{"_avots":{"nosaukums":"Saraksts.lv","lapa":"https://saraksts.lv/50203093191","dati_atjaunoti":"2026-09-22","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/50203093191"},"registration_number":"50203093191","company_name":"SIA MODERN SOLUTION","company_type":"SIA","registered_date":"2017-09-18","area_of_activity":{"nace_code":"2512","nace_description":"Metāla durvju un logu ražošana"},"segmentation":{"status":"Aktīvs","form_group":"Komercsabiedrība","financials":"Peļņa"},"financial_summary":{"UGP":{"columns":["year","turnover","profit","assets","employees","currency"],"data":[[2025,1432971,15884,498398,5,"EUR"],[2024,1284310,83230,614378,4,"EUR"],[2023,1357008,90287,363286,7,"EUR"],[2022,1913029,637910,577467,14,"EUR"],[2021,705434,-507575,243184,9,"EUR"]]}},"detailed_financials_by_year":{"2025":{"UGP":{"fs_data":{"currency":"EUR","employees":5,"type_from_db":"UGP"},"income_data":{"net_turnover":1432971,"cogs":1404520,"gross_prof":28451,"sell_exp":5000,"admin_exp":12330,"oth_op_rev":5000,"oth_op_exp":228,"interest_expenses":9,"income_before_income_taxes":15884,"income_after_income_taxes":15884,"net_income":15884},"balance_data":{"cash":7636,"accounts_receivable":376474,"inventories":106520,"cur_assets":490630,"fixed_assets":7469,"intangible_assets":299,"non_cur_assets":7768,"assets":498398,"cur_liab":263080,"equity":235318,"equities":498398},"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",1404520,1404520,false],["net_turnover_source","gross_profit_calc",28451,28451,false],["gross_profit_calc","selling_exp",5000,5000,false],["gross_profit_calc","admin_exp",12330,12330,false],["gross_profit_calc","other_op_exp_exp",228,228,false]]}},"financial_ratios":{"current_ratio":{"value":1.8649460240231108},"quick_ratio":{"value":1.460050174851756},"net_profit_margin":{"value":0.011084662564699496},"roa":{"value":0.03187011183833001},"roe":{"value":0.06750014873490341},"debt_to_equity":{"value":1.1179765253826737,"negative_equity":false},"interest_coverage":{"value":1765.888888888889},"asset_turnover":{"value":2.875153993394837},"altman_z_score":{"value":4.0714245083812015},"roce":{"value":0.06753839485292243}},"source_ids":{"financial_statement_id":"2346979","income_statement_id":"2346979","balance_sheet_id":"2346979"}}},"2024":{"UGP":{"fs_data":{"currency":"EUR","employees":4,"type_from_db":"UGP"},"income_data":{"net_turnover":1284310,"cogs":1188879,"gross_prof":95431,"admin_exp":11181,"oth_op_rev":291,"oth_op_exp":1145,"interest_expenses":166,"income_before_income_taxes":83230,"income_after_income_taxes":83230,"net_income":83230},"balance_data":{"cash":6359,"accounts_receivable":479472,"inventories":117916,"cur_assets":603747,"fixed_assets":10324,"intangible_assets":307,"non_cur_assets":10631,"assets":614378,"cur_liab":394944,"equity":219434,"equities":614378},"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",1188879,1188879,false],["net_turnover_source","gross_profit_calc",95431,95431,false],["gross_profit_calc","admin_exp",11181,11181,false],["gross_profit_calc","other_op_exp_exp",1145,1145,false],["gross_profit_calc","ebit_calc",83105,83105,false]]}},"financial_ratios":{"current_ratio":{"value":1.528690143412737},"quick_ratio":{"value":1.230126296386323},"net_profit_margin":{"value":0.06480522615256441},"roa":{"value":0.13547034561784438},"roe":{"value":0.3792940018411003},"debt_to_equity":{"value":1.7998304729440286,"negative_equity":false},"interest_coverage":{"value":502.3855421686747},"asset_turnover":{"value":2.090423159683452},"altman_z_score":{"value":3.2875419861113135},"roce":{"value":0.38005049354247744}},"source_ids":{"financial_statement_id":"2051409","income_statement_id":"2051409","balance_sheet_id":"2051409"}}},"2023":{"UGP":{"fs_data":{"currency":"EUR","employees":7,"type_from_db":"UGP"},"income_data":{"net_turnover":1357008,"cogs":1255388,"gross_prof":101620,"admin_exp":9074,"oth_op_exp":85,"interest_expenses":2174,"income_before_income_taxes":90287,"income_after_income_taxes":90287,"net_income":90287},"balance_data":{"cash":58828,"accounts_receivable":167980,"inventories":122979,"cur_assets":349787,"fixed_assets":13232,"intangible_assets":267,"non_cur_assets":13499,"assets":363286,"cur_liab":227082,"equity":136204,"equities":363286},"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",1255388,1255388,false],["net_turnover_source","gross_profit_calc",101620,101620,false],["gross_profit_calc","admin_exp",9074,9074,false],["gross_profit_calc","other_op_exp_exp",85,85,false],["gross_profit_calc","ebit_calc",92461,92461,false]]}},"financial_ratios":{"current_ratio":{"value":1.5403554663073251},"quick_ratio":{"value":0.9987933874107151},"net_profit_margin":{"value":0.0665338745239527},"roa":{"value":0.24852870740958913},"roe":{"value":0.6628806789815277},"debt_to_equity":{"value":1.667219758597398,"negative_equity":false},"interest_coverage":{"value":42.53035878564857},"asset_turnover":{"value":3.735371029987393},"altman_z_score":{"value":5.330324552497782},"roce":{"value":0.6788420310710405}},"source_ids":{"financial_statement_id":"1929542","income_statement_id":"1929542","balance_sheet_id":"1929542"}}},"2022":{"UGP":{"fs_data":{"currency":"EUR","employees":14,"type_from_db":"UGP"},"income_data":{"net_turnover":1913029,"cogs":1251252,"gross_prof":661777,"admin_exp":5804,"oth_op_rev":34,"oth_op_exp":14287,"interest_expenses":3810,"income_before_income_taxes":637910,"income_after_income_taxes":637910,"net_income":637910},"balance_data":{"cash":12895,"accounts_receivable":311845,"inventories":243357,"cur_assets":568097,"fixed_assets":8965,"intangible_assets":405,"non_cur_assets":9370,"assets":577467,"cur_liab":531550,"equity":45917,"equities":577467},"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",1251252,1251252,false],["net_turnover_source","gross_profit_calc",661777,661777,false],["gross_profit_calc","admin_exp",5804,5804,false],["gross_profit_calc","other_op_exp_exp",14287,14287,false],["gross_profit_calc","ebit_calc",641686,641686,false]]}},"financial_ratios":{"current_ratio":{"value":1.0687555262910355},"quick_ratio":{"value":0.6109302981845546},"net_profit_margin":{"value":0.33345547819714183},"roa":{"value":1.104669184559464},"roe":{"value":13.892675915238366},"debt_to_equity":{"value":11.576322494936516,"negative_equity":false},"interest_coverage":{"value":168.4304461942257},"asset_turnover":{"value":3.3127936314975575},"altman_z_score":{"value":6.907882065070227},"roce":{"value":13.975651719406756}},"source_ids":{"financial_statement_id":"1759334","income_statement_id":"1759334","balance_sheet_id":"1759334"}}},"2021":{"UGP":{"fs_data":{"currency":"EUR","employees":9,"type_from_db":"UGP"},"income_data":{"net_turnover":705434,"cogs":1203798,"gross_prof":-498364,"admin_exp":5942,"oth_op_exp":4,"interest_expenses":3265,"income_before_income_taxes":-507575,"income_after_income_taxes":-507575,"net_income":-507575},"balance_data":{"cash":12599,"accounts_receivable":163621,"inventories":52357,"cur_assets":228577,"fixed_assets":14064,"intangible_assets":543,"non_cur_assets":14607,"assets":243184,"cur_liab":771192,"equity":-528008,"equities":243184},"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",1203798,1203798,false],["net_turnover_source","gross_profit_calc",498364,-498364,true],["gross_profit_calc","admin_exp",5942,5942,false],["gross_profit_calc","other_op_exp_exp",4,4,false],["gross_profit_calc","ebit_calc",504310,-504310,true]]}},"financial_ratios":{"current_ratio":{"value":0.2963944128051121},"quick_ratio":{"value":0.22850340771169825},"net_profit_margin":{"value":-0.7195215994692629},"roa":{"value":-2.0872055727350483},"roe":{"value":0.9613017227011712},"debt_to_equity":{"value":-1.4605687792609203,"negative_equity":true},"interest_coverage":{"value":-154.45941807044412},"asset_turnover":{"value":2.9008240673728536},"altman_z_score":{"value":-7.274637999235992},"roce":{"value":0.9551181042711474}},"source_ids":{"financial_statement_id":"1419807","income_statement_id":"1419807","balance_sheet_id":"1419807"}}}},"vid_data":{"has_data":true,"rating":{"Reitings":"A","Skaidrojums":"Laba saistību izpilde","Informacijas_atjaunosanas_datums":"12.08.2026"},"pvn":{"Aktivs":"ir","Registrets":" 07.02.2018 ","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,"0.43","9.60","14.45",4,"883.08","~ 702.82"],[2023," -34.53","17.04","28.95",8,"884.61","~ 703.79"]]},"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","2.35","1.97","6.46",7,"902.37","~ 741.93"],["2026. gada 1. ceturksnis"," -0.43","5.09","5.45",6,"888.17","~ 732.46"],["2025. gada 4. ceturksnis","0.12","2.25","5.84",6,"951.73","~ 764.64"]]},"salary_calculation_example":{"year":2024,"vsaoi_sum":14.45,"employees":4,"gross_salary_raw":883.0791043316711,"gross_salary_formatted":"883.08","net_salary_formatted":"~ 702.82","vsaoi_employee_part":"92.72","non_taxable_minimum":"352.66","iin_part":"87.54","iin_rate_percentage":"20","iin_rate_decimal":"0.2"}},"salary_calculation_example":{"year":2024,"vsaoi_sum":14.45,"employees":4,"gross_salary_raw":883.0791043316711,"gross_salary_formatted":"883.08","net_salary_formatted":"~ 702.82","vsaoi_employee_part":"92.72","non_taxable_minimum":"352.66","iin_part":"87.54","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",3000,"EUR","2020-10-14"]]},"financial_statements":{"columns":["year","employees","currency"],"data":[[2017,0,"EUR"],[2018,2,"EUR"],[2019,2,"EUR"],[2020,3,"EUR"],[2021,9,"EUR"]]},"memorandum_date":{"columns":["document_date"],"data":[["2017-09-13"]]},"register":{"columns":["sepa","regtype","type","registered","address","index","addressid","region","city"],"data":[["LV49ZZZ50203093191","K","SIA","2017-09-18","Mārupes nov., Mārupe, Dzirnieku iela 26",2167,106681698,100016583,100003815]]},"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","2512  ","039411","Mārupes pag.","0.43","9.60","14.45",4],[2023,"sabiedrība ar ierobežotu atbildību","2512  ","039411","Mārupes pag."," -34.53","17.04","28.95",8]]},"pdb_pvnmaksataji_odata":{"columns":["Aktivs","Registrets","Buvniecibas_pazime","PVN139_2_pazime"],"data":[["ir"," 07.02.2018 ","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":[["MODERN SOLUTION SIA","2025. gada 4. ceturksnis","0.12","4.74","12.71","2.25","5.84","6"],["MODERN SOLUTION SIA","2026. gada 1. ceturksnis"," -0.43","0.00","10.98","5.09","5.45","6"],["MODERN SOLUTION SIA","2026. gada 2. ceturksnis","2.35","0.24","6.33","1.97","6.46","7"]]},"deminimis":{"columns":["assign_date","assigned_amount","assigner_title","program_title","instrument_title","regul_title","project_title"],"data":[["2024-10-09",5000,"Latvijas Investīciju un attīstības aģentūra","ANM 2.2.1.2.i. investīcija \"Atbalsts procesu digitalizācijai komercdarbībā\"","01 Tiešais maksājums (grants)","2023/2831 Vispārējā tautsaimniecība (2023/2831)","5f751b33"],["2024-04-12",775,"Latvijas Informācijas tehnoloģiju klasteris","ANM 2.2.1.1.i.  investīcija \"Atbalsts Digitālo inovāciju centru un reģionālo kontaktpunktu izveidei ","01 Tiešais maksājums (grants)","1407/2013 Vispārējā tautsaimniecība (1407/2013)","18f26b87"]]},"income_statements":{"columns":["net_turnover","cogs","gross_prof","admin_exp","oth_op_exp","interest_expenses","income_before_income_taxes","income_after_income_taxes","net_income","oth_op_rev"],"data":[[123146,106155,16991,925,153,134,15779,15779,15779,null],[272563,313174,-40611,4637,49,272,-45569,-45569,-45569,null],[705434,1203798,-498364,5942,4,3265,-507575,-507575,-507575,null],[1913029,1251252,661777,5804,14287,3810,637910,637910,637910,34],[1357008,1255388,101620,9074,85,2174,90287,90287,90287,null]]},"balance_sheets":{"columns":["cash","accounts_receivable","cur_assets","fixed_assets","non_cur_assets","assets","cur_liab","equity","equities","inventories","intangible_assets"],"data":[[11508,11594,23102,1877,1877,24979,1843,23136,24979,null,null],[24531,48533,102525,5760,6378,108903,129336,-20433,108903,29461,618],[12599,163621,228577,14064,14607,243184,771192,-528008,243184,52357,543],[12895,311845,568097,8965,9370,577467,531550,45917,577467,243357,405],[58828,167980,349787,13232,13499,363286,227082,136204,363286,122979,267]]}}}