CM Games OÜRegistered

11617092Private limited company (OÜ)Founded 2009

LEI has expired.Renew LEI

A disposal ban or pledge has been placed on the shares (7).

Harju Maakohtu 22.09.2025 kohtumääruse 2-25-14872 alusel osa käsutamise keelumärge Daniel Amine Mokhtari Dolui, Simon Majar´i ja Heimlock S.A.S.U. kasuks. — 22.09.2025
pandipidaja on Gaijin Games Kft (0109304580), panditava osa nimiväärtus on 120.00 EUR — 19.06.2024
pandipidaja on Gaijin Games Kft (0109304580), panditava osa nimiväärtus on 80.00 EUR — 09.05.2024
pandipidaja on Gaijin Games Kft (0109304580), panditava osa nimiväärtus on 200.00 EUR — 09.05.2024
+ 3 more

Key figures

1 174 924 €−81,3%

Revenue 2025

−30,9%

Average annual change 2019–2025

Ratios

2025

−112,8%

Profit margin

−12,9%

EBITDA margin

82,6%

Equity ratio

1,1×

Current ratio

−332,9%

Return on equity

3408 €

Average gross salary

Balance sheet structure

Current assetsNon-current assetsLiabilitiesEquity

Quarterly figures

Quarter	Revenue	Number of employees	Labour taxes
Q2 2026	151 193 €	6	33 732 €
Q1 2026	181 049 €	8	37 802 €
Q4 2025	246 897 €	8	51 199 €
Q3 2025	469 759 €	8	112 756 €
Q2 2025	686 518 €	12	95 126 €
Q1 2025	1 538 791 €	18	205 248 €

Source: Tax Board open data — based on VAT returns, may not exactly match revenue in the annual report. Updated quarterly.

Dividends

calculated

2025

Distributed as dividends 443 605 € (21% of distributable profit).

In addition, equity decreased by 8 721 851 € in ways other than from retained earnings — e.g. a share capital reduction, a payout from other reserves or a revaluation reserve adjustment. The open data does not show whether this was a payout to the owners.

History

dividend other equity decrease

2025443 605 €+8 721 851 € other

20240 €

20230 €

20220 €

202121 837 €

20200 €

Previous year's retained earnings + previous year's profit − current retained earnings.

Summary of financial statements2019–2025

	2019	2020	2021	2022	2023	2024	2025
Balance sheet — assets
Total current assets	2 763 195	2 007 367	1 867 983	2 644 836	1 818 449	12 739 484	90 219
Total non-current assets	11 272 852	8 116 019	6 626 955	10 335 517	12 299 559	1 578 672	391 777
Total assets	14 036 047	10 123 386	8 494 938	12 980 353	14 118 008	14 318 156	481 996
Balance sheet — liabilities and equity
Current liabilities	1 690 882	2 908 253	3 274 018	1 487 122	2 420 193	3 429 097	83 840
Non-current liabilities	0	1 016 600	4 213 354	597 229	131 102	0	—
Total liabilities	1 690 882	3 924 853	7 487 372	2 084 351	2 551 295	3 429 097	83 840
Share capital	3195	3195	3195	13 200	13 200	13 200	13 200
Retained earnings of previous periods	7 215 342	7 342 289	1 173 820	0	2 159 631	2 830 342	1 709 083
Profit for the year	127 011	−6 146 632	−5 169 130	2 160 631	670 711	−677 654	−1 325 447
Reserves and other equity	4 999 617	4 999 681	4 999 681	8 722 171	8 723 171	8 723 171	1320
Total equity	12 345 165	6 198 533	1 007 566	10 896 002	11 566 713	10 889 059	398 156
Income statement
Sales revenue	10 754 617	11 142 108	10 509 624	10 892 589	10 723 070	6 296 116	1 174 924
Operating profit	215 469	−5 993 472	−4 633 580	2 312 713	790 353	−363 036	−1 311 596
EBITDA	1 370 051	−1 728 294	−643 881	3 954 262	3 096 679	1 061 545	−152 113
Profit before income tax	127 011	−6 146 632	−5 169 130	2 160 631	670 711	−677 654	−1 325 447
Profit for the reporting year	127 011	−6 146 632	−5 169 130	2 160 631	670 711	−677 654	−1 325 447
Labour costs	2 862 831	2 816 805	2 170 182	2 301 877	2 139 486	1 720 387	637 465
Depreciation of non-current assets	1 154 582	4 265 178	3 989 699	1 641 549	2 306 326	1 424 581	1 159 483
Other indicators
Employees	77	65	54	49	41	34	13
Calculated dividend	—	0	21 837	0	0	0	443 605

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

Click a node to see its other connections.

CompanyPersonShareholderOther roleAdditional link

CM Games OÜRegistered

Key figures

Ratios

Dividends

Related companies