{"_avots":{"nosaukums":"Saraksts.lv","lapa":"https://saraksts.lv/50103718121","dati_atjaunoti":"2026-09-10","piezime":"Neoficiāls apkopojums no data.gov.lv (UR) un VID atvērtajiem datiem. Oficiālais pirmavots: info.ur.gov.lv"},"registration_number":"50103718121","company_name":"Sabiedrība ar ierobežotu atbildību \"Muscle\"","company_type":"SIA","registered_date":"2013-10-07","area_of_activity":{"nace_code":"4791","nace_description":"Nespecializētas mazumtirdzniecības starpniecības pakalpojumi"},"segmentation":{"status":"Aktīvs","form_group":"Komercsabiedrība","financials":"Peļņa"},"financial_summary":{"UGP":{"columns":["year","turnover","profit","assets","employees","currency"],"data":[[2024,2151414,154728,870626,13,"EUR"],[2023,2188079,195550,824883,14,"EUR"],[2022,2827333,-6169,758451,15,"EUR"],[2021,2619847,211923,694772,12,"EUR"],[2020,685643,12172,185262,2,"EUR"]]}},"detailed_financials_by_year":{"2024":{"UGP":{"fs_data":{"currency":"EUR","employees":13,"type_from_db":"UGP"},"income_data":{"net_turnover":2151414,"cogs":1266443,"gross_prof":884971,"sell_exp":669264,"admin_exp":89426,"oth_op_rev":35376,"oth_op_exp":3284,"interest_expenses":3517,"income_before_income_taxes":154856,"provision_for_income_taxes":128,"income_after_income_taxes":154728,"net_income":154728},"balance_data":{"cash":47927,"accounts_receivable":65232,"inventories":616829,"cur_assets":729988,"fixed_assets":68208,"intangible_assets":72430,"non_cur_assets":140638,"assets":870626,"cur_liab":194922,"non_cur_liab":39584,"equity":636120,"equities":870626},"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",1266443,1266443,false],["net_turnover_source","gross_profit_calc",884971,884971,false],["gross_profit_calc","selling_exp",669264,669264,false],["gross_profit_calc","admin_exp",89426,89426,false],["gross_profit_calc","other_op_exp_exp",3284,3284,false]]}},"financial_ratios":{"current_ratio":{"value":3.745026215614451},"quick_ratio":{"value":0.5805347780137696},"net_profit_margin":{"value":0.07191921220183563},"roa":{"value":0.1777203988853997},"roe":{"value":0.24323712507074136},"debt_to_equity":{"value":0.3686505690750173,"negative_equity":false},"interest_coverage":{"value":45.030707989764004},"asset_turnover":{"value":2.4711115909701755},"altman_z_score":{"value":5.2301536601806395},"roce":{"value":0.23438221469755988}},"source_ids":{"financial_statement_id":"2029206","income_statement_id":"2029206","balance_sheet_id":"2029206"}}},"2023":{"UGP":{"fs_data":{"currency":"EUR","employees":14,"type_from_db":"UGP"},"income_data":{"net_turnover":2188079,"cogs":1221742,"gross_prof":966337,"sell_exp":689955,"admin_exp":66759,"oth_op_rev":31742,"oth_op_exp":41278,"interest_expenses":4480,"income_before_income_taxes":195607,"provision_for_income_taxes":57,"income_after_income_taxes":195550,"net_income":195550},"balance_data":{"cash":8217,"accounts_receivable":57487,"inventories":660738,"cur_assets":726442,"fixed_assets":87731,"intangible_assets":10710,"non_cur_assets":98441,"assets":824883,"cur_liab":284125,"non_cur_liab":59366,"equity":481392,"equities":824883},"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",1221742,1221742,false],["net_turnover_source","gross_profit_calc",966337,966337,false],["gross_profit_calc","selling_exp",689955,689955,false],["gross_profit_calc","admin_exp",66759,66759,false],["gross_profit_calc","other_op_exp_exp",41278,41278,false]]}},"financial_ratios":{"current_ratio":{"value":2.556769027716674},"quick_ratio":{"value":0.23125032996040476},"net_profit_margin":{"value":0.08937063058509313},"roa":{"value":0.23706392300483825},"roe":{"value":0.406217801708379},"debt_to_equity":{"value":0.7135369927211088,"negative_equity":false},"interest_coverage":{"value":44.66227678571428},"asset_turnover":{"value":2.6525931556354054},"altman_z_score":{"value":4.868319041773608},"roce":{"value":0.3700120941345297}},"source_ids":{"financial_statement_id":"1908691","income_statement_id":"1908691","balance_sheet_id":"1908691"}}},"2022":{"UGP":{"fs_data":{"currency":"EUR","employees":15,"type_from_db":"UGP"},"income_data":{"net_turnover":2827333,"cogs":1848235,"gross_prof":979098,"sell_exp":905867,"admin_exp":65978,"oth_op_rev":4716,"oth_op_exp":13952,"interest_expenses":1584,"income_before_income_taxes":-3567,"provision_for_income_taxes":2602,"income_after_income_taxes":-6169,"net_income":-6169},"balance_data":{"cash":28435,"accounts_receivable":59465,"inventories":581296,"cur_assets":669196,"fixed_assets":74765,"intangible_assets":14490,"non_cur_assets":89255,"assets":758451,"cur_liab":428598,"non_cur_liab":60011,"equity":269842,"equities":758451},"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",1848235,1848235,false],["net_turnover_source","gross_profit_calc",979098,979098,false],["gross_profit_calc","selling_exp",905867,905867,false],["gross_profit_calc","admin_exp",65978,65978,false],["gross_profit_calc","other_op_exp_exp",13952,13952,false]]}},"financial_ratios":{"current_ratio":{"value":1.5613605289805366},"quick_ratio":{"value":0.2050872845883555},"net_profit_margin":{"value":-0.0021819149000135464},"roa":{"value":-0.008133682993364106},"roe":{"value":-0.02286152637469334},"debt_to_equity":{"value":1.8107225709859844,"negative_equity":false},"interest_coverage":{"value":-1.2518939393939394},"asset_turnover":{"value":3.7277727895407877},"altman_z_score":{"value":4.472940265119712},"roce":{"value":-0.006011768878864222}},"source_ids":{"financial_statement_id":"1742660","income_statement_id":"1742660","balance_sheet_id":"1742660"}}},"2021":{"UGP":{"fs_data":{"currency":"EUR","employees":12,"type_from_db":"UGP"},"income_data":{"net_turnover":2619847,"cogs":2027542,"gross_prof":592305,"sell_exp":181008,"admin_exp":176472,"oth_op_rev":2272,"oth_op_exp":23253,"other_interest_revenues":2,"interest_expenses":1813,"income_before_income_taxes":212033,"provision_for_income_taxes":110,"income_after_income_taxes":211923,"net_income":211923},"balance_data":{"cash":19577,"accounts_receivable":138705,"inventories":465526,"cur_assets":623808,"fixed_assets":52694,"intangible_assets":18270,"non_cur_assets":70964,"assets":694772,"cur_liab":388769,"non_cur_liab":29992,"equity":276011,"equities":694772},"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",2027542,2027542,false],["net_turnover_source","gross_profit_calc",592305,592305,false],["gross_profit_calc","selling_exp",181008,181008,false],["gross_profit_calc","admin_exp",176472,176472,false],["gross_profit_calc","other_op_exp_exp",23253,23253,false]]}},"financial_ratios":{"current_ratio":{"value":1.6045723810283228},"quick_ratio":{"value":0.40713637146994747},"net_profit_margin":{"value":0.08089136503009527},"roa":{"value":0.3050252456921119},"roe":{"value":0.7678063555438008},"debt_to_equity":{"value":1.5171895323012488,"negative_equity":false},"interest_coverage":{"value":117.95146166574737},"asset_turnover":{"value":3.7708010685519855},"altman_z_score":{"value":5.575445185139587},"roce":{"value":0.6988362859187655}},"source_ids":{"financial_statement_id":"1348025","income_statement_id":"1348025","balance_sheet_id":"1348025"}}},"2020":{"UGP":{"fs_data":{"currency":"EUR","employees":2,"type_from_db":"UGP"},"income_data":{"net_turnover":685643,"cogs":509603,"gross_prof":176040,"sell_exp":162711,"admin_exp":1917,"oth_op_rev":878,"oth_op_exp":58,"other_interest_revenues":301,"interest_expenses":361,"income_before_income_taxes":12172,"income_after_income_taxes":12172,"net_income":12172},"balance_data":{"cash":3377,"accounts_receivable":16799,"inventories":109544,"cur_assets":129720,"fixed_assets":55542,"non_cur_assets":55542,"assets":185262,"cur_liab":115407,"non_cur_liab":56670,"equity":13185,"equities":185262},"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",509603,509603,false],["net_turnover_source","gross_profit_calc",176040,176040,false],["gross_profit_calc","selling_exp",162711,162711,false],["gross_profit_calc","admin_exp",1917,1917,false],["gross_profit_calc","other_op_exp_exp",58,58,false]]}},"financial_ratios":{"current_ratio":{"value":1.1240219397436897},"quick_ratio":{"value":0.17482475066503764},"net_profit_margin":{"value":0.017752678872241093},"roa":{"value":0.0657015469983051},"roe":{"value":0.9231702692453546},"debt_to_equity":{"value":13.050967007963594,"negative_equity":false},"interest_coverage":{"value":34.717451523545705},"asset_turnover":{"value":3.700937051311116},"altman_z_score":{"value":4.051580326164394},"roce":{"value":0.17941450146732518}},"source_ids":{"financial_statement_id":"1225353","income_statement_id":"1225353","balance_sheet_id":"1225353"}}}},"vid_data":{"has_data":true,"rating":{"Reitings":"B","Skaidrojums":"Jāuzlabo saistību izpilde","Informacijas_atjaunosanas_datums":"12.08.2026"},"pvn":{"Aktivs":"ir","Registrets":" 06.11.2015 ","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,"112.57","43.71","78.64",13,"1 478.74","~ 1 083.49"],[2023,"62.41","45.09","79.49",14,"1 387.96","~ 1 025.47"],[2022," -7.09","35.59","68.92",15,"1 123.17","~ 811.87"]]},"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","35.95","6.93","18.61",13,"1 399.76","~ 1 073.58"],["2026. gada 1. ceturksnis","40.18","11.42","23.89",14,"1 668.55","~ 1 252.80"],["2025. gada 4. ceturksnis","24.30","6.07","14.99",13,"1 127.48","~ 881.83"]]},"salary_calculation_example":{"year":2024,"vsaoi_sum":78.64,"employees":13,"gross_salary_raw":1478.7402877751954,"gross_salary_formatted":"1 478.74","net_salary_formatted":"~ 1 083.49","vsaoi_employee_part":"155.27","non_taxable_minimum":"123.56","iin_part":"239.98","iin_rate_percentage":"20","iin_rate_decimal":"0.2"}},"salary_calculation_example":{"year":2024,"vsaoi_sum":78.64,"employees":13,"gross_salary_raw":1478.7402877751954,"gross_salary_formatted":"1 478.74","net_salary_formatted":"~ 1 083.49","vsaoi_employee_part":"155.27","non_taxable_minimum":"123.56","iin_part":"239.98","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",16028,"EUR","2023-12-19"]]},"financial_statements":{"columns":["year","employees","currency"],"data":[[2017,4,"EUR"],[2018,1,"EUR"],[2013,1,"LVL"],[2014,1,"EUR"],[2015,4,"EUR"]]},"memorandum_date":{"columns":["document_date"],"data":[["2013-09-16"]]},"register":{"columns":["sepa","regtype","type","registered","address","index","addressid","region","city"],"data":[["LV45ZZZ50103718121","K","SIA","2013-10-07","Mārupes nov., Mārupe, Lielā iela 19 k-2 - 14D",2167,117902501,100016583,100003815]]},"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","4791  ","039200","Mārupe","112.57","43.71","78.64",13],[2023,"sabiedrība ar ierobežotu atbildību","4791  ","039200","Mārupe","62.41","45.09","79.49",14],[2022,"sabiedrība ar ierobežotu atbildību","4791  ","039200","Mārupe"," -7.09","35.59","68.92",15]]},"pdb_pvnmaksataji_odata":{"columns":["Aktivs","Registrets","Buvniecibas_pazime","PVN139_2_pazime"],"data":[["ir"," 06.11.2015 ","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":[["MUSCLE SIA","2025. gada 4. ceturksnis","24.30","3.48","0.26","6.07","14.99","13"],["MUSCLE SIA","2026. gada 1. ceturksnis","40.18","6.88","2.26","11.42","23.89","14"],["MUSCLE SIA","2026. gada 2. ceturksnis","35.95","11.11","0.76","6.93","18.61","13"]]},"income_statements":{"columns":["net_turnover","cogs","gross_prof","sell_exp","admin_exp","oth_op_rev","oth_op_exp","other_interest_revenues","interest_expenses","income_before_income_taxes","income_after_income_taxes","net_income","provision_for_income_taxes"],"data":[[193252,140078,53174,37524,441,310,46,159,79,15553,15553,15553,null],[685643,509603,176040,162711,1917,878,58,301,361,12172,12172,12172,null],[2619847,2027542,592305,181008,176472,2272,23253,2,1813,212033,211923,211923,110],[2827333,1848235,979098,905867,65978,4716,13952,null,1584,-3567,-6169,-6169,2602],[2188079,1221742,966337,689955,66759,31742,41278,null,4480,195607,195550,195550,57]]},"balance_sheets":{"columns":["cash","accounts_receivable","inventories","cur_assets","fixed_assets","non_cur_assets","assets","cur_liab","equity","equities","non_cur_liab","intangible_assets"],"data":[[545,8530,9399,18474,1040,1040,19514,18501,1013,19514,null,null],[3377,16799,109544,129720,55542,55542,185262,115407,13185,185262,56670,null],[19577,138705,465526,623808,52694,70964,694772,388769,276011,694772,29992,18270],[28435,59465,581296,669196,74765,89255,758451,428598,269842,758451,60011,14490],[8217,57487,660738,726442,87731,98441,824883,284125,481392,824883,59366,10710]]}}}