{"_avots":{"nosaukums":"Saraksts.lv","lapa":"https://saraksts.lv/55403055361","dati_atjaunoti":"2026-09-02","piezime":"Neoficiāls apkopojums no data.gov.lv (UR) un VID atvērtajiem datiem. Oficiālais pirmavots: info.ur.gov.lv"},"registration_number":"55403055361","company_name":"SIA \"Intelligent formula trade\"","company_type":"SIA","registered_date":"2019-09-17","area_of_activity":{"nace_code":"4729","nace_description":"Pārtikas, dzērienu un tabakas mazumtirdzniecība"},"segmentation":{"status":"Aktīvs","form_group":"Komercsabiedrība","financials":"Zaudējumi"},"financial_summary":{"UGP":{"columns":["year","turnover","profit","assets","employees","currency"],"data":[[2024,231715,-7373,39915,2,"EUR"],[2023,192766,-27538,40731,2,"EUR"],[2022,213247,-10193,30405,2,"EUR"],[2021,297978,-56381,48031,2,"EUR"],[2020,160838,38804,52035,2,"EUR"]]}},"detailed_financials_by_year":{"2024":{"UGP":{"fs_data":{"currency":"EUR","employees":2,"type_from_db":"UGP"},"income_data":{"net_turnover":231715,"cogs":185935,"gross_prof":45780,"sell_exp":20307,"admin_exp":13252,"oth_op_exp":1531,"interest_expenses":4794,"income_before_income_taxes":5896,"provision_for_income_taxes":2662,"income_after_income_taxes":3234,"extra_dividends":10607,"net_income":-7373},"balance_data":{"cash":1056,"accounts_receivable":31115,"inventories":3935,"cur_assets":36106,"fixed_assets":3809,"non_cur_assets":3809,"assets":39915,"cur_liab":57396,"non_cur_liab":42400,"equity":-59881,"equities":39915},"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",185935,185935,false],["net_turnover_source","gross_profit_calc",45780,45780,false],["gross_profit_calc","selling_exp",20307,20307,false],["gross_profit_calc","admin_exp",13252,13252,false],["gross_profit_calc","other_op_exp_exp",1531,1531,false]]}},"financial_ratios":{"current_ratio":{"value":0.6290682277510627},"quick_ratio":{"value":0.5605094431667712},"net_profit_margin":{"value":-0.031819260729775804},"roa":{"value":-0.18471752474007266},"roe":{"value":0.12312753628028925},"debt_to_equity":{"value":-1.6665720345351613,"negative_equity":true},"interest_coverage":{"value":2.2298706716729244},"asset_turnover":{"value":5.805211073531254},"altman_z_score":{"value":4.720584037295534},"roce":{"value":-0.6115210800297466}},"source_ids":{"financial_statement_id":"2090349","income_statement_id":"2090349","balance_sheet_id":"2090349"}}},"2023":{"UGP":{"fs_data":{"currency":"EUR","employees":2,"type_from_db":"UGP"},"income_data":{"net_turnover":192766,"cogs":142094,"gross_prof":50672,"sell_exp":59675,"admin_exp":14175,"oth_op_rev":978,"oth_op_exp":2493,"interest_expenses":2845,"income_before_income_taxes":-27538,"income_after_income_taxes":-27538,"net_income":-27538},"balance_data":{"cash":4315,"accounts_receivable":26610,"inventories":6371,"cur_assets":37296,"fixed_assets":3435,"non_cur_assets":3435,"assets":40731,"cur_liab":93239,"equity":-52508,"equities":40731},"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",142094,142094,false],["net_turnover_source","gross_profit_calc",50672,50672,false],["gross_profit_calc","selling_exp",59675,59675,false],["gross_profit_calc","admin_exp",14175,14175,false],["gross_profit_calc","other_op_exp_exp",2493,2493,false]]}},"financial_ratios":{"current_ratio":{"value":0.40000429005030086},"quick_ratio":{"value":0.3316745138836753},"net_profit_margin":{"value":-0.14285714285714285},"roa":{"value":-0.676094375291547},"roe":{"value":0.524453416622229},"debt_to_equity":{"value":-1.7757103679439323,"negative_equity":true},"interest_coverage":{"value":-8.679437609841827},"asset_turnover":{"value":4.732660627040829},"altman_z_score":{"value":0.5263805900034573},"roce":{"value":0.470271196770016}},"source_ids":{"financial_statement_id":"1917356","income_statement_id":"1917356","balance_sheet_id":"1917356"}}},"2022":{"UGP":{"fs_data":{"currency":"EUR","employees":2,"type_from_db":"UGP"},"income_data":{"net_turnover":213247,"cogs":76519,"gross_prof":136728,"sell_exp":106709,"admin_exp":17329,"oth_op_exp":1533,"income_before_income_taxes":11157,"provision_for_income_taxes":4370,"income_after_income_taxes":6787,"extra_dividends":16980,"net_income":-10193},"balance_data":{"cash":796,"accounts_receivable":16470,"inventories":9112,"cur_assets":26378,"fixed_assets":4027,"non_cur_assets":4027,"assets":30405,"cur_liab":55375,"equity":-24970,"equities":30405},"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",76519,76519,false],["net_turnover_source","gross_profit_calc",136728,136728,false],["gross_profit_calc","selling_exp",106709,106709,false],["gross_profit_calc","admin_exp",17329,17329,false],["gross_profit_calc","other_op_exp_exp",1533,1533,false]]}},"financial_ratios":{"current_ratio":{"value":0.47635214446952595},"quick_ratio":{"value":0.31180135440180584},"net_profit_margin":{"value":-0.04779903117042678},"roa":{"value":-0.3352409143233021},"roe":{"value":0.4082098518221866},"debt_to_equity":{"value":-2.2176611934321184,"negative_equity":true},"asset_turnover":{"value":7.013550402894261},"altman_z_score":{"value":6.570843682669218},"roce":{"value":-0.44681617941529833}},"source_ids":{"financial_statement_id":"1752809","income_statement_id":"1752809","balance_sheet_id":"1752809"}}},"2021":{"UGP":{"fs_data":{"currency":"EUR","employees":2,"type_from_db":"UGP"},"income_data":{"net_turnover":297978,"cogs":138415,"gross_prof":159563,"sell_exp":149398,"admin_exp":13750,"oth_op_exp":52796,"income_before_income_taxes":-56381,"income_after_income_taxes":-56381,"net_income":-56381},"balance_data":{"cash":3468,"accounts_receivable":30113,"inventories":8443,"cur_assets":42024,"fixed_assets":6007,"non_cur_assets":6007,"assets":48031,"cur_liab":62808,"equity":-14777,"equities":48031},"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",138415,138415,false],["net_turnover_source","gross_profit_calc",159563,159563,false],["gross_profit_calc","selling_exp",149398,149398,false],["gross_profit_calc","admin_exp",13750,13750,false],["gross_profit_calc","other_op_exp_exp",52796,52796,false]]}},"financial_ratios":{"current_ratio":{"value":0.6690867405426061},"quick_ratio":{"value":0.5346611896573685},"net_profit_margin":{"value":-0.18921195524501808},"roa":{"value":-1.173846057754367},"roe":{"value":3.8154564525952495},"debt_to_equity":{"value":-4.250389118224267,"negative_equity":true},"asset_turnover":{"value":6.203868335033624},"altman_z_score":{"value":1.8746616061280372},"roce":{"value":3.8154564525952495}},"source_ids":{"financial_statement_id":"1396687","income_statement_id":"1396687","balance_sheet_id":"1396687"}}},"2020":{"UGP":{"fs_data":{"currency":"EUR","employees":2,"type_from_db":"UGP"},"income_data":{"net_turnover":160838,"cogs":66890,"gross_prof":93948,"sell_exp":49326,"admin_exp":4403,"oth_op_exp":1415,"income_before_income_taxes":38804,"income_after_income_taxes":38804,"net_income":38804},"balance_data":{"cash":7343,"accounts_receivable":19251,"inventories":20517,"cur_assets":47111,"fixed_assets":4924,"non_cur_assets":4924,"assets":52035,"cur_liab":10431,"equity":41604,"equities":52035},"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",66890,66890,false],["net_turnover_source","gross_profit_calc",93948,93948,false],["gross_profit_calc","selling_exp",49326,49326,false],["gross_profit_calc","admin_exp",4403,4403,false],["gross_profit_calc","other_op_exp_exp",1415,1415,false]]}},"financial_ratios":{"current_ratio":{"value":4.516441376665708},"quick_ratio":{"value":2.5495158661681527},"net_profit_margin":{"value":0.24126139345179623},"roa":{"value":0.7457288363601422},"roe":{"value":0.9326987789635612},"debt_to_equity":{"value":0.2507210845111047,"negative_equity":false},"asset_turnover":{"value":3.090958009032382},"altman_z_score":{"value":8.259553758243129},"roce":{"value":0.9326987789635612}},"source_ids":{"financial_statement_id":"1261997","income_statement_id":"1261997","balance_sheet_id":"1261997"}}}},"vid_data":{"has_data":true,"rating":{"Reitings":"B","Skaidrojums":"Jāuzlabo saistību izpilde","Informacijas_atjaunosanas_datums":"12.08.2026"},"pvn":{"Aktivs":"ir","Registrets":" 22.10.2020 ","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,"22.92","5.00","6.04",2,"***","***"],[2023,"46.25","3.16","4.28",2,"***","***"],[2022,"26.60","3.61","4.00",2,"***","***"]]},"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","2.78","0.21","0.13",2,"***","***"],["2026. gada 1. ceturksnis","11.42","1.21","1.58",2,"***","***"],["2025. gada 4. ceturksnis","5.42","0.42","0.62",2,"***","***"]]}},"raw_database_records":{"equity_capitals":{"columns":["equity_capital_type","amount","currency","date_from"],"data":[["PAID_UP_EQUITY",1400,"EUR","2019-09-17"],["REGISTERED_EQUITY",2800,"EUR","2019-09-17"]]},"financial_statements":{"columns":["year","employees","currency"],"data":[[2020,2,"EUR"],[2021,2,"EUR"],[2022,2,"EUR"],[2023,2,"EUR"],[2024,2,"EUR"]]},"insolvency_legal_person_proceeding":{"columns":["proceeding_id","debtor_cleaned_name","debtor_address","proceeding_started_on","proceeding_ended_on","proceeding_form","proceeding_type","proceeding_resolution_type","proceeding_resolution_name","entry_created_on","court_case_initial_number","court_code","court_name","creditor_applications_deadline_in_years","legislation_number","legislation_version"],"data":[[90128663,"SIA INTELLIGENT FORMULA TRADE","Ķekavas nov., Ķekava, Nākotnes iela 1","2021-09-09","2023-07-06","LEGAL_PROTECTION","NATIONAL","T15","parādnieks ir izpildījis tiesiskās aizsardzības procesa pasākumu plānu","2021-09-10 13:40:42","C33509021",1000055247,"Rīgas rajona tiesa",2,2,6]]},"memorandum_date":{"columns":["document_date"],"data":[["2019-08-27"]]},"register":{"columns":["sepa","regtype","type","registered","address","index","addressid","region","city","atvk"],"data":[["LV09ZZZ55403055361","K","SIA","2019-09-17","Ķekavas nov., Ķekava, Nākotnes iela 1",2123,105860058,100016470,100003831,"0800870"]]},"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","?     ","034220","Ķekava","22.92","5.00","6.04",2],[2023,"sabiedrība ar ierobežotu atbildību","4729  ","034220","Ķekava","46.25","3.16","4.28",2],[2022,"sabiedrība ar ierobežotu atbildību","4729  ","034220","Ķekava","26.60","3.61","4.00",2]]},"pdb_pvnmaksataji_odata":{"columns":["Aktivs","Registrets","Buvniecibas_pazime","PVN139_2_pazime"],"data":[["ir"," 22.10.2020 ","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":[["INTELLIGENT FORMULA TRADE SIA","2025. gada 4. ceturksnis","5.42","4.81","0.43","0.42","0.62","2"],["INTELLIGENT FORMULA TRADE SIA","2026. gada 1. ceturksnis","11.42","8.63","0.00","1.21","1.58","2"],["INTELLIGENT FORMULA TRADE SIA","2026. gada 2. ceturksnis","2.78","2.44","0.0","0.21","0.13","2"]]},"income_statements":{"columns":["net_turnover","cogs","gross_prof","sell_exp","admin_exp","oth_op_exp","income_before_income_taxes","income_after_income_taxes","net_income","provision_for_income_taxes","extra_dividends","oth_op_rev","interest_expenses"],"data":[[160838,66890,93948,49326,4403,1415,38804,38804,38804,null,null,null,null],[297978,138415,159563,149398,13750,52796,-56381,-56381,-56381,null,null,null,null],[213247,76519,136728,106709,17329,1533,11157,6787,-10193,4370,16980,null,null],[192766,142094,50672,59675,14175,2493,-27538,-27538,-27538,null,null,978,2845],[231715,185935,45780,20307,13252,1531,5896,3234,-7373,2662,10607,null,4794]]},"balance_sheets":{"columns":["cash","accounts_receivable","inventories","cur_assets","fixed_assets","non_cur_assets","assets","cur_liab","equity","equities","non_cur_liab"],"data":[[7343,19251,20517,47111,4924,4924,52035,10431,41604,52035,null],[3468,30113,8443,42024,6007,6007,48031,62808,-14777,48031,null],[796,16470,9112,26378,4027,4027,30405,55375,-24970,30405,null],[4315,26610,6371,37296,3435,3435,40731,93239,-52508,40731,null],[1056,31115,3935,36106,3809,3809,39915,57396,-59881,39915,42400]]}}}