{"_avots":{"nosaukums":"Saraksts.lv","lapa":"https://saraksts.lv/51203049281","dati_atjaunoti":"2026-11-03","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/51203049281"},"registration_number":"51203049281","company_name":"Sabiedrība ar ierobežotu atbildību \"Propeller Foodie\"","company_type":"SIA","registered_date":"2013-09-03","area_of_activity":{"nace_code":"5611","nace_description":"Restorānu pakalpojumi"},"segmentation":{"status":"Aktīvs","form_group":"Komercsabiedrība","financials":"Zaudējumi"},"financial_summary":{"UGP":{"columns":["year","turnover","profit","assets","employees","currency"],"data":[[2025,846977,-43216,142991,25,"EUR"],[2024,875450,26347,189107,25,"EUR"],[2023,857664,498,198471,25,"EUR"],[2022,789546,13198,201528,25,"EUR"],[2021,689392,30213,179453,24,"EUR"]]}},"detailed_financials_by_year":{"2025":{"UGP":{"fs_data":{"currency":"EUR","employees":25,"type_from_db":"UGP"},"income_data":{"net_turnover":846977,"cogs":763949,"gross_prof":83028,"sell_exp":83460,"admin_exp":38309,"oth_op_rev":58,"oth_op_exp":142,"other_interest_revenues":180,"interest_expenses":71,"income_before_income_taxes":-38716,"provision_for_income_taxes":4500,"income_after_income_taxes":-43216,"net_income":-43216},"balance_data":{"cash":51286,"accounts_receivable":64236,"inventories":14725,"cur_assets":130247,"fixed_assets":12744,"non_cur_assets":12744,"assets":142991,"cur_liab":124476,"equity":18515,"equities":142991},"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",763949,763949,false],["net_turnover_source","gross_profit_calc",83028,83028,false],["gross_profit_calc","selling_exp",83460,83460,false],["gross_profit_calc","admin_exp",38309,38309,false],["gross_profit_calc","other_op_exp_exp",142,142,false]]}},"financial_ratios":{"current_ratio":{"value":1.0463623509752884},"quick_ratio":{"value":0.9280664545775893},"net_profit_margin":{"value":-0.05102381764794085},"roa":{"value":-0.3022288116035275},"roe":{"value":-2.33410748042128},"debt_to_equity":{"value":6.722981366459627,"negative_equity":false},"interest_coverage":{"value":-544.2957746478874},"asset_turnover":{"value":5.923288878321014},"altman_z_score":{"value":5.272821487609791},"roce":{"value":-2.0872265730488793}},"source_ids":{"financial_statement_id":"2354441","income_statement_id":"2354441","balance_sheet_id":"2354441"}}},"2024":{"UGP":{"fs_data":{"currency":"EUR","employees":25,"type_from_db":"UGP"},"income_data":{"net_turnover":875450,"cogs":712767,"gross_prof":162683,"sell_exp":94999,"admin_exp":37746,"oth_op_rev":3101,"oth_op_exp":16,"interest_expenses":426,"income_before_income_taxes":32597,"provision_for_income_taxes":6250,"income_after_income_taxes":26347,"net_income":26347},"balance_data":{"cash":45379,"accounts_receivable":56225,"inventories":30115,"cur_assets":131719,"fixed_assets":57388,"non_cur_assets":57388,"assets":189107,"cur_liab":109376,"equity":79731,"equities":189107},"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",712767,712767,false],["net_turnover_source","gross_profit_calc",162683,162683,false],["gross_profit_calc","selling_exp",94999,94999,false],["gross_profit_calc","admin_exp",37746,37746,false],["gross_profit_calc","other_op_exp_exp",16,16,false]]}},"financial_ratios":{"current_ratio":{"value":1.204276989467525},"quick_ratio":{"value":0.9289423639555295},"net_profit_margin":{"value":0.03009537951910446},"roa":{"value":0.13932324028195678},"roe":{"value":0.33044863353024545},"debt_to_equity":{"value":1.3718127202719144,"negative_equity":false},"interest_coverage":{"value":77.51877934272301},"asset_turnover":{"value":4.629389710587128},"altman_z_score":{"value":5.910682576964129},"roce":{"value":0.41418018085813546}},"source_ids":{"financial_statement_id":"2052630","income_statement_id":"2052630","balance_sheet_id":"2052630"}}},"2023":{"UGP":{"fs_data":{"currency":"EUR","employees":25,"type_from_db":"UGP"},"income_data":{"net_turnover":857664,"cogs":732397,"gross_prof":125267,"sell_exp":81482,"admin_exp":39861,"oth_op_rev":422,"oth_op_exp":888,"interest_expenses":460,"income_before_income_taxes":2998,"provision_for_income_taxes":2500,"income_after_income_taxes":498,"net_income":498},"balance_data":{"cash":44032,"accounts_receivable":66926,"inventories":27910,"cur_assets":138868,"fixed_assets":59603,"non_cur_assets":59603,"assets":198471,"cur_liab":120087,"equity":78384,"equities":198471},"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",732397,732397,false],["net_turnover_source","gross_profit_calc",125267,125267,false],["gross_profit_calc","selling_exp",81482,81482,false],["gross_profit_calc","admin_exp",39861,39861,false],["gross_profit_calc","other_op_exp_exp",888,888,false]]}},"financial_ratios":{"current_ratio":{"value":1.1563949469967607},"quick_ratio":{"value":0.9239801144170476},"net_profit_margin":{"value":0.0005806469666442802},"roa":{"value":0.0025091827017549163},"roe":{"value":0.006353337415799143},"debt_to_equity":{"value":1.5320345988977342,"negative_equity":false},"interest_coverage":{"value":7.517391304347826},"asset_turnover":{"value":4.321356772525961},"altman_z_score":{"value":5.043355371114049},"roce":{"value":0.04411614615227597}},"source_ids":{"financial_statement_id":"1941203","income_statement_id":"1941203","balance_sheet_id":"1941203"}}},"2022":{"UGP":{"fs_data":{"currency":"EUR","employees":25,"type_from_db":"UGP"},"income_data":{"net_turnover":789546,"cogs":662353,"gross_prof":127193,"sell_exp":85534,"admin_exp":45763,"oth_op_rev":22450,"oth_op_exp":989,"interest_expenses":409,"income_before_income_taxes":16948,"provision_for_income_taxes":3750,"income_after_income_taxes":13198,"net_income":13198},"balance_data":{"cash":44268,"accounts_receivable":59157,"inventories":26230,"cur_assets":129655,"fixed_assets":71873,"non_cur_assets":71873,"assets":201528,"cur_liab":112122,"non_cur_liab":1520,"equity":87886,"equities":201528},"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",662353,662353,false],["net_turnover_source","gross_profit_calc",127193,127193,false],["gross_profit_calc","selling_exp",85534,85534,false],["gross_profit_calc","admin_exp",45763,45763,false],["gross_profit_calc","other_op_exp_exp",989,989,false]]}},"financial_ratios":{"current_ratio":{"value":1.156374306558927},"quick_ratio":{"value":0.9224327072296249},"net_profit_margin":{"value":0.01671593548697606},"roa":{"value":0.06548965900520028},"roe":{"value":0.15017181348565187},"debt_to_equity":{"value":1.2930614659900326,"negative_equity":false},"interest_coverage":{"value":42.437652811735944},"asset_turnover":{"value":3.9177980231034892},"altman_z_score":{"value":4.9341239410541275},"roce":{"value":0.19413685882379259}},"source_ids":{"financial_statement_id":"1774423","income_statement_id":"1774423","balance_sheet_id":"1774423"}}},"2021":{"UGP":{"fs_data":{"currency":"EUR","employees":24,"type_from_db":"UGP"},"income_data":{"net_turnover":689392,"cogs":573981,"gross_prof":115411,"sell_exp":98989,"admin_exp":33441,"oth_op_rev":48056,"oth_op_exp":437,"interest_expenses":137,"income_before_income_taxes":30463,"provision_for_income_taxes":250,"income_after_income_taxes":30213,"net_income":30213},"balance_data":{"cash":86471,"accounts_receivable":11077,"inventories":30634,"cur_assets":128182,"fixed_assets":51271,"non_cur_assets":51271,"assets":179453,"cur_liab":86020,"non_cur_liab":3160,"equity":90273,"equities":179453},"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",573981,573981,false],["net_turnover_source","gross_profit_calc",115411,115411,false],["gross_profit_calc","selling_exp",98989,98989,false],["gross_profit_calc","admin_exp",33441,33441,false],["gross_profit_calc","other_op_exp_exp",437,437,false]]}},"financial_ratios":{"current_ratio":{"value":1.4901418274819809},"quick_ratio":{"value":1.1340153452685422},"net_profit_margin":{"value":0.04382557383897696},"roa":{"value":0.1683616322936925},"roe":{"value":0.33468478947193514},"debt_to_equity":{"value":0.9878922822992479,"negative_equity":false},"interest_coverage":{"value":223.35766423357666},"asset_turnover":{"value":3.8416298417970163},"altman_z_score":{"value":5.383430799654638},"roce":{"value":0.32750741172819026}},"source_ids":{"financial_statement_id":"1426761","income_statement_id":"1426761","balance_sheet_id":"1426761"}}}},"vid_data":{"has_data":true,"rating":{"Reitings":"B","Skaidrojums":"Jāuzlabo saistību izpilde","Informacijas_atjaunosanas_datums":"06.10.2026"},"pvn":{"Aktivs":"ir","Registrets":" 07.11.2013 ","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,"227.82","40.94","89.79",23,"954.32","~ 748.34"],[2023,"222.75","37.91","83.47",25,"816.17","~ 660.06"],[2022,"192.45","34.65","74.52",24,"759.02","~ 587.56"]]},"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 3. ceturksnis","97.9","11.89","34.91",36,"948.20","~ 772.48"],["2026. gada 2. ceturksnis","46.29","7.53","21.31",25,"833.48","~ 695.99"],["2026. gada 1. ceturksnis","31.11","4.90","15.70",19,"807.97","~ 678.99"],["2025. gada 4. ceturksnis","40.58","6.14","17.46",19,"898.55","~ 729.18"]]},"salary_calculation_example":{"year":2024,"vsaoi_sum":89.79,"employees":23,"gross_salary_raw":954.3153034805567,"gross_salary_formatted":"954.32","net_salary_formatted":"~ 748.34","vsaoi_employee_part":"100.20","non_taxable_minimum":"325.26","iin_part":"105.77","iin_rate_percentage":"20","iin_rate_decimal":"0.2"}},"salary_calculation_example":{"year":2024,"vsaoi_sum":89.79,"employees":23,"gross_salary_raw":954.3153034805567,"gross_salary_formatted":"954.32","net_salary_formatted":"~ 748.34","vsaoi_employee_part":"100.20","non_taxable_minimum":"325.26","iin_part":"105.77","iin_rate_percentage":"20","iin_rate_decimal":"0.2"},"raw_database_records":{"equity_capitals":{"columns":["equity_capital_type","amount","currency","date_from"],"data":[["REGISTERED_EQUITY",3000,"EUR","2013-09-03"],["PAID_UP_EQUITY",1500,"EUR","2013-09-03"]]},"financial_statements":{"columns":["year","employees","currency"],"data":[[2017,21,"EUR"],[2015,18,"EUR"],[2019,26,"EUR"],[2020,26,"EUR"],[2021,24,"EUR"]]},"memorandum_date":{"columns":["document_date"],"data":[["2013-08-15"]]},"register":{"columns":["sepa","regtype","type","registered","address","index","addressid","city","atvk"],"data":[["LV40ZZZ51203049281","K","SIA","2013-09-03","Rīga, Ūdens iela 12 - 118",1007,117956684,100003003,"0010000"]]},"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","5611  ","010092","Kurzemes rajons","227.82","40.94","89.79",23],[2023,"sabiedrība ar ierobežotu atbildību","5610  ","010092","Kurzemes rajons","222.75","37.91","83.47",25],[2022,"sabiedrība ar ierobežotu atbildību","5610  ","010092","Kurzemes rajons","192.45","34.65","74.52",24]]},"pdb_pvnmaksataji_odata":{"columns":["Aktivs","Registrets","Buvniecibas_pazime","PVN139_2_pazime"],"data":[["ir"," 07.11.2013 ","nav","nav"]]},"reitings_uznemumi":{"columns":["Reitings","Skaidrojums","Informacijas_atjaunosanas_datums"],"data":[["B","Jāuzlabo saistību izpilde","06.10.2026"]]},"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":[["PROPELLER FOODIE SIA","2026. gada 3. ceturksnis","97.9","51.06","0.0","11.89","34.91","36"],["PROPELLER FOODIE SIA","2026. gada 2. ceturksnis","46.29","17.42","0.0","7.53","21.31","25"],["PROPELLER FOODIE SIA","2026. gada 1. ceturksnis","31.11","10.49","0.00","4.90","15.70","19"],["PROPELLER FOODIE SIA","2025. gada 4. ceturksnis","40.58","16.96","0.00","6.14","17.46","19"]]}},"eu_funds":{"periods":{"no":"2017-01-27","lidz":"2023-12-31"},"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_sadarbibas_partneris":{"projektu_skaits":1}}}