{"_avots":{"nosaukums":"Saraksts.lv","lapa":"https://saraksts.lv/42103082484","dati_atjaunoti":"2026-09-11","piezime":"Neoficiāls apkopojums no data.gov.lv (UR) un VID atvērtajiem datiem. Oficiālais pirmavots: info.ur.gov.lv"},"registration_number":"42103082484","company_name":"SIA \"Graphic + Design\"","company_type":"SIA","registered_date":"2018-01-26","area_of_activity":{"nace_code":"6290","nace_description":"Citi informācijas tehnoloģiju un datoru pakalpojumi"},"segmentation":{"status":"Aktīvs","form_group":"Komercsabiedrība","financials":"Zaudējumi"},"financial_summary":{"UGP":{"columns":["year","turnover","profit","assets","employees","currency"],"data":[[2025,121880,-26047,30744,7,"EUR"],[2024,110289,-31746,39238,7,"EUR"],[2023,90609,-8107,74938,7,"EUR"],[2022,106233,-3122,77291,6,"EUR"],[2021,132273,34499,75938,6,"EUR"]]}},"detailed_financials_by_year":{"2025":{"UGP":{"fs_data":{"currency":"EUR","employees":7,"type_from_db":"UGP"},"income_data":{"net_turnover":121880,"cogs":11202,"gross_prof":110678,"admin_exp":135092,"oth_op_exp":1633,"income_before_income_taxes":-26047,"income_after_income_taxes":-26047,"net_income":-26047},"balance_data":{"cash":235,"accounts_receivable":29425,"cur_assets":29660,"fixed_assets":1084,"non_cur_assets":1084,"assets":30744,"cur_liab":39514,"equity":-8770,"equities":30744},"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",11202,11202,false],["net_turnover_source","gross_profit_calc",110678,110678,false],["gross_profit_calc","admin_exp",135092,135092,false],["gross_profit_calc","other_op_exp_exp",1633,1633,false],["gross_profit_calc","ebit_calc",26047,-26047,true]]}},"financial_ratios":{"current_ratio":{"value":0.7506200334058815},"quick_ratio":{"value":0.7506200334058815},"net_profit_margin":{"value":-0.21371020676074828},"roa":{"value":-0.8472222222222222},"roe":{"value":2.970011402508552},"debt_to_equity":{"value":-4.5055872291904215,"negative_equity":true},"asset_turnover":{"value":3.964350767629456},"altman_z_score":{"value":0.7594594489107576},"roce":{"value":2.970011402508552}},"source_ids":{"financial_statement_id":"2215624","income_statement_id":"2215624","balance_sheet_id":"2215624"}}},"2024":{"UGP":{"fs_data":{"currency":"EUR","employees":7,"type_from_db":"UGP"},"income_data":{"net_turnover":110289,"cogs":11698,"gross_prof":98591,"admin_exp":129561,"oth_op_exp":776,"income_before_income_taxes":-31746,"income_after_income_taxes":-31746,"net_income":-31746},"balance_data":{"cash":1187,"accounts_receivable":36595,"cur_assets":37782,"fixed_assets":1456,"non_cur_assets":1456,"assets":39238,"cur_liab":21961,"equity":17277,"equities":39238},"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",11698,11698,false],["net_turnover_source","gross_profit_calc",98591,98591,false],["gross_profit_calc","admin_exp",129561,129561,false],["gross_profit_calc","other_op_exp_exp",776,776,false],["gross_profit_calc","ebit_calc",31746,-31746,true]]}},"financial_ratios":{"current_ratio":{"value":1.7204134602249441},"quick_ratio":{"value":1.7204134602249441},"net_profit_margin":{"value":-0.2878437559502761},"roa":{"value":-0.8090626433559305},"roe":{"value":-1.837471783295711},"debt_to_equity":{"value":1.2711118828500318,"negative_equity":false},"asset_turnover":{"value":2.8107701717722615},"altman_z_score":{"value":1.2838542133893551},"roce":{"value":-1.837471783295711}},"source_ids":{"financial_statement_id":"1995037","income_statement_id":"1995037","balance_sheet_id":"1995037"}}},"2023":{"UGP":{"fs_data":{"currency":"EUR","employees":7,"type_from_db":"UGP"},"income_data":{"net_turnover":90609,"cogs":4983,"gross_prof":85626,"sell_exp":1144,"admin_exp":91726,"oth_op_exp":863,"income_before_income_taxes":-8107,"income_after_income_taxes":-8107,"net_income":-8107},"balance_data":{"cash":976,"accounts_receivable":72134,"cur_assets":73110,"fixed_assets":1828,"non_cur_assets":1828,"assets":74938,"cur_liab":25915,"equity":49023,"equities":74938},"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",4983,4983,false],["net_turnover_source","gross_profit_calc",85626,85626,false],["gross_profit_calc","selling_exp",1144,1144,false],["gross_profit_calc","admin_exp",91726,91726,false],["gross_profit_calc","other_op_exp_exp",863,863,false]]}},"financial_ratios":{"current_ratio":{"value":2.8211460544086435},"quick_ratio":{"value":2.8211460544086435},"net_profit_margin":{"value":-0.0894723482214791},"roa":{"value":-0.10818276441858603},"roe":{"value":-0.1653713563021439},"debt_to_equity":{"value":0.528629418844216,"negative_equity":false},"asset_turnover":{"value":1.2091195388187568},"altman_z_score":{"value":2.670733495012382},"roce":{"value":-0.1653713563021439}},"source_ids":{"financial_statement_id":"1858945","income_statement_id":"1858945","balance_sheet_id":"1858945"}}},"2022":{"UGP":{"fs_data":{"currency":"EUR","employees":6,"type_from_db":"UGP"},"income_data":{"net_turnover":106233,"cogs":12407,"gross_prof":93826,"sell_exp":835,"admin_exp":95397,"oth_op_exp":716,"income_before_income_taxes":-3122,"income_after_income_taxes":-3122,"net_income":-3122},"balance_data":{"cash":1339,"accounts_receivable":75929,"cur_assets":77268,"fixed_assets":23,"non_cur_assets":23,"assets":77291,"cur_liab":20161,"equity":57130,"equities":77291},"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",12407,12407,false],["net_turnover_source","gross_profit_calc",93826,93826,false],["gross_profit_calc","selling_exp",835,835,false],["gross_profit_calc","admin_exp",95397,95397,false],["gross_profit_calc","other_op_exp_exp",716,716,false]]}},"financial_ratios":{"current_ratio":{"value":3.832547988691037},"quick_ratio":{"value":3.832547988691037},"net_profit_margin":{"value":-0.029388231528809317},"roa":{"value":-0.040392801231708735},"roe":{"value":-0.05464729564151934},"debt_to_equity":{"value":0.35289690180290567,"negative_equity":false},"asset_turnover":{"value":1.3744549818219456},"altman_z_score":{"value":3.5921794051481206},"roce":{"value":-0.05464729564151934}},"source_ids":{"financial_statement_id":"1467587","income_statement_id":"1467587","balance_sheet_id":"1467587"}}},"2021":{"UGP":{"fs_data":{"currency":"EUR","employees":6,"type_from_db":"UGP"},"income_data":{"net_turnover":132273,"cogs":10634,"gross_prof":121639,"admin_exp":86764,"oth_op_exp":376,"income_before_income_taxes":34499,"income_after_income_taxes":34499,"net_income":34499},"balance_data":{"cash":4006,"accounts_receivable":71766,"cur_assets":75772,"fixed_assets":166,"non_cur_assets":166,"assets":75938,"cur_liab":15686,"equity":60252,"equities":75938},"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",10634,10634,false],["net_turnover_source","gross_profit_calc",121639,121639,false],["gross_profit_calc","admin_exp",86764,86764,false],["gross_profit_calc","other_op_exp_exp",376,376,false],["gross_profit_calc","ebit_calc",34499,34499,false]]}},"financial_ratios":{"current_ratio":{"value":4.830549534616856},"quick_ratio":{"value":4.830549534616856},"net_profit_margin":{"value":0.2608166443643071},"roa":{"value":0.45430482762253416},"roe":{"value":0.5725785036181371},"debt_to_equity":{"value":0.2603399057292704,"negative_equity":false},"asset_turnover":{"value":1.74185519766125},"altman_z_score":{"value":6.002539840046538},"roce":{"value":0.5725785036181371}},"source_ids":{"financial_statement_id":"1340611","income_statement_id":"1340611","balance_sheet_id":"1340611"}}}},"vid_data":{"has_data":true,"rating":{"Reitings":"B","Skaidrojums":"Jāuzlabo saistību izpilde","Informacijas_atjaunosanas_datums":"12.08.2026"},"pvn":{"Aktivs":"ir","Registrets":" 14.02.2018 ","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,"77.06","18.54","35.92",7,"1 254.38","~ 940.11"],[2023,"56.16","12.41","24.54",7,"856.98","~ 686.13"],[2022,"56.02","11.85","23.46",6,"955.80","~ 708.77"]]},"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","20.62","4.58","9.44",7,"1 318.64","~ 1 019.49"],["2026. gada 1. ceturksnis","34.50","6.34","16.16",6,"2 633.55","~ 1 896.24"],["2025. gada 4. ceturksnis","18.76","4.86","9.60",7,"1 340.99","~ 1 024.19"]]},"salary_calculation_example":{"year":2024,"vsaoi_sum":35.92,"employees":7,"gross_salary_raw":1254.3826565533811,"gross_salary_formatted":"1 254.38","net_salary_formatted":"~ 940.11","vsaoi_employee_part":"131.71","non_taxable_minimum":"209.85","iin_part":"182.56","iin_rate_percentage":"20","iin_rate_decimal":"0.2"}},"salary_calculation_example":{"year":2024,"vsaoi_sum":35.92,"employees":7,"gross_salary_raw":1254.3826565533811,"gross_salary_formatted":"1 254.38","net_salary_formatted":"~ 940.11","vsaoi_employee_part":"131.71","non_taxable_minimum":"209.85","iin_part":"182.56","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","2018-01-26"]]},"financial_statements":{"columns":["year","employees","currency"],"data":[[2018,4,"EUR"],[2019,4,"EUR"],[2020,6,"EUR"],[2021,6,"EUR"],[2022,6,"EUR"]]},"memorandum_date":{"columns":["document_date"],"data":[["2017-12-19"]]},"register":{"columns":["sepa","regtype","type","registered","address","index","addressid","region","city","atvk"],"data":[["LV06ZZZ42103082484","K","SIA","2018-01-26","Saldus nov., Brocēni, Rūpnīcas iela 2",3851,104980942,100016663,100003622,"0840605"]]},"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","6290  ","046200","Brocēni","77.06","18.54","35.92",7],[2023,"sabiedrība ar ierobežotu atbildību","6209  ","046200","Brocēni","56.16","12.41","24.54",7],[2022,"sabiedrība ar ierobežotu atbildību","6209  ","046200","Brocēni","56.02","11.85","23.46",6]]},"pdb_pvnmaksataji_odata":{"columns":["Aktivs","Registrets","Buvniecibas_pazime","PVN139_2_pazime"],"data":[["ir"," 14.02.2018 ","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":[["GRAPHIC + DESIGN SIA","2025. gada 4. ceturksnis","18.76","4.29","0.00","4.86","9.60","7"],["GRAPHIC + DESIGN SIA","2026. gada 1. ceturksnis","34.50","11.99","0.00","6.34","16.16","6"],["GRAPHIC + DESIGN SIA","2026. gada 2. ceturksnis","20.62","6.59","0.0","4.58","9.44","7"]]},"income_statements":{"columns":["net_turnover","cogs","gross_prof","admin_exp","oth_op_rev","oth_op_exp","income_before_income_taxes","income_after_income_taxes","net_income","sell_exp"],"data":[[65583,5016,60567,54534,349,469,5913,5913,5913,null],[109604,5510,104094,68523,13,800,34784,34784,34784,null],[132273,10634,121639,86764,null,376,34499,34499,34499,null],[106233,12407,93826,95397,null,716,-3122,-3122,-3122,835],[90609,4983,85626,91726,null,863,-8107,-8107,-8107,1144]]},"balance_sheets":{"columns":["cash","accounts_receivable","cur_assets","fixed_assets","non_cur_assets","assets","cur_liab","non_cur_liab","equity","equities"],"data":[[208,11385,11593,958,958,12551,11930,9651,-9030,12551],[826,35229,36055,445,445,36500,10746,null,25754,36500],[4006,71766,75772,166,166,75938,15686,null,60252,75938],[1339,75929,77268,23,23,77291,20161,null,57130,77291],[976,72134,73110,1828,1828,74938,25915,null,49023,74938]]}}}