Dzērbenes pagasta zemnieku saimniecība "KALNA-BRODI"Active
Key figures
Ratios
2025Balance sheet structure
Dividends
calculatedPaid out in dividends approximately 8524 € (3% of equity at the end of the previous year).
Low confidence: the company does not file a cash flow statement, so the amount is an estimate from changes in equity — it may also include other reductions of equity (e.g. a share capital reduction).
Summary of financial statements2010–2025
| 2010 | 2011 | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 | |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Balance sheet — assets | ||||||||||||||||
| Total current assets | 46 472 | 36 913 | 42 683 | 43 552 | 75 900 | 80 686 | 105 333 | 122 852 | 104 341 | 124 799 | 143 943 | 123 961 | 160 883 | 166 461 | 186 708 | 225 549 |
| Total non-current assets | 53 413 | 55 708 | 59 439 | 59 570 | 88 732 | 105 898 | 95 481 | 110 174 | 112 182 | 112 176 | 102 822 | 120 098 | 118 692 | 105 091 | 94 527 | 88 010 |
| Total assets | 99 885 | 92 621 | 102 122 | 103 122 | 164 632 | 186 584 | 200 814 | 233 026 | 216 523 | 236 975 | 246 765 | 244 059 | 279 575 | 271 552 | 281 235 | 313 559 |
| Balance sheet — liabilities and equity | ||||||||||||||||
| Current liabilities | 7453 | 6809 | 5848 | 3136 | 4760 | 8773 | 651 | 1693 | 754 | 1672 | 886 | 888 | 1203 | 1438 | 2283 | 1354 |
| Non-current liabilities | 16 955 | 11 252 | 8206 | 4985 | 2255 | 3792 | 3792 | 13 297 | 13 269 | 4943 | 0 | 0 | 0 | 0 | 0 | 0 |
| Total liabilities | 24 408 | 18 061 | 14 054 | 8121 | 7015 | 12 565 | 4443 | 14 990 | 14 023 | 6615 | 886 | 888 | 1203 | 1438 | 2283 | 1354 |
| Share capital | — | — | — | — | — | — | — | — | — | — | — | — | — | — | — | — |
| Retained earnings of previous periods | — | — | — | — | — | — | — | — | — | — | — | — | — | — | — | — |
| Profit for the year | 21 595 | 11 560 | 24 516 | 17 457 | 30 908 | 24 475 | 22 352 | 21 752 | 25 208 | 53 374 | 15 519 | 1481 | 35 201 | 1977 | 19 530 | 41 777 |
| Total equity | 75 477 | 74 560 | 88 068 | 95 001 | 157 617 | 174 019 | 196 371 | 218 036 | 202 500 | 230 360 | 245 879 | 243 171 | 278 372 | 270 114 | 278 952 | 312 205 |
| Income statement | ||||||||||||||||
| Sales revenue | 33 651 | 43 474 | 44 445 | 37 459 | 65 102 | 64 378 | 56 292 | 71 843 | 77 907 | 85 523 | 81 337 | 75 283 | 93 080 | 72 911 | 75 682 | 95 621 |
| Operating profit | 23 009 | 12 633 | 25 231 | 17 905 | 31 538 | 25 119 | 22 573 | 22 023 | 25 695 | 53 709 | 15 577 | 1481 | 35 201 | 1977 | 19 530 | 41 777 |
| EBITDA | 28 002 | 17 361 | 30 639 | 23 974 | 39 374 | 34 277 | 32 989 | 32 730 | 38 433 | 66 014 | 26 931 | 15 393 | 49 004 | 15 574 | 30 548 | 50 925 |
| Profit before income tax | 21 796 | 11 774 | 24 738 | 17 693 | 31 295 | 24 886 | 22 352 | 21 752 | 25 208 | 53 374 | 15 519 | 1481 | 35 201 | 1977 | 19 530 | 41 777 |
| Profit for the reporting year | 21 595 | 11 560 | 24 516 | 17 457 | 30 908 | 24 475 | 22 352 | 21 752 | 25 208 | 53 374 | 15 519 | 1481 | 35 201 | 1977 | 19 530 | 41 777 |
| Labour costs | 609 | 757 | 2766 | 3738 | 5921 | 6664 | 6848 | 7059 | 14 159 | 19 222 | 17 463 | 22 259 | 22 259 | 27 598 | 31 098 | 32 608 |
| Depreciation of non-current assets | 4993 | 4728 | 5408 | 6069 | 7836 | 9158 | 10 416 | 10 707 | 12 738 | 12 305 | 11 354 | 13 912 | 13 803 | 13 597 | 11 018 | 9148 |
| Other indicators | ||||||||||||||||
| Employees | 0 | 0 | 1 | 1 | 1 | 1 | 1 | 1 | 3 | 3 | 3 | 3 | 3 | 3 | 3 | 3 |
| Calculated dividend | — | 12 477 | 11 008 | 10 524 | 0 | 8073 | 0 | 0 | 40 744 | 25 514 | 0 | 4189 | 0 | 10 235 | 10 692 | 8524 |
A dash (—) means the report has not been filed or the line is not reported; 0 is a zero stated in the report.
Connections graph
Related companies
Summary: Dzērbenes pagasta zemnieku saimniecība "KALNA-BRODI"
Overview
Dzērbenes pagasta zemnieku saimniecība "KALNA-BRODI" (reg. no. 49501007480) is a farm. The company was registered in 1992 and has been in the register for 34 years. Registered address: Cēsu nov., Dzērbenes pag., "Kalna Brodi".
Financial results
Revenue in 2025 was 95 621 €, up 26,3% on the previous year (75 682 €). From 2010 to 2025, revenue grew by an average of 7,2% per year. This is the company's highest revenue among the published years (2010–2025). Net profit for 2025 was 41 777 € (43,7% of revenue). The company was profitable in all 16 published years. In 2025 the company had 3 employees. Revenue per employee was 31 874 €. At the end of 2025, total assets were 313 559 € and equity 312 205 € (99,6% of assets).
Data sources and freshness
Register data (name, address, legal form, board and owners) and annual report figures come from the open data of the Register of Enterprises of the Republic of Latvia (CC0); entity.lv updates them daily. Data as of 03.11.2026. Changes, averages and ratios are calculated by entity.lv from open data and are not an official assessment.