{"_avots":{"nosaukums":"Saraksts.lv","lapa":"https://saraksts.lv/50003984531","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/50003984531"},"registration_number":"50003984531","company_name":"SIA \"EX GRATIA\"","company_type":"SIA","registered_date":"2008-01-17","area_of_activity":{"nace_code":"8510","nace_description":"Pirmsskolas izglītība"},"segmentation":{"status":"Aktīvs","form_group":"Komercsabiedrība","financials":"Peļņa"},"financial_summary":{"UGP":{"columns":["year","turnover","profit","assets","employees","currency"],"data":[[2025,206604,2743,29826,7,"EUR"],[2024,191786,702,28271,7,"EUR"],[2023,168395,448,14285,7,"EUR"],[2022,151541,5339,19267,7,"EUR"],[2021,139502,-6234,26415,7,"EUR"]]}},"detailed_financials_by_year":{"2025":{"UGP":{"fs_data":{"currency":"EUR","employees":7,"type_from_db":"UGP"},"income_data":{"net_turnover":206604,"oth_op_rev":494,"mat_exp":21196,"labour_exp":112986,"dep_exp":3300,"oth_op_exp":66865,"income_before_income_taxes":2751,"income_after_income_taxes":2751,"extra_dividends":8,"net_income":2743},"balance_data":{"cash":6069,"accounts_receivable":10835,"cur_assets":16904,"fixed_assets":12784,"intangible_assets":138,"non_cur_assets":12922,"assets":29826,"cur_liab":22126,"equity":7700,"equities":29826},"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",206604,206604,false],["other_rev_source","total_rev_calc",494,494,false],["total_rev_calc","material_costs_exp",21196,21196,false],["total_rev_calc","labour_costs_exp",112986,112986,false],["total_rev_calc","other_op_costs_exp",66865,66865,false]]}},"financial_ratios":{"current_ratio":{"value":0.7639880683358944},"quick_ratio":{"value":0.7639880683358944},"net_profit_margin":{"value":0.013276606454860507},"roa":{"value":0.09196674042781466},"roe":{"value":0.35623376623376624},"debt_to_equity":{"value":2.8735064935064933,"negative_equity":false},"asset_turnover":{"value":6.926976463488232},"altman_z_score":{"value":7.438990451845992},"roce":{"value":0.3572727272727273}},"source_ids":{"financial_statement_id":"2222188","income_statement_id":"2222188","balance_sheet_id":"2222188"}}},"2024":{"UGP":{"fs_data":{"currency":"EUR","employees":7,"type_from_db":"UGP"},"income_data":{"net_turnover":191786,"oth_op_rev":422,"mat_exp":19351,"labour_exp":110830,"dep_exp":3013,"oth_op_exp":58281,"income_before_income_taxes":733,"income_after_income_taxes":733,"extra_dividends":31,"net_income":702},"balance_data":{"cash":7428,"accounts_receivable":11446,"cur_assets":18874,"fixed_assets":9397,"non_cur_assets":9397,"assets":28271,"cur_liab":23315,"equity":4956,"equities":28271},"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",191786,191786,false],["other_rev_source","total_rev_calc",422,422,false],["total_rev_calc","material_costs_exp",19351,19351,false],["total_rev_calc","labour_costs_exp",110830,110830,false],["total_rev_calc","other_op_costs_exp",58281,58281,false]]}},"financial_ratios":{"current_ratio":{"value":0.8095217671027236},"quick_ratio":{"value":0.8095217671027236},"net_profit_margin":{"value":0.003660329742525523},"roa":{"value":0.0248310990060486},"roe":{"value":0.14164648910411623},"debt_to_equity":{"value":4.704398708635996,"negative_equity":false},"asset_turnover":{"value":6.7838420996781155},"altman_z_score":{"value":6.975960401015347},"roce":{"value":0.14790153349475382}},"source_ids":{"financial_statement_id":"1970112","income_statement_id":"1970112","balance_sheet_id":"1970112"}}},"2023":{"UGP":{"fs_data":{"currency":"EUR","employees":7,"type_from_db":"UGP"},"income_data":{"net_turnover":168395,"oth_op_rev":262,"mat_exp":19715,"labour_exp":92794,"dep_exp":2336,"oth_op_exp":53265,"income_before_income_taxes":547,"provision_for_income_taxes":99,"income_after_income_taxes":448,"net_income":448},"balance_data":{"cash":767,"accounts_receivable":9494,"cur_assets":10261,"fixed_assets":4024,"non_cur_assets":4024,"assets":14285,"cur_liab":10031,"equity":4254,"equities":14285},"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",168395,168395,false],["other_rev_source","total_rev_calc",262,262,false],["total_rev_calc","material_costs_exp",19715,19715,false],["total_rev_calc","labour_costs_exp",92794,92794,false],["total_rev_calc","other_op_costs_exp",53265,53265,false]]}},"financial_ratios":{"current_ratio":{"value":1.0229289203469245},"quick_ratio":{"value":1.0229289203469245},"net_profit_margin":{"value":0.0026604115324089196},"roa":{"value":0.03136156807840392},"roe":{"value":0.10531264692054537},"debt_to_equity":{"value":2.3580159849553364,"negative_equity":false},"asset_turnover":{"value":11.788239411970599},"altman_z_score":{"value":12.325528301516263},"roce":{"value":0.12858486130700517}},"source_ids":{"financial_statement_id":"1849693","income_statement_id":"1849693","balance_sheet_id":"1849693"}}},"2022":{"UGP":{"fs_data":{"currency":"EUR","employees":7,"type_from_db":"UGP"},"income_data":{"net_turnover":151541,"oth_op_rev":268,"mat_exp":18238,"labour_exp":81480,"dep_exp":2605,"oth_op_exp":44094,"income_before_income_taxes":5392,"provision_for_income_taxes":53,"income_after_income_taxes":5339,"net_income":5339},"balance_data":{"cash":4723,"accounts_receivable":8833,"cur_assets":13556,"fixed_assets":5711,"non_cur_assets":5711,"assets":19267,"cur_liab":15461,"equity":3806,"equities":19267},"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",151541,151541,false],["other_rev_source","total_rev_calc",268,268,false],["total_rev_calc","material_costs_exp",18238,18238,false],["total_rev_calc","labour_costs_exp",81480,81480,false],["total_rev_calc","other_op_costs_exp",44094,44094,false]]}},"financial_ratios":{"current_ratio":{"value":0.8767867537675441},"quick_ratio":{"value":0.8767867537675441},"net_profit_margin":{"value":0.035231389524947046},"roa":{"value":0.2771059324233145},"roe":{"value":1.4027850761954808},"debt_to_equity":{"value":4.062270099842354,"negative_equity":false},"asset_turnover":{"value":7.865313748897078},"altman_z_score":{"value":8.918912291216571},"roce":{"value":1.416710457172885}},"source_ids":{"financial_statement_id":"1760741","income_statement_id":"1760741","balance_sheet_id":"1760741"}}},"2021":{"UGP":{"fs_data":{"currency":"EUR","employees":7,"type_from_db":"UGP"},"income_data":{"net_turnover":139502,"oth_op_rev":384,"mat_exp":15365,"labour_exp":63240,"dep_exp":1975,"oth_op_exp":65505,"income_before_income_taxes":-6199,"provision_for_income_taxes":35,"income_after_income_taxes":-6234,"net_income":-6234},"balance_data":{"cash":8225,"accounts_receivable":10564,"cur_assets":18789,"fixed_assets":7626,"non_cur_assets":7626,"assets":26415,"cur_liab":27950,"equity":-1535,"equities":26415},"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",139502,139502,false],["other_rev_source","total_rev_calc",384,384,false],["total_rev_calc","material_costs_exp",15365,15365,false],["total_rev_calc","labour_costs_exp",63240,63240,false],["total_rev_calc","other_op_costs_exp",65505,65505,false]]}},"financial_ratios":{"current_ratio":{"value":0.6722361359570662},"quick_ratio":{"value":0.6722361359570662},"net_profit_margin":{"value":-0.04468753136155754},"roa":{"value":-0.2360022714366837},"roe":{"value":4.061237785016287},"debt_to_equity":{"value":-18.208469055374593,"negative_equity":true},"asset_turnover":{"value":5.281166004164301},"altman_z_score":{"value":4.220512118155342},"roce":{"value":4.03843648208469}},"source_ids":{"financial_statement_id":"1382795","income_statement_id":"1382795","balance_sheet_id":"1382795"}}}},"vid_data":{"has_data":true,"rating":{"Reitings":"A","Skaidrojums":"Laba saistību izpilde","Informacijas_atjaunosanas_datums":"12.08.2026"},"pvn":{"Aktivs":"ir","Registrets":" 05.02.2008 ","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,"44.34","14.37","30.65",8,"936.55","~ 736.99"],[2023,"36.12","10.88","25.20",8,"770.02","~ 630.56"]]},"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","11.08","3.0","8.06",8,"985.14","~ 797.11"],["2026. gada 1. ceturksnis","11.23","3.19","8.01",8,"979.03","~ 793.04"],["2025. gada 4. ceturksnis","11.62","3.25","8.19",8,"1 001.03","~ 797.51"]]},"salary_calculation_example":{"year":2024,"vsaoi_sum":30.65,"employees":8,"gross_salary_raw":936.552752517845,"gross_salary_formatted":"936.55","net_salary_formatted":"~ 736.99","vsaoi_employee_part":"98.34","non_taxable_minimum":"332.09","iin_part":"101.22","iin_rate_percentage":"20","iin_rate_decimal":"0.2"}},"salary_calculation_example":{"year":2024,"vsaoi_sum":30.65,"employees":8,"gross_salary_raw":936.552752517845,"gross_salary_formatted":"936.55","net_salary_formatted":"~ 736.99","vsaoi_employee_part":"98.34","non_taxable_minimum":"332.09","iin_part":"101.22","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",4000,"EUR","2021-07-22"]]},"financial_statements":{"columns":["year","employees","currency"],"data":[[2017,5,"EUR"],[2018,5,"EUR"],[2008,1,"LVL"],[2009,3,"LVL"],[2010,2,"LVL"]]},"memorandum_date":{"columns":["document_date"],"data":[["2008-01-15"]]},"register":{"columns":["sepa","regtype","type","registered","address","index","addressid","region","atvk"],"data":[["LV63ZZZ50003984531","K","SIA","2008-01-17","Mārupes nov., Babītes pag., Spilve, Gravu iela 42",2101,104482895,100016583,"0804948"]]},"reorganizations":{"columns":["reorganization_type","reorganization_type_text","source_entity_regcode","registered"],"data":[["ACQUISITION","Apvienošanas ceļā pievienota pie","40103622478","2021-08-27"]]},"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","8510  ","039400","Babītes pag.","44.34","14.37","30.65",8],[2023,"sabiedrība ar ierobežotu atbildību","8510  ","039400","Babītes pag.","36.12","10.88","25.20",8]]},"pdb_pvnmaksataji_odata":{"columns":["Aktivs","Registrets","Buvniecibas_pazime","PVN139_2_pazime"],"data":[["ir"," 05.02.2008 ","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":[["EX GRATIA SIA","2025. gada 4. ceturksnis","11.62","0.26","0.08","3.25","8.19","8"],["EX GRATIA SIA","2026. gada 1. ceturksnis","11.23","0.02","0.00","3.19","8.01","8"],["EX GRATIA SIA","2026. gada 2. ceturksnis","11.08","0.01","0.0","3.0","8.06","8"]]},"income_statements":{"columns":["net_turnover","oth_op_rev","mat_exp","labour_exp","dep_exp","oth_op_exp","income_before_income_taxes","provision_for_income_taxes","income_after_income_taxes","net_income","interest_expenses","admin_exp","other_interest_revenues"],"data":[[123165,350,7635,46611,2301,48146,18822,28,18794,18794,null,null,null],[18224,null,8196,8968,2339,332,-1840,null,null,-3652,229,null,null],[123705,183,13241,46682,2010,62114,-159,67,-226,-226,null,null,null],[139502,384,15365,63240,1975,65505,-6199,35,-6234,-6234,null,null,null],[0,null,null,null,null,922,-1566,null,null,-1566,null,646,2]]},"balance_sheets":{"columns":["cash","accounts_receivable","cur_assets","fixed_assets","intangible_assets","non_cur_assets","assets","cur_liab","equity","equities","non_cur_liab"],"data":[[14749,11390,26139,7088,68,7156,33295,11029,22266,33295,null],[335,1695,2030,13815,null,13815,15845,7379,-6534,15845,15000],[536,17996,18532,5843,null,5843,24375,2336,22039,24375,null],[8225,10564,18789,7626,null,7626,26415,27950,-1535,26415,null],[1152,3904,5056,23726,null,23726,28782,null,434,28782,28348]]},"cash_flow_statements":{"columns":["cfo_im_ebt","cfo_im_ebwc","cfo_im_op","cfo_im_net","cfi_acq_fa","cfi_net","cff_iss_cap","cff_ln_rcv","cff_net","net_increase","at_end_of_year"],"data":[[-1566,-1566,-2622,-2622,23726,-23726,2000,25500,27500,1152,1152]]}}}