{"_avots":{"nosaukums":"Saraksts.lv","lapa":"https://saraksts.lv/44103084661","dati_atjaunoti":"2026-11-03","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/44103084661"},"registration_number":"44103084661","company_name":"SIA \"Vidzemes mēbeļu fabrika\"","company_type":"SIA","registered_date":"2013-03-25","area_of_activity":{"nace_code":"4755","nace_description":"Mēbeļu, apgaismes ierīču, galda piederumu un citu mājsaimniecības preču mazumtirdzniecība"},"segmentation":{"status":"Aktīvs","form_group":"Komercsabiedrība","financials":"Peļņa"},"financial_summary":{"UGP":{"columns":["year","turnover","profit","assets","employees","currency"],"data":[[2025,851116,15631,316983,12,"EUR"],[2024,912604,11514,352011,10,"EUR"],[2023,829783,9360,357700,8,"EUR"],[2022,527448,10167,220498,13,"EUR"],[2021,904451,18473,216803,19,"EUR"]]}},"detailed_financials_by_year":{"2025":{"UGP":{"fs_data":{"currency":"EUR","employees":12,"type_from_db":"UGP"},"income_data":{"net_turnover":851116,"cogs":634722,"gross_prof":216394,"sell_exp":184252,"admin_exp":15162,"oth_op_rev":2912,"oth_op_exp":220,"interest_expenses":4041,"income_before_income_taxes":15631,"income_after_income_taxes":15631,"net_income":15631},"balance_data":{"cash":5516,"accounts_receivable":41071,"inventories":260484,"cur_assets":307071,"fixed_assets":9912,"non_cur_assets":9912,"assets":316983,"cur_liab":70016,"non_cur_liab":151203,"equity":95764,"equities":316983},"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",634722,634722,false],["net_turnover_source","gross_profit_calc",216394,216394,false],["gross_profit_calc","selling_exp",184252,184252,false],["gross_profit_calc","admin_exp",15162,15162,false],["gross_profit_calc","other_op_exp_exp",220,220,false]]}},"financial_ratios":{"current_ratio":{"value":4.385726119744058},"quick_ratio":{"value":0.6653764853747715},"net_profit_margin":{"value":0.0183652992071586},"roa":{"value":0.04931179274598322},"roe":{"value":0.16322417609957812},"debt_to_equity":{"value":2.3100434401236374,"negative_equity":false},"interest_coverage":{"value":4.868101954961643},"asset_turnover":{"value":2.6850525107024668},"altman_z_score":{"value":3.8464125960687103},"roce":{"value":0.07965436677774763}},"source_ids":{"financial_statement_id":"2215766","income_statement_id":"2215766","balance_sheet_id":"2215766"}}},"2024":{"UGP":{"fs_data":{"currency":"EUR","employees":10,"type_from_db":"UGP"},"income_data":{"net_turnover":912604,"cogs":728722,"gross_prof":183882,"sell_exp":164554,"admin_exp":14462,"oth_op_rev":15563,"oth_op_exp":40,"interest_expenses":8875,"income_before_income_taxes":11514,"income_after_income_taxes":11514,"net_income":11514},"balance_data":{"cash":3868,"accounts_receivable":12494,"inventories":322260,"cur_assets":338622,"fixed_assets":13389,"non_cur_assets":13389,"assets":352011,"cur_liab":88103,"non_cur_liab":183776,"equity":80132,"equities":352011},"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",728722,728722,false],["net_turnover_source","gross_profit_calc",183882,183882,false],["gross_profit_calc","selling_exp",164554,164554,false],["gross_profit_calc","admin_exp",14462,14462,false],["gross_profit_calc","other_op_exp_exp",40,40,false]]}},"financial_ratios":{"current_ratio":{"value":3.8434786556643927},"quick_ratio":{"value":0.18571444786216135},"net_profit_margin":{"value":0.012616644239998948},"roa":{"value":0.032709205110067585},"roe":{"value":0.14368791494034844},"debt_to_equity":{"value":3.392889232765936,"negative_equity":false},"interest_coverage":{"value":2.2973521126760565},"asset_turnover":{"value":2.5925439830005312},"altman_z_score":{"value":3.5941950288109172},"roce":{"value":0.07725798384285433}},"source_ids":{"financial_statement_id":"2063125","income_statement_id":"2063125","balance_sheet_id":"2063125"}}},"2023":{"UGP":{"fs_data":{"currency":"EUR","employees":8,"type_from_db":"UGP"},"income_data":{"net_turnover":829783,"cogs":659178,"gross_prof":170605,"sell_exp":149844,"admin_exp":19331,"oth_op_rev":13842,"oth_op_exp":1398,"interest_expenses":4514,"income_before_income_taxes":9360,"income_after_income_taxes":9360,"net_income":9360},"balance_data":{"cash":11094,"accounts_receivable":29946,"inventories":301974,"cur_assets":343014,"fixed_assets":14686,"non_cur_assets":14686,"assets":357700,"cur_liab":181086,"non_cur_liab":107996,"equity":68618,"equities":357700},"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",659178,659178,false],["net_turnover_source","gross_profit_calc",170605,170605,false],["gross_profit_calc","selling_exp",149844,149844,false],["gross_profit_calc","admin_exp",19331,19331,false],["gross_profit_calc","other_op_exp_exp",1398,1398,false]]}},"financial_ratios":{"current_ratio":{"value":1.8942049633875617},"quick_ratio":{"value":0.22663264968026242},"net_profit_margin":{"value":0.011280057557216767},"roa":{"value":0.026167179200447303},"roe":{"value":0.13640735667026144},"debt_to_equity":{"value":4.212917893264158,"negative_equity":false},"interest_coverage":{"value":3.0735489587948606},"asset_turnover":{"value":2.319773553256919},"altman_z_score":{"value":3.0223989207457103},"roce":{"value":0.07855549390195568}},"source_ids":{"financial_statement_id":"1896647","income_statement_id":"1896647","balance_sheet_id":"1896647"}}},"2022":{"UGP":{"fs_data":{"currency":"EUR","employees":13,"type_from_db":"UGP"},"income_data":{"net_turnover":527448,"cogs":409999,"gross_prof":117449,"sell_exp":98594,"admin_exp":16581,"oth_op_rev":10380,"oth_op_exp":1782,"interest_expenses":705,"income_before_income_taxes":10167,"income_after_income_taxes":10167,"net_income":10167},"balance_data":{"cash":3845,"accounts_receivable":31849,"inventories":184804,"cur_assets":220498,"assets":220498,"cur_liab":114577,"non_cur_liab":46663,"equity":59258,"equities":220498},"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",409999,409999,false],["net_turnover_source","gross_profit_calc",117449,117449,false],["gross_profit_calc","selling_exp",98594,98594,false],["gross_profit_calc","admin_exp",16581,16581,false],["gross_profit_calc","other_op_exp_exp",1782,1782,false]]}},"financial_ratios":{"current_ratio":{"value":1.9244525515592135},"quick_ratio":{"value":0.3115284917566353},"net_profit_margin":{"value":0.01927583382627292},"roa":{"value":0.046109261762011446},"roe":{"value":0.17157177090013162},"debt_to_equity":{"value":2.720982820884944,"negative_equity":false},"interest_coverage":{"value":15.421276595744681},"asset_turnover":{"value":2.3920761186042503},"altman_z_score":{"value":3.266898014126112},"roce":{"value":0.1026425354745518}},"source_ids":{"financial_statement_id":"1752435","income_statement_id":"1752435","balance_sheet_id":"1752435"}}},"2021":{"UGP":{"fs_data":{"currency":"EUR","employees":19,"type_from_db":"UGP"},"income_data":{"net_turnover":904451,"cogs":747806,"gross_prof":156645,"sell_exp":120995,"admin_exp":12973,"oth_op_rev":764,"oth_op_exp":4968,"income_before_income_taxes":18473,"income_after_income_taxes":18473,"net_income":18473},"balance_data":{"cash":3990,"accounts_receivable":39866,"inventories":172947,"cur_assets":216803,"assets":216803,"cur_liab":155726,"non_cur_liab":11986,"provisions":148,"equity":48943,"equities":216803},"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",747806,747806,false],["net_turnover_source","gross_profit_calc",156645,156645,false],["gross_profit_calc","selling_exp",120995,120995,false],["gross_profit_calc","admin_exp",12973,12973,false],["gross_profit_calc","other_op_exp_exp",4968,4968,false]]}},"financial_ratios":{"current_ratio":{"value":1.3922081091147271},"quick_ratio":{"value":0.2816228503910715},"net_profit_margin":{"value":0.020424544834380193},"roa":{"value":0.08520638552049556},"roe":{"value":0.3774390617657275},"debt_to_equity":{"value":3.4266800155282677,"negative_equity":false},"asset_turnover":{"value":4.171764228354774},"altman_z_score":{"value":4.943924511343408},"roce":{"value":0.3024542790248375}},"source_ids":{"financial_statement_id":"1400631","income_statement_id":"1400631","balance_sheet_id":"1400631"}}}},"vid_data":{"has_data":true,"rating":{"Reitings":"A","Skaidrojums":"Laba saistību izpilde","Informacijas_atjaunosanas_datums":"06.10.2026"},"pvn":{"Aktivs":"ir","Registrets":" 03.04.2013 ","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,"111.86","16.68","25.53",9,"693.43","~ 581.61"],[2023,"83.70","15.22","26.56",10,"649.26","~ 553.39"],[2022,"120.33","15.43","32.40",15,"528.01","~ 445.26"]]},"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","42.05","5.76","9.99",10,"976.83","~ 791.57"],["2026. gada 2. ceturksnis","23.26","3.47","10.32",13,"776.23","~ 657.82"],["2026. gada 1. ceturksnis","2.81","3.74","7.33",13,"551.33","~ 493.44"],["2025. gada 4. ceturksnis","45.76","5.91","10.46",13,"786.76","~ 654.64"]]},"salary_calculation_example":{"year":2024,"vsaoi_sum":25.53,"employees":9,"gross_salary_raw":693.4258987647078,"gross_salary_formatted":"693.43","net_salary_formatted":"~ 581.61","vsaoi_employee_part":"72.81","non_taxable_minimum":"425.60","iin_part":"39.00","iin_rate_percentage":"20","iin_rate_decimal":"0.2"}},"salary_calculation_example":{"year":2024,"vsaoi_sum":25.53,"employees":9,"gross_salary_raw":693.4258987647078,"gross_salary_formatted":"693.43","net_salary_formatted":"~ 581.61","vsaoi_employee_part":"72.81","non_taxable_minimum":"425.60","iin_part":"39.00","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","2020-10-30"]]},"financial_statements":{"columns":["year","employees","currency"],"data":[[2018,25,"EUR"],[2013,7,"LVL"],[2015,13,"EUR"],[2019,19,"EUR"],[2022,13,"EUR"]]},"memorandum_date":{"columns":["document_date"],"data":[["2013-03-08"]]},"register_name_history":{"columns":["date_to","name"],"data":[["2020-10-30","Sabiedrība ar ierobežotu atbildību \"Vidzemes mēbeļu fabrika\""]]},"register":{"columns":["sepa","regtype","type","registered","address","index","addressid","region","atvk"],"data":[["LV16ZZZ44103084661","K","SIA","2013-03-25","Limbažu nov., Salacgrīvas pag., \"Birztalas\"",4054,105751982,100016606,"0661435"]]},"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","4755  ","035480","Salacgrīvas pag.","111.86","16.68","25.53",9],[2023,"sabiedrība ar ierobežotu atbildību","4690  ","035480","Salacgrīvas pag.","83.70","15.22","26.56",10],[2022,"sabiedrība ar ierobežotu atbildību","4690  ","035480","Salacgrīvas pag.","120.33","15.43","32.40",15]]},"pdb_pvnmaksataji_odata":{"columns":["Aktivs","Registrets","Buvniecibas_pazime","PVN139_2_pazime"],"data":[["ir"," 03.04.2013 ","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":[["VIDZEMES MĒBEĻU FABRIKA SIA","2026. gada 3. ceturksnis","42.05","26.29","0.0","5.76","9.99","10"],["VIDZEMES MĒBEĻU FABRIKA SIA","2026. gada 2. ceturksnis","23.26","18.13","8.67","3.47","10.32","13"],["VIDZEMES MĒBEĻU FABRIKA SIA","2026. gada 1. ceturksnis","2.81","0.28","8.68","3.74","7.33","13"],["VIDZEMES MĒBEĻU FABRIKA SIA","2025. gada 4. ceturksnis","45.76","29.44","0.07","5.91","10.46","13"]]},"deminimis":{"columns":["assign_date","assigned_amount","assigner_title","program_title","instrument_title","regul_title","project_title"],"data":[["2023-02-08",1652.78,"AS “Citadele banka”","Portfeļgarantijas","03 Galvojums/garantija","1407/2013 Vispārējā tautsaimniecība (1407/2013)","a96d7ea1"]]}}}