Gornell Valduse OÜ (11413567)

Gornell Valduse OÜ

Legal form:

Private limited company

Registry code:

11413567

VAT no.:

EE102282739

Fiscal-year period:

01.01 - 31.12

Established:

09.08.2007 (17)

Former business names:

Medicum Valduse OÜ, Saxon Consulting OÜ

Capital:

2 560 EUR

Address:

Harju maakond, Tallinn, Lasnamäe linnaosa, Punane tn 61

Status:

Registered

Contacts

Email:

medicum@medicum.ee

Phone:

+372 5012756

Phone:

+372 6050770

Website:

www.medicum.ee

Industries

PROFESSIONAL, SCIENTIFIC AND TECHNICAL ACTIVITIES
Activities of head offices and management consultancy activities
Management consultancy
Business and other management consultancy
70221 - Business consultancy and other management advice

VAT liability

	Start	End
EE102282739	01.07.2025
EE102282739	01.02.2023	30.06.2025
EE102282739	02.09.2020	31.01.2023
EE102282739	25.08.2020	01.09.2020
Aktsiaselts Medicum Tervishoiuteenused
Gornell Valduse OÜ
Medicum Perearstikeskus AS
Medicum Taastusravi OÜ
Aktsiaselts Medicum Tervishoiuteenused
Gornell Valduse OÜ
Medicum Perearstikeskus AS

Annual reports

	Period	Submitted
2024	01.01.2024 - 31.12.2024	-
2023	01.01.2023 - 31.12.2023	08.07.2024	Valid
2022	01.01.2022 - 31.12.2022	16.07.2023	Valid
2021	01.01.2021 - 31.12.2021	28.12.2022	Valid
2020	01.01.2020 - 31.12.2020	17.05.2022	Valid
2019	01.01.2019 - 31.12.2019	31.10.2020	Valid
2018	01.01.2018 - 31.12.2018	30.09.2019	Valid
2017	01.01.2017 - 31.12.2017	23.04.2019	Valid
2016	01.01.2016 - 31.12.2016	14.09.2017	Valid
2015	01.01.2015 - 31.12.2015	08.12.2016	Valid
2014	01.01.2014 - 31.12.2014	05.01.2016	Valid
2013	01.01.2013 - 31.12.2013	10.03.2015	Valid
2012	01.01.2012 - 31.12.2012	04.12.2014	Valid
2011	01.01.2011 - 31.12.2011	26.09.2012	Valid
2010	01.01.2010 - 31.12.2010	25.05.2012	Valid
2009	01.01.2009 - 31.12.2009	16.06.2011	Valid
2008	01.01.2008 - 31.12.2008	29.07.2010	Valid
2007	09.08.2007 - 31.12.2007	29.07.2010	Valid

Unsubmitted declarations

✓ No unsubmitted declarations as of 06.07.2025.

Tax debt

✓ None

Unsubmitted reports

✓ Missing

Unsubmitted decl.

✓ Missing

Court decisions

Official notices

TTJA decisions

Real estate

.ee domains

Tax data

	State taxes	Labour taxes	Taxable turnover	Employees
2025 Q1	244 533 €	0 €	80 034 €20.5%	-
Kokku 2025:	244 533 €	0 €	80 034 €
2024 Q4	2 636 €	0 €	66 437 €36.2%	-
2024 Q3	8 295 €	839 €	104 180 €114.7%	-
2024 Q2	4 172 €	0 €	48 531 €30.1%	-
2024 Q1	5 299 €	1 556 €	69 440 €119.0%	-
Kokku 2024:	20 402 €	2 395 €	288 588 €48.2%
2023 Q4	5 757 €	0 €	31 712 €1.6%	-
2023 Q3	2 632 €	1 750 €	32 220 €44.0%	-
2023 Q2	6 550 €	0 €	57 525 €21.5%	-
2023 Q1	3 909 €	0 €	73 247 €179.5%	-
Kokku 2023:	18 848 €	1 750 €	194 704 €3.8%
2022 Q4	4 132 €	0 €	26 208 €19.5%	-
2022 Q3	3 321 €	0 €	21 939 €6.1%	-
2022 Q2	4 547 €	0 €	23 366 €82.2%	-
2022 Q1	2 578 €	0 €	130 971 €68.1%	-
Kokku 2022:	14 578 €	0 €	202 484 €61.5%
2021 Q4	12 787 €	0 €	411 205 €940.7%	-
2021 Q3	6 663 €	0 €	39 513 €24.6%	-
2021 Q2	8 297 €	0 €	52 429 €130.2%	-
2021 Q1	1 324 €	0 €	22 779 €74.0%	-
Kokku 2021:	29 071 €	0 €	525 926 €500.2%
2020 Q4	15 337 €	0 €	87 629 €	-
2020 Q3	0 €	0 €	0 €	-
Kokku 2020:	15 337 €	0 €	87 629 €

Debts to the tax authority

✓ No tax debt as of 06.07.2025

2025 Q1

Turnover

Amount

80 034 €

Monthly average

26 678 €

Per employee

0 €

Equity ratio

1 042,11%

Labour taxes

Turnover ratio

0,00%

Tax ratio

0,00%

Monthly average

0 €

Per employee

0 €

State taxes

Monthly average

81 511 €

Turnover ratio

305,54%

Estimated salary

Gross salary

0 €

Net salary

0 €

Aggregate data

	2019	2020	2021	2022	2023
Current assets	949 853 €	10 321 441 €986.6%	13 167 451 €27.6%	3 760 130 €71.4%	6 497 496 €72.8%
Non-current assets	11 425 920 €	13 290 655 €16.3%	15 602 864 €17.4%	19 267 312 €23.5%	19 790 284 €2.7%
Varad kokku	12 375 773 €	23 612 096 €90.8%	28 770 316 €21.8%	23 027 444 €20.0%	26 287 780 €14.2%
Short-term liabilities	2 417 284 €	10 114 253 €318.4%	14 516 106 €43.5%	5 869 512 €59.6%	3 778 710 €35.6%
Pikaajalised kohustised	3 996 891 €	4 859 034 €21.6%	2 149 150 €55.8%	5 214 177 €142.6%	6 128 079 €17.5%
Kohustised kokku	6 414 175 €	14 973 287 €133.4%	16 665 256 €11.3%	11 083 689 €33.5%	9 906 789 €10.6%
Osa- või aktsiakapital	2 556 €	2 556 €0.0%	2 556 €0.0%	2 556 €0.0%	2 556 €0.0%
Jaotamata kasum	5 221 763 €	5 639 042 €8.0%	5 612 901 €0.5%	8 469 039 €50.9%	11 471 460 €35.5%
Puhaskasum	737 279 €	2 997 211 €306.5%	6 489 602 €116.5%	3 472 159 €46.5%	4 906 976 €41.3%
Omakapital	5 961 598 €	8 638 809 €44.9%	12 105 059 €40.1%	11 943 754 €1.3%	16 380 992 €37.2%
Turnover	14 526 067 €	23 307 918 €60.5%	31 552 028 €35.4%	25 923 034 €17.8%	22 806 124 €12.0%
Kasumimarginaal	5.08%	12.86%153.4%	20.57%59.9%	13.39%34.9%	21.52%60.6%

	Date of birth	Role	Start	Valid
Jaanus Vool	01.07.1970 (55)	Board member	29.10.2007	yes

	Birth or registration date	Role	Share	%	Type	Start
Osaühing GORNELL	09.01.2003 (22)	Shareholder	2 048,00 EUR	80	Sole ownership	21.11.2024
Gornell Valduse OÜ	09.08.2007 (17)	Shareholder	384,00 EUR	15	Sole ownership	27.06.2025
Jaanus Vool	01.07.1970 (55)	Shareholder	128,00 EUR	5	Sole ownership	21.11.2024

	Date of birth	Control	Start
Jaanus Vool	01.07.1970 (55)	Direct holding	19.10.2018

Holdings in companies

	Registered	Role	Share	%	Type	Start
Gornell Varahaldus OÜ	24.04.2014	Shareholder	2 500,00 EUR	100	Sole ownership	27.06.2025
OÜ Gornell Eriarstiabi	22.02.2018	Shareholder	2 500,00 EUR	100	Sole ownership	27.06.2025
Gornell Valduse OÜ	09.08.2007	Shareholder	384,00 EUR	15	Sole ownership	27.06.2025

Regulations

	Date	Type	Deadline	Status
Ä 10111134 / 12	27.06.2025	Entry - Amendment entry		Entered into force (27.06.2025)
Ä 10111134 / 13	27.06.2025	Entry - Amendment entry		Entered into force (27.06.2025)
Ä 10111134 / M7	25.06.2025	Order to remedy deficiencies - Amendment entry	27.07.2025	Deficiencies remedied (27.06.2025)
Ä 10111134 / 11	21.11.2024	Entry - Second, constitutive merger entry (on acquiring entity’s registry card)		Entered into force (21.11.2024)
Ä 10111134 / 10	23.09.2024	Entry - Amendment entry		Entered into force (23.09.2024)
Ä 10111134 / M6	08.07.2024	Fine-warning order – annual report not filed	07.08.2024	Deficiencies remedied (09.07.2024)
Ä 10111134 / 9	01.09.2023	Entry - Amendment entry		Entered into force (01.09.2023)
Ä 10111134 / 7	14.04.2021	Entry - Second, constitutive merger entry (on acquiring entity’s registry card)		Entered into force (14.04.2021)
K 10111134 / 8	14.04.2021	Entry - Commercial-pledge opening entry		Entered into force (14.04.2021)
Ä 10111134 / 6	03.12.2020	Entry - Second, constitutive merger entry (on acquiring entity’s registry card)		Entered into force (03.12.2020)
Ä 10111134 / 5	17.01.2018	Entry - Amendment entry		Entered into force (17.01.2018)
Ä 10111134 / 4	30.11.2017	Entry - Amendment entry		Entered into force (30.11.2017)
Ä 10111134 / 3	14.09.2016	Entry - Amendment entry		Entered into force (14.09.2016)
Ä 10111134 / M5	25.08.2014	Warning for deletion from register – annual report not filed	21.02.2015	Deficiencies remedied (10.03.2015)
Ä 10111134 / M4	27.02.2012	Warning for deletion from register – annual report not filed - File-document inspection	28.08.2012	Deficiencies remedied (25.05.2012)
Ä 10111134 / M3	17.02.2011	Warning for deletion from register – annual report not filed - Additional file-document inspection		Deficiencies remedied (16.06.2011)
Ä 111134 / M2	19.01.2010	Warning for deletion from register – annual report not filed - File-document inspection	27.01.2011	Deficiencies remedied (29.07.2010)
Ä 111134 / M1	19.11.2009	Reporting-fine order - Additional file-document inspection	06.01.2010	Entered into force (22.12.2009)
Ä 111134 / 2	29.10.2007	Entry - Amendment entry		Entered into force (29.10.2007)
Ä 111134	09.08.2007	Entry - Initial entry		Entered into force (09.08.2007)

Official announcements

	Date
Notice of company merger	22.11.2024
Notice of company merger	15.04.2021
Notice of conclusion of a public limited company merger agreement	03.02.2021
Notice of company merger	04.12.2020