{"_avots":{"nosaukums":"Saraksts.lv","lapa":"https://saraksts.lv/44103119499","dati_atjaunoti":"2026-09-22","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/44103119499"},"registration_number":"44103119499","company_name":"Sabiedrība ar ierobežotu atbildību \"Making magic\"","company_type":"SIA","registered_date":"2018-11-08","area_of_activity":{"nace_code":"9020","nace_description":"Izpildītājmāksla"},"segmentation":{"status":"Aktīvs","form_group":"Komercsabiedrība","financials":"Peļņa"},"financial_summary":{"UGP":{"columns":["year","turnover","profit","assets","employees","currency"],"data":[[2025,116110,722,6484,2,"EUR"],[2024,24874,280,4816,2,"EUR"],[2023,25250,-243,2986,2,"EUR"],[2022,45886,1402,3416,2,"EUR"],[2021,34279,-361,1438,2,"EUR"]]}},"detailed_financials_by_year":{"2025":{"UGP":{"fs_data":{"currency":"EUR","employees":2,"type_from_db":"UGP"},"income_data":{"net_turnover":116110,"cogs":115388,"gross_prof":722,"income_before_income_taxes":722,"income_after_income_taxes":722,"net_income":722},"balance_data":{"cash":2104,"accounts_receivable":2870,"cur_assets":4974,"fixed_assets":1510,"non_cur_assets":1510,"assets":6484,"cur_liab":2885,"equity":3599,"equities":6484},"sankey_prepared":{"nodes":{"columns":["name"],"data":[["Neto Apgrozījums"],["Pārdotās prod. pašizmaksa"],["Bruto Peļņa"],["Peļņa pirms proc. un nodokļiem (EBIT)"],["Peļņa pirms nodokļiem (EBT)"]]},"links":{"columns":["source","target","value","originalValue","isLoss"],"data":[["net_turnover_source","cogs_exp",115388,115388,false],["net_turnover_source","gross_profit_calc",722,722,false],["gross_profit_calc","ebit_calc",722,722,false],["ebit_calc","ebt_calc",722,722,false],["ebt_calc","net_income_final",722,722,false]]}},"financial_ratios":{"current_ratio":{"value":1.7240901213171578},"quick_ratio":{"value":1.7240901213171578},"net_profit_margin":{"value":0.006218241322883473},"roa":{"value":0.11135101789019124},"roe":{"value":0.20061128091136426},"debt_to_equity":{"value":0.801611558766324,"negative_equity":false},"asset_turnover":{"value":17.90715607649599},"altman_z_score":{"value":19.442389944799462},"roce":{"value":0.20061128091136426}},"source_ids":{"financial_statement_id":"2261750","income_statement_id":"2261750","balance_sheet_id":"2261750"}}},"2024":{"UGP":{"fs_data":{"currency":"EUR","employees":2,"type_from_db":"UGP"},"income_data":{"net_turnover":24874,"cogs":24594,"gross_prof":280,"income_before_income_taxes":280,"income_after_income_taxes":280,"net_income":280},"balance_data":{"cash":4816,"cur_assets":4816,"assets":4816,"cur_liab":1939,"equity":2877,"equities":4816},"sankey_prepared":{"nodes":{"columns":["name"],"data":[["Neto Apgrozījums"],["Pārdotās prod. pašizmaksa"],["Bruto Peļņa"],["Peļņa pirms proc. un nodokļiem (EBIT)"],["Peļņa pirms nodokļiem (EBT)"]]},"links":{"columns":["source","target","value","originalValue","isLoss"],"data":[["net_turnover_source","cogs_exp",24594,24594,false],["net_turnover_source","gross_profit_calc",280,280,false],["gross_profit_calc","ebit_calc",280,280,false],["ebit_calc","ebt_calc",280,280,false],["ebt_calc","net_income_final",280,280,false]]}},"financial_ratios":{"current_ratio":{"value":2.4837545126353793},"quick_ratio":{"value":2.4837545126353793},"net_profit_margin":{"value":0.011256733939052826},"roa":{"value":0.05813953488372093},"roe":{"value":0.09732360097323602},"debt_to_equity":{"value":0.6739659367396593,"negative_equity":false},"asset_turnover":{"value":5.164867109634551},"altman_z_score":{"value":6.8926619451407465},"roce":{"value":0.09732360097323602}},"source_ids":{"financial_statement_id":"2035719","income_statement_id":"2035719","balance_sheet_id":"2035719"}}},"2023":{"UGP":{"fs_data":{"currency":"EUR","employees":2,"type_from_db":"UGP"},"income_data":{"net_turnover":25250,"cogs":25493,"gross_prof":-243,"income_before_income_taxes":-243,"income_after_income_taxes":-243,"net_income":-243},"balance_data":{"cash":2986,"cur_assets":2986,"assets":2986,"cur_liab":389,"equity":2597,"equities":2986},"sankey_prepared":{"nodes":{"columns":["name"],"data":[["Neto Apgrozījums"],["Pārdotās prod. pašizmaksa"],["Bruto Peļņa"],["Peļņa pirms proc. un nodokļiem (EBIT)"],["Peļņa pirms nodokļiem (EBT)"]]},"links":{"columns":["source","target","value","originalValue","isLoss"],"data":[["net_turnover_source","cogs_exp",25493,25493,false],["net_turnover_source","gross_profit_calc",243,-243,true],["gross_profit_calc","ebit_calc",243,-243,true],["ebit_calc","ebt_calc",243,-243,true],["ebt_calc","net_income_final",243,-243,true]]}},"financial_ratios":{"current_ratio":{"value":7.676092544987147},"quick_ratio":{"value":7.676092544987147},"net_profit_margin":{"value":-0.009623762376237624},"roa":{"value":-0.08137977227059612},"roe":{"value":-0.09356950327300731},"debt_to_equity":{"value":0.14978821717366192,"negative_equity":false},"asset_turnover":{"value":8.456128600133958},"altman_z_score":{"value":12.350578761727823},"roce":{"value":-0.09356950327300731}},"source_ids":{"financial_statement_id":"1821734","income_statement_id":"1821734","balance_sheet_id":"1821734"}}},"2022":{"UGP":{"fs_data":{"currency":"EUR","employees":2,"type_from_db":"UGP"},"income_data":{"net_turnover":45886,"cogs":44484,"gross_prof":1402,"income_before_income_taxes":1402,"income_after_income_taxes":1402,"net_income":1402},"balance_data":{"cash":3416,"cur_assets":3416,"assets":3416,"cur_liab":576,"equity":2840,"equities":3416},"sankey_prepared":{"nodes":{"columns":["name"],"data":[["Neto Apgrozījums"],["Pārdotās prod. pašizmaksa"],["Bruto Peļņa"],["Peļņa pirms proc. un nodokļiem (EBIT)"],["Peļņa pirms nodokļiem (EBT)"]]},"links":{"columns":["source","target","value","originalValue","isLoss"],"data":[["net_turnover_source","cogs_exp",44484,44484,false],["net_turnover_source","gross_profit_calc",1402,1402,false],["gross_profit_calc","ebit_calc",1402,1402,false],["ebit_calc","ebt_calc",1402,1402,false],["ebt_calc","net_income_final",1402,1402,false]]}},"financial_ratios":{"current_ratio":{"value":5.930555555555555},"quick_ratio":{"value":5.930555555555555},"net_profit_margin":{"value":0.030553981606590244},"roa":{"value":0.4104215456674473},"roe":{"value":0.4936619718309859},"debt_to_equity":{"value":0.2028169014084507,"negative_equity":false},"asset_turnover":{"value":13.432669789227166},"altman_z_score":{"value":18.052098555815768},"roce":{"value":0.4936619718309859}},"source_ids":{"financial_statement_id":"1750065","income_statement_id":"1750065","balance_sheet_id":"1750065"}}},"2021":{"UGP":{"fs_data":{"currency":"EUR","employees":2,"type_from_db":"UGP"},"income_data":{"net_turnover":34279,"cogs":34640,"gross_prof":-361,"income_before_income_taxes":-361,"income_after_income_taxes":-361,"net_income":-361},"balance_data":{"cash":1438,"cur_assets":1438,"assets":1438,"equity":1438,"equities":1438},"sankey_prepared":{"nodes":{"columns":["name"],"data":[["Neto Apgrozījums"],["Pārdotās prod. pašizmaksa"],["Bruto Peļņa"],["Peļņa pirms proc. un nodokļiem (EBIT)"],["Peļņa pirms nodokļiem (EBT)"]]},"links":{"columns":["source","target","value","originalValue","isLoss"],"data":[["net_turnover_source","cogs_exp",34640,34640,false],["net_turnover_source","gross_profit_calc",361,-361,true],["gross_profit_calc","ebit_calc",361,-361,true],["ebit_calc","ebt_calc",361,-361,true],["ebt_calc","net_income_final",361,-361,true]]}},"financial_ratios":{"net_profit_margin":{"value":-0.01053122903235217},"roa":{"value":-0.2510431154381085},"roe":{"value":-0.2510431154381085},"debt_to_equity":{"negative_equity":false},"asset_turnover":{"value":23.83796940194715},"altman_z_score":{"value":24.57430250347705},"roce":{"value":-0.2510431154381085}},"source_ids":{"financial_statement_id":"1423467","income_statement_id":"1423467","balance_sheet_id":"1423467"}}}},"vid_data":{"has_data":true,"rating":{"Reitings":"A","Skaidrojums":"Laba saistību izpilde","Informacijas_atjaunosanas_datums":"12.08.2026"},"pvn":{"Aktivs":"ir","Registrets":" 25.10.2022 ","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,"5.41","1.70","2.09",2,"***","***"],[2023,"6.32","1.51","2.00",2,"***","***"]]},"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","2.82","1.84","0.83",3,"270.53","~ 242.12"],["2026. gada 1. ceturksnis","1.12","0.10","0.15",2,"***","***"],["2025. gada 4. ceturksnis"," -0.44","0.23","0.34",2,"***","***"]]}},"raw_database_records":{"equity_capitals":{"columns":["equity_capital_type","amount","currency","date_from"],"data":[["PAID_UP_EQUITY",2,"EUR","2018-11-08"]]},"financial_statements":{"columns":["year","employees","currency"],"data":[[2019,2,"EUR"],[2020,2,"EUR"],[2021,2,"EUR"],[2022,2,"EUR"],[2023,2,"EUR"]]},"memorandum_date":{"columns":["document_date"],"data":[["2018-11-01"]]},"register":{"columns":["sepa","regtype","type","registered","address","index","addressid","region","atvk"],"data":[["LV96ZZZ44103119499","K","SIA","2018-11-08","Cēsu nov., Vaives pag., Krīvi, \"Bērzi 3\" - 9",4136,116802708,100015774,"0420290"]]},"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","9020  ","026560","Vaives pag.","5.41","1.70","2.09",2],[2023,"sabiedrība ar ierobežotu atbildību","9001  ","026560","Vaives pag.","6.32","1.51","2.00",2]]},"pdb_pvnmaksataji_odata":{"columns":["Aktivs","Registrets","Buvniecibas_pazime","PVN139_2_pazime"],"data":[["ir"," 25.10.2022 ","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":[["MAKING MAGIC SIA","2025. gada 4. ceturksnis"," -0.44"," -0.32","0.69","0.23","0.34","2"],["MAKING MAGIC SIA","2026. gada 1. ceturksnis","1.12","1.93","1.06","0.10","0.15","2"],["MAKING MAGIC SIA","2026. gada 2. ceturksnis","2.82","1.03","0.88","1.84","0.83","3"]]},"income_statements":{"columns":["net_turnover","cogs","gross_prof","oth_op_rev","income_before_income_taxes","income_after_income_taxes","net_income"],"data":[[21512,22015,-503,1000,497,497,497],[19825,18525,1300,null,1300,1300,1300],[34279,34640,-361,null,-361,-361,-361],[45886,44484,1402,null,1402,1402,1402],[25250,25493,-243,null,-243,-243,-243]]},"balance_sheets":{"columns":["cash","cur_assets","assets","equity","equities","cur_liab"],"data":[[499,499,499,499,499,null],[1799,1799,1799,1799,1799,null],[1438,1438,1438,1438,1438,null],[3416,3416,3416,2840,3416,576],[2986,2986,2986,2597,2986,389]]}},"public_procurement":{"kopa_eur":33422,"ligumu_skaits":2,"periods":{"no":"2025-06-16","lidz":"2026-06-29"},"lielakie_ligumi":{"columns":["summa_eur","datums","pasutitajs","iepirkums"],"data":[[19621,"2026-06-29","Cēsu novada pašvaldība","Skaņas, gaismas un skatuves konstrukciju nomas pakalpojums Sarunu festivāla LAMPA Cēsu skatuvei"],[13801,"2025-06-16","Cēsu novada pašvaldība","Skaņas, gaismas un skatuves konstrukciju nomas pakalpojums Sarunu festivāla LAMPA Cēsu skatuvei"]]},"pasutitaji":{"columns":["pasutitajs","summa_eur","ligumu_skaits"],"data":[["Cēsu novada pašvaldība",33422,2]]},"pa_gadiem":{"2026":{"summa_eur":19621,"ligumu_skaits":1},"2025":{"summa_eur":13801,"ligumu_skaits":1}},"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":"2017-04-18","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_izpilditajs_projektos":{"ligumu_skaits":1,"kopa_bez_pvn_eur":1200,"lielakie_ligumi":{"columns":["summa_bez_pvn_eur","datums","pasutitajs","projekts"],"data":[[1200,"2019-09-16","Cēsu novada pašvaldība","Pasākumi Cēsu novada pašvaldības iedzīvotājuveselibas veicināšanai un slimību profilaksei"]]}}}}