{"_avots":{"nosaukums":"Saraksts.lv","lapa":"https://saraksts.lv/43603041720","dati_atjaunoti":"2026-10-30","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/43603041720"},"registration_number":"43603041720","company_name":"Sabiedrība ar ierobežotu atbildību \"HERCOGS XII\"","company_type":"SIA","registered_date":"2010-03-31","area_of_activity":{"nace_code":"5622","nace_description":"Ēdināšanas pakalpojumi uz līguma pamata un citi ēdināšanas pakalpojumi"},"segmentation":{"status":"Aktīvs","form_group":"Komercsabiedrība","financials":"Peļņa"},"financial_summary":{"UGP":{"columns":["year","turnover","profit","assets","employees","currency"],"data":[[2025,660290,46427,280550,16,"EUR"],[2024,641384,96089,210840,15,"EUR"],[2023,602516,25404,126150,17,"EUR"],[2022,492260,12105,82186,19,"EUR"],[2021,229543,9810,73084,20,"EUR"]]}},"detailed_financials_by_year":{"2025":{"UGP":{"fs_data":{"currency":"EUR","employees":16,"type_from_db":"UGP"},"income_data":{"net_turnover":660290,"cogs":607585,"gross_prof":52705,"admin_exp":11524,"oth_op_rev":32826,"oth_op_exp":27570,"income_before_income_taxes":46437,"provision_for_income_taxes":10,"income_after_income_taxes":46427,"net_income":46427},"balance_data":{"cash":2043,"accounts_receivable":9313,"inventories":4485,"cur_assets":15841,"fixed_assets":264709,"non_cur_assets":264709,"assets":280550,"cur_liab":38554,"non_cur_liab":25844,"equity":216152,"equities":280550},"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",607585,607585,false],["net_turnover_source","gross_profit_calc",52705,52705,false],["gross_profit_calc","admin_exp",11524,11524,false],["gross_profit_calc","other_op_exp_exp",27570,27570,false],["gross_profit_calc","ebit_calc",13611,13611,false]]}},"financial_ratios":{"current_ratio":{"value":0.4108782486901489},"quick_ratio":{"value":0.2945479068319759},"net_profit_margin":{"value":0.07031304426842751},"roa":{"value":0.1654856531812511},"roe":{"value":0.21478866723416853},"debt_to_equity":{"value":0.2979292349827899,"negative_equity":false},"asset_turnover":{"value":2.353555515950811},"altman_z_score":{"value":4.867384281802079},"roce":{"value":0.1918916015140746}},"source_ids":{"financial_statement_id":"2203447","income_statement_id":"2203447","balance_sheet_id":"2203447"}}},"2024":{"UGP":{"fs_data":{"currency":"EUR","employees":15,"type_from_db":"UGP"},"income_data":{"net_turnover":641384,"cogs":540621,"gross_prof":100763,"admin_exp":7397,"oth_op_rev":5893,"oth_op_exp":3131,"income_before_income_taxes":96128,"provision_for_income_taxes":39,"income_after_income_taxes":96089,"net_income":96089},"balance_data":{"cash":90616,"accounts_receivable":10670,"inventories":2806,"cur_assets":104092,"fixed_assets":106748,"non_cur_assets":106748,"assets":210840,"cur_liab":21388,"non_cur_liab":19727,"equity":169725,"equities":210840},"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",540621,540621,false],["net_turnover_source","gross_profit_calc",100763,100763,false],["gross_profit_calc","admin_exp",7397,7397,false],["gross_profit_calc","other_op_exp_exp",3131,3131,false],["gross_profit_calc","ebit_calc",90235,90235,false]]}},"financial_ratios":{"current_ratio":{"value":4.866841219375351},"quick_ratio":{"value":4.735646156723396},"net_profit_margin":{"value":0.1498150873735547},"roa":{"value":0.4557436918990704},"roe":{"value":0.5661452349388717},"debt_to_equity":{"value":0.2422448077772868,"negative_equity":false},"asset_turnover":{"value":3.0420413583760197},"altman_z_score":{"value":7.149391197239153},"roce":{"value":0.5074002913666786}},"source_ids":{"financial_statement_id":"1976939","income_statement_id":"1976939","balance_sheet_id":"1976939"}}},"2023":{"UGP":{"fs_data":{"currency":"EUR","employees":17,"type_from_db":"UGP"},"income_data":{"net_turnover":602516,"cogs":568141,"gross_prof":34375,"admin_exp":5979,"oth_op_rev":4167,"oth_op_exp":3436,"income_before_income_taxes":29127,"provision_for_income_taxes":3723,"income_after_income_taxes":25404,"net_income":25404},"balance_data":{"cash":4562,"accounts_receivable":23091,"inventories":9891,"cur_assets":37544,"fixed_assets":88606,"non_cur_assets":88606,"assets":126150,"cur_liab":25910,"non_cur_liab":26604,"equity":73636,"equities":126150},"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",568141,568141,false],["net_turnover_source","gross_profit_calc",34375,34375,false],["gross_profit_calc","admin_exp",5979,5979,false],["gross_profit_calc","other_op_exp_exp",3436,3436,false],["gross_profit_calc","ebit_calc",24960,24960,false]]}},"financial_ratios":{"current_ratio":{"value":1.4490158240061752},"quick_ratio":{"value":1.0672713238131994},"net_profit_margin":{"value":0.04216319566617318},"roa":{"value":0.2013793103448276},"roe":{"value":0.3449942962681297},"debt_to_equity":{"value":0.7131566081807812,"negative_equity":false},"asset_turnover":{"value":4.776187078874356},"altman_z_score":{"value":6.633479719086669},"roce":{"value":0.29057262569832404}},"source_ids":{"financial_statement_id":"1848394","income_statement_id":"1848394","balance_sheet_id":"1848394"}}},"2022":{"UGP":{"fs_data":{"currency":"EUR","employees":19,"type_from_db":"UGP"},"income_data":{"net_turnover":492260,"cogs":480120,"gross_prof":12140,"admin_exp":3525,"oth_op_rev":4580,"oth_op_exp":958,"income_before_income_taxes":12237,"provision_for_income_taxes":132,"income_after_income_taxes":12105,"net_income":12105},"balance_data":{"cash":29495,"accounts_receivable":10256,"inventories":4727,"cur_assets":44478,"fixed_assets":37708,"non_cur_assets":37708,"assets":82186,"cur_liab":17600,"equity":64586,"equities":82186},"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",480120,480120,false],["net_turnover_source","gross_profit_calc",12140,12140,false],["gross_profit_calc","admin_exp",3525,3525,false],["gross_profit_calc","other_op_exp_exp",958,958,false],["gross_profit_calc","ebit_calc",7657,7657,false]]}},"financial_ratios":{"current_ratio":{"value":2.527159090909091},"quick_ratio":{"value":2.2585795454545456},"net_profit_margin":{"value":0.024590663470523706},"roa":{"value":0.1472878592461003},"roe":{"value":0.18742451924565695},"debt_to_equity":{"value":0.27250487721797295,"negative_equity":false},"asset_turnover":{"value":5.989584600783588},"altman_z_score":{"value":8.881578855998477},"roce":{"value":0.18946830582479174}},"source_ids":{"financial_statement_id":"1713809","income_statement_id":"1713809","balance_sheet_id":"1713809"}}},"2021":{"UGP":{"fs_data":{"currency":"EUR","employees":20,"type_from_db":"UGP"},"income_data":{"net_turnover":229543,"cogs":325356,"gross_prof":-95813,"admin_exp":1899,"oth_op_rev":126463,"oth_op_exp":18845,"income_before_income_taxes":9906,"provision_for_income_taxes":96,"income_after_income_taxes":9810,"net_income":9810},"balance_data":{"cash":6818,"accounts_receivable":28210,"inventories":1609,"cur_assets":36637,"investments":1781,"fixed_assets":34666,"non_cur_assets":36447,"assets":73084,"cur_liab":20603,"equity":52481,"equities":73084},"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",325356,325356,false],["net_turnover_source","gross_profit_calc",95813,-95813,true],["gross_profit_calc","admin_exp",1899,1899,false],["gross_profit_calc","other_op_exp_exp",18845,18845,false],["gross_profit_calc","ebit_calc",116557,-116557,true]]}},"financial_ratios":{"current_ratio":{"value":1.7782361791972043},"quick_ratio":{"value":1.7001407562005533},"net_profit_margin":{"value":0.042737090654038676},"roa":{"value":0.13422910623392262},"roe":{"value":0.18692479182942398},"debt_to_equity":{"value":0.392580171871725,"negative_equity":false},"asset_turnover":{"value":3.1408105741338734},"altman_z_score":{"value":5.3910323090036485},"roce":{"value":0.18875402526628685}},"source_ids":{"financial_statement_id":"1344986","income_statement_id":"1344986","balance_sheet_id":"1344986"}}}},"vid_data":{"has_data":true,"rating":{"Reitings":"A","Skaidrojums":"Laba saistību izpilde","Informacijas_atjaunosanas_datums":"06.10.2026"},"pvn":{"Aktivs":"ir","Registrets":" 12.10.2015 ","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,"127.69","18.39","45.89",15,"747.86","~ 616.40"],[2023,"109.46","14.27","48.20",17,"693.09","~ 581.40"],[2022,"76.13","6.90","35.27",19,"453.78","~ 394.91"]]},"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 3. ceturksnis","51.84","5.82","15.77",14,"1 101.43","~ 874.65"],["2026. gada 2. ceturksnis","35.59","4.58","15.23",16,"930.75","~ 760.85"],["2026. gada 1. ceturksnis","19.71","2.97","11.46",16,"700.35","~ 607.23"],["2025. gada 4. ceturksnis","33.27","4.79","15.52",16,"948.47","~ 762.47"]]},"salary_calculation_example":{"year":2024,"vsaoi_sum":45.89,"employees":15,"gross_salary_raw":747.8569798898342,"gross_salary_formatted":"747.86","net_salary_formatted":"~ 616.40","vsaoi_employee_part":"78.52","non_taxable_minimum":"404.67","iin_part":"52.93","iin_rate_percentage":"20","iin_rate_decimal":"0.2"}},"salary_calculation_example":{"year":2024,"vsaoi_sum":45.89,"employees":15,"gross_salary_raw":747.8569798898342,"gross_salary_formatted":"747.86","net_salary_formatted":"~ 616.40","vsaoi_employee_part":"78.52","non_taxable_minimum":"404.67","iin_part":"52.93","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","2016-01-05"]]},"financial_statements":{"columns":["year","employees","currency"],"data":[[2017,15,"EUR"],[2018,20,"EUR"],[2010,0,"LVL"],[2011,1,"LVL"],[2014,2,"EUR"]]},"memorandum_date":{"columns":["document_date"],"data":[["2010-03-21"]]},"register":{"columns":["sepa","regtype","type","registered","address","index","addressid","region","city","atvk"],"data":[["LV53ZZZ43603041720","K","SIA","2010-03-31","Bauskas nov., Bauska, Ceriņu iela 4 - 4",3901,117638074,100015758,100003140,"0400201"]]},"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","5622  ","025200","Bauska","127.69","18.39","45.89",15],[2023,"sabiedrība ar ierobežotu atbildību","5629  ","025200","Bauska","109.46","14.27","48.20",17],[2022,"sabiedrība ar ierobežotu atbildību","5629  ","025200","Bauska","76.13","6.90","35.27",19]]},"pdb_pvnmaksataji_odata":{"columns":["Aktivs","Registrets","Buvniecibas_pazime","PVN139_2_pazime"],"data":[["ir"," 12.10.2015 ","nav","nav"]]},"reitings_uznemumi":{"columns":["Reitings","Skaidrojums","Informacijas_atjaunosanas_datums"],"data":[["A","Laba saistību izpilde","06.10.2026"]]},"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":[["HERCOGS XII SIA","2026. gada 3. ceturksnis","51.84","30.21","0.0","5.82","15.77","14"],["HERCOGS XII SIA","2026. gada 2. ceturksnis","35.59","15.73","0.0","4.58","15.23","16"],["HERCOGS XII SIA","2026. gada 1. ceturksnis","19.71","5.24","0.00","2.97","11.46","16"],["HERCOGS XII SIA","2025. gada 4. ceturksnis","33.27","12.92","0.00","4.79","15.52","16"]]},"deminimis":{"columns":["assign_date","assigned_amount","assigner_title","program_title","instrument_title","regul_title","project_title"],"data":[["2026-10-12",4570,"Nodarbinātības valsts aģentūra","Pasākumi  iekļaujošai nodarbinātībai (SAM 4.3.3.)","01 Tiešais maksājums (grants)","2023/2831 Vispārējā tautsaimniecība (2023/2831)","fb87853e"],["2026-05-26",4570,"Nodarbinātības valsts aģentūra","Pasākumi  iekļaujošai nodarbinātībai (SAM 4.3.3.)","01 Tiešais maksājums (grants)","2023/2831 Vispārējā tautsaimniecība (2023/2831)","fb87853e"],["2025-12-18",42.65,"Nodarbinātības valsts aģentūra","Pasākumi  iekļaujošai nodarbinātībai (SAM 4.3.3.)","01 Tiešais maksājums (grants)","2023/2831 Vispārējā tautsaimniecība (2023/2831)","fb87853e"],["2025-09-24",4350,"Nodarbinātības valsts aģentūra","Pasākumi  iekļaujošai nodarbinātībai (SAM 4.3.3.)","01 Tiešais maksājums (grants)","2023/2831 Vispārējā tautsaimniecība (2023/2831)","fb87853e"],["2024-04-15",11256.43,"Nodarbinātības valsts aģentūra","Pasākumi  iekļaujošai nodarbinātībai (SAM 4.3.3.)","01 Tiešais maksājums (grants)","1407/2013 Vispārējā tautsaimniecība (1407/2013)","b72fa03a"]]}},"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}}}