{"_avots":{"nosaukums":"Saraksts.lv","lapa":"https://saraksts.lv/44103062908","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":"44103062908","company_name":"\"BALTICFLOC\" SIA","company_type":"SIA","registered_date":"2010-11-26","area_of_activity":{"nace_code":"1725","nace_description":"Citu papīra un kartona izstrādājumu ražošana"},"segmentation":{"status":"Aktīvs","form_group":"Komercsabiedrība","financials":"Peļņa"},"financial_summary":{"UGP":{"columns":["year","turnover","profit","assets","employees","currency"],"data":[[2025,1037675,69250,1926287,11,"EUR"],[2024,1045815,259309,2113499,13,"EUR"],[2023,1043384,-32386,2543534,14,"EUR"],[2022,1654696,-236546,2293265,17,"EUR"],[2021,1235101,-149837,2315784,16,"EUR"]]}},"detailed_financials_by_year":{"2025":{"UGP":{"fs_data":{"currency":"EUR","employees":11,"type_from_db":"UGP"},"income_data":{"net_turnover":1037675,"cogs":850169,"gross_prof":187506,"sell_exp":72041,"admin_exp":16839,"oth_op_rev":206904,"oth_op_exp":226460,"other_interest_revenues":759,"interest_expenses":10571,"income_before_income_taxes":69258,"provision_for_income_taxes":8,"income_after_income_taxes":69250,"net_income":69250},"balance_data":{"cash":9529,"accounts_receivable":22833,"inventories":217983,"cur_assets":250345,"fixed_assets":1675942,"non_cur_assets":1675942,"assets":1926287,"cur_liab":519901,"non_cur_liab":943496,"equity":462890,"equities":1926287},"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",850169,850169,false],["net_turnover_source","gross_profit_calc",187506,187506,false],["gross_profit_calc","selling_exp",72041,72041,false],["gross_profit_calc","admin_exp",16839,16839,false],["gross_profit_calc","other_op_exp_exp",226460,226460,false]]}},"financial_ratios":{"current_ratio":{"value":0.4815243671391284},"quick_ratio":{"value":0.06224646615413319},"net_profit_margin":{"value":0.06673573132242754},"roa":{"value":0.035949990837294755},"roe":{"value":0.14960357752381775},"debt_to_equity":{"value":3.1614357622761347,"negative_equity":false},"interest_coverage":{"value":7.5516980418125055},"asset_turnover":{"value":0.5386917941096004},"altman_z_score":{"value":0.9024271796842499},"roce":{"value":0.056761799392201}},"source_ids":{"financial_statement_id":"2134173","income_statement_id":"2134173","balance_sheet_id":"2134173"}}},"2024":{"UGP":{"fs_data":{"currency":"EUR","employees":13,"type_from_db":"UGP"},"income_data":{"net_turnover":1045815,"cogs":860410,"gross_prof":185405,"sell_exp":59467,"admin_exp":19349,"oth_op_rev":452116,"oth_op_exp":283587,"interest_expenses":15641,"income_before_income_taxes":259477,"provision_for_income_taxes":168,"income_after_income_taxes":259309,"net_income":259309},"balance_data":{"cash":1428,"accounts_receivable":29213,"inventories":236880,"cur_assets":267521,"fixed_assets":1845978,"non_cur_assets":1845978,"assets":2113499,"cur_liab":642148,"non_cur_liab":1077711,"equity":393640,"equities":2113499},"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",860410,860410,false],["net_turnover_source","gross_profit_calc",185405,185405,false],["gross_profit_calc","selling_exp",59467,59467,false],["gross_profit_calc","admin_exp",19349,19349,false],["gross_profit_calc","other_op_exp_exp",283587,283587,false]]}},"financial_ratios":{"current_ratio":{"value":0.4166033375483533},"quick_ratio":{"value":0.04771641428455745},"net_profit_margin":{"value":0.24794920707773363},"roa":{"value":0.12269180160482687},"roe":{"value":0.6587465704704807},"debt_to_equity":{"value":4.369116451580124,"negative_equity":false},"interest_coverage":{"value":17.58954031072182},"asset_turnover":{"value":0.49482635194054975},"altman_z_score":{"value":1.0250724722803333},"roce":{"value":0.1869832555250243}},"source_ids":{"financial_statement_id":"1976275","income_statement_id":"1976275","balance_sheet_id":"1976275"}}},"2023":{"UGP":{"fs_data":{"currency":"EUR","employees":14,"type_from_db":"UGP"},"income_data":{"net_turnover":1043384,"cogs":956691,"gross_prof":86693,"sell_exp":65420,"admin_exp":27639,"oth_op_rev":209123,"oth_op_exp":175085,"interest_expenses":57920,"income_before_income_taxes":-30248,"provision_for_income_taxes":2138,"income_after_income_taxes":-32386,"net_income":-32386},"balance_data":{"cash":92271,"accounts_receivable":68434,"inventories":357824,"cur_assets":518529,"fixed_assets":2022756,"intangible_assets":2249,"non_cur_assets":2025005,"assets":2543534,"cur_liab":1197334,"non_cur_liab":1211869,"equity":134331,"equities":2543534},"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",956691,956691,false],["net_turnover_source","gross_profit_calc",86693,86693,false],["gross_profit_calc","selling_exp",65420,65420,false],["gross_profit_calc","admin_exp",27639,27639,false],["gross_profit_calc","other_op_exp_exp",175085,175085,false]]}},"financial_ratios":{"current_ratio":{"value":0.43306963637548085},"quick_ratio":{"value":0.13421902326335008},"net_profit_margin":{"value":-0.03103938722464596},"roa":{"value":-0.012732678234299208},"roe":{"value":-0.24109103632073015},"debt_to_equity":{"value":17.93482517066053,"negative_equity":false},"interest_coverage":{"value":0.47776243093922655},"asset_turnover":{"value":0.41021036086012613},"altman_z_score":{"value":0.319993406149241},"roce":{"value":0.02055563809240826}},"source_ids":{"financial_statement_id":"1852071","income_statement_id":"1852071","balance_sheet_id":"1852071"}}},"2022":{"UGP":{"fs_data":{"currency":"EUR","employees":17,"type_from_db":"UGP"},"income_data":{"net_turnover":1654696,"cogs":1819668,"gross_prof":-164972,"sell_exp":106910,"admin_exp":25965,"oth_op_rev":226369,"oth_op_exp":140812,"interest_expenses":22315,"income_before_income_taxes":-234605,"provision_for_income_taxes":1941,"income_after_income_taxes":-236546,"net_income":-236546},"balance_data":{"cash":5131,"accounts_receivable":50810,"inventories":523089,"cur_assets":579030,"fixed_assets":1709352,"intangible_assets":4883,"non_cur_assets":1714235,"assets":2293265,"cur_liab":855093,"non_cur_liab":1271455,"equity":166717,"equities":2293265},"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",1819668,1819668,false],["net_turnover_source","gross_profit_calc",164972,-164972,true],["gross_profit_calc","selling_exp",106910,106910,false],["gross_profit_calc","admin_exp",25965,25965,false],["gross_profit_calc","other_op_exp_exp",140812,140812,false]]}},"financial_ratios":{"current_ratio":{"value":0.6771544147829535},"quick_ratio":{"value":0.06542095421199799},"net_profit_margin":{"value":-0.14295435536195167},"roa":{"value":-0.10314813159403732},"roe":{"value":-1.4188475080525682},"debt_to_equity":{"value":12.755435858370772,"negative_equity":false},"interest_coverage":{"value":-9.513331839569796},"asset_turnover":{"value":0.7215459181559916},"altman_z_score":{"value":0.4406749153317695},"roce":{"value":-0.14761099506874004}},"source_ids":{"financial_statement_id":"1475930","income_statement_id":"1475930","balance_sheet_id":"1475930"}}},"2021":{"UGP":{"fs_data":{"currency":"EUR","employees":16,"type_from_db":"UGP"},"income_data":{"net_turnover":1235101,"cogs":1249564,"gross_prof":-14463,"sell_exp":107156,"admin_exp":25596,"oth_op_rev":161216,"oth_op_exp":155839,"interest_expenses":7838,"income_before_income_taxes":-149676,"provision_for_income_taxes":161,"income_after_income_taxes":-149837,"net_income":-149837},"balance_data":{"cash":134774,"accounts_receivable":62188,"inventories":382041,"cur_assets":579003,"fixed_assets":1729209,"intangible_assets":7572,"non_cur_assets":1736781,"assets":2315784,"cur_liab":519941,"non_cur_liab":1392580,"equity":403263,"equities":2315784},"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",1249564,1249564,false],["net_turnover_source","gross_profit_calc",14463,-14463,true],["gross_profit_calc","selling_exp",107156,107156,false],["gross_profit_calc","admin_exp",25596,25596,false],["gross_profit_calc","other_op_exp_exp",155839,155839,false]]}},"financial_ratios":{"current_ratio":{"value":1.113593657741936},"quick_ratio":{"value":0.3788160579758088},"net_profit_margin":{"value":-0.1213155847173632},"roa":{"value":-0.06470249384225817},"roe":{"value":-0.3715614871684236},"debt_to_equity":{"value":4.742614621227338,"negative_equity":false},"interest_coverage":{"value":-18.09619800969635},"asset_turnover":{"value":0.5333403288044135},"altman_z_score":{"value":0.5963139361359402},"roce":{"value":-0.07898129179443861}},"source_ids":{"financial_statement_id":"1374172","income_statement_id":"1374172","balance_sheet_id":"1374172"}}}},"vid_data":{"has_data":true,"rating":{"Reitings":"A","Skaidrojums":"Laba saistību izpilde","Informacijas_atjaunosanas_datums":"12.08.2026"},"pvn":{"Aktivs":"ir","Registrets":" 06.09.2012 ","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,"124.40","39.88","80.52",14,"1 405.94","~ 1 036.97"],[2023,"14.22","26.48","58.28",14,"1 017.61","~ 788.79"],[2022,"162.70","23.74","54.41",16,"831.29","~ 632.07"]]},"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","21.31","6.75","17.09",11,"1 519.15","~ 1 153.18"],["2026. gada 1. ceturksnis","21.41","5.19","12.76",12,"1 039.73","~ 833.52"],["2025. gada 4. ceturksnis","20.02","5.65","12.44",12,"1 013.66","~ 805.93"]]},"salary_calculation_example":{"year":2024,"vsaoi_sum":80.52,"employees":14,"gross_salary_raw":1405.942253698194,"gross_salary_formatted":"1 405.94","net_salary_formatted":"~ 1 036.97","vsaoi_employee_part":"147.62","non_taxable_minimum":"151.56","iin_part":"221.35","iin_rate_percentage":"20","iin_rate_decimal":"0.2"}},"salary_calculation_example":{"year":2024,"vsaoi_sum":80.52,"employees":14,"gross_salary_raw":1405.942253698194,"gross_salary_formatted":"1 405.94","net_salary_formatted":"~ 1 036.97","vsaoi_employee_part":"147.62","non_taxable_minimum":"151.56","iin_part":"221.35","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",2900,"EUR","2016-12-14"]]},"financial_statements":{"columns":["year","employees","currency"],"data":[[2017,7,"EUR"],[2018,9,"EUR"],[2011,1,"LVL"],[2012,1,"LVL"],[2013,2,"LVL"]]},"memorandum_date":{"columns":["document_date"],"data":[["2010-11-26"]]},"register":{"columns":["sepa","regtype","type","registered","address","index","addressid","region","city","atvk"],"data":[["LV12ZZZ44103062908","K","SIA","2010-11-26","Cēsu nov., Cēsis, Ata Kronvalda iela 40/22 - 601",4101,118299661,100015774,100003157,"0420201"]]},"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","1725  ","026200","Cēsis","124.40","39.88","80.52",14],[2023,"sabiedrība ar ierobežotu atbildību","1729  ","026200","Cēsis","14.22","26.48","58.28",14],[2022,"sabiedrība ar ierobežotu atbildību","1729  ","026200","Cēsis","162.70","23.74","54.41",16]]},"pdb_pvnmaksataji_odata":{"columns":["Aktivs","Registrets","Buvniecibas_pazime","PVN139_2_pazime"],"data":[["ir"," 06.09.2012 ","nav","nav"]]},"reitings_uznemumi":{"columns":["Reitings","Skaidrojums","Informacijas_atjaunosanas_datums"],"data":[["A","Laba 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":[["BALTICFLOC SIA","2025. gada 4. ceturksnis","20.02","1.91","0.00","5.65","12.44","12"],["BALTICFLOC SIA","2026. gada 1. ceturksnis","21.41","4.72","1.31","5.19","12.76","12"],["BALTICFLOC SIA","2026. gada 2. ceturksnis","21.31","3.44","5.98","6.75","17.09","11"]]},"deminimis":{"columns":["assign_date","assigned_amount","assigner_title","program_title","instrument_title","regul_title","project_title"],"data":[["2026-02-25",6586.67,"AS \"Attīstības finanšu institūcija Altum\"","Aizdevumu garantijas","03 Galvojums/garantija","2023/2831 Vispārējā tautsaimniecība (2023/2831)","bc7f29ea"],["2026-02-17",6401.07,"Latvijas Investīciju un attīstības aģentūra","ESF 2021-2027.g 1.2.3.1. pasākums \"Atbalsts MVU inovatīvas uzņēmējdarbības attīstībai\" ","01 Tiešais maksājums (grants)","2023/2831 Vispārējā tautsaimniecība (2023/2831)","422a2172"],["2026-02-16",10000,"Latvijas Investīciju un attīstības aģentūra","ESF 2021.-2027.gadam 1.2.2.1. “Atbalsts procesu digitalizācijai komercdarbībā”","01 Tiešais maksājums (grants)","2023/2831 Vispārējā tautsaimniecība (2023/2831)","73fd5fb8"],["2025-04-15",13104,"AS \"Attīstības finanšu institūcija Altum\"","Aizdevumu garantijas","03 Galvojums/garantija","2023/2831 Vispārējā tautsaimniecība (2023/2831)","bc7f29ea"],["2024-08-27",10776,"Latvijas Investīciju un attīstības aģentūra","ESF 2021-2027.g 1.2.3.1. pasākums \"Atbalsts MVU inovatīvas uzņēmējdarbības attīstībai\" ","01 Tiešais maksājums (grants)","2023/2831 Vispārējā tautsaimniecība (2023/2831)","32470389"]]},"vide":{"columns":["veids","numurs","statuss","no_dat","nosaukums","apraksts","lidz_dat"],"data":[["ab","VA16IB0001","Izsniegta","2016-02-01","Celulozes mulčas ražošanas līnija","iekārtas sadzīves atkritumu šķirošanai vai īslaicīgai uzglabāšanai, tai skaitā pārkraušanas stacijas, kuru uzņemšanas ietilpība ir 30 tonnu atkritumu dienā un vairāk",null],["ab","VA16IB0001","Izsniegta","2016-02-01","Celulozes mulčas ražošanas līnija","iekārtas nebīstamu atkritumu reģenerācijai ar jaudu līdz 75 tonnām dienā, kurās tiek veikta nebīstamu atkritumu reģenerācija vai to sagatavošana reģenerācijai, kas nav sadedzināšana vai līdzsadedzināšana",null],["ab","VA16IB0001","Izsniegta","2016-02-01","Celulozes mulčas ražošanas līnija","sadedzināšanas iekārtas, kuru nominālā siltuma jauda ir vienāda ar vai lielāka par 0.2 un mazāka par 5 megavatiem un kuras kā kurināmo izmanto biomasu, kūdru vai gāzveida kurināmo",null],["atkritumi","AP22AA0018","Izsniegta","2022-07-28",null,"savākšana, pārvadāšana","2032-07-27"]]},"atkritumi":{"columns":["gads","nosaukums","klase","nodots","uzkrats"],"data":[["2026","Plastmasas iepakojums","150102",2.3,-2.3]]},"income_statements":{"columns":["net_turnover","cogs","gross_prof","sell_exp","admin_exp","oth_op_rev","oth_op_exp","interest_expenses","income_before_income_taxes","provision_for_income_taxes","income_after_income_taxes","net_income"],"data":[[751805,559864,191941,91471,32039,137486,129160,948,75809,242,75567,75567],[0,null,null,null,null,null,1524,null,-1524,null,null,-1524],[991672,678326,313346,81613,25752,140388,128703,1347,216319,989,215330,215330],[1235101,1249564,-14463,107156,25596,161216,155839,7838,-149676,161,-149837,-149837],[1654696,1819668,-164972,106910,25965,226369,140812,22315,-234605,1941,-236546,-236546]]},"balance_sheets":{"columns":["cash","accounts_receivable","inventories","cur_assets","fixed_assets","intangible_assets","non_cur_assets","assets","cur_liab","non_cur_liab","equity","equities"],"data":[[382805,172004,169183,723992,440800,4021,444821,1168813,327591,503451,337771,1168813],[36,null,null,36,7650,null,7650,7686,9209,null,-1523,7686],[727797,97243,354102,1179142,1071734,3464,1075198,2254340,410228,1291012,553100,2254340],[134774,62188,382041,579003,1729209,7572,1736781,2315784,519941,1392580,403263,2315784],[5131,50810,523089,579030,1709352,4883,1714235,2293265,855093,1271455,166717,2293265]]},"cash_flow_statements":{"columns":["cfo_im_ebt","cfo_im_ebwc","cfo_im_op","cfo_im_net","cfi_acq_fa","cfi_net","net_increase","at_end_of_year","cff_ln_rcv","cff_net","at_beginning_of_year","cfo_im_ext"],"data":[[-1524,-674,8536,8536,8500,-8500,36,36,null,null,null,null],[-966,301,1669,1669,10000,-10000,169,205,8500,8500,36,null],[239,2089,null,828,null,null,828,1033,null,null,205,11],[-8455,-5823,null,-1446,null,null,-1446,24,null,null,1470,null],[-12022,-9390,15578,8362,null,null,8362,8386,null,null,24,null]]}},"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}}}