CM Games OÜ (11617092)

CM Games OÜ

Legal form:

Private limited company

Registry code:

11617092

VAT no.:

EE101406176

Fiscal-year period:

01.01 - 31.12

Established:

19.03.2009 (16)

Former business names:

Osaühing Creative Mobile, Osaühing D.V.Entail

Capital:

13 200 EUR

Address:

Harju maakond, Tallinn, Mustamäe linnaosa, A. H. Tammsaare tee 92

Status:

Registered

Contacts

Email:

office@cm.games

Phone:

+372 5094645

Industries

WHOLESALE AND RETAIL TRADE
Retail trade
Retail sale of other household goods
Retail sale of furniture, lighting, tableware and other household articles
47559 - Retail sale of other household goods n.e.c.
PUBLISHING, BROADCASTING AND CONTENT PRODUCTION AND DISTRIBUTION
Publishing
Software publishing
58211 - Publishing of video games

VAT liability

	Start	End
EE101406176	01.11.2010

Annual reports

	Period	Submitted
2024	01.01.2024 - 31.12.2024	14.03.2025	Valid
2023	01.01.2023 - 31.12.2023	04.04.2024	Valid
2022	01.01.2022 - 31.12.2022	17.03.2023	Valid
2021	01.01.2021 - 31.12.2021	20.04.2022	Valid
2020	01.01.2020 - 31.12.2020	19.04.2021	Valid
2019	01.01.2019 - 31.12.2019	01.04.2020	Valid
2018	01.01.2018 - 31.12.2018	20.03.2019	Valid
2017	01.01.2017 - 31.12.2017	06.04.2018	Valid
2016	01.01.2016 - 31.12.2016	05.04.2017	Valid
2015	01.01.2015 - 31.12.2015	20.04.2016	Valid
2014	01.01.2014 - 31.12.2014	30.04.2015	Valid
2013	01.01.2013 - 31.12.2013	16.05.2014	Valid
2012	01.01.2012 - 31.12.2012	20.06.2013	Valid
2011	01.01.2011 - 31.12.2011	28.09.2012	Valid
2010	01.01.2010 - 31.12.2010	29.06.2011	Valid
2009	19.03.2009 - 31.12.2009	28.09.2010	Valid

Unsubmitted declarations

✓ No unsubmitted declarations as of 26.06.2025.

Tax debt

56.5K€

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	212 124 €	205 248 €	1 538 791 €28.3%	18
Kokku 2025:	212 124 €	205 248 €	1 538 791 €
2024 Q4	145 377 €	164 339 €	2 146 792 €42.2%	32
2024 Q3	131 770 €	139 436 €	3 711 001 €43.7%	33
2024 Q2	215 675 €	235 761 €	2 582 075 €18.4%	32
2024 Q1	170 303 €	199 547 €	3 164 811 €10.0%	33
Kokku 2024:	663 125 €	739 083 €	11 604 678 €40.2%
2023 Q4	218 717 €	254 114 €	3 517 525 €22.0%	37
2023 Q3	190 619 €	218 361 €	4 507 509 €2.8%	40
2023 Q2	230 837 €	245 730 €	4 382 932 €37.5%	41
2023 Q1	250 442 €	265 094 €	7 014 018 €2.8%	45
Kokku 2023:	890 615 €	983 298 €	19 421 984 €4.6%
2022 Q4	235 316 €	259 346 €	6 824 495 €43.2%	46
2022 Q3	253 001 €	267 669 €	4 766 603 €3.5%	48
2022 Q2	229 476 €	254 549 €	4 603 963 €10.4%	52
2022 Q1	213 268 €	228 192 €	4 171 701 €18.5%	55
Kokku 2022:	931 060 €	1 009 756 €	20 366 763 €0.5%
2021 Q4	256 402 €	271 442 €	5 116 161 €32.3%	54
2021 Q3	240 105 €	253 116 €	3 867 167 €27.1%	54
2021 Q2	236 065 €	251 776 €	5 304 334 €11.2%	52
2021 Q1	174 424 €	192 459 €	5 973 542 €12.5%	55
Kokku 2021:	906 995 €	968 793 €	20 261 204 €2.7%
2020 Q4	296 798 €	312 788 €	5 307 797 €5.4%	63
2020 Q3	256 207 €	271 609 €	5 034 964 €22.1%	62
2020 Q2	154 118 €	171 777 €	6 465 109 €60.9%	64
2020 Q1	264 881 €	283 606 €	4 018 421 €	66
Kokku 2020:	972 004 €	1 039 779 €	20 826 291 €

Revenue by industry

	2022	2023	2024
Publishing of video games	10 892 189 €	10 722 570 €	6 290 776 €
Retail sale of other household goods n.e.c.			5 340 €
Retail sale via mail order or the internet	400 €	500 €

Debts to the tax authority

	Amount	Deferred	Disputed
Unemployment insurance contribution	42,69 €	42,69 €	0,00 €
Social tax	35 680,72 €	35 680,72 €	0,00 €
Special-case income tax	159,52 €	159,52 €	0,00 €
Withheld income tax	20 625,33 €	20 625,33 €	0,00 €
Total	56 508,26 €	56 508,26 €	0,00 €

2025 Q1

Turnover

Amount

1 538 791 €

Monthly average

512 930 €

Per employee

28 496 €

Equity ratio

3 885,84%

Labour taxes

Turnover ratio

13,34%

Tax ratio

96,76%

Monthly average

68 416 €

Per employee

2 737 €

State taxes

Monthly average

70 708 €

Turnover ratio

13,79%

Estimated salary

Gross salary

4 849 €

Net salary

3 752 €

Aggregate data

	2019	2020	2021	2022	2023	2024
Current assets	2 763 195 €	2 007 367 €27.4%	1 867 983 €6.9%	2 644 836 €41.6%	1 818 449 €31.2%	12 739 484 €600.6%
Non-current assets	11 272 852 €	8 116 019 €28.0%	6 626 955 €18.3%	10 335 517 €56.0%	12 299 559 €19.0%	1 578 672 €87.2%
Varad kokku	14 036 047 €	10 123 386 €27.9%	8 494 938 €16.1%	12 980 353 €52.8%	14 118 008 €8.8%	14 318 156 €1.4%
Short-term liabilities	1 690 882 €	2 908 253 €72.0%	3 274 018 €12.6%	1 487 122 €54.6%	2 420 193 €62.7%	3 429 097 €41.7%
Pikaajalised kohustised	-	1 016 600 €	4 213 354 €314.5%	597 229 €85.8%	131 102 €78.0%	-
Kohustised kokku	1 690 882 €	3 924 853 €132.1%	7 487 372 €90.8%	2 084 351 €72.2%	2 551 295 €22.4%	3 429 097 €34.4%
Osa- või aktsiakapital	3 195 €	3 195 €0.0%	3 195 €0.0%	13 200 €313.1%	13 200 €0.0%	13 200 €0.0%
Jaotamata kasum	12 214 959 €	12 341 970 €1.0%	6 173 501 €50.0%	8 722 171 €41.3%	10 882 802 €24.8%	11 553 513 €6.2%
Puhaskasum	127 011 €	-6 146 632 €4 939.4%	-5 169 130 €15.9%	2 160 631 €141.8%	670 711 €69.0%	-677 654 €201.0%
Omakapital	12 345 165 €	6 198 533 €49.8%	1 007 566 €83.7%	10 896 002 €981.4%	11 566 713 €6.2%	10 889 059 €5.9%
Turnover	10 754 617 €	11 142 108 €3.6%	10 509 624 €5.7%	10 892 589 €3.6%	10 723 070 €1.6%	6 296 116 €41.3%
Kasumimarginaal	1.18%	-55.17%4 771.1%	-49.18%10.8%	19.84%140.3%	6.25%68.5%	-10.76%272.1%

	Date of birth	Role	Start	Valid
Vladimir Funtikov	25.11.1986 (38)	Board member	26.04.2023	yes

	Birth or registration date	Role	Share	%	Type	Start
Forty Two Ventures OÜ	21.08.2018 (6)	Shareholder	8 000,00 EUR	60,61	Sole ownership	22.06.2022
Gaijin Games Kft	-	Shareholder	5 200,00 EUR	39,39	Sole ownership	13.06.2022

	Date of birth	Control	Start
Serhiy Slyeptsov	28.07.1970 (54)	Indirect holding	02.10.2018
Vladimir Funtikov	25.11.1986 (38)	Indirect holding	25.04.2023
Irina Panfilova	05.02.1975 (50)	Indirect holding	17.09.2024
Polina Panfilova	14.11.2009 (15)	Indirect holding	17.09.2024

Holdings in companies

	Registered	Role	Share	%	Type	Start
GF Ventures OÜ	16.07.2012	Shareholder	1 290,00 EUR	10,32	Sole ownership	19.06.2023

Regulations

	Date	Type	Deadline	Status
Ä 10147409 / 24	30.01.2025	Entry - Division entry of transferring entity (second, constitutive entry)		Entered into force (30.01.2025)
Ä 10147409 / M12	07.01.2025	Order to remedy deficiencies - Division entry of transferring entity (second, constitutive entry)	08.03.2025	Deficiencies remedied (28.01.2025)
K 10147409 / 22	25.10.2024	Entry - Commercial-pledge cancellation entry		Entered into force (25.10.2024)
K 10147409 / 23	25.10.2024	Entry - Commercial-pledge cancellation entry		Entered into force (25.10.2024)
Ä 10147409 / 21	17.10.2024	Entry - Amendment entry		Entered into force (17.10.2024)
Ä 10147409 / M11	03.10.2024	Order to remedy deficiencies - Amendment entry	19.10.2024	Deficiencies remedied (16.10.2024)
Ä 10147409 / 20	19.06.2024	Entry - Amendment entry		Entered into force (19.06.2024)
Ä 10147409 / 19	19.06.2023	Entry - Amendment entry		Entered into force (19.06.2023)
Ä 10147409 / 18	26.04.2023	Entry - Amendment entry		Entered into force (26.04.2023)
Ä 10147409 / 17	22.06.2022	Entry - Amendment entry		Entered into force (22.06.2022)
Ä 10147409 / M10	15.06.2022	Order to remedy deficiencies - Amendment entry	04.08.2022	Deficiencies remedied (20.06.2022)
Ä 10147409 / 16	08.06.2022	Entry - Amendment entry		Entered into force (08.06.2022)
Ä 10147409 / M9	31.05.2022	Order to remedy deficiencies - Amendment entry	10.06.2022	Deficiencies remedied (31.05.2022)
Ä 10147409 / 15	25.05.2022	Entry - Amendment entry		Entered into force (25.05.2022)
Ä 10147409 / M8	20.05.2022	Order to remedy deficiencies - Amendment entry	04.06.2022	Deficiencies remedied (25.05.2022)
Ä 10147409 / M7	19.05.2022	Order to remedy deficiencies - Amendment entry	03.06.2022	Deficiencies remedied (25.05.2022)
Ä 10147409 / 14	01.04.2022	Entry - Amendment entry		Entered into force (01.04.2022)
Ä 10147409 / 13	04.02.2022	Entry - Amendment entry		Entered into force (04.02.2022)
Ä 10147409 / 12	10.07.2020	Entry - Amendment entry under CRA § 525 (2)		Entered into force (10.07.2020)
Ä 10147409 / 11	10.04.2019	Entry - Amendment entry		Entered into force (10.04.2019)
Ä 10147409 / M6	15.03.2019	Order to remedy deficiencies - Amendment entry	04.04.2019	Deficiencies remedied (10.04.2019)
Ä 10147409 / 10	08.09.2018	Entry - Amendment entry		Entered into force (08.09.2018)
Ä 10147409 / 9	19.01.2018	Entry - Amendment entry		Entered into force (19.01.2018)
Ä 10147409 / 8	05.12.2017	Entry - Amendment entry		Entered into force (05.12.2017)
K 10147409 / 7	16.11.2017	Entry - Commercial-pledge opening entry		Entered into force (16.11.2017)
K 10147409 / M5	15.11.2017	Order to remedy deficiencies - Commercial-pledge opening entry	15.12.2017	Deficiencies remedied (15.11.2017)
K 10147409 / 6	12.12.2016	Entry - Commercial-pledge opening entry		Entered into force (12.12.2016)
Ä 10147409 / 5	04.09.2015	Entry - Amendment entry under CRA § 525 (2)		Entered into force (04.09.2015)
Ä 10147409 / M4	27.07.2015	Order to remedy deficiencies for correcting extra-entry data	26.08.2015	Deficiencies remedied (30.07.2015)
Ä 10147409 / 4	30.07.2012	Entry - Amendment entry under CRA § 525 (2)		Entered into force (30.07.2012)
Ä 10147409 / 3	09.06.2011	Entry - Amendment entry under CRA § 525 (2)		Entered into force (09.06.2011)
Ä 10147409 / 2	28.02.2011	Entry - Amendment entry under CRA § 525 (2)		Entered into force (28.02.2011)
Ä 10147409	14.01.2011	Entry - Amendment entry		Entered into force (14.01.2011)
Ä 10147409 / M3	07.01.2011	Order to remedy deficiencies - Amendment entry	28.02.2011	Entered into force (07.01.2011)
Ä 10147409 / M2	23.12.2010	Order to remedy deficiencies - Amendment entry	31.01.2011	Entered into force (23.12.2010)
Ä 10147409 / M1	13.12.2010	Order to remedy deficiencies - Amendment entry	20.01.2011	Entered into force (13.12.2010)
Ä 40022937 / 2	06.09.2010	Entry - Amendment entry		Entered into force (06.09.2010)
Ä 40022937 / M2	31.08.2010	Order to remedy deficiencies - Amendment entry	25.12.2010	Entered into force (31.08.2010)
Ä 40022937 / M1	25.08.2010	Order to remedy deficiencies - Amendment entry	25.12.2010	Entered into force (25.08.2010)
Ä 22937	19.03.2009	Entry - Initial entry		Entered into force (19.03.2009)

Official announcements

	Date
Notice of division of a company	30.01.2025

.ee domains

	Status	Registered	Expires
gamedev.ee	ok (paid and in zone)	31.01.2014	01.02.2026