retrieving record
LVLatvia
Source
Reported
Navaam calculates
Navaam checks
| Ratio | 2008 | 2009 | 2010 | 2011 | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 | Reading |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Equity ratio | -31.1% | -13.6% | -34.2% | -132.0% | -135.0% | -134.5% | -131.5% | -59.1% | 20.7% | 10.6% | 7.3% | 3.5% | 1.8% | -11.5% | -7.1% | -3.6% | -11.7% | -12.3% | Weak |
| Net margin | -13.2% | 5.4% | -17.6% | -41.9% | -9.8% | 0.5% | 3.0% | 6.8% | 0.0% | 1.6% | 0.7% | -1.8% | -190.5% | -68.5% | -10.9% | 5.1% | -15.8% | -5.7% | Weak |
| ROA | -44.0% | 16.8% | -62.0% | -105.9% | -20.6% | 1.0% | 6.0% | 13.3% | 0.0% | 1.2% | 0.5% | -0.9% | -28.1% | -13.2% | -4.7% | 2.5% | -8.3% | -3.0% | Weak |
| ROE | — | — | — | — | — | — | — | — | 0.2% | 11.4% |
| 7.1% |
| -26.9% |
| -1552.9% |
| — |
| — |
| — |
| — |
| — |
| — |
From the common chart of accounts Navaam reads out of this registry’s lines (see Classification below). Days-based metrics depend on the sector and carry no reading.
| Metric | 2008 | 2009 | 2010 | 2011 | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 | Reading |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Current ratio | 0.31× | 0.43× | 0.31× | 0.26× | 0.36× | 0.32× | 0.56× | 0.52× | 1.27× | 0.64× | 0.36× | 1.10× | 1.52× | 0.75× | 0.43× | 0.23× | 0.39× | 0.27× | Weak |
| Quick ratio | 0.30× | 0.41× | 0.29× | 0.24× | 0.35× | 0.31× | 0.53× | 0.48× | 1.21× | 0.59× | 0.32× | 1.06× | 1.49× | 0.72× | 0.39× | 0.20× | 0.35× | 0.24× | Weak |
| Cash ratio | 0.04× | 0.03× | 0.02× | 0.02× | 0.03× | 0.04× | 0.07× | 0.05× | 0.74× | 0.17× | 0.05× | 0.77× | 1.13× | 0.38× | 0.16× | 0.06× | 0.09× | 0.02× | — |
| Working capital | −€53.8M | −€42.2M | −€44.1M | −€77.9M | −€56.6M | −€70.5M | −€33.6M | −€33.2M | €16.3M | −€29.6M | −€79.7M | €15.9M | €68.8M | −€51M | −€132.8M | −€380M | −€216.4M | −€345M | Weak |
| Days sales outstanding | 37 days | 49 days | 31 days | 36 days | 41 days | 38 days | 37 days | 36 days | 41 days | 42 days | 29 days | 33 days | 122 days | 126 days | 39 days | 37 days | 43 days | 49 days | — |
| Liabilities to equity | — | — | — | — | — | — | — | — | 3.83× | 8.45× | 12.67× | 27.64× | 54.23× | — | — | — | — | — | — |
How Navaam maps this registry’s filed lines onto its common chart of accounts. Reported entries name the line codes used; derived entries show the arithmetic.
| Account | Value | Basis | From |
|---|---|---|---|
| Current assets | €112.1M | Reported | total_current_assets |
| Cash and bank | €29.1M | Reported | cash |
| Trade receivables | €66.5M | Reported | accounts_receivable |
| Inventories | €16M | Reported | inventories |
| Non-current assets | €1.2B | Reported | total_non_current_assets |
| Current liabilities | €492.1M | Reported | current_liabilities |
| Non-current liabilities | €853.1M | Reported | non_current_liabilities |
| Total liabilities | €1.4B | Derived | Total assets − Equity |
| Personnel costs | €107.2M | Reported | by_nature_labour_expenses |
| Depreciation and amortisation | €91.1M | Reported | by_nature_depreciation_expenses |
| Finance costs | €63.9M | Reported | interest_expenses |
| Profit before tax | €33.7M | Reported | income_before_income_taxes |
| Income tax | €17,000 | Reported | provision_for_income_taxes |
| Line | 2008 | 2009 | 2010 | 2011 | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 | Change |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | 202.8 | 206.8 | 204.4 | 202.4 | 194.7 | 195.9 | 254.2 | 235.4 | 249.8 | 302.4 | 402 | 502.3 | 138.9 | 198.3 | 495.5 | 664.2 | 746 | 779 | +33 |
| Net income | -26.7 | 11.1 | -35.9 | -84.8 | -19.1 | 1 | 7.7 | 16 | 0.1 | 4.7 | 3 | -9.1 | -264.6 | -135.7 | -54.2 | 33.7 | -118.2 | -44.3 | +73.8 |
| Equity | -18.8 | -9 | -19.8 | -105.6 | -125.1 | -124.6 | -168.8 | -71.2 | 59.6 | 41.1 | 41.7 | 33.9 | 17 | -118.3 | -82 | -48.3 | -165.3 | -183.6 | −18.3 |
| Total assets | 60.6 | 66.3 | 57.9 | 80 | 92.7 | 92.6 | 128.3 | 120.5 | 287.9 | 388.6 | 569.4 | 971.2 | 941 | 1,025.2 | 1,158.9 | 1,324.7 | 1,415.8 | 1,496 | +80.2 |
| Profit & loss | |||||||||||||||||||
| Net turnover | 202.8 | 206.8 | 204.4 | 202.4 | 194.7 | 195.9 | 254.2 | 235.4 | 249.8 | 302.4 | 402 | 502.3 | 138.9 | 198.3 | 495.5 | 664.2 | 746 | 779 | +33 |
| Material expenses | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | −0 |
| Labour expenses | 26.7 | 21.9 | 18.7 | 21.6 | 33 | 29.2 | 38.1 | 37.5 | 41.9 | 49.9 | 58.4 | 74.5 | 58 | 51.8 | 76.7 | 107.2 | 131.4 | 153.2 | +21.9 |
| Depreciation | 1.8 | 3.1 | 2.9 | 3.2 | 2.9 | 3.9 | 6.1 | 6.9 | 7 | 17.4 | 27.8 | 70.9 | 137.5 | 51.6 | 74.3 | 91.1 | 152.2 | 130.4 | −21.8 |
| Other operating expenses | 204.1 | 174.9 | 246.7 | 281.4 | 213.1 | 194.4 | 255.4 | 258.1 | 241.3 | 272.9 | 321.5 | 340.8 | 161 | 184.2 | 389.4 | 453.2 | 524.1 | 460.2 | −63.9 |
| Interest expenses | 1 | 2 | 3.8 | 17.3 | 4.9 | 6.2 | 4 | 5.4 | 10.6 | 19.3 | 28.1 | 41.3 | 49.7 | 51.5 | 59 | 63.9 | 93.5 | 105.7 | +12.2 |
| Income before income taxes | -30.4 | 13.2 | -41.2 | -95.3 | -21.8 | 2.1 | 10.6 | 20.4 | 2.1 | 5.9 | 4.6 | -7.2 | -262.9 | -134.2 | -52.2 | 33.7 | -118.2 | -44.3 | +73.8 |
| Income taxes | 0 | 0 | 0 | 0 | 0.1 | 0.2 | 0.6 | 0.7 | 0.7 | 0.8 | 1.6 | 1.9 | 1.7 | 1.5 | 2 | 0 | 0 | 0 | +0 |
| Net income | -26.7 | 11.1 | -35.9 | -84.8 | -19.1 | 1 | 7.7 | 16 | 0.1 | 4.7 | 3 | -9.1 | -264.6 | -135.7 | -54.2 | 33.7 | -118.2 | -44.3 | +73.8 |
| Balance sheet | |||||||||||||||||||
| Cash | 3.3 | 2.4 | 1.6 | 2.5 | 2.6 | 4.5 | 5.4 | 3.1 | 45.2 | 13.9 | 6.7 | 123.8 | 148.3 | 79.3 | 38 | 29.1 | 33.2 | 11.2 | −21.9 |
| Marketable securities | 0 | 0 | 0 | 3.5 | 6.5 | 7 | 9.1 | 7 | 0 | 0 | 1.1 | 1.8 | 0 | 0 | 0 | 0.5 | 0.2 | 0.8 | +0.5 |
| Accounts receivable | 20.4 | 27.8 | 17.3 | 19.8 | 22 | 20.1 | 25.9 | 23.1 | 28.4 | 34.4 | 31.6 | 45.1 | 46.6 | 68.2 | 53.3 | 66.5 | 88.4 | 103.9 | +15.6 |
| Inventories | 0.9 | 1.1 | 1.4 | 1.5 | 1.4 | 1.2 | 1.7 | 2.3 | 3.4 | 4.4 | 5.6 | 6.9 | 5.1 | 7.7 | 10.9 | 16 | 14.3 | 12.6 | −1.7 |
| Total current assets | 24.6 | 31.2 | 20.3 | 27.3 | 32.5 | 32.9 | 42.2 | 35.5 | 77 | 52.7 | 45 | 177.7 | 199.9 | 155.2 | 102.3 | 112.1 | 136.1 | 128.6 | −7.5 |
| Long-term investments | 8.6 | 8.1 | 22.7 | 31 | 32.7 | 31.5 | 43.9 | 39.3 | 38.2 | 14.8 | 18.3 | 22.1 | 21.3 | 25.7 | 76.4 | 93.1 | 134.4 | 166.4 | +31.9 |
| Fixed assets | 25.2 | 24.4 | 12 | 9.3 | 15 | 16.3 | 25.7 | 29.2 | 156.2 | 304.3 | 488.7 | 751.9 | 700.9 | 826.3 | 962.6 | 1,101.4 | 1,123.7 | 1,176.1 | +52.5 |
| Intangible assets | 2.2 | 2.6 | 3 | 12.4 | 12.6 | 11.9 | 16.5 | 16.6 | 16.6 | 16.8 | 17.3 | 19.6 | 18.9 | 18.1 | 17.6 | 18.2 | 21.6 | 24.9 | +3.3 |
| Total non-current assets | 36 | 35 | 37.6 | 52.8 | 60.2 | 59.7 | 86.2 | 85 | 210.9 | 335.9 | 524.4 | 793.6 | 741.1 | 870.1 | 1,056.7 | 1,212.6 | 1,279.7 | 1,367.4 | +87.7 |
| Total assets | 60.6 | 66.3 | 57.9 | 80 | 92.7 | 92.6 | 128.3 | 120.5 | 287.9 | 388.6 | 569.4 | 971.2 | 941 | 1,025.2 | 1,158.9 | 1,324.7 | 1,415.8 | 1,496 | +80.2 |
| Current liabilities | 78.4 | 73.4 | 64.4 | 105.2 | 89.1 | 103.4 | 75.7 | 68.7 | 60.7 | 82.4 | 124.8 | 161.7 | 131.1 | 206.1 | 235.1 | 492.1 | 352.5 | 473.6 | +121.1 |
| Non-current liabilities | 1 | 1.9 | 13.3 | 46.3 | 82 | 81.2 | 177.9 | 94.3 | 142.7 | 238.2 | 382.5 | 755.8 | 738.2 | 901.6 | 974.4 | 853.1 | 1,198.8 | 1,175 | −23.9 |
| Provisions | 0 | 0 | 0 | 34.2 | 46.7 | 32.6 | 43.6 | 28.7 | 24.9 | 26.9 | 20.5 | 19.8 | 54.7 | 35.8 | 31.4 | 27.9 | 29.8 | 31.1 | +1.3 |
| Equity | -18.8 | -9 | -19.8 | -105.6 | -125.1 | -124.6 | -168.8 | -71.2 | 59.6 | 41.1 | 41.7 | 33.9 | 17 | -118.3 | -82 | -48.3 | -165.3 | -183.6 | −18.3 |
| Total equity and liabilities | 60.6 | 66.3 | 57.9 | 80 | 92.7 | 92.6 | 128.3 | 120.5 | 287.9 | 388.6 | 569.4 | 971.2 | 941 | 1,025.2 | 1,158.9 | 1,324.7 | 1,415.8 | 1,496 | +80.2 |