{"_avots":{"nosaukums":"Saraksts.lv","lapa":"https://saraksts.lv/45403055393","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/45403055393"},"registration_number":"45403055393","company_name":"SIA \"Etna Design\"","company_type":"SIA","registered_date":"2019-09-19","area_of_activity":{"nace_code":"2740","nace_description":"Apgaismes ierīču ražošana"},"segmentation":{"status":"Aktīvs","form_group":"Komercsabiedrība","financials":"Peļņa"},"financial_summary":{"UGP":{"columns":["year","turnover","profit","assets","employees","currency"],"data":[[2025,94503,3044,143955,1,"EUR"],[2024,46991,-16335,154455,3,"EUR"],[2023,130926,60147,165305,2,"EUR"],[2022,118958,19690,101748,1,"EUR"],[2021,24667,16033,87329,1,"EUR"]]}},"detailed_financials_by_year":{"2025":{"UGP":{"fs_data":{"currency":"EUR","employees":1,"type_from_db":"UGP"},"income_data":{"net_turnover":94503,"inv_chg":-4097,"oth_op_rev":9996,"mat_exp":78181,"labour_exp":10975,"dep_exp":8202,"income_before_income_taxes":3044,"income_after_income_taxes":3044,"net_income":3044},"balance_data":{"cash":180,"accounts_receivable":1487,"inventories":50658,"cur_assets":52325,"investments":652,"fixed_assets":87978,"intangible_assets":3000,"non_cur_assets":91630,"assets":143955,"cur_liab":29736,"non_cur_liab":27541,"equity":86678,"equities":143955},"sankey_prepared":{"nodes":{"columns":["name"],"data":[["Neto Apgrozījums"],["Kopējie Darb. Ieņēmumi"],["Pārējie Ieņēmumi & Krāj. Izm."],["Materiālu Izmaksas"],["Personāla Izmaksas"]]},"links":{"columns":["source","target","value","originalValue","isLoss"],"data":[["net_turnover_source","total_rev_calc",94503,94503,false],["other_rev_source","total_rev_calc",5899,5899,false],["total_rev_calc","material_costs_exp",78181,78181,false],["total_rev_calc","labour_costs_exp",10975,10975,false],["total_rev_calc","ebitda_calc",11246,11246,false]]}},"financial_ratios":{"current_ratio":{"value":1.7596516007532956},"quick_ratio":{"value":0.056059994619316655},"net_profit_margin":{"value":0.032210617652349664},"roa":{"value":0.021145496856656593},"roe":{"value":0.03511848450587231},"debt_to_equity":{"value":0.6608020489628279,"negative_equity":false},"asset_turnover":{"value":0.6564759820777326},"altman_z_score":{"value":1.9789574473118374},"roce":{"value":0.02665055726280216}},"source_ids":{"financial_statement_id":"2251619","income_statement_id":"2251619","balance_sheet_id":"2251619"}}},"2024":{"UGP":{"fs_data":{"currency":"EUR","employees":3,"type_from_db":"UGP"},"income_data":{"net_turnover":46991,"inv_chg":4184,"oth_op_rev":5677,"mat_exp":52445,"labour_exp":14098,"dep_exp":6644,"income_before_income_taxes":-16335,"income_after_income_taxes":-16335,"net_income":-16335},"balance_data":{"cash":185,"accounts_receivable":300,"inventories":74138,"cur_assets":74623,"investments":652,"fixed_assets":76180,"intangible_assets":3000,"non_cur_assets":79832,"assets":154455,"cur_liab":41486,"non_cur_liab":29335,"equity":83634,"equities":154455},"sankey_prepared":{"nodes":{"columns":["name"],"data":[["Neto Apgrozījums"],["Kopējie Darb. Ieņēmumi"],["Pārējie Ieņēmumi & Krāj. Izm."],["Materiālu Izmaksas"],["Personāla Izmaksas"]]},"links":{"columns":["source","target","value","originalValue","isLoss"],"data":[["net_turnover_source","total_rev_calc",46991,46991,false],["other_rev_source","total_rev_calc",9861,9861,false],["total_rev_calc","material_costs_exp",52445,52445,false],["total_rev_calc","labour_costs_exp",14098,14098,false],["total_rev_calc","ebitda_calc",9691,-9691,true]]}},"financial_ratios":{"current_ratio":{"value":1.7987513860097382},"quick_ratio":{"value":0.011690690835462566},"net_profit_margin":{"value":-0.34761975697473985},"roa":{"value":-0.10575895892007381},"roe":{"value":-0.19531530238898057},"debt_to_equity":{"value":0.8467967572996629,"negative_equity":false},"asset_turnover":{"value":0.30423748017221847},"altman_z_score":{"value":1.083480875711535},"roce":{"value":-0.14459719037966168}},"source_ids":{"financial_statement_id":"2063842","income_statement_id":"2063842","balance_sheet_id":"2063842"}}},"2023":{"UGP":{"fs_data":{"currency":"EUR","employees":2,"type_from_db":"UGP"},"income_data":{"net_turnover":130926,"inv_chg":38743,"oth_op_rev":29725,"mat_exp":91764,"labour_exp":31124,"dep_exp":13859,"income_before_income_taxes":62647,"provision_for_income_taxes":2500,"income_after_income_taxes":60147,"net_income":60147},"balance_data":{"cash":8670,"accounts_receivable":207,"inventories":69953,"cur_assets":78830,"investments":652,"fixed_assets":82823,"intangible_assets":3000,"non_cur_assets":86475,"assets":165305,"cur_liab":31361,"non_cur_liab":33976,"equity":99968,"equities":165305},"sankey_prepared":{"nodes":{"columns":["name"],"data":[["Neto Apgrozījums"],["Kopējie Darb. Ieņēmumi"],["Pārējie Ieņēmumi & Krāj. Izm."],["Materiālu Izmaksas"],["Personāla Izmaksas"]]},"links":{"columns":["source","target","value","originalValue","isLoss"],"data":[["net_turnover_source","total_rev_calc",130926,130926,false],["other_rev_source","total_rev_calc",68468,68468,false],["total_rev_calc","material_costs_exp",91764,91764,false],["total_rev_calc","labour_costs_exp",31124,31124,false],["total_rev_calc","ebitda_calc",76506,76506,false]]}},"financial_ratios":{"current_ratio":{"value":2.513631580625618},"quick_ratio":{"value":0.2830585759382673},"net_profit_margin":{"value":0.45939691123229914},"roa":{"value":0.3638546928405069},"roe":{"value":0.6016625320102432},"debt_to_equity":{"value":0.6535791453265045,"negative_equity":false},"asset_turnover":{"value":0.7920268594416382},"altman_z_score":{"value":3.3286596210079464},"roce":{"value":0.4677103864301499}},"source_ids":{"financial_statement_id":"1864106","income_statement_id":"1864106","balance_sheet_id":"1864106"}}},"2022":{"UGP":{"fs_data":{"currency":"EUR","employees":1,"type_from_db":"UGP"},"income_data":{"net_turnover":118958,"inv_chg":6565,"oth_op_rev":13983,"mat_exp":98195,"labour_exp":13585,"dep_exp":8036,"income_before_income_taxes":19690,"income_after_income_taxes":19690,"net_income":19690},"balance_data":{"cash":3948,"accounts_receivable":13870,"inventories":19902,"cur_assets":37720,"fixed_assets":61028,"intangible_assets":3000,"non_cur_assets":64028,"assets":101748,"cur_liab":25206,"non_cur_liab":38765,"equity":37777,"equities":101748},"sankey_prepared":{"nodes":{"columns":["name"],"data":[["Neto Apgrozījums"],["Kopējie Darb. Ieņēmumi"],["Pārējie Ieņēmumi & Krāj. Izm."],["Materiālu Izmaksas"],["Personāla Izmaksas"]]},"links":{"columns":["source","target","value","originalValue","isLoss"],"data":[["net_turnover_source","total_rev_calc",118958,118958,false],["other_rev_source","total_rev_calc",20548,20548,false],["total_rev_calc","material_costs_exp",98195,98195,false],["total_rev_calc","labour_costs_exp",13585,13585,false],["total_rev_calc","ebitda_calc",27726,27726,false]]}},"financial_ratios":{"current_ratio":{"value":1.4964690946600017},"quick_ratio":{"value":0.7068951836864239},"net_profit_margin":{"value":0.16552060391062393},"roa":{"value":0.19351731729370603},"roe":{"value":0.5212166132832147},"debt_to_equity":{"value":1.6933848638060196,"negative_equity":false},"asset_turnover":{"value":1.1691433738255297},"altman_z_score":{"value":2.4187454465628635},"roce":{"value":0.25724438870162786}},"source_ids":{"financial_statement_id":"1472605","income_statement_id":"1472605","balance_sheet_id":"1472605"}}},"2021":{"UGP":{"fs_data":{"currency":"EUR","employees":1,"type_from_db":"UGP"},"income_data":{"net_turnover":24667,"oth_op_rev":6983,"mat_exp":9355,"labour_exp":722,"dep_exp":5540,"income_before_income_taxes":16033,"income_after_income_taxes":16033,"net_income":16033},"balance_data":{"cash":3855,"accounts_receivable":1963,"inventories":17470,"cur_assets":23288,"fixed_assets":61041,"intangible_assets":3000,"non_cur_assets":64041,"assets":87329,"cur_liab":9823,"non_cur_liab":59420,"equity":18086,"equities":87329},"sankey_prepared":{"nodes":{"columns":["name"],"data":[["Neto Apgrozījums"],["Kopējie Darb. Ieņēmumi"],["Pārējie Ieņēmumi & Krāj. Izm."],["Materiālu Izmaksas"],["Personāla Izmaksas"]]},"links":{"columns":["source","target","value","originalValue","isLoss"],"data":[["net_turnover_source","total_rev_calc",24667,24667,false],["other_rev_source","total_rev_calc",6983,6983,false],["total_rev_calc","material_costs_exp",9355,9355,false],["total_rev_calc","labour_costs_exp",722,722,false],["total_rev_calc","ebitda_calc",21573,21573,false]]}},"financial_ratios":{"current_ratio":{"value":2.370762496182429},"quick_ratio":{"value":0.5922834164715464},"net_profit_margin":{"value":0.6499777030040135},"roa":{"value":0.18359307904590685},"roe":{"value":0.8864867853588411},"debt_to_equity":{"value":3.828541413247816,"negative_equity":false},"asset_turnover":{"value":0.2824605801051197},"altman_z_score":{"value":1.2479891072706781},"roce":{"value":0.20686140427837846}},"source_ids":{"financial_statement_id":"1333457","income_statement_id":"1333457","balance_sheet_id":"1333457"}}}},"vid_data":{"has_data":true,"rating":{"Reitings":"B","Skaidrojums":"Jāuzlabo saistību izpilde","Informacijas_atjaunosanas_datums":"12.08.2026"},"pvn":{"Aktivs":"ir","Registrets":" 24.07.2020 ","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,"6.28","1.67","4.77",3,"388.68","~ 347.87"],[2023,"20.51","4.53","8.66",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","-1.57","0.11","0.8",1,"***","***"],["2026. gada 1. ceturksnis"," -2.05","0.29","0.79",1,"***","***"],["2025. gada 4. ceturksnis"," -0.32","0.53","1.01",1,"***","***"]]},"salary_calculation_example":{"year":2024,"vsaoi_sum":4.77,"employees":3,"gross_salary_raw":388.67703138750363,"gross_salary_formatted":"388.68","net_salary_formatted":"~ 347.87","vsaoi_employee_part":"40.81","non_taxable_minimum":"500.00","iin_part":"0.00","iin_rate_percentage":"20","iin_rate_decimal":"0.2"}},"salary_calculation_example":{"year":2024,"vsaoi_sum":4.77,"employees":3,"gross_salary_raw":388.67703138750363,"gross_salary_formatted":"388.68","net_salary_formatted":"~ 347.87","vsaoi_employee_part":"40.81","non_taxable_minimum":"500.00","iin_part":"0.00","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","2022-09-26"]]},"financial_statements":{"columns":["year","employees","currency"],"data":[[2020,0,"EUR"],[2021,1,"EUR"],[2022,1,"EUR"],[2023,2,"EUR"],[2024,3,"EUR"]]},"memorandum_date":{"columns":["document_date"],"data":[["2019-09-16"]]},"register":{"columns":["sepa","regtype","type","registered","address","index","addressid","region","city","atvk"],"data":[["LV80ZZZ45403055393","K","SIA","2019-09-19","Madonas nov., Madona, Saules iela 29 - 2",4801,114217437,100016003,100003438,"0700201"]]},"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","2740  ","038220","Madona","6.28","1.67","4.77",3],[2023,"sabiedrība ar ierobežotu atbildību","2740  ","038220","Madona","20.51","4.53","8.66",2]]},"pdb_pvnmaksataji_odata":{"columns":["Aktivs","Registrets","Buvniecibas_pazime","PVN139_2_pazime"],"data":[["ir"," 24.07.2020 ","nav","nav"]]},"reitings_uznemumi":{"columns":["Reitings","Skaidrojums","Informacijas_atjaunosanas_datums"],"data":[["B","Jāuzlabo 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":[["ETNA DESIGN SIA","2025. gada 4. ceturksnis"," -0.32","0.00","1.87","0.53","1.01","1"],["ETNA DESIGN SIA","2026. gada 1. ceturksnis"," -2.05","0.00","3.13","0.29","0.79","1"],["ETNA DESIGN SIA","2026. gada 2. ceturksnis","-1.57","0.45","2.94","0.11","0.8","1"]]},"deminimis":{"columns":["assign_date","assigned_amount","assigner_title","program_title","instrument_title","regul_title","project_title"],"data":[["2026-06-18",6262.44,"Latvijas Investīciju un attīstības aģentūra","ESF 2021-2027.g 1.2.3.1. pasākums \"Atbalsts MVU inovatīvas uzņēmējdarbības attīstībai\" ","01 Tiešais maksājums (grants)","2023/2831 Vispārējā tautsaimniecība (2023/2831)","46d40048"],["2026-03-27",29122.57,"Latvijas Investīciju un attīstības aģentūra","ESF 2021-2027.g 1.2.3.1. pasākums \"Atbalsts MVU inovatīvas uzņēmējdarbības attīstībai\" ","01 Tiešais maksājums (grants)","2023/2831 Vispārējā tautsaimniecība (2023/2831)","593f4ceb"],["2026-01-28",11403.1,"Latvijas Investīciju un attīstības aģentūra","ESF 2021-2027.g 1.2.3.1. pasākums \"Atbalsts MVU inovatīvas uzņēmējdarbības attīstībai\" ","01 Tiešais maksājums (grants)","2023/2831 Vispārējā tautsaimniecība (2023/2831)","943a1c6b"],["2025-03-13",15163.47,"Latvijas Investīciju un attīstības aģentūra","ESF 2021-2027.g 1.2.3.1. pasākums \"Atbalsts MVU inovatīvas uzņēmējdarbības attīstībai\" ","01 Tiešais maksājums (grants)","2023/2831 Vispārējā tautsaimniecība (2023/2831)","e7f3ff05"],["2024-11-15",3584.63,"Latvijas Investīciju un attīstības aģentūra","ESF 2021-2027.g 1.2.3.1. pasākums \"Atbalsts MVU inovatīvas uzņēmējdarbības attīstībai\" ","15 Citi","2023/2831 Vispārējā tautsaimniecība (2023/2831)","8daf17f6"]]},"income_statements":{"columns":["net_turnover","oth_op_rev","mat_exp","dep_exp","interest_expenses","income_before_income_taxes","income_after_income_taxes","net_income","labour_exp","inv_chg","provision_for_income_taxes"],"data":[[0,4583,503,774,1254,2052,2052,2052,null,null,null],[24667,6983,9355,5540,null,16033,16033,16033,722,null,null],[118958,13983,98195,8036,null,19690,19690,19690,13585,6565,null],[130926,29725,91764,13859,null,62647,60147,60147,31124,38743,2500],[46991,5677,52445,6644,null,-16335,-16335,-16335,14098,4184,null]]},"balance_sheets":{"columns":["cash","accounts_receivable","inventories","cur_assets","fixed_assets","intangible_assets","non_cur_assets","assets","cur_liab","non_cur_liab","equity","equities","investments"],"data":[[7,353,3467,3827,50494,3000,53494,57321,3987,51281,2053,57321,null],[3855,1963,17470,23288,61041,3000,64041,87329,9823,59420,18086,87329,null],[3948,13870,19902,37720,61028,3000,64028,101748,25206,38765,37777,101748,null],[8670,207,69953,78830,82823,3000,86475,165305,31361,33976,99968,165305,652],[185,300,74138,74623,76180,3000,79832,154455,41486,29335,83634,154455,652]]}}}