{"_avots":{"nosaukums":"Saraksts.lv","lapa":"https://saraksts.lv/45403050288","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/45403050288"},"registration_number":"45403050288","company_name":"SIA MEDIA FLOW","company_type":"SIA","registered_date":"2018-04-11","area_of_activity":{"nace_code":"7311","nace_description":"Reklāmas aģentūru darbība"},"segmentation":{"status":"Aktīvs","form_group":"Komercsabiedrība","financials":"Peļņa"},"financial_summary":{"UGP":{"columns":["year","turnover","profit","assets","employees","currency"],"data":[[2025,6940332,4562,3641899,7,"EUR"],[2024,5624974,131606,1960185,7,"EUR"],[2023,3561037,13062,827804,4,"EUR"],[2022,2873139,117833,1143881,3,"EUR"],[2021,358599,2527,330261,3,"EUR"]]}},"detailed_financials_by_year":{"2025":{"UGP":{"fs_data":{"currency":"EUR","employees":7,"type_from_db":"UGP"},"income_data":{"net_turnover":6940332,"cogs":6667751,"gross_prof":272581,"sell_exp":259228,"admin_exp":7873,"oth_op_exp":740,"income_before_income_taxes":4740,"provision_for_income_taxes":178,"income_after_income_taxes":4562,"net_income":4562},"balance_data":{"cash":133172,"accounts_receivable":3504065,"cur_assets":3637237,"fixed_assets":4662,"non_cur_assets":4662,"assets":3641899,"cur_liab":3377109,"equity":264790,"equities":3641899},"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",6667751,6667751,false],["net_turnover_source","gross_profit_calc",272581,272581,false],["gross_profit_calc","selling_exp",259228,259228,false],["gross_profit_calc","admin_exp",7873,7873,false],["gross_profit_calc","other_op_exp_exp",740,740,false]]}},"financial_ratios":{"current_ratio":{"value":1.077026829752904},"quick_ratio":{"value":1.077026829752904},"net_profit_margin":{"value":0.0006573172580216623},"roa":{"value":0.0012526431952121682},"roe":{"value":0.017228747309188414},"debt_to_equity":{"value":12.753914422750103,"negative_equity":false},"asset_turnover":{"value":1.905690410415006},"altman_z_score":{"value":2.0516491640805192},"roce":{"value":0.017900978133615318}},"source_ids":{"financial_statement_id":"2262686","income_statement_id":"2262686","balance_sheet_id":"2262686"}}},"2024":{"UGP":{"fs_data":{"currency":"EUR","employees":7,"type_from_db":"UGP"},"income_data":{"net_turnover":5624974,"cogs":5128343,"gross_prof":496631,"sell_exp":345739,"admin_exp":14650,"oth_op_rev":90,"oth_op_exp":3994,"income_before_income_taxes":132338,"provision_for_income_taxes":732,"income_after_income_taxes":131606,"net_income":131606},"balance_data":{"cash":162525,"accounts_receivable":1790873,"cur_assets":1953398,"fixed_assets":6787,"non_cur_assets":6787,"assets":1960185,"cur_liab":1699957,"equity":260228,"equities":1960185},"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",5128343,5128343,false],["net_turnover_source","gross_profit_calc",496631,496631,false],["gross_profit_calc","selling_exp",345739,345739,false],["gross_profit_calc","admin_exp",14650,14650,false],["gross_profit_calc","other_op_exp_exp",3994,3994,false]]}},"financial_ratios":{"current_ratio":{"value":1.1490867121933084},"quick_ratio":{"value":1.1490867121933084},"net_profit_margin":{"value":0.023396730367109254},"roa":{"value":0.06713958121299775},"roe":{"value":0.5057334337580891},"debt_to_equity":{"value":6.5325675945709145,"negative_equity":false},"asset_turnover":{"value":2.8696138374694224},"altman_z_score":{"value":3.3430799617389484},"roce":{"value":0.5085463516608513}},"source_ids":{"financial_statement_id":"2045538","income_statement_id":"2045538","balance_sheet_id":"2045538"}}},"2023":{"UGP":{"fs_data":{"currency":"EUR","employees":4,"type_from_db":"UGP"},"income_data":{"net_turnover":3561037,"cogs":3337110,"gross_prof":223927,"sell_exp":200718,"admin_exp":7343,"oth_op_rev":181,"oth_op_exp":2525,"income_before_income_taxes":13522,"provision_for_income_taxes":460,"income_after_income_taxes":13062,"net_income":13062},"balance_data":{"cash":11374,"accounts_receivable":808180,"cur_assets":819554,"fixed_assets":8250,"non_cur_assets":8250,"assets":827804,"cur_liab":699182,"equity":128622,"equities":827804},"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",3337110,3337110,false],["net_turnover_source","gross_profit_calc",223927,223927,false],["gross_profit_calc","selling_exp",200718,200718,false],["gross_profit_calc","admin_exp",7343,7343,false],["gross_profit_calc","other_op_exp_exp",2525,2525,false]]}},"financial_ratios":{"current_ratio":{"value":1.1721611826391412},"quick_ratio":{"value":1.1721611826391412},"net_profit_margin":{"value":0.003668032654532935},"roa":{"value":0.015779097467516465},"roe":{"value":0.10155338900032654},"debt_to_equity":{"value":5.435944084215764,"negative_equity":false},"asset_turnover":{"value":4.3017876212243475},"altman_z_score":{"value":4.657064187103764},"roce":{"value":0.1051297600721494}},"source_ids":{"financial_statement_id":"1912428","income_statement_id":"1912428","balance_sheet_id":"1912428"}}},"2022":{"UGP":{"fs_data":{"currency":"EUR","employees":3,"type_from_db":"UGP"},"income_data":{"net_turnover":2873139,"cogs":2646930,"gross_prof":226209,"sell_exp":106394,"admin_exp":1783,"oth_op_exp":182,"income_before_income_taxes":117850,"provision_for_income_taxes":17,"income_after_income_taxes":117833,"net_income":117833},"balance_data":{"cash":96304,"accounts_receivable":1015866,"inventories":30123,"cur_assets":1142293,"fixed_assets":1588,"non_cur_assets":1588,"assets":1143881,"cur_liab":1028321,"equity":115560,"equities":1143881},"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",2646930,2646930,false],["net_turnover_source","gross_profit_calc",226209,226209,false],["gross_profit_calc","selling_exp",106394,106394,false],["gross_profit_calc","admin_exp",1783,1783,false],["gross_profit_calc","other_op_exp_exp",182,182,false]]}},"financial_ratios":{"current_ratio":{"value":1.1108330958912636},"quick_ratio":{"value":1.081539713766421},"net_profit_margin":{"value":0.04101193851045842},"roa":{"value":0.10301158949226362},"roe":{"value":1.019669435790931},"debt_to_equity":{"value":8.898589477327794,"negative_equity":false},"asset_turnover":{"value":2.5117464141811956},"altman_z_score":{"value":3.031031526601314},"roce":{"value":1.0198165455174801}},"source_ids":{"financial_statement_id":"1747163","income_statement_id":"1747163","balance_sheet_id":"1747163"}}},"2021":{"UGP":{"fs_data":{"currency":"EUR","employees":3,"type_from_db":"UGP"},"income_data":{"net_turnover":358599,"cogs":335712,"gross_prof":22887,"sell_exp":20268,"admin_exp":76,"oth_op_exp":16,"income_before_income_taxes":2527,"income_after_income_taxes":2527,"net_income":2527},"balance_data":{"cash":153973,"accounts_receivable":176288,"cur_assets":330261,"assets":330261,"cur_liab":332534,"equity":-2273,"equities":330261},"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",335712,335712,false],["net_turnover_source","gross_profit_calc",22887,22887,false],["gross_profit_calc","selling_exp",20268,20268,false],["gross_profit_calc","admin_exp",76,76,false],["gross_profit_calc","other_op_exp_exp",16,16,false]]}},"financial_ratios":{"current_ratio":{"value":0.9931646087317387},"quick_ratio":{"value":0.9931646087317387},"net_profit_margin":{"value":0.007046868507720323},"roa":{"value":0.00765152409760765},"roe":{"value":-1.1117465904091508},"debt_to_equity":{"value":-146.2974043114826,"negative_equity":true},"asset_turnover":{"value":1.0858048634261992},"altman_z_score":{"value":1.093771545761165},"roce":{"value":-1.1117465904091508}},"source_ids":{"financial_statement_id":"1391747","income_statement_id":"1391747","balance_sheet_id":"1391747"}}}},"vid_data":{"has_data":true,"rating":{"Reitings":"A","Skaidrojums":"Laba saistību izpilde","Informacijas_atjaunosanas_datums":"12.08.2026"},"pvn":{"Aktivs":"ir","Registrets":" 24.05.2018 ","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,"178.84","33.39","59.10",7,"2 063.86","~ 1 472.32"],[2023,"116.71","26.00","40.21",4,"2 457.34","~ 1 743.49"]]},"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","-15.58","2.55","4.44",4,"1 085.36","~ 863.94"],["2026. gada 1. ceturksnis"," -1.96","3.11","5.20",4,"1 271.15","~ 987.82"],["2025. gada 4. ceturksnis","36.59","3.62","6.56",4,"1 603.60","~ 1 199.29"]]},"salary_calculation_example":{"year":2024,"vsaoi_sum":59.1,"employees":7,"gross_salary_raw":2063.864560197796,"gross_salary_formatted":"2 063.86","net_salary_formatted":"~ 1 472.32","vsaoi_employee_part":"216.71","non_taxable_minimum":"0.00","iin_part":"374.84","iin_rate_percentage":"20.29","iin_rate_decimal":"0.2029"}},"salary_calculation_example":{"year":2024,"vsaoi_sum":59.1,"employees":7,"gross_salary_raw":2063.864560197796,"gross_salary_formatted":"2 063.86","net_salary_formatted":"~ 1 472.32","vsaoi_employee_part":"216.71","non_taxable_minimum":"0.00","iin_part":"374.84","iin_rate_percentage":"20.29","iin_rate_decimal":"0.2029"},"raw_database_records":{"equity_capitals":{"columns":["equity_capital_type","amount","currency","date_from"],"data":[["PAID_UP_EQUITY",2800,"EUR","2018-04-11"]]},"financial_statements":{"columns":["year","employees","currency"],"data":[[2018,3,"EUR"],[2019,3,"EUR"],[2020,1,"EUR"],[2021,3,"EUR"],[2022,3,"EUR"]]},"memorandum_date":{"columns":["document_date"],"data":[["2018-04-05"]]},"register_name_history":{"columns":["date_to","name"],"data":[["2021-04-15","SIA \"PALMA STUDIO\""]]},"register":{"columns":["sepa","regtype","type","registered","address","index","addressid","city","atvk"],"data":[["LV78ZZZ45403050288","K","SIA","2018-04-11","Rīga, Kaļķu iela 26",1050,101907223,100003003,"0001000"]]},"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","7311  ","010091","Centra rajons","178.84","33.39","59.10",7],[2023,"sabiedrība ar ierobežotu atbildību","7311  ","010091","Centra rajons","116.71","26.00","40.21",4]]},"pdb_pvnmaksataji_odata":{"columns":["Aktivs","Registrets","Buvniecibas_pazime","PVN139_2_pazime"],"data":[["ir"," 24.05.2018 ","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":[["MEDIA FLOW SIA","2025. gada 4. ceturksnis","36.59","26.41","0.00","3.62","6.56","4"],["MEDIA FLOW SIA","2026. gada 1. ceturksnis"," -1.96","3.01","13.29","3.11","5.20","4"],["MEDIA FLOW SIA","2026. gada 2. ceturksnis","-15.58","8.67","31.27","2.55","4.44","4"]]},"deminimis":{"columns":["assign_date","assigned_amount","assigner_title","program_title","instrument_title","regul_title","project_title"],"data":[["2026-03-25",13680,"Latvijas Investīciju un attīstības aģentūra","ESF 2021.-2027.gadam 1.2.2.1. “Atbalsts procesu digitalizācijai komercdarbībā”","01 Tiešais maksājums (grants)","2023/2831 Vispārējā tautsaimniecība (2023/2831)","73fd5fb8"]]},"income_statements":{"columns":["net_turnover","cogs","gross_prof","sell_exp","admin_exp","oth_op_exp","income_before_income_taxes","provision_for_income_taxes","income_after_income_taxes","net_income","oth_op_rev"],"data":[[74719,83310,-8591,55,2762,65,-11473,3000,-14473,-14473,null],[33550,22434,11116,null,4121,122,6873,null,6873,6873,null],[358599,335712,22887,20268,76,16,2527,null,2527,2527,null],[2873139,2646930,226209,106394,1783,182,117850,17,117833,117833,null],[3561037,3337110,223927,200718,7343,2525,13522,460,13062,13062,181]]},"balance_sheets":{"columns":["cash","cur_assets","fixed_assets","non_cur_assets","assets","cur_liab","equity","equities","accounts_receivable","inventories"],"data":[[128,128,1663,1663,1791,13464,-11673,1791,null,null],[42,42,null,null,42,4842,-4800,42,null,null],[153973,330261,null,null,330261,332534,-2273,330261,176288,null],[96304,1142293,1588,1588,1143881,1028321,115560,1143881,1015866,30123],[11374,819554,8250,8250,827804,699182,128622,827804,808180,null]]}},"public_procurement":{"kopa_eur":5582.37,"ligumu_skaits":1,"periods":{"no":"2024-08-28","lidz":"2024-08-28"},"lielakie_ligumi":{"columns":["summa_eur","datums","pasutitajs","iepirkums"],"data":[[5582.37,"2024-08-28","NBS Nodrošinājuma pavēlniecība","\"Par \"NAMEJS 2024\" sabiedrības informēšanas kampaņu\""]]},"pasutitaji":{"columns":["pasutitajs","summa_eur","ligumu_skaits"],"data":[["NBS Nodrošinājuma pavēlniecība",5582.37,1]]},"pa_gadiem":{"2024":{"summa_eur":5582.37,"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."}}