{"_avots":{"nosaukums":"Saraksts.lv","lapa":"https://saraksts.lv/54103131671","dati_atjaunoti":"2026-08-30","piezime":"Neoficiāls apkopojums no data.gov.lv (UR) un VID atvērtajiem datiem. Oficiālais pirmavots: info.ur.gov.lv"},"registration_number":"54103131671","company_name":"SIA \"Madara 89 grupa\"","company_type":"SIA","registered_date":"2019-10-24","area_of_activity":{"nace_code":"6421","nace_description":"Pārvaldītājsabiedrību darbība"},"segmentation":{"status":"Aktīvs","form_group":"Komercsabiedrība","financials":"Peļņa"},"financial_summary":{"UGP":{"columns":["year","turnover","profit","assets","employees","currency"],"data":[[2025,1138298,2252986,25002438,9,"EUR"],[2024,879812,1124071,28393996,9,"EUR"],[2023,902605,742800,24508380,8,"EUR"],[2022,836910,1516416,26163608,6,"EUR"],[2021,402842,165705,31984597,6,"EUR"]]}},"detailed_financials_by_year":{"2025":{"UGP":{"fs_data":{"currency":"EUR","employees":9,"type_from_db":"UGP"},"income_data":{"net_turnover":1138298,"cogs":1097287,"gross_prof":41011,"equity_investment_earnings":2100000,"other_long_term_investment_earnings":144628,"interest_expenses":32653,"income_before_income_taxes":2252986,"income_after_income_taxes":2252986,"net_income":2252986},"balance_data":{"cash":12848,"accounts_receivable":457628,"inventories":1428,"cur_assets":471904,"investments":24502356,"fixed_assets":27978,"intangible_assets":200,"non_cur_assets":24530534,"assets":25002438,"cur_liab":349428,"non_cur_liab":20414778,"equity":4238232,"equities":25002438},"cash_flow_data":{"cfo_im_ebt":2252986,"cfo_im_ebwc":46363,"cfo_im_op":76608,"cfo_im_int":-32653,"cfo_im_net":43955,"cfi_acq_fa":-25646,"cfi_ln_md":-1110000,"cfi_int_rcv":144628,"cfi_div_rcv":6060199,"cfi_net":5069181,"cff_ln_repay":-5731038,"cff_ls_repay":-20266,"cff_net":-5751304,"net_increase":-638168,"at_beginning_of_year":651016,"at_end_of_year":12848},"sankey_prepared":{"nodes":{"columns":["name"],"data":[["Neto Apgrozījums"],["Pārdotās prod. pašizmaksa"],["Bruto Peļņa"],["Peļņa pirms proc. un nodokļiem (EBIT)"],["Peļņa pirms nodokļiem (EBT)"]]},"links":{"columns":["source","target","value","originalValue","isLoss"],"data":[["net_turnover_source","cogs_exp",1097287,1097287,false],["net_turnover_source","gross_profit_calc",41011,41011,false],["gross_profit_calc","ebit_calc",41011,41011,false],["ebit_calc","ebt_calc",41011,41011,false],["iep_rev_source","ebt_calc",2244628,2244628,false]]}},"financial_ratios":{"current_ratio":{"value":1.3505042526643543},"quick_ratio":{"value":1.3464175738635713},"net_profit_margin":{"value":1.979258506999046},"roa":{"value":0.09011065240917705},"roe":{"value":0.5315862840920459},"debt_to_equity":{"value":4.899261295747849,"negative_equity":false},"interest_coverage":{"value":69.99782562092304},"asset_turnover":{"value":0.04552748016013478},"altman_z_score":{"value":0.5622847186346291},"roce":{"value":0.0927123706192469}},"source_ids":{"financial_statement_id":"2349900","income_statement_id":"2349900","balance_sheet_id":"2349900","cash_flow_statement_id":"2349900"}}},"2024":{"UGP":{"fs_data":{"currency":"EUR","employees":9,"type_from_db":"UGP"},"income_data":{"net_turnover":879812,"cogs":782532,"gross_prof":97280,"oth_op_rev":1105,"oth_op_exp":200,"equity_investment_earnings":7100000,"other_long_term_investment_earnings":120886,"income_before_income_taxes":7319071,"income_after_income_taxes":7319071,"extra_dividends":6195000,"net_income":1124071},"balance_data":{"cash":651016,"accounts_receivable":4342740,"cur_assets":4993756,"investments":23392356,"fixed_assets":7884,"non_cur_assets":23400240,"assets":28393996,"cur_liab":4962934,"non_cur_liab":21445816,"equity":1985246,"equities":28393996},"cash_flow_data":{"cfo_im_ebt":7319071,"cfo_im_ebwc":100950,"cfo_im_op":359273,"cfo_im_net":359273,"cfi_acq_fa":-5842,"cfi_ln_md":-100500,"cfi_int_rcv":120886,"cfi_div_rcv":3525000,"cfi_net":3539544,"cff_ln_repay":-3400000,"cff_ls_repay":-15025,"cff_net":-3415025,"net_increase":483792,"at_beginning_of_year":167224,"at_end_of_year":651016},"sankey_prepared":{"nodes":{"columns":["name"],"data":[["Neto Apgrozījums"],["Pārdotās prod. pašizmaksa"],["Bruto Peļņa"],["Pārējās saimn. darb. izmaksas"],["Peļņa pirms proc. un nodokļiem (EBIT)"]]},"links":{"columns":["source","target","value","originalValue","isLoss"],"data":[["net_turnover_source","cogs_exp",782532,782532,false],["net_turnover_source","gross_profit_calc",97280,97280,false],["gross_profit_calc","other_op_exp_exp",200,200,false],["gross_profit_calc","ebit_calc",97080,97080,false],["other_op_rev_source","ebit_calc",1105,1105,false]]}},"financial_ratios":{"current_ratio":{"value":1.0062104392280857},"quick_ratio":{"value":1.0062104392280857},"net_profit_margin":{"value":1.2776263565398063},"roa":{"value":0.03958833409710982},"roe":{"value":0.5662124492380289},"debt_to_equity":{"value":13.302507598554536,"negative_equity":false},"asset_turnover":{"value":0.030985846444438466},"altman_z_score":{"value":0.9233815553876872},"roce":{"value":0.31236616590404653}},"source_ids":{"financial_statement_id":"2083415","income_statement_id":"2083415","balance_sheet_id":"2083415","cash_flow_statement_id":"2083415"}}},"2023":{"UGP":{"fs_data":{"currency":"EUR","employees":8,"type_from_db":"UGP"},"income_data":{"net_turnover":902605,"cogs":812748,"gross_prof":89857,"oth_op_exp":2,"equity_investment_earnings":525000,"other_long_term_investment_earnings":122684,"other_interest_revenues":5270,"interest_expenses":9,"income_before_income_taxes":742800,"income_after_income_taxes":742800,"net_income":742800},"balance_data":{"cash":167224,"accounts_receivable":1043282,"inventories":1211,"cur_assets":1211717,"investments":23291856,"fixed_assets":4807,"non_cur_assets":23296663,"assets":24508380,"cur_liab":1196389,"non_cur_liab":21925816,"equity":1386175,"equities":24508380},"cash_flow_data":{"cfo_im_ebt":742800,"cfo_im_ebwc":745727,"cfo_im_op":1009938,"cfo_im_int":-9,"cfo_im_net":1009929,"cfi_acq_fa":-3524,"cfi_ln_md":-22000,"cfi_ln_rcv":400000,"cfi_div_rcv":1221525,"cfi_net":1596001,"cff_ln_repay":-2533525,"cff_ls_repay":-2471,"cff_net":-2535996,"net_increase":69934,"at_beginning_of_year":97290,"at_end_of_year":167224},"sankey_prepared":{"nodes":{"columns":["name"],"data":[["Neto Apgrozījums"],["Pārdotās prod. pašizmaksa"],["Bruto Peļņa"],["Pārējās saimn. darb. izmaksas"],["Peļņa pirms proc. un nodokļiem (EBIT)"]]},"links":{"columns":["source","target","value","originalValue","isLoss"],"data":[["net_turnover_source","cogs_exp",812748,812748,false],["net_turnover_source","gross_profit_calc",89857,89857,false],["gross_profit_calc","other_op_exp_exp",2,2,false],["gross_profit_calc","ebit_calc",89855,89855,false],["ebit_calc","ebt_calc",89855,89855,false]]}},"financial_ratios":{"current_ratio":{"value":1.0128118864349305},"quick_ratio":{"value":1.0117996738518993},"net_profit_margin":{"value":0.8229513463807535},"roa":{"value":0.030308000773612943},"roe":{"value":0.535863076451386},"debt_to_equity":{"value":16.680581456165346,"negative_equity":false},"interest_coverage":{"value":82534.33333333333},"asset_turnover":{"value":0.03682842358409654},"altman_z_score":{"value":0.20445593402617024},"roce":{"value":0.03186381635099293}},"source_ids":{"financial_statement_id":"1937599","income_statement_id":"1937599","balance_sheet_id":"1937599","cash_flow_statement_id":"1937599"}}},"2022":{"UGP":{"fs_data":{"currency":"EUR","employees":6,"type_from_db":"UGP"},"income_data":{"net_turnover":836910,"cogs":695500,"gross_prof":141410,"oth_op_exp":200,"equity_investment_earnings":1140000,"other_long_term_investment_earnings":254649,"interest_expenses":19443,"income_before_income_taxes":1516416,"income_after_income_taxes":1516416,"net_income":1516416},"balance_data":{"cash":97290,"accounts_receivable":2392261,"cur_assets":2489551,"investments":23669856,"fixed_assets":4201,"non_cur_assets":23674057,"assets":26163608,"cur_liab":2666062,"non_cur_liab":20960261,"equity":2537285,"equities":26163608},"cash_flow_data":{"cfo_im_ebt":1516416,"cfo_im_ebwc":1550981,"cfo_im_op":701847,"cfo_im_int":-19443,"cfo_im_net":682404,"cfi_acq_fa":-1924,"cfi_ln_md":-55000,"cfi_ln_rcv":5999400,"cfi_div_rcv":765160,"cfi_net":6707636,"cff_ln_repay":-7371000,"cff_ls_repay":-14682,"cff_net":-7385682,"net_increase":4358,"at_beginning_of_year":92932,"at_end_of_year":97290},"sankey_prepared":{"nodes":{"columns":["name"],"data":[["Neto Apgrozījums"],["Pārdotās prod. pašizmaksa"],["Bruto Peļņa"],["Pārējās saimn. darb. izmaksas"],["Peļņa pirms proc. un nodokļiem (EBIT)"]]},"links":{"columns":["source","target","value","originalValue","isLoss"],"data":[["net_turnover_source","cogs_exp",695500,695500,false],["net_turnover_source","gross_profit_calc",141410,141410,false],["gross_profit_calc","other_op_exp_exp",200,200,false],["gross_profit_calc","ebit_calc",141210,141210,false],["ebit_calc","ebt_calc",141210,141210,false]]}},"financial_ratios":{"current_ratio":{"value":0.9337933626449797},"quick_ratio":{"value":0.9337933626449797},"net_profit_margin":{"value":1.8119224289350109},"roa":{"value":0.05795897874635639},"roe":{"value":0.5976530031115936},"debt_to_equity":{"value":9.311655174724164,"negative_equity":false},"interest_coverage":{"value":78.99290232988736},"asset_turnover":{"value":0.031987560737035965},"altman_z_score":{"value":0.3367186757898483},"roce":{"value":0.06536252764437614}},"source_ids":{"financial_statement_id":"1772582","income_statement_id":"1772582","balance_sheet_id":"1772582","cash_flow_statement_id":"1772582"}}},"2021":{"UGP":{"fs_data":{"currency":"EUR","employees":6,"type_from_db":"UGP"},"income_data":{"net_turnover":402842,"cogs":365471,"gross_prof":37371,"other_long_term_investment_earnings":130223,"other_interest_revenues":24782,"interest_expenses":26671,"income_before_income_taxes":165705,"income_after_income_taxes":165705,"net_income":165705},"balance_data":{"cash":92932,"accounts_receivable":272748,"inventories":577,"cur_assets":366257,"investments":31600941,"fixed_assets":17399,"non_cur_assets":31618340,"assets":31984597,"cur_liab":279997,"non_cur_liab":30683731,"equity":1020869,"equities":31984597},"cash_flow_data":{"cfo_im_ebt":165705,"cfo_im_ebwc":183048,"cfo_im_op":187051,"cfo_im_int":-26671,"cfo_im_tax":-10120,"cfo_im_net":150260,"cfi_ln_md":-1849550,"cfi_ln_rcv":1290000,"cfi_int_rcv":24782,"cfi_div_rcv":300000,"cfi_net":-234768,"cff_ln_repay":-150000,"cff_ls_repay":-14485,"cff_net":-164485,"net_increase":-248993,"at_beginning_of_year":341925,"at_end_of_year":92932},"sankey_prepared":{"nodes":{"columns":["name"],"data":[["Neto Apgrozījums"],["Pārdotās prod. pašizmaksa"],["Bruto Peļņa"],["Peļņa pirms proc. un nodokļiem (EBIT)"],["Peļņa pirms nodokļiem (EBT)"]]},"links":{"columns":["source","target","value","originalValue","isLoss"],"data":[["net_turnover_source","cogs_exp",365471,365471,false],["net_turnover_source","gross_profit_calc",37371,37371,false],["gross_profit_calc","ebit_calc",37371,37371,false],["ebit_calc","ebt_calc",37371,37371,false],["interest_rev_source","ebt_calc",24782,24782,false]]}},"financial_ratios":{"current_ratio":{"value":1.3080747293721005},"quick_ratio":{"value":1.306013993007068},"net_profit_margin":{"value":0.41133992979877965},"roa":{"value":0.00518077498365854},"roe":{"value":0.16231759412813984},"debt_to_equity":{"value":30.33075546421725,"negative_equity":false},"interest_coverage":{"value":7.2129278992163774},"asset_turnover":{"value":0.01259487496434612},"altman_z_score":{"value":0.07407235118831824},"roce":{"value":0.006067763037540294}},"source_ids":{"financial_statement_id":"1433066","income_statement_id":"1433066","balance_sheet_id":"1433066","cash_flow_statement_id":"1433066"}}}},"vid_data":{"has_data":true,"rating":{"Reitings":"A","Skaidrojums":"Laba saistību izpilde","Informacijas_atjaunosanas_datums":"12.08.2026"},"pvn":{"Aktivs":"ir","Registrets":" 08.11.2019 ","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,"478.17","115.27","174.14",8,"5 321.09","~ 3 717.04"],[2023,"398.81","111.53","178.92",7,"6 248.17","~ 4 355.93"],[2022,"420.41","84.40","148.64",7,"5 190.74","~ 3 627.21"]]},"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","143.96","29.68","51.85",9,"5 633.24","~ 3 896.35"],["2026. gada 1. ceturksnis","212.84","44.33","73.30",8,"8 959.13","~ 6 113.97"],["2025. gada 4. ceturksnis","190.05","50.25","77.66",9,"8 437.36","~ 5 755.87"]]},"salary_calculation_example":{"year":2024,"vsaoi_sum":174.14,"employees":8,"gross_salary_raw":5321.08634008018,"gross_salary_formatted":"5 321.09","net_salary_formatted":"~ 3 717.04","vsaoi_employee_part":"558.71","non_taxable_minimum":"0.00","iin_part":"1 045.34","iin_rate_percentage":"21.95","iin_rate_decimal":"0.2195"}},"salary_calculation_example":{"year":2024,"vsaoi_sum":174.14,"employees":8,"gross_salary_raw":5321.08634008018,"gross_salary_formatted":"5 321.09","net_salary_formatted":"~ 3 717.04","vsaoi_employee_part":"558.71","non_taxable_minimum":"0.00","iin_part":"1 045.34","iin_rate_percentage":"21.95","iin_rate_decimal":"0.2195"},"raw_database_records":{"equity_capitals":{"columns":["equity_capital_type","amount","currency","date_from"],"data":[["PAID_UP_EQUITY",44820,"EUR","2019-12-23"]]},"financial_statements":{"columns":["year","employees","currency"],"data":[[2019,0,"EUR"],[2020,6,"EUR"],[2020,1833,"EUR"],[2021,6,"EUR"],[2021,1880,"EUR"]]},"memorandum_date":{"columns":["document_date"],"data":[["2019-10-16"]]},"register":{"columns":["sepa","regtype","type","registered","address","index","addressid","region","city","atvk"],"data":[["LV26ZZZ54103131671","K","SIA","2019-10-24","Smiltenes nov., Smiltene, Baznīcas laukums 2",4729,102066530,100016237,100003710,"0941615"]]},"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","6421  ","049210","Smiltene","478.17","115.27","174.14",8],[2023,"sabiedrība ar ierobežotu atbildību","6420  ","049210","Smiltene","398.81","111.53","178.92",7],[2022,"sabiedrība ar ierobežotu atbildību","6420  ","049210","Smiltene","420.41","84.40","148.64",7]]},"pdb_pvnmaksataji_odata":{"columns":["Aktivs","Registrets","Buvniecibas_pazime","PVN139_2_pazime"],"data":[["ir"," 08.11.2019 ","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":[["MADARA 89 GRUPA SIA","2025. gada 4. ceturksnis","190.05","62.74","0.60","50.25","77.66","9"],["MADARA 89 GRUPA SIA","2026. gada 1. ceturksnis","212.84","95.20","0.00","44.33","73.30","8"],["MADARA 89 GRUPA SIA","2026. gada 2. ceturksnis","143.96","70.09","7.69","29.68","51.85","9"]]},"income_statements":{"columns":["net_turnover","cogs","gross_prof","oth_op_exp","other_long_term_investment_earnings","other_interest_revenues","interest_expenses","income_before_income_taxes","provision_for_income_taxes","income_after_income_taxes","extra_dividends","net_income","sell_exp","admin_exp","oth_op_rev","equity_investment_earnings","investment_fair_value_adjustments"],"data":[[623131,555122,68009,442,5014070,3788,3001,5082424,10120,5072304,4261960,810344,null,null,null,null,null],[164025482,144852834,19172648,6672163,null,30092,152213,6291771,100511,6191260,null,6191260,4853218,1635870,226089,176406,null],[402842,365471,37371,null,130223,24782,26671,165705,null,165705,null,165705,null,null,null,null,null],[179325579,158796761,20528818,146671,null,72555,78942,21676531,884,21675647,null,21675647,3632740,2869065,7828782,null,26206],[196529315,174027039,22502276,6107277,286958,14510,74229,10996889,234365,10762524,null,10762524,3221443,3130926,727020,null,null]]},"balance_sheets":{"columns":["cash","accounts_receivable","inventories","cur_assets","investments","fixed_assets","non_cur_assets","assets","cur_liab","non_cur_liab","equity","equities","marketable_securities","intangible_assets"],"data":[[341925,572113,257,914295,31031391,32853,31064244,31978539,274962,30848413,855164,31978539,null,null],[4034245,1864554,12249355,45972860,1493014,30820761,47011010,92983870,16519782,41853428,34610660,92983870,27824706,14697235],[92932,272748,577,366257,31600941,17399,31618340,31984597,279997,30683731,1020869,31984597,null,null],[4595304,2834349,12912505,71321721,1354928,30207464,46378434,117700155,20501692,40880820,56317643,117700155,50979563,14816042],[9016071,4080054,14588306,69449747,1667809,36825888,53285403,122735150,24082304,25718895,72933951,122735150,41765316,14791706]]},"cash_flow_statements":{"columns":["cfo_im_ebt","cfo_im_ebwc","cfo_im_op","cfo_im_int","cfo_im_net","cfi_acq_fa","cfi_ln_md","cfi_ln_rcv","cfi_int_rcv","cfi_div_rcv","cfi_net","cff_ln_rcv","cff_ln_repay","cff_ls_repay","cff_net","net_increase","at_beginning_of_year","at_end_of_year","cfo_im_tax","cfi_sal_fa","cff_sub_rcv","effect_of_exchange_rate_change"],"data":[[5082424,79714,69672,-3001,66671,-5312,-9728118,25000,3788,8513718,-1190924,1500000,-25000,-11822,1463178,338925,3000,341925,null,null,null,null],[6291771,9202057,9105988,-73204,9032644,-7180538,-921233,210000,30092,null,-7816911,1500201,null,-72092,296986,1512227,2522018,4034245,-140,44768,-1131123,-492],[165705,183048,187051,-26671,150260,null,-1849550,1290000,24782,300000,-234768,null,-150000,-14485,-164485,-248993,341925,92932,-10120,null,null,null],[21676531,1089360,2810338,-78942,2720217,-2270161,-300000,480000,72555,null,-1413569,401111,null,-147237,-89126,561059,4034245,4595304,-11179,604037,-1150000,-682],[10996889,21419690,21093795,-312448,20780463,-2461909,null,null,14510,null,-2437611,7559,null,-65064,-13921820,4420767,4595304,9016071,-884,9788,-13864315,-265]]}}}