Gornell Varahaldus OÜ (12651547)

Gornell Varahaldus OÜ

Legal form:

Private limited company

Registry code:

12651547

VAT no.:

Fiscal-year period:

01.01 - 31.12

Established:

24.04.2014 (11)

Former business names:

Medicum Varahaldus OÜ

Capital:

2 500 EUR

Address:

Harju maakond, Tallinn, Lasnamäe linnaosa, Punane tn 61

Status:

Registered

Contacts

Email:

medicum@medicum.ee

Phone:

+372 5012756

Phone:

+372 6050770

Industries

REAL ESTATE ACTIVITIES
Real estate activities
68201 - Renting and operating of own or leased real estate

Annual reports

	Period	Submitted
2024	01.01.2024 - 31.12.2024	30.06.2025	Valid
2023	01.01.2023 - 31.12.2023	30.06.2024	Valid
2022	01.01.2022 - 31.12.2022	11.07.2023	Valid
2021	01.01.2021 - 31.12.2021	07.08.2022	Valid
2020	01.01.2020 - 31.12.2020	03.01.2022	Valid
2019	01.01.2019 - 31.12.2019	26.10.2020	Valid
2018	01.01.2018 - 31.12.2018	30.09.2019	Valid
2017	01.01.2017 - 31.12.2017	21.01.2019	Valid
2016	01.01.2016 - 31.12.2016	14.09.2017	Valid
2015	01.01.2015 - 31.12.2015	08.12.2016	Valid
2014	24.04.2014 - 31.12.2014	05.01.2016	Valid

Unsubmitted declarations

✓ No unsubmitted declarations as of 07.07.2025.

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	Employees
2025 Q1	119 599 €	18 204 €	1
Kokku 2025:	119 599 €	18 204 €
2024 Q4	835 151 €	17 452 €	1
2024 Q3	69 254 €	19 835 €	1
2024 Q2	18 582 €	17 452 €	1
2024 Q1	33 819 €	16 922 €	1
Kokku 2024:	956 807 €	71 660 €
2023 Q4	17 248 €	16 121 €	1
2023 Q3	15 013 €	15 101 €	1
2023 Q2	18 337 €	18 602 €	1
2023 Q1	21 152 €	20 353 €	1
Kokku 2023:	71 750 €	70 178 €
2022 Q4	21 149 €	20 353 €	1
2022 Q3	19 999 €	20 353 €	1
2022 Q2	20 008 €	20 353 €	1
2022 Q1	46 994 €	16 166 €	1
Kokku 2022:	108 150 €	77 225 €
2021 Q4	15 003 €	8 734 €	1
2021 Q3	7 903 €	8 105 €	1
2021 Q2	9 140 €	8 879 €	1
2021 Q1	10 297 €	8 884 €	2
Kokku 2021:	42 344 €	34 602 €
2020 Q4	86 078 €	11 263 €	2
2020 Q3	12 831 €	11 167 €	2
2020 Q2	10 692 €	9 846 €	2
2020 Q1	34 528 €	33 282 €	2
Kokku 2020:	144 129 €	65 558 €

Revenue by industry

	2021	2022	2023
Renting and operating of own or leased real estate	1 180 272 €	1 076 263 €	1 072 689 €

Debts to the tax authority

✓ No tax debt as of 07.07.2025

2025 Q1

Turnover

Amount

0 €

Monthly average

0 €

Per employee

0 €

Equity ratio

0,00%

Labour taxes

Turnover ratio

0,00%

Tax ratio

15,22%

Monthly average

6 068 €

Per employee

6 068 €

State taxes

Monthly average

39 866 €

Turnover ratio

0,00%

Estimated salary

Gross salary

10 458 €

Net salary

7 924 €

Aggregate data

	2019	2020	2021	2022	2023
Current assets	1 190 163 €	3 584 €99.7%	355 001 €9 805.2%	528 800 €49.0%	1 392 347 €163.3%
Non-current assets	10 042 817 €	10 114 712 €0.7%	9 914 613 €2.0%	11 817 686 €19.2%	12 237 884 €3.6%
Varad kokku	11 232 980 €	10 118 296 €9.9%	10 269 614 €1.5%	12 346 486 €20.2%	13 630 231 €10.4%
Short-term liabilities	1 672 268 €	446 872 €73.3%	3 387 916 €658.1%	497 410 €85.3%	569 212 €14.4%
Pikaajalised kohustised	3 674 584 €	3 324 766 €9.5%	-	4 083 284 €22.8%	4 860 832 €19.0%
Kohustised kokku	5 346 852 €	3 771 638 €29.5%	3 387 916 €10.2%	4 580 694 €35.2%	5 430 044 €18.5%
Osa- või aktsiakapital	2 500 €	2 500 €0.0%	2 500 €0.0%	2 500 €0.0%	2 500 €0.0%
Jaotamata kasum	5 435 636 €	5 563 628 €2.4%	6 144 158 €10.4%	6 879 198 €12.0%	7 763 291 €12.9%
Puhaskasum	447 992 €	780 530 €74.2%	735 040 €5.8%	884 094 €20.3%	434 396 €50.9%
Omakapital	5 886 128 €	6 346 658 €7.8%	6 881 698 €8.4%	7 765 792 €12.8%	8 200 187 €5.6%
Turnover	805 774 €	1 157 039 €43.6%	1 180 272 €2.0%	1 076 263 €8.8%	1 072 689 €0.3%
Kasumimarginaal	55.60%	67.46%21.3%	62.28%7.7%	82.14%31.9%	40.50%50.7%

	Date of birth	Role	Start	Valid
Jaanus Vool	01.07.1970 (55)	Board member	24.04.2014	yes

	Birth or registration date	Role	Share	%	Type	Start
Gornell Valduse OÜ	09.08.2007 (17)	Shareholder	2 500,00 EUR	100	Sole ownership	27.06.2025

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

Regulations

	Date	Type	Status
Ä 10195421 / 8	27.06.2025	Entry - Amendment entry	Entered into force (27.06.2025)
Ä 10195421 / 7	17.06.2025	Entry - Amendment entry	Entered into force (17.06.2025)
Ä 10195421 / 6	01.09.2023	Entry - Amendment entry	Entered into force (01.09.2023)
Ä 10195421 / 5	18.01.2018	Entry - Amendment entry	Entered into force (18.01.2018)
Ä 10195421 / 4	02.01.2018	Entry - Second, constitutive merger entry (on acquiring entity’s registry card)	Entered into force (02.01.2018)
Ä 10195421 / 3	07.12.2017	Entry - Amendment entry	Entered into force (07.12.2017)
Ä 10195421 / 2	16.09.2016	Entry - Amendment entry	Entered into force (16.09.2016)
Ä 10195421	24.04.2014	Entry - Initial entry	Entered into force (24.04.2014)

Real estate

Registry part:

18177801

Special ownership:

101, 1.korrus, blokk C

Cadastral number:

78401:114:1920

Type:

Korteriomand

Address:

Uus-Sadama tn 21 // 23 // 25, Kesklinna linnaosa, Tallinn, Harju maakond

Purpose:

Commercial land 100%

Area:

5213 m²

Registry part:

18177901

Special ownership:

102, 1.korrus, blokk C

Cadastral number:

78401:114:1920

Type:

Korteriomand

Address:

Uus-Sadama tn 21 // 23 // 25, Kesklinna linnaosa, Tallinn, Harju maakond

Purpose:

Commercial land 100%

Area:

5213 m²

Registry part:

18178001

Special ownership:

103, 1.korrus, blokk C

Cadastral number:

78401:114:1920

Type:

Korteriomand

Address:

Uus-Sadama tn 21 // 23 // 25, Kesklinna linnaosa, Tallinn, Harju maakond

Purpose:

Commercial land 100%

Area:

5213 m²

Official announcements

	Date
Notice of company merger	03.01.2018