{"_avots":{"nosaukums":"Saraksts.lv","lapa":"https://saraksts.lv/50203197781","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/50203197781"},"registration_number":"50203197781","company_name":"SIA \"Vorwarts Pharma\"","company_type":"SIA","registered_date":"2019-02-26","area_of_activity":{"nace_code":"4646","nace_description":"Farmaceitisku produktu un medicīnas preču vairumtirdzniecība"},"segmentation":{"status":"Aktīvs","form_group":"Komercsabiedrība","financials":"Peļņa"},"financial_summary":{"UGP":{"columns":["year","turnover","profit","assets","employees","currency"],"data":[[2025,9589517,4701637,29839987,6,"EUR"],[2024,13525764,6263915,24923682,5,"EUR"],[2023,11543595,4961835,19653795,5,"EUR"],[2022,10586214,4706721,12539000,4,"EUR"],[2021,10488381,4865248,8303573,3,"EUR"]]}},"detailed_financials_by_year":{"2025":{"UGP":{"fs_data":{"currency":"EUR","employees":6,"type_from_db":"UGP"},"income_data":{"net_turnover":9589517,"cogs":4253109,"gross_prof":5336408,"sell_exp":306066,"admin_exp":391784,"oth_op_rev":4500,"oth_op_exp":7654,"other_interest_revenues":77290,"income_before_income_taxes":4712694,"provision_for_income_taxes":11057,"income_after_income_taxes":4701637,"net_income":4701637},"balance_data":{"cash":8675283,"accounts_receivable":18024762,"inventories":2173035,"cur_assets":28873080,"investments":950770,"intangible_assets":16137,"non_cur_assets":966907,"assets":29839987,"cur_liab":1863962,"equity":27976025,"equities":29839987},"cash_flow_data":{"cfo_im_ebt":4712694,"cfo_im_ebwc":4637677,"cfo_im_op":3901714,"cfo_im_tax":-5760,"cfo_im_net":3895954,"cfi_acq_fa":-5185,"cfi_int_rcv":77290,"cfi_net":72105,"cff_div_pd":-63000,"net_increase":3905059,"at_beginning_of_year":4770224,"at_end_of_year":8675283},"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",4253109,4253109,false],["net_turnover_source","gross_profit_calc",5336408,5336408,false],["gross_profit_calc","selling_exp",306066,306066,false],["gross_profit_calc","admin_exp",391784,391784,false],["gross_profit_calc","other_op_exp_exp",7654,7654,false]]}},"financial_ratios":{"current_ratio":{"value":15.490165572044925},"quick_ratio":{"value":14.324350496415699},"net_profit_margin":{"value":0.4902892398021715},"roa":{"value":0.1575616303049998},"roe":{"value":0.16805950809666492},"debt_to_equity":{"value":0.06662712090084277,"negative_equity":false},"asset_turnover":{"value":0.3213646507285677},"altman_z_score":{"value":8.558227842343458},"roce":{"value":0.16845473937058605}},"source_ids":{"financial_statement_id":"2224303","income_statement_id":"2224303","balance_sheet_id":"2224303","cash_flow_statement_id":"2224303"}}},"2024":{"UGP":{"fs_data":{"currency":"EUR","employees":5,"type_from_db":"UGP"},"income_data":{"net_turnover":13525764,"cogs":6495124,"gross_prof":7030640,"sell_exp":544525,"admin_exp":302984,"oth_op_exp":2413,"other_interest_revenues":88707,"income_before_income_taxes":6269425,"provision_for_income_taxes":5510,"income_after_income_taxes":6263915,"net_income":6263915},"balance_data":{"cash":4770224,"accounts_receivable":18055680,"inventories":2083783,"cur_assets":24909687,"investments":770,"intangible_assets":13225,"non_cur_assets":13995,"assets":24923682,"cur_liab":1586294,"equity":23337388,"equities":24923682},"cash_flow_data":{"cfo_im_ebt":6269425,"cfo_im_ebwc":6182530,"cfo_im_op":130278,"cfo_im_tax":-7555,"cfo_im_net":122723,"cfi_acq_fa":-8264,"cfi_int_rcv":88707,"cfi_net":80443,"net_increase":203166,"at_beginning_of_year":4567058,"at_end_of_year":4770224},"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",6495124,6495124,false],["net_turnover_source","gross_profit_calc",7030640,7030640,false],["gross_profit_calc","selling_exp",544525,544525,false],["gross_profit_calc","admin_exp",302984,302984,false],["gross_profit_calc","other_op_exp_exp",2413,2413,false]]}},"financial_ratios":{"current_ratio":{"value":15.70307080528578},"quick_ratio":{"value":14.38945365739264},"net_profit_margin":{"value":0.46310988421800053},"roa":{"value":0.25132382125562347},"roe":{"value":0.2684068585567502},"debt_to_equity":{"value":0.06797221694218736,"negative_equity":false},"asset_turnover":{"value":0.542687232167382},"altman_z_score":{"value":8.96620198390536},"roce":{"value":0.2686429603861409}},"source_ids":{"financial_statement_id":"1980125","income_statement_id":"1980125","balance_sheet_id":"1980125","cash_flow_statement_id":"1980125"}}},"2023":{"UGP":{"fs_data":{"currency":"EUR","employees":5,"type_from_db":"UGP"},"income_data":{"net_turnover":11543595,"cogs":5839134,"gross_prof":5704461,"sell_exp":490820,"admin_exp":245636,"oth_op_exp":28432,"other_interest_revenues":34817,"income_before_income_taxes":4974390,"provision_for_income_taxes":12555,"income_after_income_taxes":4961835,"net_income":4961835},"balance_data":{"cash":4567058,"accounts_receivable":13134356,"inventories":1944838,"cur_assets":19646252,"investments":770,"fixed_assets":297,"intangible_assets":6476,"non_cur_assets":7543,"assets":19653795,"cur_liab":2580322,"equity":17073473,"equities":19653795},"cash_flow_data":{"cfo_im_ebt":4974390,"cfo_im_ebwc":4942635,"cfo_im_op":3945724,"cfo_im_tax":-10000,"cfo_im_net":3935724,"cfi_acq_fa":-6783,"cfi_int_rcv":34817,"cfi_net":28034,"cff_div_pd":-50000,"cff_net":-50000,"net_increase":3913758,"at_beginning_of_year":653300,"at_end_of_year":4567058},"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",5839134,5839134,false],["net_turnover_source","gross_profit_calc",5704461,5704461,false],["gross_profit_calc","selling_exp",490820,490820,false],["gross_profit_calc","admin_exp",245636,245636,false],["gross_profit_calc","other_op_exp_exp",28432,28432,false]]}},"financial_ratios":{"current_ratio":{"value":7.613876097634326},"quick_ratio":{"value":6.860156988158842},"net_profit_margin":{"value":0.4298344666457893},"roa":{"value":0.2524619291083478},"roe":{"value":0.29061661912605596},"debt_to_equity":{"value":0.15113047005726368,"negative_equity":false},"asset_turnover":{"value":0.587346871176788},"altman_z_score":{"value":5.510001134606313},"roce":{"value":0.29135197039290134}},"source_ids":{"financial_statement_id":"1852370","income_statement_id":"1852370","balance_sheet_id":"1852370","cash_flow_statement_id":"1852370"}}},"2022":{"UGP":{"fs_data":{"currency":"EUR","employees":4,"type_from_db":"UGP"},"income_data":{"net_turnover":10586214,"cogs":5315317,"gross_prof":5270897,"sell_exp":420278,"admin_exp":143898,"income_before_income_taxes":4706721,"income_after_income_taxes":4706721,"net_income":4706721},"balance_data":{"cash":653300,"accounts_receivable":9546224,"inventories":2335654,"cur_assets":12535178,"investments":770,"fixed_assets":788,"intangible_assets":2264,"non_cur_assets":3822,"assets":12539000,"cur_liab":377362,"equity":12161638,"equities":12539000},"cash_flow_data":{"cfo_im_ebt":4706721,"cfo_im_ebwc":4707543,"cfo_im_op":705212,"cfo_im_net":705212,"cfi_acq_stk":-770,"cfi_acq_fa":-1240,"cfi_net":-2010,"cff_ln_repay":-94000,"net_increase":609202,"at_beginning_of_year":44098,"at_end_of_year":653300},"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",5315317,5315317,false],["net_turnover_source","gross_profit_calc",5270897,5270897,false],["gross_profit_calc","selling_exp",420278,420278,false],["gross_profit_calc","admin_exp",143898,143898,false],["gross_profit_calc","ebit_calc",4706721,4706721,false]]}},"financial_ratios":{"current_ratio":{"value":33.21791277341121},"quick_ratio":{"value":27.028487235068713},"net_profit_margin":{"value":0.44460852576756904},"roa":{"value":0.375366536406412},"roe":{"value":0.387013739432139},"debt_to_equity":{"value":0.03102887949797552,"negative_equity":false},"asset_turnover":{"value":0.8442630193795359},"altman_z_score":{"value":17.061328306016335},"roce":{"value":0.387013739432139}},"source_ids":{"financial_statement_id":"1451188","income_statement_id":"1451188","balance_sheet_id":"1451188","cash_flow_statement_id":"1451188"}}},"2021":{"UGP":{"fs_data":{"currency":"EUR","employees":3,"type_from_db":"UGP"},"income_data":{"net_turnover":10488381,"cogs":5179367,"gross_prof":5309014,"sell_exp":330359,"admin_exp":113407,"income_before_income_taxes":4865248,"income_after_income_taxes":4865248,"net_income":4865248},"balance_data":{"cash":44098,"accounts_receivable":6391536,"inventories":1865305,"cur_assets":8300939,"fixed_assets":1278,"intangible_assets":1356,"non_cur_assets":2634,"assets":8303573,"cur_liab":848656,"equity":7454917,"equities":8303573},"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",5179367,5179367,false],["net_turnover_source","gross_profit_calc",5309014,5309014,false],["gross_profit_calc","selling_exp",330359,330359,false],["gross_profit_calc","admin_exp",113407,113407,false],["gross_profit_calc","ebit_calc",4865248,4865248,false]]}},"financial_ratios":{"current_ratio":{"value":9.78127651250919},"quick_ratio":{"value":7.583324692219227},"net_profit_margin":{"value":0.4638702579549694},"roa":{"value":0.5859222289007395},"roe":{"value":0.6526226918421761},"debt_to_equity":{"value":0.11383842368734622,"negative_equity":false},"asset_turnover":{"value":1.2631166125714797},"altman_z_score":{"value":8.174416396555335},"roce":{"value":0.6526226918421761}},"source_ids":{"financial_statement_id":"1307839","income_statement_id":"1307839","balance_sheet_id":"1307839"}}}},"vid_data":{"has_data":true,"rating":{"Reitings":"A","Skaidrojums":"Laba saistību izpilde","Informacijas_atjaunosanas_datums":"12.08.2026"},"pvn":{"Aktivs":"ir","Registrets":" 16.01.2020 ","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," -201.71","29.73","51.10",6,"2 081.91","~ 1 484.76"],[2023,"53.05","25.03","43.10",5,"2 107.17","~ 1 502.16"]]},"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","-166.94","9.9","16.27",6,"2 651.48","~ 1 908.19"],["2026. gada 1. ceturksnis"," -43.96","8.93","16.16",6,"2 633.55","~ 1 896.24"],["2025. gada 4. ceturksnis"," -1.55","6.73","11.85",5,"2 317.40","~ 1 675.23"]]},"salary_calculation_example":{"year":2024,"vsaoi_sum":51.1,"employees":6,"gross_salary_raw":2081.907369381702,"gross_salary_formatted":"2 081.91","net_salary_formatted":"~ 1 484.76","vsaoi_employee_part":"218.60","non_taxable_minimum":"0.00","iin_part":"378.55","iin_rate_percentage":"20.32","iin_rate_decimal":"0.2032"}},"salary_calculation_example":{"year":2024,"vsaoi_sum":51.1,"employees":6,"gross_salary_raw":2081.907369381702,"gross_salary_formatted":"2 081.91","net_salary_formatted":"~ 1 484.76","vsaoi_employee_part":"218.60","non_taxable_minimum":"0.00","iin_part":"378.55","iin_rate_percentage":"20.32","iin_rate_decimal":"0.2032"},"raw_database_records":{"equity_capitals":{"columns":["equity_capital_type","amount","currency","date_from"],"data":[["PAID_UP_EQUITY",2800,"EUR","2019-02-26"]]},"financial_statements":{"columns":["year","employees","currency"],"data":[[2019,2,"EUR"],[2020,2,"EUR"],[2021,3,"EUR"],[2022,4,"EUR"],[2023,5,"EUR"]]},"memorandum_date":{"columns":["document_date"],"data":[["2019-01-22"]]},"register":{"columns":["sepa","regtype","type","registered","address","index","addressid","city"],"data":[["LV80ZZZ50203197781","K","SIA","2019-02-26","Rīga, Krišjāņa Barona iela 15",1011,102673313,100003003]]},"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","4646  ","010091","Centra rajons"," -201.71","29.73","51.10",6],[2023,"sabiedrība ar ierobežotu atbildību","4646  ","010091","Centra rajons","53.05","25.03","43.10",5]]},"pdb_pvnmaksataji_odata":{"columns":["Aktivs","Registrets","Buvniecibas_pazime","PVN139_2_pazime"],"data":[["ir"," 16.01.2020 ","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":[["VORWARTS PHARMA SIA","2025. gada 4. ceturksnis"," -1.55","5.76","27.65","6.73","11.85","5"],["VORWARTS PHARMA SIA","2026. gada 1. ceturksnis"," -43.96","0.04","74.90","8.93","16.16","6"],["VORWARTS PHARMA SIA","2026. gada 2. ceturksnis","-166.94","0.0","193.11","9.9","16.27","6"]]},"zva":{"columns":["veids","kods","statuss","no_dat","objekts"],"data":[["Humāno zāļu lieltirgotava","L00136","Spēkā","2021-10-03",null],["Humāno zāļu lieltirgotava","L00136","Spēkā","2021-10-03","SIA \"GP Terminals\""]]},"income_statements":{"columns":["net_turnover","cogs","gross_prof","sell_exp","admin_exp","income_before_income_taxes","income_after_income_taxes","net_income","oth_op_exp","other_interest_revenues","provision_for_income_taxes"],"data":[[5825084,2983235,2841849,180225,61285,2600339,2600339,2600339,null,null,null],[10488381,5179367,5309014,330359,113407,4865248,4865248,4865248,null,null,null],[10586214,5315317,5270897,420278,143898,4706721,4706721,4706721,null,null,null],[11543595,5839134,5704461,490820,245636,4974390,4961835,4961835,28432,34817,12555],[13525764,6495124,7030640,544525,302984,6269425,6263915,6263915,2413,88707,5510]]},"balance_sheets":{"columns":["cash","accounts_receivable","inventories","cur_assets","assets","cur_liab","equity","equities","fixed_assets","intangible_assets","non_cur_assets","investments"],"data":[[106922,4246049,196084,4549055,4549055,1959386,2589669,4549055,null,null,null,null],[44098,6391536,1865305,8300939,8303573,848656,7454917,8303573,1278,1356,2634,null],[653300,9546224,2335654,12535178,12539000,377362,12161638,12539000,788,2264,3822,770],[4567058,13134356,1944838,19646252,19653795,2580322,17073473,19653795,297,6476,7543,770],[4770224,18055680,2083783,24909687,24923682,1586294,23337388,24923682,null,13225,13995,770]]},"cash_flow_statements":{"columns":["cfo_im_ebt","cfo_im_ebwc","cfo_im_op","cfo_im_net","cfi_acq_stk","cfi_acq_fa","cfi_net","cff_ln_repay","net_increase","at_beginning_of_year","at_end_of_year","cfo_im_tax","cfi_int_rcv","cff_div_pd","cff_net","cfi_sal_fa","cfi_ln_md","cfi_ln_rcv","cff_ls_repay","effect_of_exchange_rate_change"],"data":[[4706721,4707543,705212,705212,-770,-1240,-2010,-94000,609202,44098,653300,null,null,null,null,null,null,null,null,null],[4974390,4942635,3945724,3935724,null,-6783,28034,null,3913758,653300,4567058,-10000,34817,-50000,-50000,null,null,null,null,null],[6269425,6182530,130278,122723,null,-8264,80443,null,203166,4567058,4770224,-7555,88707,null,null,null,null,null,null,null],[4712694,4637677,3901714,3895954,null,-5185,72105,null,3905059,4770224,8675283,-5760,77290,-63000,null,null,null,null,null,null],[7106081,null,5926799,5921039,null,-930373,-1687431,null,4404250,5692614,10096864,-5760,77290,-63000,-254739,40736,-1475748,600664,-191739,425381]]}}}