{"_avots":{"nosaukums":"Saraksts.lv","lapa":"https://saraksts.lv/41503027883","dati_atjaunoti":"2026-09-02","piezime":"Neoficiāls apkopojums no data.gov.lv (UR) un VID atvērtajiem datiem. Oficiālais pirmavots: info.ur.gov.lv"},"registration_number":"41503027883","company_name":"SIA \"MODES FORMULA\"","company_type":"SIA","registered_date":"2001-06-27","area_of_activity":{"nace_code":"1421","nace_description":"Virsdrēbju ražošana"},"segmentation":{"status":"Aktīvs","form_group":"Komercsabiedrība","financials":"Zaudējumi"},"financial_summary":{"UGP":{"columns":["year","turnover","profit","assets","employees","currency"],"data":[[2025,298938,-22191,951196,24,"EUR"],[2024,337111,-48618,918687,28,"EUR"],[2023,364600,-43380,919038,37,"EUR"],[2022,398320,-10017,1065833,37,"EUR"],[2021,361548,-11821,543266,46,"EUR"]]}},"detailed_financials_by_year":{"2025":{"UGP":{"fs_data":{"currency":"EUR","employees":24,"type_from_db":"UGP"},"income_data":{"net_turnover":298938,"cogs":297514,"gross_prof":1424,"sell_exp":1659,"admin_exp":17820,"oth_op_exp":4136,"income_before_income_taxes":-22191,"income_after_income_taxes":-22191,"net_income":-22191},"balance_data":{"cash":1832,"accounts_receivable":4797,"inventories":28685,"cur_assets":35314,"fixed_assets":915882,"non_cur_assets":915882,"assets":951196,"cur_liab":111896,"non_cur_liab":445461,"equity":393839,"equities":951196},"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",297514,297514,false],["net_turnover_source","gross_profit_calc",1424,1424,false],["gross_profit_calc","selling_exp",1659,1659,false],["gross_profit_calc","admin_exp",17820,17820,false],["gross_profit_calc","other_op_exp_exp",4136,4136,false]]}},"financial_ratios":{"current_ratio":{"value":0.3155966254379066},"quick_ratio":{"value":0.05924251090298134},"net_profit_margin":{"value":-0.07423278405555667},"roa":{"value":-0.023329576659279476},"roe":{"value":-0.056345359398129694},"debt_to_equity":{"value":1.4151899634114449,"negative_equity":false},"asset_turnover":{"value":0.31427592210227967},"altman_z_score":{"value":0.8309127907354401},"roce":{"value":-0.026439890384844515}},"source_ids":{"financial_statement_id":"2298967","income_statement_id":"2298967","balance_sheet_id":"2298967"}}},"2024":{"UGP":{"fs_data":{"currency":"EUR","employees":28,"type_from_db":"UGP"},"income_data":{"net_turnover":337111,"cogs":337970,"gross_prof":-859,"sell_exp":1848,"admin_exp":41977,"oth_op_exp":3934,"income_before_income_taxes":-48618,"income_after_income_taxes":-48618,"net_income":-48618},"balance_data":{"cash":331,"accounts_receivable":20,"inventories":2454,"cur_assets":2805,"fixed_assets":915882,"non_cur_assets":915882,"assets":918687,"cur_liab":57816,"non_cur_liab":444841,"equity":416030,"equities":918687},"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",337970,337970,false],["net_turnover_source","gross_profit_calc",859,-859,true],["gross_profit_calc","selling_exp",1848,1848,false],["gross_profit_calc","admin_exp",41977,41977,false],["gross_profit_calc","other_op_exp_exp",3934,3934,false]]}},"financial_ratios":{"current_ratio":{"value":0.048515981735159815},"quick_ratio":{"value":0.006070983810709838},"net_profit_margin":{"value":-0.1442195597295846},"roa":{"value":-0.05292117990131568},"roe":{"value":-0.11686176477657861},"debt_to_equity":{"value":1.2082229646900464,"negative_equity":false},"asset_turnover":{"value":0.3669486996115108},"altman_z_score":{"value":0.8900390167027322},"roce":{"value":-0.05647536041985385}},"source_ids":{"financial_statement_id":"2058922","income_statement_id":"2058922","balance_sheet_id":"2058922"}}},"2023":{"UGP":{"fs_data":{"currency":"EUR","employees":37,"type_from_db":"UGP"},"income_data":{"net_turnover":364600,"cogs":343376,"gross_prof":21224,"sell_exp":5171,"admin_exp":43875,"oth_op_exp":15558,"income_before_income_taxes":-43380,"income_after_income_taxes":-43380,"net_income":-43380},"balance_data":{"cash":355,"accounts_receivable":15,"inventories":2786,"cur_assets":3156,"fixed_assets":915882,"non_cur_assets":915882,"assets":919038,"cur_liab":71590,"non_cur_liab":382801,"equity":464647,"equities":919038},"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",343376,343376,false],["net_turnover_source","gross_profit_calc",21224,21224,false],["gross_profit_calc","selling_exp",5171,5171,false],["gross_profit_calc","admin_exp",43875,43875,false],["gross_profit_calc","other_op_exp_exp",15558,15558,false]]}},"financial_ratios":{"current_ratio":{"value":0.044084369325324765},"quick_ratio":{"value":0.0051683195977091775},"net_profit_margin":{"value":-0.11897970378496983},"roa":{"value":-0.04720153029580931},"roe":{"value":-0.09336119677949067},"debt_to_equity":{"value":0.9779273297793809,"negative_equity":false},"asset_turnover":{"value":0.39671917809709717},"altman_z_score":{"value":1.0535866802810543},"roce":{"value":-0.05118898150682992}},"source_ids":{"financial_statement_id":"1924159","income_statement_id":"1924159","balance_sheet_id":"1924159"}}},"2022":{"UGP":{"fs_data":{"currency":"EUR","employees":37,"type_from_db":"UGP"},"income_data":{"net_turnover":398320,"cogs":364371,"gross_prof":33949,"sell_exp":4128,"admin_exp":36259,"oth_op_exp":3579,"income_before_income_taxes":-10017,"income_after_income_taxes":-10017,"net_income":-10017},"balance_data":{"cash":361,"marketable_securities":145133,"accounts_receivable":1562,"inventories":2895,"cur_assets":149951,"fixed_assets":915882,"non_cur_assets":915882,"assets":1065833,"cur_liab":82322,"non_cur_liab":475484,"equity":508027,"equities":1065833},"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",364371,364371,false],["net_turnover_source","gross_profit_calc",33949,33949,false],["gross_profit_calc","selling_exp",4128,4128,false],["gross_profit_calc","admin_exp",36259,36259,false],["gross_profit_calc","other_op_exp_exp",3579,3579,false]]}},"financial_ratios":{"current_ratio":{"value":1.8215179417409684},"quick_ratio":{"value":1.786351157649231},"net_profit_margin":{"value":-0.02514812211287407},"roa":{"value":-0.009398282845436387},"roe":{"value":-0.019717455961986274},"debt_to_equity":{"value":1.0979849496188194,"negative_equity":false},"asset_turnover":{"value":0.3737170832578837},"altman_z_score":{"value":1.1755037369426342},"roce":{"value":-0.010184939466869207}},"source_ids":{"financial_statement_id":"1780334","income_statement_id":"1780334","balance_sheet_id":"1780334"}}},"2021":{"UGP":{"fs_data":{"currency":"EUR","employees":46,"type_from_db":"UGP"},"income_data":{"net_turnover":361548,"cogs":334013,"gross_prof":27535,"sell_exp":4051,"admin_exp":30261,"oth_op_exp":4882,"income_before_income_taxes":-11659,"provision_for_income_taxes":162,"income_after_income_taxes":-11821,"net_income":-11821},"balance_data":{"cash":376,"accounts_receivable":86,"inventories":2922,"cur_assets":3384,"investments":145133,"fixed_assets":394749,"non_cur_assets":539882,"assets":543266,"cur_liab":70871,"non_cur_liab":475484,"equity":-3089,"equities":543266},"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",334013,334013,false],["net_turnover_source","gross_profit_calc",27535,27535,false],["gross_profit_calc","selling_exp",4051,4051,false],["gross_profit_calc","admin_exp",30261,30261,false],["gross_profit_calc","other_op_exp_exp",4882,4882,false]]}},"financial_ratios":{"current_ratio":{"value":0.04774872655952364},"quick_ratio":{"value":0.006518886427452695},"net_profit_margin":{"value":-0.03269552037350504},"roa":{"value":-0.021759138249034544},"roe":{"value":3.8268047911945615},"debt_to_equity":{"value":-176.87115571382324,"negative_equity":true},"asset_turnover":{"value":0.6655082408985653},"altman_z_score":{"value":0.5012384065449095},"roce":{"value":-0.024680616856655978}},"source_ids":{"financial_statement_id":"1401703","income_statement_id":"1401703","balance_sheet_id":"1401703"}}}},"vid_data":{"has_data":true,"rating":{"Reitings":"B","Skaidrojums":"Jāuzlabo saistību izpilde","Informacijas_atjaunosanas_datums":"12.08.2026"},"pvn":{"Aktivs":"ir","Registrets":" 16.07.2001 ","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,"165.20","22.64","86.30",31,"680.52","~ 573.37"],[2023,"171.73","15.81","89.46",34,"643.19","~ 549.51"],[2022,"175.02","17.57","87.88",39,"550.83","~ 459.31"]]},"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","20.81","1.31","12.93",26,"486.27","~ 435.21"],["2026. gada 1. ceturksnis","38.38","4.60","21.40",31,"675.00","~ 590.32"],["2025. gada 4. ceturksnis","37.60","4.01","20.00",30,"651.87","~ 564.70"]]},"salary_calculation_example":{"year":2024,"vsaoi_sum":86.3,"employees":31,"gross_salary_raw":680.5199393130771,"gross_salary_formatted":"680.52","net_salary_formatted":"~ 573.37","vsaoi_employee_part":"71.45","non_taxable_minimum":"430.57","iin_part":"35.70","iin_rate_percentage":"20","iin_rate_decimal":"0.2"}},"salary_calculation_example":{"year":2024,"vsaoi_sum":86.3,"employees":31,"gross_salary_raw":680.5199393130771,"gross_salary_formatted":"680.52","net_salary_formatted":"~ 573.37","vsaoi_employee_part":"71.45","non_taxable_minimum":"430.57","iin_part":"35.70","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",170745,"EUR","2016-09-06"]]},"financial_statements":{"columns":["year","employees","currency"],"data":[[2017,61,"EUR"],[2018,54,"EUR"],[2013,67,"LVL"],[2014,66,"EUR"],[2015,64,"EUR"]]},"memorandum_date":{"columns":["document_date"],"data":[["2001-06-26"]]},"register_name_history":{"columns":["date_to"],"data":[["2004-07-09"]]},"register":{"columns":["sepa","regtype","type","registered","address","index","addressid","city","atvk"],"data":[["LV54ZZZ41503027883","K","SIA","2001-06-27","Daugavpils, Nometņu iela 4",5401,101802930,100003011,"0050000"]]},"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","1421  ","002000","Daugavpils","165.20","22.64","86.30",31],[2023,"sabiedrība ar ierobežotu atbildību","1392  ","002000","Daugavpils","171.73","15.81","89.46",34],[2022,"sabiedrība ar ierobežotu atbildību","1392  ","002000","Daugavpils","175.02","17.57","87.88",39]]},"pdb_pvnmaksataji_odata":{"columns":["Aktivs","Registrets","Buvniecibas_pazime","PVN139_2_pazime"],"data":[["ir"," 16.07.2001 ","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":[["MODES FORMULA SIA","2025. gada 4. ceturksnis","37.60","13.60","0.04","4.01","20.00","30"],["MODES FORMULA SIA","2026. gada 1. ceturksnis","38.38","12.35","0.00","4.60","21.40","31"],["MODES FORMULA SIA","2026. gada 2. ceturksnis","20.81","6.55","0.0","1.31","12.93","26"]]},"vid_statusi":{"columns":["veids","no_dat","lidz_dat"],"data":[["minalga","2026-06-01","2026-06-30"]]},"income_statements":{"columns":["net_turnover","cogs","gross_prof","sell_exp","admin_exp","oth_op_exp","income_before_income_taxes","provision_for_income_taxes","income_after_income_taxes","net_income"],"data":[[368073,335955,32118,5362,24560,10411,-8215,426,-8641,-8641],[361088,322429,38659,5310,24107,4184,5058,66,4992,4992],[361548,334013,27535,4051,30261,4882,-11659,162,-11821,-11821],[398320,364371,33949,4128,36259,3579,-10017,null,-10017,-10017],[364600,343376,21224,5171,43875,15558,-43380,null,-43380,-43380]]},"balance_sheets":{"columns":["cash","accounts_receivable","inventories","cur_assets","investments","fixed_assets","non_cur_assets","assets","cur_liab","non_cur_liab","equity","equities","marketable_securities"],"data":[[555,568,3008,4131,145133,394749,539882,544013,64789,475484,3740,544013,null],[603,782,2415,3800,145133,394749,539882,543682,59466,475484,8732,543682,null],[376,86,2922,3384,145133,394749,539882,543266,70871,475484,-3089,543266,null],[361,1562,2895,149951,null,915882,915882,1065833,82322,475484,508027,1065833,145133],[355,15,2786,3156,null,915882,915882,919038,71590,382801,464647,919038,null]]},"cash_flow_statements":{"columns":["cfo_im_ebt","cfo_im_ebwc","cfo_im_op","cfo_im_tax","cfo_im_net","cff_ln_rcv","cff_net","net_increase","at_beginning_of_year","at_end_of_year","cff_ln_repay"],"data":[[-10449,-13031,-6716,-2525,-9241,10000,10000,759,251,1010,null],[8085,6213,-35538,-3574,-39112,39000,39000,-112,1437,1325,null],[11243,7083,3344,null,-230,26100,null,-230,1325,1095,-26100]]}}}