{"_avots":{"nosaukums":"Saraksts.lv","lapa":"https://saraksts.lv/45403018005","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":"45403018005","company_name":"Sabiedrība ar ierobežotu atbildību \"VAIVARĀJS\"","company_type":"SIA","registered_date":"2006-09-21","area_of_activity":{"nace_code":"1611","nace_description":"Koku zāģēšana un koksnes ēvelēšana"},"segmentation":{"status":"Aktīvs","form_group":"Komercsabiedrība","financials":"Zaudējumi"},"financial_summary":{"UGP":{"columns":["year","turnover","profit","assets","employees","currency"],"data":[[2025,298144,-11078,310922,7,"EUR"],[2024,281111,-59072,124161,8,"EUR"],[2023,356390,10267,381822,8,"EUR"],[2022,495383,90572,373728,8,"EUR"],[2021,556529,150599,287218,8,"EUR"]]}},"detailed_financials_by_year":{"2025":{"UGP":{"fs_data":{"currency":"EUR","employees":7,"type_from_db":"UGP"},"income_data":{"net_turnover":298144,"cogs":265706,"gross_prof":32438,"sell_exp":7091,"admin_exp":37084,"other_interest_revenues":659,"income_before_income_taxes":-11078,"income_after_income_taxes":-11078,"net_income":-11078},"balance_data":{"cash":210093,"accounts_receivable":40014,"inventories":20791,"cur_assets":270898,"fixed_assets":40024,"non_cur_assets":40024,"assets":310922,"cur_liab":222044,"equity":88878,"equities":310922},"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",265706,265706,false],["net_turnover_source","gross_profit_calc",32438,32438,false],["gross_profit_calc","selling_exp",7091,7091,false],["gross_profit_calc","admin_exp",37084,37084,false],["gross_profit_calc","ebit_calc",11737,-11737,true]]}},"financial_ratios":{"current_ratio":{"value":1.2200194556033939},"quick_ratio":{"value":1.1263848606582478},"net_profit_margin":{"value":-0.03715654180530214},"roa":{"value":-0.035629514797923596},"roe":{"value":-0.12464276873917055},"debt_to_equity":{"value":2.49830104187763,"negative_equity":false},"asset_turnover":{"value":0.95890287596246},"altman_z_score":{"value":1.3691754462551915},"roce":{"value":-0.12464276873917055}},"source_ids":{"financial_statement_id":"2266772","income_statement_id":"2266772","balance_sheet_id":"2266772"}}},"2024":{"UGP":{"fs_data":{"currency":"EUR","employees":8,"type_from_db":"UGP"},"income_data":{"net_turnover":281111,"cogs":247635,"gross_prof":33476,"sell_exp":6666,"admin_exp":38365,"oth_op_exp":2544,"other_interest_revenues":5027,"income_before_income_taxes":-9072,"provision_for_income_taxes":50000,"income_after_income_taxes":-59072,"net_income":-59072},"balance_data":{"cash":83549,"accounts_receivable":757,"inventories":20511,"cur_assets":104817,"fixed_assets":19344,"non_cur_assets":19344,"assets":124161,"cur_liab":24205,"equity":99956,"equities":124161},"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",247635,247635,false],["net_turnover_source","gross_profit_calc",33476,33476,false],["gross_profit_calc","selling_exp",6666,6666,false],["gross_profit_calc","admin_exp",38365,38365,false],["gross_profit_calc","other_op_exp_exp",2544,2544,false]]}},"financial_ratios":{"current_ratio":{"value":4.330386283825656},"quick_ratio":{"value":3.482999380293328},"net_profit_margin":{"value":-0.21013763246546738},"roa":{"value":-0.4757693639709732},"roe":{"value":-0.590980031213734},"debt_to_equity":{"value":0.24215654888150787,"negative_equity":false},"asset_turnover":{"value":2.2640845354016155},"altman_z_score":{"value":4.914347790997841},"roce":{"value":-0.0907599343711233}},"source_ids":{"financial_statement_id":"2032019","income_statement_id":"2032019","balance_sheet_id":"2032019"}}},"2023":{"UGP":{"fs_data":{"currency":"EUR","employees":8,"type_from_db":"UGP"},"income_data":{"net_turnover":356390,"cogs":299638,"gross_prof":56752,"sell_exp":11170,"admin_exp":36653,"oth_op_exp":135,"other_interest_revenues":1473,"income_before_income_taxes":10267,"income_after_income_taxes":10267,"net_income":10267},"balance_data":{"cash":328991,"accounts_receivable":9575,"inventories":19400,"cur_assets":357966,"fixed_assets":23856,"non_cur_assets":23856,"assets":381822,"cur_liab":22794,"equity":359028,"equities":381822},"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",299638,299638,false],["net_turnover_source","gross_profit_calc",56752,56752,false],["gross_profit_calc","selling_exp",11170,11170,false],["gross_profit_calc","admin_exp",36653,36653,false],["gross_profit_calc","other_op_exp_exp",135,135,false]]}},"financial_ratios":{"current_ratio":{"value":15.704395893656224},"quick_ratio":{"value":14.85329472668246},"net_profit_margin":{"value":0.028808327955329834},"roa":{"value":0.026889493009831806},"roe":{"value":0.02859665541406241},"debt_to_equity":{"value":0.06348808449480263,"negative_equity":false},"asset_turnover":{"value":0.9333930470219107},"altman_z_score":{"value":9.056321154433514},"roce":{"value":0.02859665541406241}},"source_ids":{"financial_statement_id":"1879283","income_statement_id":"1879283","balance_sheet_id":"1879283"}}},"2022":{"UGP":{"fs_data":{"currency":"EUR","employees":8,"type_from_db":"UGP"},"income_data":{"net_turnover":495383,"cogs":359044,"gross_prof":136339,"sell_exp":9741,"admin_exp":34990,"oth_op_exp":1036,"income_before_income_taxes":90572,"income_after_income_taxes":90572,"net_income":90572},"balance_data":{"cash":312690,"accounts_receivable":1195,"inventories":32229,"cur_assets":346114,"fixed_assets":27614,"non_cur_assets":27614,"assets":373728,"cur_liab":24967,"equity":348761,"equities":373728},"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",359044,359044,false],["net_turnover_source","gross_profit_calc",136339,136339,false],["gross_profit_calc","selling_exp",9741,9741,false],["gross_profit_calc","admin_exp",34990,34990,false],["gross_profit_calc","other_op_exp_exp",1036,1036,false]]}},"financial_ratios":{"current_ratio":{"value":13.862858973845476},"quick_ratio":{"value":12.571995033444146},"net_profit_margin":{"value":0.1828322732108288},"roa":{"value":0.2423473756314753},"roe":{"value":0.25969646835512},"debt_to_equity":{"value":0.07158770619421323,"negative_equity":false},"asset_turnover":{"value":1.3255174886548506},"altman_z_score":{"value":9.349307785483534},"roce":{"value":0.25969646835512}},"source_ids":{"financial_statement_id":"1720946","income_statement_id":"1720946","balance_sheet_id":"1720946"}}},"2021":{"UGP":{"fs_data":{"currency":"EUR","employees":8,"type_from_db":"UGP"},"income_data":{"net_turnover":556529,"cogs":354931,"gross_prof":201598,"sell_exp":8366,"admin_exp":30250,"oth_op_exp":12377,"interest_expenses":6,"income_before_income_taxes":150599,"income_after_income_taxes":150599,"net_income":150599},"balance_data":{"cash":255291,"accounts_receivable":737,"inventories":23870,"cur_assets":279898,"fixed_assets":7320,"non_cur_assets":7320,"assets":287218,"cur_liab":18839,"non_cur_liab":10190,"equity":258189,"equities":287218},"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",354931,354931,false],["net_turnover_source","gross_profit_calc",201598,201598,false],["gross_profit_calc","selling_exp",8366,8366,false],["gross_profit_calc","admin_exp",30250,30250,false],["gross_profit_calc","other_op_exp_exp",12377,12377,false]]}},"financial_ratios":{"current_ratio":{"value":14.857370348744626},"quick_ratio":{"value":13.590317957428738},"net_profit_margin":{"value":0.27060404758781664},"roa":{"value":0.5243369148173165},"roe":{"value":0.5832897606017298},"debt_to_equity":{"value":0.1124331400640616,"negative_equity":false},"interest_coverage":{"value":25100.833333333332},"asset_turnover":{"value":1.9376536289508317},"altman_z_score":{"value":8.711603182662692},"roce":{"value":0.5611653668878712}},"source_ids":{"financial_statement_id":"1373068","income_statement_id":"1373068","balance_sheet_id":"1373068"}}}},"vid_data":{"has_data":true,"rating":{"Reitings":"A","Skaidrojums":"Laba saistību izpilde","Informacijas_atjaunosanas_datums":"12.08.2026"},"pvn":{"Aktivs":"ir","Registrets":" 16.10.2006 ","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,"29.51","10.15","23.95",7,"836.37","~ 672.97"],[2023,"32.36","10.92","26.28",8,"803.02","~ 651.65"],[2022,"26.91","10.28","27.32",8,"834.80","~ 634.24"]]},"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","6.14","1.72","5.58",7,"779.45","~ 659.97"],["2026. gada 1. ceturksnis","6.29","1.65","5.32",6,"866.99","~ 718.33"],["2025. gada 4. ceturksnis","7.14","2.26","5.49",7,"766.88","~ 641.38"]]},"salary_calculation_example":{"year":2024,"vsaoi_sum":23.95,"employees":7,"gross_salary_raw":836.3715095894621,"gross_salary_formatted":"836.37","net_salary_formatted":"~ 672.97","vsaoi_employee_part":"87.82","non_taxable_minimum":"370.62","iin_part":"75.59","iin_rate_percentage":"20","iin_rate_decimal":"0.2"}},"salary_calculation_example":{"year":2024,"vsaoi_sum":23.95,"employees":7,"gross_salary_raw":836.3715095894621,"gross_salary_formatted":"836.37","net_salary_formatted":"~ 672.97","vsaoi_employee_part":"87.82","non_taxable_minimum":"370.62","iin_part":"75.59","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",2845,"EUR","2016-07-14"]]},"financial_statements":{"columns":["year","employees","currency"],"data":[[2017,8,"EUR"],[2018,8,"EUR"],[2011,8,"LVL"],[2012,7,"LVL"],[2013,8,"LVL"]]},"memorandum_date":{"columns":["document_date"],"data":[["2006-08-01"]]},"register":{"columns":["sepa","regtype","type","registered","address","index","addressid","region","city","atvk"],"data":[["LV77ZZZ45403018005","K","SIA","2006-09-21","Madonas nov., Madona, Saules iela 60A",4801,101395120,100016003,100003438,"0700100"]]},"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","1611  ","038220","Madona","29.51","10.15","23.95",7],[2023,"sabiedrība ar ierobežotu atbildību","1610  ","038220","Madona","32.36","10.92","26.28",8],[2022,"sabiedrība ar ierobežotu atbildību","1610  ","038220","Madona","26.91","10.28","27.32",8]]},"pdb_pvnmaksataji_odata":{"columns":["Aktivs","Registrets","Buvniecibas_pazime","PVN139_2_pazime"],"data":[["ir"," 16.10.2006 ","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":[["VAIVARĀJS SIA","2025. gada 4. ceturksnis","7.14","0.00","0.62","2.26","5.49","7"],["VAIVARĀJS SIA","2026. gada 1. ceturksnis","6.29","0.00","0.69","1.65","5.32","6"],["VAIVARĀJS SIA","2026. gada 2. ceturksnis","6.14","0.0","1.17","1.72","5.58","7"]]},"income_statements":{"columns":["net_turnover","cogs","gross_prof","sell_exp","admin_exp","oth_op_rev","other_interest_revenues","interest_expenses","income_before_income_taxes","income_after_income_taxes","net_income","provision_for_income_taxes","oth_op_exp"],"data":[[290345,256387,33958,7922,30167,10992,105,7,6959,6959,6959,null,null],[286565,257385,29180,5748,24036,null,2067,null,1463,1463,1463,null,null],[195711,157443,38268,6225,20345,null,null,null,11698,null,9838,1860,null],[556529,354931,201598,8366,30250,null,null,6,150599,150599,150599,null,12377],[495383,359044,136339,9741,34990,null,null,null,90572,90572,90572,null,1036]]},"balance_sheets":{"columns":["cash","accounts_receivable","inventories","cur_assets","fixed_assets","non_cur_assets","assets","cur_liab","non_cur_liab","equity","equities","intangible_assets","provisions"],"data":[[80220,40390,14228,134838,30062,30062,164900,12015,46758,106127,164900,null,null],[53563,48205,41963,143731,18369,18369,162100,7752,46758,107590,162100,null,null],[10592,9152,24494,44238,10541,10659,54897,5666,26486,20826,54897,118,1919],[255291,737,23870,279898,7320,7320,287218,18839,10190,258189,287218,null,null],[312690,1195,32229,346114,27614,27614,373728,24967,null,348761,373728,null,null]]},"cash_flow_statements":{"columns":["cfo_im_ebt","cfo_im_ebwc","cfo_im_op","cfo_im_tax","cfo_im_net","cfi_acq_fa","cfi_net","cff_ln_repay","cff_net","net_increase","at_beginning_of_year","at_end_of_year","cff_ln_rcv","cff_ls_repay"],"data":[[11698,17707,17212,1860,15352,1346,-1346,10000,-10000,4006,6586,10592,null,null],[6424,12620,17680,2068,15612,46650,-46650,null,40498,9460,10592,20052,55748,15250],[16798,null,null,969,3925,-306,-306,null,-19750,-16131,20052,3921,15000,-34750],[8743,null,null,1888,14932,null,null,null,-4267,10665,5579,16244,null,-4267],[27387,null,null,4233,45432,-207,null,null,-25254,19971,16244,36215,-21343,-3911]]}}}