp","other_interest_revenues"],"data":[[165986,3,156926,5564,3499,3499,3499,null,null,null,null,null],[20107,21108,40109,8872,-7766,-7766,-7766,null,null,null,null,null],[236265,22831,null,null,21653,21653,21653,231130,5135,6313,null,null],[391049,9248,null,1728,9886,9886,9886,371227,19822,17405,51,null],[1160142,15750,null,25835,124388,124388,124388,1020766,139376,1768,3251,116]]},"balance_sheets":{"columns":["cash","accounts_receivable","cur_assets","assets","cur_liab","equity","equities","non_cur_liab","fixed_assets","non_cur_assets","intangible_assets"],"data":[[14217,1296,15513,15513,9214,6299,15513,null,null,null,null],[1612,6974,8586,8586,10023,-1467,8586,30,null,null,null],[23814,941,24755,32507,12321,20186,32507,null,7752,7752,null],[44673,78324,122997,161806,50734,30072,161806,81000,38809,38809,null],[288,398177,398465,431872,277412,154460,431872,null,null,33407,33407]]}},"public_procurement":{"kopa_eur":60067,"ligumu_skaits":2,"periods":{"no":"2021-04-23","lidz":"2026-08-27"},"lielakie_ligumi":{"columns":["summa_eur","datums","pasutitajs","iepirkums"],"data":[[60000,"2026-08-27","Latvijas Biozinātņu un tehnoloģiju universitāte","Ūdeņraža ražošanas iekārtas un uzkrāšanas iekārtu noma"],[67,"2021-04-23","\"Aizkraukles slimnīca\", SIA","Medicīnas un higiēnas preču iepirkums"]]},"pasutitaji":{"columns":["pasutitajs","summa_eur","ligumu_skaits"],"data":[["Latvijas Biozinātņu un tehnoloģiju universitāte",60000,1],["\"Aizkraukles slimnīca\", SIA",67,1]]},"pa_gadiem":{"2026":{"summa_eur":60000,"ligumu_skaits":1},"2021":{"summa_eur":67,"ligumu_skaits":1}},"piezime":"Summa ir līgumos nolīgtā, ne izmaksātā. Vienošanās ar vairākiem uzvarētājiem kopsummā NAV ieskaitītas (tur apjoms ir kopīgs un maksimālais). Dati: EIS publicētie dokumenti kopš 2018. gada; 2018.-2020. gads nav pilnīgs."},"eu_funds":{"periods":{"no":"2022-10-25","lidz":"2027-12-31"},"piezime":"Trīs dažādas lomas, kuru naudu NEDRĪKST saskaitīt kopā: saņēmējs = saņemtais ES atbalsts, partneris = dalība bez naudas datiem, izpildītājs = nopelnīts piegādes līgums projektā. \"izmaksats_eur\" ir izmaksātais projekta ATTIECINĀMAIS finansējums (visi avoti kopā), nevis tikai ES daļa. Avots: CFLA, periodi 2014-2020, 2021-2027, Atveseļošanas fonds.","ka_sadarbibas_partneris":{"projektu_skaits":2}}}