{"_avots":{"nosaukums":"Saraksts.lv","lapa":"https://saraksts.lv/44103124108","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/44103124108"},"registration_number":"44103124108","company_name":"SIA BŪVDRAUGS","company_type":"SIA","registered_date":"2019-07-26","area_of_activity":{"nace_code":"4291","nace_description":"Hidrotehnisko objektu būvniecība"},"segmentation":{"status":"Aktīvs","form_group":"Komercsabiedrība","financials":"Peļņa"},"financial_summary":{"UGP":{"columns":["year","turnover","profit","assets","employees","currency"],"data":[[2025,556993,207062,665150,4,"EUR"],[2024,554219,214290,506337,4,"EUR"],[2023,322339,136199,212963,2,"EUR"],[2022,74459,24697,51480,1,"EUR"],[2021,61252,27193,39058,1,"EUR"]]}},"detailed_financials_by_year":{"2025":{"UGP":{"fs_data":{"currency":"EUR","employees":4,"type_from_db":"UGP"},"income_data":{"net_turnover":556993,"cogs":304905,"gross_prof":252088,"admin_exp":17382,"oth_op_exp":1137,"interest_expenses":6358,"income_before_income_taxes":227211,"provision_for_income_taxes":20149,"income_after_income_taxes":207062,"net_income":207062},"balance_data":{"cash":33341,"accounts_receivable":57887,"inventories":94,"cur_assets":91322,"fixed_assets":573828,"non_cur_assets":573828,"assets":665150,"cur_liab":156927,"non_cur_liab":127944,"equity":380279,"equities":665150},"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",304905,304905,false],["net_turnover_source","gross_profit_calc",252088,252088,false],["gross_profit_calc","admin_exp",17382,17382,false],["gross_profit_calc","other_op_exp_exp",1137,1137,false],["gross_profit_calc","ebit_calc",233569,233569,false]]}},"financial_ratios":{"current_ratio":{"value":0.5819393730843003},"quick_ratio":{"value":0.581340368451573},"net_profit_margin":{"value":0.3717497347363432},"roa":{"value":0.3113012102533263},"roe":{"value":0.5445002222052756},"debt_to_equity":{"value":0.7491105214855409,"negative_equity":false},"interest_coverage":{"value":36.736237810632275},"asset_turnover":{"value":0.837394572652785},"altman_z_score":{"value":2.9009422008337657},"roce":{"value":0.45957975140833845}},"source_ids":{"financial_statement_id":"2314075","income_statement_id":"2314075","balance_sheet_id":"2314075"}}},"2024":{"UGP":{"fs_data":{"currency":"EUR","employees":4,"type_from_db":"UGP"},"income_data":{"net_turnover":554219,"cogs":229759,"gross_prof":324460,"admin_exp":13933,"oth_op_exp":4394,"interest_expenses":1822,"income_before_income_taxes":304311,"provision_for_income_taxes":35021,"income_after_income_taxes":269290,"extra_dividends":55000,"net_income":214290},"balance_data":{"cash":17050,"accounts_receivable":57970,"inventories":322,"cur_assets":75342,"fixed_assets":430995,"non_cur_assets":430995,"assets":506337,"cur_liab":189098,"non_cur_liab":13922,"equity":303317,"equities":506337},"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",229759,229759,false],["net_turnover_source","gross_profit_calc",324460,324460,false],["gross_profit_calc","admin_exp",13933,13933,false],["gross_profit_calc","other_op_exp_exp",4394,4394,false],["gross_profit_calc","ebit_calc",306133,306133,false]]}},"financial_ratios":{"current_ratio":{"value":0.3984283281684629},"quick_ratio":{"value":0.39672550740885676},"net_profit_margin":{"value":0.38665220788172183},"roa":{"value":0.42321615840833277},"roe":{"value":0.7064885911439187},"debt_to_equity":{"value":0.6693327442906266,"negative_equity":false},"interest_coverage":{"value":168.02030735455543},"asset_turnover":{"value":1.0945654771426936},"altman_z_score":{"value":3.94467310094232},"roce":{"value":0.9649916939594438}},"source_ids":{"financial_statement_id":"1984269","income_statement_id":"1984269","balance_sheet_id":"1984269"}}},"2023":{"UGP":{"fs_data":{"currency":"EUR","employees":2,"type_from_db":"UGP"},"income_data":{"net_turnover":322339,"cogs":150976,"gross_prof":171363,"admin_exp":13031,"oth_op_exp":626,"interest_expenses":713,"income_before_income_taxes":156993,"provision_for_income_taxes":5794,"income_after_income_taxes":151199,"extra_dividends":15000,"net_income":136199},"balance_data":{"cash":146319,"accounts_receivable":542,"cur_assets":146861,"fixed_assets":66102,"non_cur_assets":66102,"assets":212963,"cur_liab":20567,"non_cur_liab":18369,"equity":174027,"equities":212963},"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",150976,150976,false],["net_turnover_source","gross_profit_calc",171363,171363,false],["gross_profit_calc","admin_exp",13031,13031,false],["gross_profit_calc","other_op_exp_exp",626,626,false],["gross_profit_calc","ebit_calc",157706,157706,false]]}},"financial_ratios":{"current_ratio":{"value":7.140613604317596},"quick_ratio":{"value":7.140613604317596},"net_profit_margin":{"value":0.4225334197847608},"roa":{"value":0.6395430192099097},"roe":{"value":0.7826314307549977},"debt_to_equity":{"value":0.22373539738086617,"negative_equity":false},"interest_coverage":{"value":221.1865357643759},"asset_turnover":{"value":1.5135915628536412},"altman_z_score":{"value":6.805963469147937},"roce":{"value":0.819694796149608}},"source_ids":{"financial_statement_id":"1792736","income_statement_id":"1792736","balance_sheet_id":"1792736"}}},"2022":{"UGP":{"fs_data":{"currency":"EUR","employees":1,"type_from_db":"UGP"},"income_data":{"net_turnover":74459,"cogs":56247,"gross_prof":18212,"admin_exp":5897,"oth_op_rev":12176,"other_interest_revenues":207,"interest_expenses":1,"income_before_income_taxes":24697,"income_after_income_taxes":24697,"net_income":24697},"balance_data":{"cash":12360,"accounts_receivable":1177,"inventories":486,"cur_assets":14023,"fixed_assets":37457,"non_cur_assets":37457,"assets":51480,"cur_liab":5106,"non_cur_liab":545,"equity":45829,"equities":51480},"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",56247,56247,false],["net_turnover_source","gross_profit_calc",18212,18212,false],["gross_profit_calc","admin_exp",5897,5897,false],["gross_profit_calc","ebit_calc",12315,12315,false],["other_op_rev_source","ebit_calc",12176,12176,false]]}},"financial_ratios":{"current_ratio":{"value":2.746376811594203},"quick_ratio":{"value":2.651194672933803},"net_profit_margin":{"value":0.33168589425052714},"roa":{"value":0.47973970473970473},"roe":{"value":0.5388945863972594},"debt_to_equity":{"value":0.12330620349560321,"negative_equity":false},"interest_coverage":{"value":24698},"asset_turnover":{"value":1.4463675213675213},"altman_z_score":{"value":7.218458858695719},"roce":{"value":0.5325829128390909}},"source_ids":{"financial_statement_id":"1454934","income_statement_id":"1454934","balance_sheet_id":"1454934"}}},"2021":{"UGP":{"fs_data":{"currency":"EUR","employees":1,"type_from_db":"UGP"},"income_data":{"net_turnover":61252,"cogs":32134,"gross_prof":29118,"admin_exp":2585,"other_interest_revenues":661,"interest_expenses":1,"income_before_income_taxes":27193,"income_after_income_taxes":27193,"net_income":27193},"balance_data":{"cash":447,"accounts_receivable":8289,"inventories":146,"cur_assets":8882,"fixed_assets":30176,"non_cur_assets":30176,"assets":39058,"non_cur_liab":4418,"equity":34640,"equities":39058},"cash_flow_data":{"cfo_dm_cust":61252,"cfo_dm_supp":-35057,"cfi_acq_fa":-26311,"net_increase":-116,"at_beginning_of_year":563,"at_end_of_year":447},"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",32134,32134,false],["net_turnover_source","gross_profit_calc",29118,29118,false],["gross_profit_calc","admin_exp",2585,2585,false],["gross_profit_calc","ebit_calc",26533,26533,false],["ebit_calc","ebt_calc",26533,26533,false]]}},"financial_ratios":{"net_profit_margin":{"value":0.4439528505191667},"roa":{"value":0.6962210046597368},"roe":{"value":0.7850173210161663},"debt_to_equity":{"value":0.12754041570438798,"negative_equity":false},"interest_coverage":{"value":27194},"asset_turnover":{"value":1.5682318603103078},"altman_z_score":{"value":7.935649650584066},"roce":{"value":0.6962466076091965}},"source_ids":{"financial_statement_id":"1364379","income_statement_id":"1364379","balance_sheet_id":"1364379","cash_flow_statement_id":"1364379"}}}},"vid_data":{"has_data":true,"rating":{"Reitings":"A","Skaidrojums":"Laba saistību izpilde","Informacijas_atjaunosanas_datums":"12.08.2026"},"pvn":{"Aktivs":"ir","Registrets":" 06.11.2019 ","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,"74.62","11.74","21.37",3,"1 741.31","~ 1 251.29"],[2023,"21.88","3.72","7.57",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","23.88","2.71","7.22",4,"1 764.94","~ 1 317.07"],["2026. gada 1. ceturksnis","29.90","2.71","6.92",4,"1 691.60","~ 1 268.17"],["2025. gada 4. ceturksnis","37.15","3.00","7.09",4,"1 733.16","~ 1 285.68"]]},"salary_calculation_example":{"year":2024,"vsaoi_sum":21.37,"employees":3,"gross_salary_raw":1741.305694077768,"gross_salary_formatted":"1 741.31","net_salary_formatted":"~ 1 251.29","vsaoi_employee_part":"182.84","non_taxable_minimum":"22.57","iin_part":"307.18","iin_rate_percentage":"20","iin_rate_decimal":"0.2"}},"salary_calculation_example":{"year":2024,"vsaoi_sum":21.37,"employees":3,"gross_salary_raw":1741.305694077768,"gross_salary_formatted":"1 741.31","net_salary_formatted":"~ 1 251.29","vsaoi_employee_part":"182.84","non_taxable_minimum":"22.57","iin_part":"307.18","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",2800,"EUR","2022-11-25"]]},"financial_statements":{"columns":["year","employees","currency"],"data":[[2019,2,"EUR"],[2020,1,"EUR"],[2021,1,"EUR"],[2022,1,"EUR"],[2023,2,"EUR"]]},"memorandum_date":{"columns":["document_date"],"data":[["2019-07-23"]]},"register":{"columns":["sepa","regtype","type","registered","address","index","addressid","region","atvk"],"data":[["LV07ZZZ44103124108","K","SIA","2019-07-26","Cēsu nov., Priekuļu pag., \"Spriguļi\"",4126,103416742,100016487,"0427372"]]},"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","4291  ","026500","Priekuļu pag.","74.62","11.74","21.37",3],[2023,"sabiedrība ar ierobežotu atbildību","4291  ","026500","Priekuļu pag.","21.88","3.72","7.57",2]]},"pdb_pvnmaksataji_odata":{"columns":["Aktivs","Registrets","Buvniecibas_pazime","PVN139_2_pazime"],"data":[["ir"," 06.11.2019 ","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":[["BŪVDRAUGS SIA","2025. gada 4. ceturksnis","37.15","19.43","0.00","3.00","7.09","4"],["BŪVDRAUGS SIA","2026. gada 1. ceturksnis","29.90","12.05","1.78","2.71","6.92","4"],["BŪVDRAUGS SIA","2026. gada 2. ceturksnis","23.88","9.1","0.4","2.71","7.22","4"]]},"deminimis":{"columns":["assign_date","assigned_amount","assigner_title","program_title","instrument_title","regul_title","project_title"],"data":[["2023-03-10",10182.69,"AS \"Attīstības finanšu institūcija Altum\"","Mazie aizdevumi lauku teritorijās","11 Aizdevums uz atvieglotiem nosacījumiem","1407/2013 Vispārējā tautsaimniecība (1407/2013)","d9127051"]]},"income_statements":{"columns":["net_turnover","cogs","gross_prof","admin_exp","income_before_income_taxes","income_after_income_taxes","net_income","interest_expenses","provision_for_income_taxes","other_interest_revenues","oth_op_rev","oth_op_exp","extra_dividends"],"data":[[20647,10913,9734,122,9612,9612,9612,null,null,null,null,null,null],[109885,109263,622,2727,-2156,-2166,-2166,51,10,null,null,null,null],[61252,32134,29118,2585,27193,27193,27193,1,null,661,null,null,null],[74459,56247,18212,5897,24697,24697,24697,1,null,207,12176,null,null],[322339,150976,171363,13031,156993,151199,136199,713,5794,null,null,626,15000]]},"balance_sheets":{"columns":["cash","accounts_receivable","inventories","cur_assets","fixed_assets","non_cur_assets","assets","non_cur_liab","equity","equities","cur_liab"],"data":[[6941,853,38,7832,5200,5200,13032,3419,9613,13032,null],[563,10427,1287,12277,7525,7525,19802,12355,7447,19802,null],[447,8289,146,8882,30176,30176,39058,4418,34640,39058,null],[12360,1177,486,14023,37457,37457,51480,545,45829,51480,5106],[146319,542,null,146861,66102,66102,212963,18369,174027,212963,20567]]},"cash_flow_statements":{"columns":["cfo_dm_cust","cfo_dm_supp","cfi_acq_fa","net_increase","at_end_of_year","at_beginning_of_year"],"data":[[20647,-8506,-5200,6941,6941,null],[109885,-112713,-3550,-6378,563,6941],[61252,-35057,-26311,-116,447,563]]}}}