{"_avots":{"nosaukums":"Saraksts.lv","lapa":"https://saraksts.lv/44103105395","dati_atjaunoti":"2026-09-11","piezime":"Neoficiāls apkopojums no data.gov.lv (UR) un VID atvērtajiem datiem. Oficiālais pirmavots: info.ur.gov.lv"},"registration_number":"44103105395","company_name":"Sabiedrība ar ierobežotu atbildību \"GRAFA IN\"","company_type":"SIA","registered_date":"2016-03-11","area_of_activity":{"nace_code":"4399","nace_description":"Citur neklasificēti specializēti būvdarbi"},"segmentation":{"status":"Aktīvs","form_group":"Komercsabiedrība","financials":"Zaudējumi"},"financial_summary":{"UGP":{"columns":["year","turnover","profit","assets","employees","currency"],"data":[[2025,91713,-17482,43995,4,"EUR"],[2024,80111,-37662,62171,4,"EUR"],[2023,164926,34762,100834,5,"EUR"],[2022,75335,-7386,48286,5,"EUR"],[2021,108908,20412,50246,4,"EUR"]]}},"detailed_financials_by_year":{"2025":{"UGP":{"fs_data":{"currency":"EUR","employees":4,"type_from_db":"UGP"},"income_data":{"net_turnover":91713,"cogs":104333,"gross_prof":-12620,"admin_exp":4862,"income_before_income_taxes":-17482,"income_after_income_taxes":-17482,"net_income":-17482},"balance_data":{"cash":5358,"accounts_receivable":558,"cur_assets":5916,"fixed_assets":38079,"non_cur_assets":38079,"assets":43995,"cur_liab":41885,"equity":2110,"equities":43995},"sankey_prepared":{"nodes":{"columns":["name"],"data":[["Neto Apgrozījums"],["Pārdotās prod. pašizmaksa"],["Bruto Peļņa"],["Administratīvās izmaksas"],["Peļņa pirms proc. un nodokļiem (EBIT)"]]},"links":{"columns":["source","target","value","originalValue","isLoss"],"data":[["net_turnover_source","cogs_exp",104333,104333,false],["net_turnover_source","gross_profit_calc",12620,-12620,true],["gross_profit_calc","admin_exp",4862,4862,false],["gross_profit_calc","ebit_calc",17482,-17482,true],["ebit_calc","ebt_calc",17482,-17482,true]]}},"financial_ratios":{"current_ratio":{"value":0.141243882058016},"quick_ratio":{"value":0.141243882058016},"net_profit_margin":{"value":-0.19061637935734302},"roa":{"value":-0.39736333674281166},"roe":{"value":-8.285308056872038},"debt_to_equity":{"value":19.850710900473935,"negative_equity":false},"asset_turnover":{"value":2.084623252642346},"altman_z_score":{"value":0.32142834952689725},"roce":{"value":-8.285308056872038}},"source_ids":{"financial_statement_id":"2200009","income_statement_id":"2200009","balance_sheet_id":"2200009"}}},"2024":{"UGP":{"fs_data":{"currency":"EUR","employees":4,"type_from_db":"UGP"},"income_data":{"net_turnover":80111,"cogs":115094,"gross_prof":-34983,"admin_exp":2679,"income_before_income_taxes":-37662,"income_after_income_taxes":-37662,"net_income":-37662},"balance_data":{"cash":3467,"accounts_receivable":1051,"cur_assets":4518,"fixed_assets":57653,"non_cur_assets":57653,"assets":62171,"cur_liab":42579,"equity":19592,"equities":62171},"sankey_prepared":{"nodes":{"columns":["name"],"data":[["Neto Apgrozījums"],["Pārdotās prod. pašizmaksa"],["Bruto Peļņa"],["Administratīvās izmaksas"],["Peļņa pirms proc. un nodokļiem (EBIT)"]]},"links":{"columns":["source","target","value","originalValue","isLoss"],"data":[["net_turnover_source","cogs_exp",115094,115094,false],["net_turnover_source","gross_profit_calc",34983,-34983,true],["gross_profit_calc","admin_exp",2679,2679,false],["gross_profit_calc","ebit_calc",37662,-37662,true],["ebit_calc","ebt_calc",37662,-37662,true]]}},"financial_ratios":{"current_ratio":{"value":0.10610864510674275},"quick_ratio":{"value":0.10610864510674275},"net_profit_margin":{"value":-0.47012270474716333},"roa":{"value":-0.60578083029065},"roe":{"value":-1.9223152307064109},"debt_to_equity":{"value":2.1732850142915474,"negative_equity":false},"asset_turnover":{"value":1.2885589744414598},"altman_z_score":{"value":-0.5749539298386754},"roce":{"value":-1.9223152307064109}},"source_ids":{"financial_statement_id":"1980230","income_statement_id":"1980230","balance_sheet_id":"1980230"}}},"2023":{"UGP":{"fs_data":{"currency":"EUR","employees":5,"type_from_db":"UGP"},"income_data":{"net_turnover":164926,"cogs":128274,"gross_prof":36652,"admin_exp":1890,"income_before_income_taxes":34762,"income_after_income_taxes":34762,"net_income":34762},"balance_data":{"cash":16214,"accounts_receivable":4976,"cur_assets":21190,"fixed_assets":79644,"non_cur_assets":79644,"assets":100834,"cur_liab":43580,"equity":57254,"equities":100834},"sankey_prepared":{"nodes":{"columns":["name"],"data":[["Neto Apgrozījums"],["Pārdotās prod. pašizmaksa"],["Bruto Peļņa"],["Administratīvās izmaksas"],["Peļņa pirms proc. un nodokļiem (EBIT)"]]},"links":{"columns":["source","target","value","originalValue","isLoss"],"data":[["net_turnover_source","cogs_exp",128274,128274,false],["net_turnover_source","gross_profit_calc",36652,36652,false],["gross_profit_calc","admin_exp",1890,1890,false],["gross_profit_calc","ebit_calc",34762,34762,false],["ebit_calc","ebt_calc",34762,34762,false]]}},"financial_ratios":{"current_ratio":{"value":0.48623221661312527},"quick_ratio":{"value":0.48623221661312527},"net_profit_margin":{"value":0.21077331651771097},"roa":{"value":0.3447448281333677},"roe":{"value":0.6071540853040835},"debt_to_equity":{"value":0.7611695252733434,"negative_equity":false},"asset_turnover":{"value":1.635618938056608},"altman_z_score":{"value":3.576974269407278},"roce":{"value":0.6071540853040835}},"source_ids":{"financial_statement_id":"1832984","income_statement_id":"1832984","balance_sheet_id":"1832984"}}},"2022":{"UGP":{"fs_data":{"currency":"EUR","employees":5,"type_from_db":"UGP"},"income_data":{"net_turnover":75335,"cogs":80117,"gross_prof":-4782,"admin_exp":2604,"income_before_income_taxes":-7386,"income_after_income_taxes":-7386,"net_income":-7386},"balance_data":{"cash":13676,"accounts_receivable":3368,"cur_assets":17044,"fixed_assets":31242,"non_cur_assets":31242,"assets":48286,"cur_liab":25794,"equity":22492,"equities":48286},"sankey_prepared":{"nodes":{"columns":["name"],"data":[["Neto Apgrozījums"],["Pārdotās prod. pašizmaksa"],["Bruto Peļņa"],["Administratīvās izmaksas"],["Peļņa pirms proc. un nodokļiem (EBIT)"]]},"links":{"columns":["source","target","value","originalValue","isLoss"],"data":[["net_turnover_source","cogs_exp",80117,80117,false],["net_turnover_source","gross_profit_calc",4782,-4782,true],["gross_profit_calc","admin_exp",2604,2604,false],["gross_profit_calc","ebit_calc",7386,-7386,true],["ebit_calc","ebt_calc",7386,-7386,true]]}},"financial_ratios":{"current_ratio":{"value":0.660773823369776},"quick_ratio":{"value":0.660773823369776},"net_profit_margin":{"value":-0.09804207871507267},"roa":{"value":-0.15296359193140868},"roe":{"value":-0.32838342521785524},"debt_to_equity":{"value":1.146807753868042,"negative_equity":false},"asset_turnover":{"value":1.5601830758397879},"altman_z_score":{"value":1.7126491592984525},"roce":{"value":-0.32838342521785524}},"source_ids":{"financial_statement_id":"1464416","income_statement_id":"1464416","balance_sheet_id":"1464416"}}},"2021":{"UGP":{"fs_data":{"currency":"EUR","employees":4,"type_from_db":"UGP"},"income_data":{"net_turnover":108908,"cogs":86753,"gross_prof":22155,"admin_exp":1743,"income_before_income_taxes":20412,"income_after_income_taxes":20412,"net_income":20412},"balance_data":{"cash":11089,"accounts_receivable":320,"cur_assets":11409,"fixed_assets":38837,"non_cur_assets":38837,"assets":50246,"cur_liab":20368,"equity":29878,"equities":50246},"sankey_prepared":{"nodes":{"columns":["name"],"data":[["Neto Apgrozījums"],["Pārdotās prod. pašizmaksa"],["Bruto Peļņa"],["Administratīvās izmaksas"],["Peļņa pirms proc. un nodokļiem (EBIT)"]]},"links":{"columns":["source","target","value","originalValue","isLoss"],"data":[["net_turnover_source","cogs_exp",86753,86753,false],["net_turnover_source","gross_profit_calc",22155,22155,false],["gross_profit_calc","admin_exp",1743,1743,false],["gross_profit_calc","ebit_calc",20412,20412,false],["ebit_calc","ebt_calc",20412,20412,false]]}},"financial_ratios":{"current_ratio":{"value":0.560143362136685},"quick_ratio":{"value":0.560143362136685},"net_profit_margin":{"value":0.18742424798912843},"roa":{"value":0.406241292839231},"roe":{"value":0.6831782582502175},"debt_to_equity":{"value":0.6817056027846576,"negative_equity":false},"asset_turnover":{"value":2.1674959200732395},"altman_z_score":{"value":4.417266616948463},"roce":{"value":0.6831782582502175}},"source_ids":{"financial_statement_id":"1351789","income_statement_id":"1351789","balance_sheet_id":"1351789"}}}},"vid_data":{"has_data":true,"rating":{"Reitings":"B","Skaidrojums":"Jāuzlabo saistību izpilde","Informacijas_atjaunosanas_datums":"12.08.2026"},"pvn":{"Aktivs":"ir","Registrets":" 13.04.2016 ","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,"1.89","2.12","3.62",4,"221.23","~ 198.00"],[2023," -1.37","2.65","4.67",5,"228.32","~ 204.34"],[2022,"1.08","1.53","3.05",5,"149.12","~ 133.46"]]},"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","5.14","1.04","2.03",5,"396.99","~ 355.30"],["2026. gada 1. ceturksnis","1.96","0.45","0.85",4,"207.78","~ 185.97"],["2025. gada 4. ceturksnis","2.50","0.39","0.56",4,"136.89","~ 122.52"]]},"salary_calculation_example":{"year":2024,"vsaoi_sum":3.62,"employees":4,"gross_salary_raw":221.22812163879928,"gross_salary_formatted":"221.23","net_salary_formatted":"~ 198.00","vsaoi_employee_part":"23.23","non_taxable_minimum":"500.00","iin_part":"0.00","iin_rate_percentage":"20","iin_rate_decimal":"0.2"}},"salary_calculation_example":{"year":2024,"vsaoi_sum":3.62,"employees":4,"gross_salary_raw":221.22812163879928,"gross_salary_formatted":"221.23","net_salary_formatted":"~ 198.00","vsaoi_employee_part":"23.23","non_taxable_minimum":"500.00","iin_part":"0.00","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",19400,"EUR","2020-10-29"]]},"financial_statements":{"columns":["year","employees","currency"],"data":[[2017,1,"EUR"],[2018,2,"EUR"],[2016,2,"EUR"],[2019,2,"EUR"],[2020,3,"EUR"]]},"memorandum_date":{"columns":["document_date"],"data":[["2016-02-23"]]},"register":{"columns":["sepa","regtype","type","registered","address","index","addressid","region","atvk"],"data":[["LV82ZZZ44103105395","K","SIA","2016-03-11","Alūksnes nov., Mālupes pag., Mālupe, \"Gundegas\"",4358,104812278,100015694,"0360274"]]},"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","4399  ","021490","Mālupes pag.","1.89","2.12","3.62",4],[2023,"sabiedrība ar ierobežotu atbildību","4399  ","021490","Mālupes pag."," -1.37","2.65","4.67",5],[2022,"sabiedrība ar ierobežotu atbildību","4399  ","021490","Mālupes pag.","1.08","1.53","3.05",5]]},"pdb_pvnmaksataji_odata":{"columns":["Aktivs","Registrets","Buvniecibas_pazime","PVN139_2_pazime"],"data":[["ir"," 13.04.2016 ","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":[["GRAFA IN SIA","2025. gada 4. ceturksnis","2.50","1.61","0.07","0.39","0.56","4"],["GRAFA IN SIA","2026. gada 1. ceturksnis","1.96","0.82","0.17","0.45","0.85","4"],["GRAFA IN SIA","2026. gada 2. ceturksnis","5.14","2.06","0.0","1.04","2.03","5"]]},"deminimis":{"columns":["assign_date","assigned_amount","assigner_title","program_title","instrument_title","regul_title","project_title"],"data":[["2026-01-19",16600.35,"Nodarbinātības valsts aģentūra","Pasākumi  iekļaujošai nodarbinātībai (SAM 4.3.3.)","01 Tiešais maksājums (grants)","2023/2831 Vispārējā tautsaimniecība (2023/2831)","fb87853e"]]},"income_statements":{"columns":["net_turnover","cogs","gross_prof","sell_exp","admin_exp","oth_op_rev","oth_op_exp","income_before_income_taxes","income_after_income_taxes","net_income","provision_for_income_taxes"],"data":[[25079,26560,-1481,1,1326,706,1293,-3395,-3395,-3395,null],[22638,23993,-1355,null,1621,null,269,-3245,-3256,-3256,11],[108908,86753,22155,null,1743,null,null,20412,20412,20412,null],[75335,80117,-4782,null,2604,null,null,-7386,-7386,-7386,null],[164926,128274,36652,null,1890,null,null,34762,34762,34762,null]]},"balance_sheets":{"columns":["cash","accounts_receivable","inventories","cur_assets","fixed_assets","intangible_assets","non_cur_assets","assets","cur_liab","equity","equities"],"data":[[417,421,9,847,2692,23,2715,3562,7440,-3878,3562],[1803,807,8,2618,18114,5,18119,20737,11271,9466,20737],[11089,320,null,11409,38837,null,38837,50246,20368,29878,50246],[13676,3368,null,17044,31242,null,31242,48286,25794,22492,48286],[16214,4976,null,21190,79644,null,79644,100834,43580,57254,100834]]},"cash_flow_statements":{"columns":["cfo_dm_cust","cfo_dm_supp","cfo_dm_oth","cfi_acq_fa","at_end_of_year","cfo_dm_net","cfi_net","cff_ln_rcv","cff_ln_repay","net_increase","at_beginning_of_year"],"data":[[16619,-16692,2500,-891,1536,null,null,null,null,null,null],[48386,-45264,null,-1459,3199,3122,-1459,1245,-1245,1663,1536]]}}}