{"_avots":{"nosaukums":"Saraksts.lv","lapa":"https://saraksts.lv/50003245631","dati_atjaunoti":"2026-08-30","piezime":"Neoficiāls apkopojums no data.gov.lv (UR) un VID atvērtajiem datiem. Oficiālais pirmavots: info.ur.gov.lv"},"registration_number":"50003245631","company_name":"Sabiedrība ar ierobežotu atbildību \"FORMULA SERVISS\"","company_type":"SIA","registered_date":"1995-02-07","area_of_activity":{"nace_code":"4511","nace_description":"Mehānisko transportlīdzekļu mazumtirdzniecība"},"segmentation":{"status":"Aktīvs","form_group":"Komercsabiedrība","financials":"Zaudējumi"},"financial_summary":{"UGP":{"columns":["year","turnover","profit","assets","employees","currency"],"data":[[2025,925544,-232263,864250,22,"EUR"],[2024,742800,-382761,965922,17,"EUR"],[2023,655313,-134053,846863,18,"EUR"],[2022,674926,-113012,857570,17,"EUR"],[2021,471767,-129653,937892,18,"EUR"]]}},"detailed_financials_by_year":{"2025":{"UGP":{"fs_data":{"currency":"EUR","employees":22,"type_from_db":"UGP"},"income_data":{"net_turnover":925544,"cogs":1030326,"gross_prof":-104782,"admin_exp":30164,"oth_op_exp":97091,"interest_expenses":226,"income_before_income_taxes":-232263,"income_after_income_taxes":-232263,"net_income":-232263},"balance_data":{"cash":85621,"accounts_receivable":268526,"inventories":163598,"cur_assets":517745,"fixed_assets":346505,"non_cur_assets":346505,"assets":864250,"cur_liab":600228,"non_cur_liab":1551160,"equity":-1287138,"equities":864250},"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",1030326,1030326,false],["net_turnover_source","gross_profit_calc",104782,-104782,true],["gross_profit_calc","admin_exp",30164,30164,false],["gross_profit_calc","other_op_exp_exp",97091,97091,false],["gross_profit_calc","ebit_calc",232037,-232037,true]]}},"financial_ratios":{"current_ratio":{"value":0.8625805527232985},"quick_ratio":{"value":0.5900207920990024},"net_profit_margin":{"value":-0.25094755084577286},"roa":{"value":-0.2687451547584611},"roe":{"value":0.1804491826051286},"debt_to_equity":{"value":-1.671450924454099,"negative_equity":true},"interest_coverage":{"value":-1026.712389380531},"asset_turnover":{"value":1.0709216083309228},"altman_z_score":{"value":-1.34655464565426},"roce":{"value":-0.8788547924036634}},"source_ids":{"financial_statement_id":"2345360","income_statement_id":"2345360","balance_sheet_id":"2345360"}}},"2024":{"UGP":{"fs_data":{"currency":"EUR","employees":17,"type_from_db":"UGP"},"income_data":{"net_turnover":742800,"cogs":984604,"gross_prof":-241804,"admin_exp":25453,"oth_op_exp":117893,"other_interest_revenues":2389,"income_before_income_taxes":-382761,"income_after_income_taxes":-382761,"net_income":-382761},"balance_data":{"cash":120346,"accounts_receivable":278476,"inventories":143653,"cur_assets":542475,"fixed_assets":423447,"non_cur_assets":423447,"assets":965922,"cur_liab":540493,"non_cur_liab":1480160,"equity":-1054731,"equities":965922},"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",984604,984604,false],["net_turnover_source","gross_profit_calc",241804,-241804,true],["gross_profit_calc","admin_exp",25453,25453,false],["gross_profit_calc","other_op_exp_exp",117893,117893,false],["gross_profit_calc","ebit_calc",385150,-385150,true]]}},"financial_ratios":{"current_ratio":{"value":1.0036670225146302},"quick_ratio":{"value":0.7378855970382595},"net_profit_margin":{"value":-0.5152948303715671},"roa":{"value":-0.3962649158006547},"roe":{"value":0.3628991657588523},"debt_to_equity":{"value":-1.9157993839187433,"negative_equity":true},"asset_turnover":{"value":0.7690061930466435},"altman_z_score":{"value":-1.6063603662252106},"roce":{"value":-0.899705943882528}},"source_ids":{"financial_statement_id":"2085651","income_statement_id":"2085651","balance_sheet_id":"2085651"}}},"2023":{"UGP":{"fs_data":{"currency":"EUR","employees":18,"type_from_db":"UGP"},"income_data":{"net_turnover":655313,"cogs":715991,"gross_prof":-60678,"admin_exp":20294,"oth_op_exp":48801,"other_interest_revenues":2317,"interest_expenses":6597,"income_before_income_taxes":-134053,"income_after_income_taxes":-134053,"net_income":-134053},"balance_data":{"cash":19419,"accounts_receivable":237599,"inventories":141352,"cur_assets":398370,"fixed_assets":448493,"non_cur_assets":448493,"assets":846863,"cur_liab":1518953,"equity":-672090,"equities":846863},"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",715991,715991,false],["net_turnover_source","gross_profit_calc",60678,-60678,true],["gross_profit_calc","admin_exp",20294,20294,false],["gross_profit_calc","other_op_exp_exp",48801,48801,false],["gross_profit_calc","ebit_calc",129773,-129773,true]]}},"financial_ratios":{"current_ratio":{"value":0.26226617940120595},"quick_ratio":{"value":0.16920734216266073},"net_profit_margin":{"value":-0.20456331554539586},"roa":{"value":-0.158293608293195},"roe":{"value":0.19945691797229537},"debt_to_equity":{"value":-2.2600440417206027,"negative_equity":true},"interest_coverage":{"value":-19.32029710474458},"asset_turnover":{"value":0.7738122931336001},"altman_z_score":{"value":-1.5021322357412363},"roce":{"value":0.18964126828252167}},"source_ids":{"financial_statement_id":"1939954","income_statement_id":"1939954","balance_sheet_id":"1939954"}}},"2022":{"UGP":{"fs_data":{"currency":"EUR","employees":17,"type_from_db":"UGP"},"income_data":{"net_turnover":674926,"cogs":719005,"gross_prof":-44079,"admin_exp":32617,"oth_op_exp":38363,"other_interest_revenues":4623,"interest_expenses":2576,"income_before_income_taxes":-113012,"income_after_income_taxes":-113012,"net_income":-113012},"balance_data":{"cash":30400,"accounts_receivable":163970,"inventories":129685,"cur_assets":324055,"fixed_assets":533515,"non_cur_assets":533515,"assets":857570,"cur_liab":1395972,"equity":-538402,"equities":857570},"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",719005,719005,false],["net_turnover_source","gross_profit_calc",44079,-44079,true],["gross_profit_calc","admin_exp",32617,32617,false],["gross_profit_calc","other_op_exp_exp",38363,38363,false],["gross_profit_calc","ebit_calc",115059,-115059,true]]}},"financial_ratios":{"current_ratio":{"value":0.23213574484301977},"quick_ratio":{"value":0.13923631706080064},"net_profit_margin":{"value":-0.16744354195867397},"roa":{"value":-0.1317816621383677},"roe":{"value":0.2099026378059517},"debt_to_equity":{"value":-2.5928061188479985,"negative_equity":true},"interest_coverage":{"value":-42.87111801242236},"asset_turnover":{"value":0.7870214676352951},"altman_z_score":{"value":-1.2046298097546186},"roce":{"value":0.20511810877374156}},"source_ids":{"financial_statement_id":"1773922","income_statement_id":"1773922","balance_sheet_id":"1773922"}}},"2021":{"UGP":{"fs_data":{"currency":"EUR","employees":18,"type_from_db":"UGP"},"income_data":{"net_turnover":471767,"cogs":554387,"gross_prof":-82620,"sell_exp":2035,"admin_exp":21337,"oth_op_exp":25672,"other_interest_revenues":16566,"interest_expenses":14555,"income_before_income_taxes":-129653,"income_after_income_taxes":-129653,"net_income":-129653},"balance_data":{"cash":4132,"accounts_receivable":167390,"inventories":128884,"cur_assets":300406,"fixed_assets":637486,"non_cur_assets":637486,"assets":937892,"cur_liab":1359049,"equity":-421157,"equities":937892},"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",554387,554387,false],["net_turnover_source","gross_profit_calc",82620,-82620,true],["gross_profit_calc","selling_exp",2035,2035,false],["gross_profit_calc","admin_exp",21337,21337,false],["gross_profit_calc","other_op_exp_exp",25672,25672,false]]}},"financial_ratios":{"current_ratio":{"value":0.22104133110726693},"quick_ratio":{"value":0.12620737000652663},"net_profit_margin":{"value":-0.27482422467022916},"roa":{"value":-0.13823873111189774},"roe":{"value":0.3078495667886323},"debt_to_equity":{"value":-3.226941496876462,"negative_equity":true},"interest_coverage":{"value":-7.90779800755754},"asset_turnover":{"value":0.5030078090014628},"altman_z_score":{"value":-1.1990971414101028},"roce":{"value":0.2732900082392077}},"source_ids":{"financial_statement_id":"1432354","income_statement_id":"1432354","balance_sheet_id":"1432354"}}}},"vid_data":{"has_data":true,"rating":{"Reitings":"B","Skaidrojums":"Jāuzlabo saistību izpilde","Informacijas_atjaunosanas_datums":"12.08.2026"},"pvn":{"Aktivs":"ir","Registrets":" 08.07.1996 ","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,"166.36","16.17","49.16",17,"706.89","~ 590.22"],[2023,"152.32","15.27","43.13",17,"620.19","~ 534.81"],[2022,"149.23","14.47","37.75",16,"576.75","~ 475.28"]]},"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","56.46","3.42","13.88",21,"646.28","~ 571.17"],["2026. gada 1. ceturksnis","52.49","4.80","16.93",22,"752.46","~ 641.97"],["2025. gada 4. ceturksnis","56.83","4.34","15.65",24,"637.61","~ 555.19"]]},"salary_calculation_example":{"year":2024,"vsaoi_sum":49.16,"employees":17,"gross_salary_raw":706.8946675179312,"gross_salary_formatted":"706.89","net_salary_formatted":"~ 590.22","vsaoi_employee_part":"74.22","non_taxable_minimum":"420.42","iin_part":"42.45","iin_rate_percentage":"20","iin_rate_decimal":"0.2"}},"salary_calculation_example":{"year":2024,"vsaoi_sum":49.16,"employees":17,"gross_salary_raw":706.8946675179312,"gross_salary_formatted":"706.89","net_salary_formatted":"~ 590.22","vsaoi_employee_part":"74.22","non_taxable_minimum":"420.42","iin_part":"42.45","iin_rate_percentage":"20","iin_rate_decimal":"0.2"},"raw_database_records":{"area_of_activity":{"columns":["legal_form_code","legal_form_code_text","area_of_activity"],"data":[["LIMITED_LIABILITY_COMPANY_SIA","Sabiedrība ar ierobežotu atbildību","vieglo un smago automašīnu tehniskā apkope\r\nlauksaimniecības tehnikas un materiālu iegāde, ražošana un realizācija\r\nmeža produkcijas pārstrāde un realizācija\r\nkonsultēšana\r\nu.c. statūtos paredzētā darbība \r\n"]]},"equity_capitals":{"columns":["equity_capital_type","amount","currency","date_from"],"data":[["PAID_UP_EQUITY",105150,"EUR","2016-10-26"]]},"financial_statements":{"columns":["year","employees","currency"],"data":[[2017,21,"EUR"],[2018,20,"EUR"],[2011,21,"LVL"],[2012,21,"LVL"],[2013,23,"LVL"]]},"register_name_history":{"columns":["date_to","name"],"data":[["2004-02-26",null],["2000-01-13","Sabiedrība ar ierobežotu atbildību \"APMAIŅAS PUNKTS-AUTO APKOPE\""]]},"register":{"columns":["sepa","regtype","type","registered","address","index","addressid","region","city","atvk"],"data":[["LV82ZZZ50003245631","K","SIA","1995-02-07","Tukuma nov., Tukums, Straumes iela 1",3104,105430551,100016261,100003671,"0900100"]]},"reorganizations":{"columns":["reorganization_type","reorganization_type_text","source_entity_regcode","registered"],"data":[["ACQUISITION","Apvienošanas ceļā pievienota pie","49203004047","2001-04-19"]]},"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","?     ","052210","Tukums","166.36","16.17","49.16",17],[2023,"sabiedrība ar ierobežotu atbildību","4511  ","052210","Tukums","152.32","15.27","43.13",17],[2022,"sabiedrība ar ierobežotu atbildību","4511  ","052210","Tukums","149.23","14.47","37.75",16]]},"pdb_pvnmaksataji_odata":{"columns":["Aktivs","Registrets","Buvniecibas_pazime","PVN139_2_pazime","Izslegts"],"data":[["ir"," 08.07.1996 ","nav","nav",null],["nav"," 15.05.1995 ","nav","nav"," 07.07.1996 "]]},"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":[["FORMULA SERVISS SIA","2025. gada 4. ceturksnis","56.83","36.82","0.00","4.34","15.65","24"],["FORMULA SERVISS SIA","2026. gada 1. ceturksnis","52.49","30.95","0.22","4.80","16.93","22"],["FORMULA SERVISS SIA","2026. gada 2. ceturksnis","56.46","39.17","0.03","3.42","13.88","21"]]},"vide":{"columns":["veids","numurs","statuss","no_dat","nosaukums","apraksts"],"data":[["ab","VE10IB0025","Apturēta daļā","2010-04-27","Nolietotu transportlīdzekļu apstrādes uzņēmums","iekārtas nolietoto transportlīdzekļu reģenerācijai vai uzglabāšanai, izņemot apstrādi smalcinātājos"],["ab","VE10IB0025","Apturēta daļā","2010-04-27","Nolietotu transportlīdzekļu apstrādes uzņēmums","visu kategoriju (L, M, N, O) mehānisko sauszemes transportlīdzekļu, mobilās lauksaimniecības tehnikas un satiksmē neizmantojamu pārvietojamu mehānismu un citu pārvietojamu agregātu remonta un apkopes darbnīcas (tai skaitā iekārtas, kurās veic automazgāšanu vai transportlīdzekļu salonu ķīmisko tīrīšanu)"],["ab","VE10IB0025","Apturēta daļā","2010-04-27","Nolietotu transportlīdzekļu apstrādes uzņēmums","sadedzināšanas iekārtas, kuru nominālā siltuma jauda ir vienāda ar vai lielāka par 0.2 un mazāka par 5 megavatiem un kuras kā kurināmo izmanto biomasu, kūdru vai gāzveida kurināmo"],["c","9001-04-08","Darbība reģistrēta","2004-02-23","Remontdarbnīca","visu kategoriju (L, M, N, O) mehānisko sauszemes transportlīdzekļu, mobilās lauksaimniecības tehnikas un satiksmē neizmantojamu pārvietojamu mehānismu un citu pārvietojamu agregātu remonta un apkopes darbnīcas (tai skaitā iekārtas, kurās veic automazgāšanu vai transportlīdzekļu salonu ķīmisko tīrīšanu)"]]},"income_statements":{"columns":["net_turnover","cogs","gross_prof","sell_exp","admin_exp","oth_op_exp","other_interest_revenues","interest_expenses","income_before_income_taxes","income_after_income_taxes","net_income","oth_op_rev","provision_for_income_taxes","other_taxes"],"data":[[812818,813532,-714,6028,45749,38055,4667,4982,-90861,-90861,-90861,null,null,null],[683433,567242,116191,4202,23030,33903,null,1022,54034,54034,54034,null,null,null],[417515,349901,67614,1387,29378,2241,368,2054,42395,null,38452,9473,3019,924],[471767,554387,-82620,2035,21337,25672,16566,14555,-129653,-129653,-129653,null,null,null],[674926,719005,-44079,null,32617,38363,4623,2576,-113012,-113012,-113012,null,null,null]]},"balance_sheets":{"columns":["cash","accounts_receivable","inventories","cur_assets","fixed_assets","non_cur_assets","assets","cur_liab","non_cur_liab","equity","equities","provisions"],"data":[[37178,42827,79642,159647,639084,639084,798731,932616,8978,-142863,798731,null],[114705,67773,132767,315245,808797,808797,1124042,1193863,17493,-87314,1124042,null],[9128,22674,88982,120784,134082,134082,254866,301491,null,-52722,254866,6097],[4132,167390,128884,300406,637486,637486,937892,1359049,null,-421157,937892,null],[30400,163970,129685,324055,533515,533515,857570,1395972,null,-538402,857570,null]]},"cash_flow_statements":{"columns":["cfo_im_ebt","cfo_im_net","cfi_acq_fa","cfi_sal_fa","cfi_ln_md","cfi_int_rcv","cfi_net","cff_ln_rcv","cff_sub_rcv","cff_net","effect_of_exchange_rate_change","net_increase","at_beginning_of_year","at_end_of_year","cfi_ln_rcv","cfo_im_ebwc","cfo_im_int","cfo_im_tax","cff_ls_repay"],"data":[[83148,82161,-55603,7134,-9440,482,-57427,71154,-3500,67654,-23,92365,9128,101493,null,null,null,null,null],[144450,140198,-244375,9416,-23474,1095,-224374,94089,-3525,90564,85,6473,101493,107966,32964,null,null,null,null],[20669,401531,-746564,67805,423,null,-678759,-129800,-7535,180396,3,-96828,153622,56794,-423,236921,-21400,-22320,-197748],[-17163,259307,-459879,214051,5000,9,-245819,-4500,null,-29053,null,-15566,56794,41228,-5000,251646,-25212,-3606,-298650]]}},"public_procurement":{"kopa_eur":55900,"ligumu_skaits":5,"periods":{"no":"2019-08-01","lidz":"2019-08-01"},"lielakie_ligumi":{"columns":["summa_eur","datums","pasutitajs","iepirkums"],"data":[[36000,"2019-08-01","Tukuma novada dome","Tukuma novada pašvaldības autotransporta uzturēšana"],[7500,"2019-08-01","Tukuma novada dome","Tukuma novada pašvaldības autotransporta uzturēšana"],[5400,"2019-08-01","Tukuma novada dome","Tukuma novada pašvaldības autotransporta uzturēšana"],[4000,"2019-08-01","Tukuma novada dome","Tukuma novada pašvaldības autotransporta uzturēšana"],[3000,"2019-08-01","Tukuma novada dome","Tukuma novada pašvaldības autotransporta uzturēšana"]]},"pasutitaji":{"columns":["pasutitajs","summa_eur","ligumu_skaits"],"data":[["Tukuma novada dome",55900,5]]},"pa_gadiem":{"2019":{"summa_eur":55900,"ligumu_skaits":5}},"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."},"eu_funds":{"periods":{"no":"2014-11-19","lidz":"2018-12-31"},"piezime":"Trīs dažādas lomas, kuru naudu NEDRĪKST saskaitīt kopā: saņēmējs = saņemtais ES atbalsts, partneris = dalība bez naudas datiem, izpildītājs = nopelnīts piegādes līgums projektā. \"izmaksats_eur\" ir izmaksātais projekta ATTIECINĀMAIS finansējums (visi avoti kopā), nevis tikai ES daļa. Avots: CFLA, periodi 2014-2020, 2021-2027, Atveseļošanas fonds.","ka_izpilditajs_projektos":{"ligumu_skaits":1,"kopa_bez_pvn_eur":12900,"lielakie_ligumi":{"columns":["summa_bez_pvn_eur","datums","pasutitajs","projekts"],"data":[[12900,"2014-11-19","Centrālā finanšu un līgumu aģentūra","Kohēzijas fonda atbalsts Kohēzijas politikas fondu ieviešanai un vadībai Centrālajā finanšu un līgumu aģentūrā"]]}}}}