{"_avots":{"nosaukums":"Saraksts.lv","lapa":"https://saraksts.lv/42103094587","dati_atjaunoti":"2026-09-24","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/42103094587"},"registration_number":"42103094587","company_name":"SIA \"CMB Design\"","company_type":"SIA","registered_date":"2019-05-31","area_of_activity":{"nace_code":"7111","nace_description":"Arhitektūra"},"segmentation":{"status":"Aktīvs","form_group":"Komercsabiedrība","financials":"Peļņa"},"financial_summary":{"UGP":{"columns":["year","turnover","profit","assets","employees","currency"],"data":[[2025,659669,43438,31389,19,"EUR"],[2024,757865,-64265,6494,25,"EUR"],[2023,359679,-290156,28070,24,"EUR"],[2022,0,-202,27,0,"EUR"],[2021,0,-768,330,1,"EUR"]]}},"detailed_financials_by_year":{"2025":{"UGP":{"fs_data":{"currency":"EUR","employees":19,"type_from_db":"UGP"},"income_data":{"net_turnover":659669,"cogs":528232,"gross_prof":131437,"admin_exp":70504,"oth_op_exp":11203,"interest_expenses":6286,"income_before_income_taxes":43444,"provision_for_income_taxes":6,"income_after_income_taxes":43438,"net_income":43438},"balance_data":{"cash":6213,"accounts_receivable":23139,"cur_assets":29352,"fixed_assets":1885,"intangible_assets":152,"non_cur_assets":2037,"assets":31389,"cur_liab":342395,"equity":-311006,"equities":31389},"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",528232,528232,false],["net_turnover_source","gross_profit_calc",131437,131437,false],["gross_profit_calc","admin_exp",70504,70504,false],["gross_profit_calc","other_op_exp_exp",11203,11203,false],["gross_profit_calc","ebit_calc",49730,49730,false]]}},"financial_ratios":{"current_ratio":{"value":0.0857255508988157},"quick_ratio":{"value":0.0857255508988157},"net_profit_margin":{"value":0.0658481753728006},"roa":{"value":1.3838605881041128},"roe":{"value":-0.139669331138306},"debt_to_equity":{"value":-1.100927313299422,"negative_equity":true},"interest_coverage":{"value":7.911231307667833},"asset_turnover":{"value":21.01592914715346},"altman_z_score":{"value":9.972030424311907},"roce":{"value":-0.15990045208131032}},"source_ids":{"financial_statement_id":"2128956","income_statement_id":"2128956","balance_sheet_id":"2128956"}}},"2024":{"UGP":{"fs_data":{"currency":"EUR","employees":25,"type_from_db":"UGP"},"income_data":{"net_turnover":757865,"cogs":778838,"gross_prof":-20973,"admin_exp":21025,"oth_op_rev":255,"oth_op_exp":19468,"interest_expenses":3054,"income_before_income_taxes":-64265,"income_after_income_taxes":-64265,"net_income":-64265},"balance_data":{"cash":673,"accounts_receivable":1500,"cur_assets":2173,"fixed_assets":3976,"intangible_assets":345,"non_cur_assets":4321,"assets":6494,"cur_liab":360937,"equity":-354443,"equities":6494},"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",778838,778838,false],["net_turnover_source","gross_profit_calc",20973,-20973,true],["gross_profit_calc","admin_exp",21025,21025,false],["gross_profit_calc","other_op_exp_exp",19468,19468,false],["gross_profit_calc","ebit_calc",61466,-61466,true]]}},"financial_ratios":{"current_ratio":{"value":0.006020441240438082},"quick_ratio":{"value":0.006020441240438082},"net_profit_margin":{"value":-0.08479742434338569},"roa":{"value":-9.896057899599631},"roe":{"value":0.181312651117387},"debt_to_equity":{"value":-1.0183217047592983,"negative_equity":true},"interest_coverage":{"value":-20.042894564505566},"asset_turnover":{"value":116.70234062211271},"altman_z_score":{"value":0.9302859535876422},"roce":{"value":0.17269631506335292}},"source_ids":{"financial_statement_id":"1980606","income_statement_id":"1980606","balance_sheet_id":"1980606"}}},"2023":{"UGP":{"fs_data":{"currency":"EUR","employees":24,"type_from_db":"UGP"},"income_data":{"net_turnover":359679,"cogs":587916,"gross_prof":-228237,"admin_exp":51257,"oth_op_exp":10015,"interest_expenses":647,"income_before_income_taxes":-290156,"income_after_income_taxes":-290156,"net_income":-290156},"balance_data":{"cash":873,"accounts_receivable":24282,"cur_assets":25155,"fixed_assets":2599,"intangible_assets":316,"non_cur_assets":2915,"assets":28070,"cur_liab":318249,"equity":-290179,"equities":28070},"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",587916,587916,false],["net_turnover_source","gross_profit_calc",228237,-228237,true],["gross_profit_calc","admin_exp",51257,51257,false],["gross_profit_calc","other_op_exp_exp",10015,10015,false],["gross_profit_calc","ebit_calc",289509,-289509,true]]}},"financial_ratios":{"current_ratio":{"value":0.07904188229970872},"quick_ratio":{"value":0.07904188229970872},"net_profit_margin":{"value":-0.8067082037038582},"roa":{"value":-10.33687210545066},"roe":{"value":0.9999207385786015},"debt_to_equity":{"value":-1.0967333955937542,"negative_equity":true},"interest_coverage":{"value":-447.46367851622875},"asset_turnover":{"value":12.813644460277876},"altman_z_score":{"value":-35.88259318443413},"roce":{"value":0.9976910803331737}},"source_ids":{"financial_statement_id":"1817446","income_statement_id":"1817446","balance_sheet_id":"1817446"}}},"2022":{"UGP":{"fs_data":{"currency":"EUR","employees":0,"type_from_db":"UGP"},"income_data":{"net_turnover":0,"admin_exp":130,"oth_op_exp":22,"income_before_income_taxes":-152,"provision_for_income_taxes":50,"income_after_income_taxes":-202,"net_income":-202},"balance_data":{"cash":27,"cur_assets":27,"assets":27,"cur_liab":50,"equity":-23,"equities":27},"sankey_prepared":{"nodes":{"columns":["name"],"data":[["Bruto Peļņa"],["Administratīvās izmaksas"],["Pārējās saimn. darb. izmaksas"],["Peļņa pirms proc. un nodokļiem (EBIT)"],["Peļņa pirms nodokļiem (EBT)"]]},"links":{"columns":["source","target","value","originalValue","isLoss"],"data":[["gross_profit_calc","admin_exp",130,130,false],["gross_profit_calc","other_op_exp_exp",22,22,false],["gross_profit_calc","ebit_calc",152,-152,true],["ebit_calc","ebt_calc",152,-152,true],["ebt_calc","tax_exp",50,50,false]]}},"financial_ratios":{"current_ratio":{"value":0.54},"quick_ratio":{"value":0.54},"roa":{"value":-7.481481481481482},"roe":{"value":8.782608695652174},"debt_to_equity":{"value":-2.1739130434782608,"negative_equity":true},"altman_z_score":{"value":-19.01675555555556},"roce":{"value":6.608695652173913}},"source_ids":{"financial_statement_id":"1444641","income_statement_id":"1444641","balance_sheet_id":"1444641"}}},"2021":{"UGP":{"fs_data":{"currency":"EUR","employees":1,"type_from_db":"UGP"},"income_data":{"net_turnover":0,"admin_exp":718,"income_before_income_taxes":-718,"provision_for_income_taxes":50,"income_after_income_taxes":-768,"net_income":-768},"balance_data":{"cash":330,"cur_assets":330,"assets":330,"cur_liab":151,"equity":179,"equities":330},"sankey_prepared":{"nodes":{"columns":["name"],"data":[["Bruto Peļņa"],["Administratīvās izmaksas"],["Peļņa pirms proc. un nodokļiem (EBIT)"],["Peļņa pirms nodokļiem (EBT)"],["UIN Nodoklis"]]},"links":{"columns":["source","target","value","originalValue","isLoss"],"data":[["gross_profit_calc","admin_exp",718,718,false],["gross_profit_calc","ebit_calc",718,-718,true],["ebit_calc","ebt_calc",718,-718,true],["ebt_calc","tax_exp",50,50,false],["ebt_calc","net_income_final",768,-768,true]]}},"financial_ratios":{"current_ratio":{"value":2.185430463576159},"quick_ratio":{"value":2.185430463576159},"roa":{"value":-2.327272727272727},"roe":{"value":-4.290502793296089},"debt_to_equity":{"value":0.8435754189944135,"negative_equity":false},"altman_z_score":{"value":-5.413846478025286},"roce":{"value":-4.011173184357542}},"source_ids":{"financial_statement_id":"1314526","income_statement_id":"1314526","balance_sheet_id":"1314526"}}}},"vid_data":{"has_data":true,"rating":{"Reitings":"B","Skaidrojums":"Jāuzlabo saistību izpilde","Informacijas_atjaunosanas_datums":"12.08.2026"},"pvn":{"Aktivs":"ir","Registrets":" 28.02.2023 ","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,"359.13","80.87","149.56",25,"1 462.40","~ 1 073.05"],[2023,"302.66","76.47","142.97",24,"1 456.21","~ 1 069.09"]]},"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","73.91","18.84","36.4",18,"1 977.34","~ 1 458.69"],["2026. gada 1. ceturksnis","68.93","18.47","35.86",18,"1 948.00","~ 1 439.13"],["2025. gada 4. ceturksnis","70.95","13.75","29.50",17,"1 696.78","~ 1 261.42"]]},"salary_calculation_example":{"year":2024,"vsaoi_sum":149.56,"employees":25,"gross_salary_raw":1462.403441869561,"gross_salary_formatted":"1 462.40","net_salary_formatted":"~ 1 073.05","vsaoi_employee_part":"153.55","non_taxable_minimum":"129.84","iin_part":"235.80","iin_rate_percentage":"20","iin_rate_decimal":"0.2"}},"salary_calculation_example":{"year":2024,"vsaoi_sum":149.56,"employees":25,"gross_salary_raw":1462.403441869561,"gross_salary_formatted":"1 462.40","net_salary_formatted":"~ 1 073.05","vsaoi_employee_part":"153.55","non_taxable_minimum":"129.84","iin_part":"235.80","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","2019-05-31"]]},"financial_statements":{"columns":["year","employees","currency"],"data":[[2019,2,"EUR"],[2020,2,"EUR"],[2021,1,"EUR"],[2022,0,"EUR"],[2023,24,"EUR"]]},"memorandum_date":{"columns":["document_date"],"data":[["2019-04-29"]]},"register_name_history":{"columns":["date_to","name"],"data":[["2022-12-05","SIA XTM design"]]},"register":{"columns":["sepa","regtype","type","registered","address","index","addressid","city","atvk"],"data":[["LV18ZZZ42103094587","K","SIA","2019-05-31","Rīga, Ventspils iela 48",1002,104227471,100003003,"0010000"]]},"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","7111  ","010095","Zemgales priekšpilsēta","359.13","80.87","149.56",25],[2023,"sabiedrība ar ierobežotu atbildību","7111  ","010095","Zemgales priekšpilsēta","302.66","76.47","142.97",24]]},"pdb_pvnmaksataji_odata":{"columns":["Aktivs","Registrets","Buvniecibas_pazime","PVN139_2_pazime","Izslegts"],"data":[["nav"," 28.01.2023 ","nav","nav"," 29.01.2023 "],["ir"," 28.02.2023 ","nav","nav",null]]},"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":[["CMB DESIGN SIA","2025. gada 4. ceturksnis","70.95","27.68","0.00","13.75","29.50","17"],["CMB DESIGN SIA","2026. gada 1. ceturksnis","68.93","14.57","0.00","18.47","35.86","18"],["CMB DESIGN SIA","2026. gada 2. ceturksnis","73.91","18.65","0.0","18.84","36.4","18"]]},"deminimis":{"columns":["assign_date","assigned_amount","assigner_title","program_title","instrument_title","regul_title","project_title"],"data":[["2025-10-27",10000,"Latvijas Informācijas tehnoloģiju klasteris","ANM 2.3.1.2.i. investīcija \"Uzņēmumu digitālo prasmju attīstība\" 1.kārta ","01 Tiešais maksājums (grants)","2023/2831 Vispārējā tautsaimniecība (2023/2831)","fd3b7ba6"]]},"income_statements":{"columns":["net_turnover","cogs","gross_prof","admin_exp","other_interest_revenues","interest_expenses","income_before_income_taxes","income_after_income_taxes","net_income","provision_for_income_taxes","oth_op_exp","oth_op_rev"],"data":[[15800,11287,4513,1609,15,12,2907,2907,2907,null,null,null],[0,null,null,718,null,null,-718,-768,-768,50,null,null],[0,null,null,130,null,null,-152,-202,-202,50,22,null],[359679,587916,-228237,51257,null,647,-290156,-290156,-290156,null,10015,null],[757865,778838,-20973,21025,null,3054,-64265,-64265,-64265,null,19468,255]]},"balance_sheets":{"columns":["cash","cur_assets","assets","cur_liab","equity","equities","accounts_receivable","fixed_assets","intangible_assets","non_cur_assets"],"data":[[8797,8797,8797,7850,947,8797,null,null,null,null],[330,330,330,151,179,330,null,null,null,null],[27,27,27,50,-23,27,null,null,null,null],[873,25155,28070,318249,-290179,28070,24282,2599,316,2915],[673,2173,6494,360937,-354443,6494,1500,3976,345,4321]]}},"public_procurement":{"periods":{"no":"2023-11-08","lidz":"2023-11-08"},"kopigas_vienosanas_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."}}