{"_avots":{"nosaukums":"Saraksts.lv","lapa":"https://saraksts.lv/44103124451","dati_atjaunoti":"2026-09-21","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/44103124451"},"registration_number":"44103124451","company_name":"SIA \"Grafcon\"","company_type":"SIA","registered_date":"2019-07-31","area_of_activity":{"nace_code":"6812","nace_description":"Būvniecības projektu attīstīšana"},"segmentation":{"status":"Aktīvs","form_group":"Komercsabiedrība","financials":"Peļņa"},"financial_summary":{"UGP":{"columns":["year","turnover","profit","assets","employees","currency"],"data":[[2025,99178,4065,55257,2,"EUR"],[2024,137370,-14785,48046,5,"EUR"],[2023,159042,-17268,54090,6,"EUR"],[2022,203374,39061,96803,8,"EUR"],[2021,117109,-8730,35370,7,"EUR"]]}},"detailed_financials_by_year":{"2025":{"UGP":{"fs_data":{"currency":"EUR","employees":2,"type_from_db":"UGP"},"income_data":{"net_turnover":99178,"cogs":68462,"gross_prof":30716,"sell_exp":1057,"admin_exp":19758,"oth_op_rev":1075,"oth_op_exp":6911,"income_before_income_taxes":4065,"income_after_income_taxes":4065,"net_income":4065},"balance_data":{"cash":5138,"accounts_receivable":40267,"cur_assets":45405,"fixed_assets":6057,"intangible_assets":3795,"non_cur_assets":9852,"assets":55257,"cur_liab":45084,"equity":10173,"equities":55257},"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",68462,68462,false],["net_turnover_source","gross_profit_calc",30716,30716,false],["gross_profit_calc","selling_exp",1057,1057,false],["gross_profit_calc","admin_exp",19758,19758,false],["gross_profit_calc","other_op_exp_exp",6911,6911,false]]}},"financial_ratios":{"current_ratio":{"value":1.0071200425871707},"quick_ratio":{"value":1.0071200425871707},"net_profit_margin":{"value":0.04098691242009317},"roa":{"value":0.07356534013790109},"roe":{"value":0.39958714243585963},"debt_to_equity":{"value":4.431731052786788,"negative_equity":false},"asset_turnover":{"value":1.7948495213276145},"altman_z_score":{"value":2.274699193565235},"roce":{"value":0.39958714243585963}},"source_ids":{"financial_statement_id":"2338740","income_statement_id":"2338740","balance_sheet_id":"2338740"}}},"2024":{"UGP":{"fs_data":{"currency":"EUR","employees":5,"type_from_db":"UGP"},"income_data":{"net_turnover":137370,"cogs":117650,"gross_prof":19720,"sell_exp":1812,"admin_exp":32291,"oth_op_exp":402,"income_before_income_taxes":-14785,"income_after_income_taxes":-14785,"net_income":-14785},"balance_data":{"cash":808,"accounts_receivable":45187,"cur_assets":45995,"fixed_assets":2051,"non_cur_assets":2051,"assets":48046,"cur_liab":41936,"equity":6110,"equities":48046},"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",117650,117650,false],["net_turnover_source","gross_profit_calc",19720,19720,false],["gross_profit_calc","selling_exp",1812,1812,false],["gross_profit_calc","admin_exp",32291,32291,false],["gross_profit_calc","other_op_exp_exp",402,402,false]]}},"financial_ratios":{"current_ratio":{"value":1.0967903471957268},"quick_ratio":{"value":1.0967903471957268},"net_profit_margin":{"value":-0.1076290310839339},"roa":{"value":-0.3077259293177372},"roe":{"value":-2.4198036006546646},"debt_to_equity":{"value":6.863502454991817,"negative_equity":false},"asset_turnover":{"value":2.8591349956291885},"altman_z_score":{"value":2.126791590106727},"roce":{"value":-2.4198036006546646}},"source_ids":{"financial_statement_id":"2049916","income_statement_id":"2049916","balance_sheet_id":"2049916"}}},"2023":{"UGP":{"fs_data":{"currency":"EUR","employees":6,"type_from_db":"UGP"},"income_data":{"net_turnover":159042,"cogs":137150,"gross_prof":21892,"sell_exp":769,"admin_exp":37936,"oth_op_exp":455,"income_before_income_taxes":-17268,"income_after_income_taxes":-17268,"net_income":-17268},"balance_data":{"cash":22149,"accounts_receivable":23863,"inventories":1117,"cur_assets":47129,"fixed_assets":6961,"non_cur_assets":6961,"assets":54090,"cur_liab":33195,"equity":20895,"equities":54090},"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",137150,137150,false],["net_turnover_source","gross_profit_calc",21892,21892,false],["gross_profit_calc","selling_exp",769,769,false],["gross_profit_calc","admin_exp",37936,37936,false],["gross_profit_calc","other_op_exp_exp",455,455,false]]}},"financial_ratios":{"current_ratio":{"value":1.4197620123512578},"quick_ratio":{"value":1.386112366320229},"net_profit_margin":{"value":-0.10857509337156222},"roa":{"value":-0.3192457016084304},"roe":{"value":-0.8264178033022254},"debt_to_equity":{"value":1.5886575735821966,"negative_equity":false},"asset_turnover":{"value":2.9403216860787578},"altman_z_score":{"value":2.7188201316578606},"roce":{"value":-0.8264178033022254}},"source_ids":{"financial_statement_id":"1907334","income_statement_id":"1907334","balance_sheet_id":"1907334"}}},"2022":{"UGP":{"fs_data":{"currency":"EUR","employees":8,"type_from_db":"UGP"},"income_data":{"net_turnover":203374,"cogs":129329,"gross_prof":74045,"sell_exp":1714,"admin_exp":33284,"oth_op_rev":122,"oth_op_exp":108,"income_before_income_taxes":39061,"income_after_income_taxes":39061,"net_income":39061},"balance_data":{"cash":52971,"accounts_receivable":32373,"cur_assets":85344,"fixed_assets":11459,"non_cur_assets":11459,"assets":96803,"cur_liab":58640,"equity":38163,"equities":96803},"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",129329,129329,false],["net_turnover_source","gross_profit_calc",74045,74045,false],["gross_profit_calc","selling_exp",1714,1714,false],["gross_profit_calc","admin_exp",33284,33284,false],["gross_profit_calc","other_op_exp_exp",108,108,false]]}},"financial_ratios":{"current_ratio":{"value":1.4553888130968622},"quick_ratio":{"value":1.4553888130968622},"net_profit_margin":{"value":0.1920648657153815},"roa":{"value":0.403510221790647},"roe":{"value":1.0235306448654455},"debt_to_equity":{"value":1.536566831748028,"negative_equity":false},"asset_turnover":{"value":2.100905963658151},"altman_z_score":{"value":4.155454002681978},"roce":{"value":1.0235306448654455}},"source_ids":{"financial_statement_id":"1715409","income_statement_id":"1715409","balance_sheet_id":"1715409"}}},"2021":{"UGP":{"fs_data":{"currency":"EUR","employees":7,"type_from_db":"UGP"},"income_data":{"net_turnover":117109,"cogs":99144,"gross_prof":17965,"sell_exp":726,"admin_exp":24767,"oth_op_exp":2,"income_before_income_taxes":-7530,"provision_for_income_taxes":1200,"income_after_income_taxes":-8730,"net_income":-8730},"balance_data":{"cash":12570,"accounts_receivable":8638,"cur_assets":21208,"fixed_assets":14162,"non_cur_assets":14162,"assets":35370,"cur_liab":36268,"equity":-898,"equities":35370},"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",99144,99144,false],["net_turnover_source","gross_profit_calc",17965,17965,false],["gross_profit_calc","selling_exp",726,726,false],["gross_profit_calc","admin_exp",24767,24767,false],["gross_profit_calc","other_op_exp_exp",2,2,false]]}},"financial_ratios":{"current_ratio":{"value":0.5847579133120105},"quick_ratio":{"value":0.5847579133120105},"net_profit_margin":{"value":-0.07454593583755305},"roa":{"value":-0.24681933842239187},"roe":{"value":9.721603563474387},"debt_to_equity":{"value":-40.38752783964365,"negative_equity":true},"asset_turnover":{"value":3.3109697483743283},"altman_z_score":{"value":2.305700438974406},"roce":{"value":8.385300668151448}},"source_ids":{"financial_statement_id":"1408387","income_statement_id":"1408387","balance_sheet_id":"1408387"}}}},"vid_data":{"has_data":true,"rating":{"Reitings":"A","Skaidrojums":"Laba saistību izpilde","Informacijas_atjaunosanas_datums":"12.08.2026"},"pvn":{"Aktivs":"ir","Registrets":" 08.08.2019 ","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,"54.08","13.62","23.76",5,"1 161.63","~ 880.83"],[2023,"72.09","18.38","32.58",6,"1 327.37","~ 986.75"]]},"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","5.58","1.63","2.35",2,"***","***"],["2026. gada 1. ceturksnis","16.75","2.00","3.38",2,"***","***"],["2025. gada 4. ceturksnis","10.63","2.07","3.65",3,"1 189.66","~ 923.29"]]},"salary_calculation_example":{"year":2024,"vsaoi_sum":23.76,"employees":5,"gross_salary_raw":1161.6309768260487,"gross_salary_formatted":"1 161.63","net_salary_formatted":"~ 880.83","vsaoi_employee_part":"121.97","non_taxable_minimum":"245.52","iin_part":"158.83","iin_rate_percentage":"20","iin_rate_decimal":"0.2"}},"salary_calculation_example":{"year":2024,"vsaoi_sum":23.76,"employees":5,"gross_salary_raw":1161.6309768260487,"gross_salary_formatted":"1 161.63","net_salary_formatted":"~ 880.83","vsaoi_employee_part":"121.97","non_taxable_minimum":"245.52","iin_part":"158.83","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",5000,"EUR","2022-01-13"]]},"financial_statements":{"columns":["year","employees","currency"],"data":[[2019,1,"EUR"],[2020,5,"EUR"],[2021,7,"EUR"],[2022,8,"EUR"],[2023,6,"EUR"]]},"memorandum_date":{"columns":["document_date"],"data":[["2019-07-26"]]},"register":{"columns":["sepa","regtype","type","registered","address","index","addressid","region","city","atvk"],"data":[["LV58ZZZ44103124451","K","SIA","2019-07-31","Talsu nov., Talsi, Kārļa Mīlenbaha iela 10 - 2",3201,114587566,100016390,100003630,"0051220"]]},"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","6812  ","010091","Centra rajons","54.08","13.62","23.76",5],[2023,"sabiedrība ar ierobežotu atbildību","4110  ","010091","Centra rajons","72.09","18.38","32.58",6]]},"pdb_pvnmaksataji_odata":{"columns":["Aktivs","Registrets","Buvniecibas_pazime","PVN139_2_pazime"],"data":[["ir"," 08.08.2019 ","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":[["GRAFCON SIA","2025. gada 4. ceturksnis","10.63","4.91","0.00","2.07","3.65","3"],["GRAFCON SIA","2026. gada 1. ceturksnis","16.75","11.36","0.00","2.00","3.38","2"],["GRAFCON SIA","2026. gada 2. ceturksnis","5.58","2.38","0.78","1.63","2.35","2"]]},"deminimis":{"columns":["assign_date","assigned_amount","assigner_title","program_title","instrument_title","regul_title","project_title"],"data":[["2026-05-29",840,"Latvijas Universitāte","Nozaru apmācību programma","01 Tiešais maksājums (grants)","2023/2831 Vispārējā tautsaimniecība (2023/2831)","59adadb3"]]},"income_statements":{"columns":["net_turnover","cogs","gross_prof","admin_exp","oth_op_exp","income_before_income_taxes","income_after_income_taxes","net_income","provision_for_income_taxes","sell_exp","oth_op_rev"],"data":[[40380,30247,10133,1220,157,8756,8756,8756,null,null,null],[92319,63959,28360,20665,63,7632,5876,5876,1756,null,null],[117109,99144,17965,24767,2,-7530,-8730,-8730,1200,726,null],[203374,129329,74045,33284,108,39061,39061,39061,null,1714,122],[159042,137150,21892,37936,455,-17268,-17268,-17268,null,769,null]]},"balance_sheets":{"columns":["cash","accounts_receivable","inventories","cur_assets","fixed_assets","non_cur_assets","assets","cur_liab","equity","equities"],"data":[[9457,1219,641,11317,728,728,12045,3279,8766,12045],[21526,6904,null,28430,4137,4137,32567,22135,10432,32567],[12570,8638,null,21208,14162,14162,35370,36268,-898,35370],[52971,32373,null,85344,11459,11459,96803,58640,38163,96803],[22149,23863,1117,47129,6961,6961,54090,33195,20895,54090]]}}}