{"_avots":{"nosaukums":"Saraksts.lv","lapa":"https://saraksts.lv/42403021440","dati_atjaunoti":"2026-09-10","piezime":"Neoficiāls apkopojums no data.gov.lv (UR) un VID atvērtajiem datiem. Oficiālais pirmavots: info.ur.gov.lv"},"registration_number":"42403021440","company_name":"Sabiedrība ar ierobežotu atbildību \"PRIME-MOVER\"","company_type":"SIA","registered_date":"2007-10-22","area_of_activity":{"nace_code":"0220","nace_description":"Mežizstrāde"},"segmentation":{"status":"Aktīvs","form_group":"Komercsabiedrība","financials":"Peļņa"},"financial_summary":{"UGP":{"columns":["year","turnover","profit","assets","employees","currency"],"data":[[2025,1159795,229856,1273074,19,"EUR"],[2024,837463,228017,798485,16,"EUR"],[2023,1236397,220558,745138,13,"EUR"],[2022,841353,120124,677619,13,"EUR"],[2021,657613,200819,371633,12,"EUR"]]}},"detailed_financials_by_year":{"2025":{"UGP":{"fs_data":{"currency":"EUR","employees":19,"type_from_db":"UGP"},"income_data":{"net_turnover":1159795,"cogs":787547,"gross_prof":372248,"sell_exp":1799,"admin_exp":149344,"oth_op_rev":157438,"oth_op_exp":118780,"other_interest_revenues":1367,"interest_expenses":18142,"income_before_income_taxes":242988,"provision_for_income_taxes":13132,"income_after_income_taxes":229856,"net_income":229856},"balance_data":{"cash":125732,"accounts_receivable":139833,"inventories":14706,"cur_assets":280271,"fixed_assets":992803,"non_cur_assets":992803,"assets":1273074,"cur_liab":232997,"non_cur_liab":258943,"equity":781134,"equities":1273074},"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",787547,787547,false],["net_turnover_source","gross_profit_calc",372248,372248,false],["gross_profit_calc","selling_exp",1799,1799,false],["gross_profit_calc","admin_exp",149344,149344,false],["gross_profit_calc","other_op_exp_exp",118780,118780,false]]}},"financial_ratios":{"current_ratio":{"value":1.202895316248707},"quick_ratio":{"value":1.139778623759104},"net_profit_margin":{"value":0.19818674852021262},"roa":{"value":0.18055195534587934},"roe":{"value":0.29425937163149984},"debt_to_equity":{"value":0.6297767092457888,"negative_equity":false},"interest_coverage":{"value":14.39367214199096},"asset_turnover":{"value":0.9110193123102035},"altman_z_score":{"value":2.7597289653777977},"roce":{"value":0.25106794977679536}},"source_ids":{"financial_statement_id":"2329903","income_statement_id":"2329903","balance_sheet_id":"2329903"}}},"2024":{"UGP":{"fs_data":{"currency":"EUR","employees":16,"type_from_db":"UGP"},"income_data":{"net_turnover":837463,"cogs":512189,"gross_prof":325274,"admin_exp":91450,"oth_op_rev":116305,"oth_op_exp":89177,"other_interest_revenues":1341,"interest_expenses":11966,"income_before_income_taxes":250327,"provision_for_income_taxes":22310,"income_after_income_taxes":228017,"net_income":228017},"balance_data":{"cash":114753,"accounts_receivable":207900,"inventories":6300,"cur_assets":328953,"fixed_assets":469532,"non_cur_assets":469532,"assets":798485,"cur_liab":106134,"non_cur_liab":96173,"equity":596178,"equities":798485},"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",512189,512189,false],["net_turnover_source","gross_profit_calc",325274,325274,false],["gross_profit_calc","admin_exp",91450,91450,false],["gross_profit_calc","other_op_exp_exp",89177,89177,false],["gross_profit_calc","ebit_calc",144647,144647,false]]}},"financial_ratios":{"current_ratio":{"value":3.099412063994573},"quick_ratio":{"value":3.040053140369721},"net_profit_margin":{"value":0.2722711331724506},"roa":{"value":0.28556203310018347},"roe":{"value":0.3824646330458353},"debt_to_equity":{"value":0.3393399286790187,"negative_equity":false},"interest_coverage":{"value":21.919856259401637},"asset_turnover":{"value":1.0488149432988723},"altman_z_score":{"value":4.13750900204713},"roce":{"value":0.3788439678717876}},"source_ids":{"financial_statement_id":"2057581","income_statement_id":"2057581","balance_sheet_id":"2057581"}}},"2023":{"UGP":{"fs_data":{"currency":"EUR","employees":13,"type_from_db":"UGP"},"income_data":{"net_turnover":1236397,"cogs":866154,"gross_prof":370243,"sell_exp":2409,"admin_exp":50986,"oth_op_rev":2639,"oth_op_exp":64151,"other_interest_revenues":866,"interest_expenses":15377,"income_before_income_taxes":240825,"provision_for_income_taxes":20267,"income_after_income_taxes":220558,"net_income":220558},"balance_data":{"cash":58361,"accounts_receivable":187192,"inventories":13381,"cur_assets":258934,"fixed_assets":486204,"non_cur_assets":486204,"assets":745138,"cur_liab":156652,"non_cur_liab":145455,"equity":443031,"equities":745138},"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",866154,866154,false],["net_turnover_source","gross_profit_calc",370243,370243,false],["gross_profit_calc","selling_exp",2409,2409,false],["gross_profit_calc","admin_exp",50986,50986,false],["gross_profit_calc","other_op_exp_exp",64151,64151,false]]}},"financial_ratios":{"current_ratio":{"value":1.652924954676608},"quick_ratio":{"value":1.5675063197405714},"net_profit_margin":{"value":0.17838768615582212},"roa":{"value":0.29599617788919635},"roe":{"value":0.4978387516900623},"debt_to_equity":{"value":0.6819093923450052,"negative_equity":false},"interest_coverage":{"value":16.661377381803995},"asset_turnover":{"value":1.6592859309282308},"altman_z_score":{"value":3.94218370773815},"roce":{"value":0.4353578504841237}},"source_ids":{"financial_statement_id":"1936088","income_statement_id":"1936088","balance_sheet_id":"1936088"}}},"2022":{"UGP":{"fs_data":{"currency":"EUR","employees":13,"type_from_db":"UGP"},"income_data":{"net_turnover":841353,"cogs":533447,"gross_prof":307906,"admin_exp":49756,"oth_op_exp":125524,"other_interest_revenues":132,"interest_expenses":7393,"income_before_income_taxes":125365,"provision_for_income_taxes":5241,"income_after_income_taxes":120124,"net_income":120124},"balance_data":{"cash":76619,"accounts_receivable":91189,"inventories":21219,"cur_assets":189027,"fixed_assets":488592,"non_cur_assets":488592,"assets":677619,"cur_liab":177875,"non_cur_liab":196491,"equity":303253,"equities":677619},"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",533447,533447,false],["net_turnover_source","gross_profit_calc",307906,307906,false],["gross_profit_calc","admin_exp",49756,49756,false],["gross_profit_calc","other_op_exp_exp",125524,125524,false],["gross_profit_calc","ebit_calc",132626,132626,false]]}},"financial_ratios":{"current_ratio":{"value":1.0626957132817991},"quick_ratio":{"value":0.9434040758959944},"net_profit_margin":{"value":0.14277479250683126},"roa":{"value":0.17727365968191564},"roe":{"value":0.3961180928135913},"debt_to_equity":{"value":1.2345005655343888,"negative_equity":false},"interest_coverage":{"value":17.95725686460165},"asset_turnover":{"value":1.2416313592151342},"altman_z_score":{"value":2.5789407215779354},"roce":{"value":0.2656520138310815}},"source_ids":{"financial_statement_id":"1768906","income_statement_id":"1768906","balance_sheet_id":"1768906"}}},"2021":{"UGP":{"fs_data":{"currency":"EUR","employees":12,"type_from_db":"UGP"},"income_data":{"net_turnover":657613,"cogs":336692,"gross_prof":320921,"admin_exp":34638,"oth_op_rev":60341,"oth_op_exp":112276,"other_interest_revenues":525,"interest_expenses":9361,"income_before_income_taxes":225512,"provision_for_income_taxes":14461,"income_after_income_taxes":211051,"extra_dividends":10232,"net_income":200819},"balance_data":{"cash":67520,"accounts_receivable":44733,"inventories":21587,"cur_assets":133840,"fixed_assets":237793,"non_cur_assets":237793,"assets":371633,"cur_liab":132674,"non_cur_liab":35300,"equity":203659,"equities":371633},"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",336692,336692,false],["net_turnover_source","gross_profit_calc",320921,320921,false],["gross_profit_calc","admin_exp",34638,34638,false],["gross_profit_calc","other_op_exp_exp",112276,112276,false],["gross_profit_calc","ebit_calc",174007,174007,false]]}},"financial_ratios":{"current_ratio":{"value":1.0087884589294058},"quick_ratio":{"value":0.846081372386451},"net_profit_margin":{"value":0.305375654070099},"roa":{"value":0.5403691276070747},"roe":{"value":0.9860551215512204},"debt_to_equity":{"value":0.8247806382236974,"negative_equity":false},"interest_coverage":{"value":25.090588612327743},"asset_turnover":{"value":1.7695226204346761},"altman_z_score":{"value":4.705256747465171},"roce":{"value":0.9829008323603631}},"source_ids":{"financial_statement_id":"1426439","income_statement_id":"1426439","balance_sheet_id":"1426439"}}}},"vid_data":{"has_data":true,"rating":{"Reitings":"B","Skaidrojums":"Jāuzlabo saistību izpilde","Informacijas_atjaunosanas_datums":"12.08.2026"},"pvn":{"Aktivs":"ir","Registrets":" 30.11.2007 ","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,"41.99","23.54","59.46",14,"1 038.22","~ 801.96"],[2023," -32.09","10.33","32.15",12,"654.92","~ 557.01"],[2022," -41.35","12.90","33.43",11,"742.91","~ 577.63"]]},"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","-14.97","2.8","6.6",16,"403.34","~ 360.99"],["2026. gada 1. ceturksnis","3.75","6.01","19.05",17,"1 095.72","~ 870.85"],["2025. gada 4. ceturksnis","19.43","8.15","24.33",18,"1 321.66","~ 1 011.30"]]},"salary_calculation_example":{"year":2024,"vsaoi_sum":59.46,"employees":14,"gross_salary_raw":1038.2181620081299,"gross_salary_formatted":"1 038.22","net_salary_formatted":"~ 801.96","vsaoi_employee_part":"109.01","non_taxable_minimum":"292.99","iin_part":"127.24","iin_rate_percentage":"20","iin_rate_decimal":"0.2"}},"salary_calculation_example":{"year":2024,"vsaoi_sum":59.46,"employees":14,"gross_salary_raw":1038.2181620081299,"gross_salary_formatted":"1 038.22","net_salary_formatted":"~ 801.96","vsaoi_employee_part":"109.01","non_taxable_minimum":"292.99","iin_part":"127.24","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",2840,"EUR","2015-04-16"]]},"financial_statements":{"columns":["year","employees","currency"],"data":[[2017,20,"EUR"],[2018,14,"EUR"],[2010,7,"LVL"],[2011,23,"LVL"],[2012,19,"LVL"]]},"memorandum_date":{"columns":["document_date"],"data":[["2007-09-18"]]},"register":{"columns":["sepa","regtype","type","registered","address","index","addressid","region","city","atvk"],"data":[["LV05ZZZ42403021440","K","SIA","2007-10-22","Balvu nov., Balvi, Liepu iela 18",4501,100339776,100016438,100003124,"0380100"]]},"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","0220  ","024200","Balvi","41.99","23.54","59.46",14],[2023,"sabiedrība ar ierobežotu atbildību","0220  ","024200","Balvi"," -32.09","10.33","32.15",12],[2022,"sabiedrība ar ierobežotu atbildību","0220  ","024200","Balvi"," -41.35","12.90","33.43",11]]},"pdb_pvnmaksataji_odata":{"columns":["Aktivs","Registrets","Buvniecibas_pazime","PVN139_2_pazime"],"data":[["ir"," 30.11.2007 ","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":[["PRIME-MOVER SIA","2025. gada 4. ceturksnis","19.43","0.00","16.28","8.15","24.33","18"],["PRIME-MOVER SIA","2026. gada 1. ceturksnis","3.75","0.02","22.86","6.01","19.05","17"],["PRIME-MOVER SIA","2026. gada 2. ceturksnis","-14.97","0.0","35.99","2.8","6.6","16"]]},"deminimis":{"columns":["assign_date","assigned_amount","assigner_title","program_title","instrument_title","regul_title","project_title"],"data":[["2026-01-22",829.85,"Nodarbinātības valsts aģentūra","Pasākumi  iekļaujošai nodarbinātībai (SAM 4.3.3.)","01 Tiešais maksājums (grants)","2023/2831 Vispārējā tautsaimniecība (2023/2831)","fb87853e"],["2025-10-23",16600.35,"Nodarbinātības valsts aģentūra","Pasākumi  iekļaujošai nodarbinātībai (SAM 4.3.3.)","01 Tiešais maksājums (grants)","2023/2831 Vispārējā tautsaimniecība (2023/2831)","fb87853e"],["2025-07-25",12000,"Balvu novada pašvaldība","Remigrācijas atbalsta pasākums – uzņēmējdarbības atbalstam Balvu novadā","15 Citi","2023/2831 Vispārējā tautsaimniecība (2023/2831)","e6cee4df"],["2025-06-05",15334.9,"Nodarbinātības valsts aģentūra","Pasākumi  iekļaujošai nodarbinātībai (SAM 4.3.3.)","01 Tiešais maksājums (grants)","2023/2831 Vispārējā tautsaimniecība (2023/2831)","fb87853e"],["2024-12-05",6050,"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)","33b178c2"]]},"income_statements":{"columns":["net_turnover","cogs","gross_prof","admin_exp","oth_op_rev","oth_op_exp","other_interest_revenues","interest_expenses","income_before_income_taxes","provision_for_income_taxes","income_after_income_taxes","net_income","extra_dividends","sell_exp"],"data":[[700325,385916,314409,29711,16544,200219,203,9077,92149,18315,73834,73834,null,null],[730832,491310,239522,26770,8505,139597,389,10875,71174,22045,49129,47532,1597,null],[163194,87188,76006,null,null,null,null,572,71442,10381,null,61061,null,3992],[657613,336692,320921,34638,60341,112276,525,9361,225512,14461,211051,200819,10232,null],[841353,533447,307906,49756,null,125524,132,7393,125365,5241,120124,120124,null,null]]},"balance_sheets":{"columns":["cash","accounts_receivable","inventories","cur_assets","fixed_assets","non_cur_assets","assets","cur_liab","non_cur_liab","equity","equities"],"data":[[54790,95543,3516,153849,189084,189084,342933,150214,103456,89263,342933],[38269,64432,5490,108191,209294,209294,317485,189656,77457,50372,317485],[49674,2343,4644,56661,25608,25608,82269,18731,477,63061,82269],[67520,44733,21587,133840,237793,237793,371633,132674,35300,203659,371633],[76619,91189,21219,189027,488592,488592,677619,177875,196491,303253,677619]]}},"public_procurement":{"kopa_eur":2526603,"ligumu_skaits":7,"periods":{"no":"2019-09-06","lidz":"2025-01-26"},"lielakie_ligumi":{"columns":["summa_eur","datums","pasutitajs","iepirkums"],"data":[[807230,"2022-01-13","Latvijas valsts meži","Apaļo kokmateriālu ražošanas pakalpojumu sniegšana cirsmās uz zemas nestspējas augsnēm 2019. – 2023.gadā, slēdzot vispārīgo vienošanos"],[547306,"2022-01-13","Latvijas valsts meži","Apaļo kokmateriālu ražošanas pakalpojumu sniegšana cirsmās uz zemas nestspējas augsnēm 2019. – 2023.gadā, slēdzot vispārīgo vienošanos"],[506896,"2023-01-23","Latvijas valsts meži","Apaļo kokmateriālu ražošanas pakalpojumu sniegšana cirsmās uz zemas nestspējas augsnēm 2019. – 2023.gadā, slēdzot vispārīgo vienošanos"],[372371,"2022-01-13","Latvijas valsts meži","Apaļo kokmateriālu ražošanas pakalpojumu sniegšana cirsmās uz zemas nestspējas augsnēm 2019. – 2023.gadā, slēdzot vispārīgo vienošanos"],[292800,"2021-07-21","Latvijas valsts meži","Apaļo kokmateriālu ražošanas pakalpojumu sniegšana cirsmās uz zemas nestspējas augsnēm 2019. – 2023.gadā, slēdzot vispārīgo vienošanos"]]},"pasutitaji":{"columns":["pasutitajs","summa_eur","ligumu_skaits"],"data":[["Latvijas valsts meži",2526603,7]]},"pa_gadiem":{"2023":{"summa_eur":506896,"ligumu_skaits":1},"2022":{"summa_eur":1726907,"ligumu_skaits":3},"2021":{"summa_eur":292800,"ligumu_skaits":3}},"bez_publicetas_summas":2,"kopigas_vienosanas_skaits":10,"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":"2017-01-27","lidz":"2023-12-31"},"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":1}}}