Simulacrum Meedia OÜ
RegisteredKey figures
Ratios
2025Profit exceeds EBITDA because of financial income (e.g. dividends or interest), which EBITDA does not include.
Summary: Simulacrum Meedia OÜ
What kind of company is it?
Simulacrum Meedia OÜ (registry code 12795178) is a private limited company (OÜ). The company was entered in the Commercial Register in 2015 and has been registered for 11 years. Registered location: Põhja-Tallinna linnaosa, Tallinn, Harju maakond. According to the latest annual report, the main activity is activities of advertising agencies (EMTAK 73111). The company is registered for VAT (VAT number EE101989198).
How is the company doing financially?
Revenue in financial year 2025 was 89 571 €, up 52,6% on the previous year (58 680 €). From 2019 to 2025, revenue grew by an average of 27,1% per year. This is the company's highest revenue among the published years (2019–2025). Net profit for financial year 2025 was 40 097 € (44,8% of revenue). The company was profitable in 6 of the 7 published financial years. In financial year 2025 the company had 1 employees. Revenue per employee was 89 571 €. At the end of financial year 2025, total assets were 64 504 € and equity 60 115 € (93,2% of assets).
What do the latest quarters show?
According to the Tax and Customs Board, turnover in Q3 2026 was 28 245 €, up 22,3% on the same quarter a year earlier. The company had 1 employees in that quarter. Labour taxes paid in the quarter: 5185 €. Based on labour taxes, the estimated average gross salary in Q3 2026 was about 3160 € per month.
Who runs the company and who owns it?
The management board has 2 members. According to the register, the company has 2 owners. The largest stake (50%) is held by a private individual.
Where does the data come from and how fresh is it?
Register data (name, address, legal form, management board and owners) come from the Commercial Register of the Centre of Registers and Information Systems (RIK); changes are read from RIK every night. Financial figures come from annual reports; the latest report (financial year 2025) was filed on 19.10.2026. Quarterly turnover, employee numbers and labour taxes come from the open data of the Tax and Customs Board (EMTA); latest quarter Q3 2026. Changes, averages and ratios are calculated by entity.ee from open data and are not an official assessment.
Quarterly figures
| Quarter | Revenue | Number of employees | Labour taxes |
|---|---|---|---|
| Q3 2026 | 28 245 € | 1 | 5185 € |
| Q2 2026 | 22 281 € | 1 | 5185 € |
| Q1 2026 | 16 460 € | 1 | 5756 € |
| Q4 2025 | 28 954 € | 1 | 4659 € |
| Q3 2025 | 23 101 € | 1 | 3426 € |
| Q2 2025 | 15 267 € | 1 | 3034 € |
| Q1 2025 | 18 167 € | 1 | 5054 € |
Source: Tax Board open data — based on VAT returns, may not exactly match revenue in the annual report. Updated quarterly.
Dividends
calculatedDistributed as dividends 14 855 € (46% of distributable profit).
Summary of financial statements2021–2025
| 2021 | 2022 | 2023 | 2024 | 2025 | |
|---|---|---|---|---|---|
| Sales revenue | 22 456 | 14 244 | 41 112 | 58 680 | 89 571 |
| Net profit | 10 841 | −9971 | 10 686 | 19 374 | 40 097 |
| Retained earnings | 33 193 | 12 034 | 2063 | 12 749 | 17 268 |
| Total assets | 47 440 | 45 447 | 57 275 | 70 574 | 64 504 |
| Total liabilities | 656 | 40 634 | 41 776 | 35 701 | 4389 |
| Total equity | 46 784 | 4813 | 15 499 | 34 873 | 60 115 |
| Employees | 0 | 0 | 1 | 1 | 1 |
| Average gross salary (monthly) | — | — | 839 | 1749 | 2219 |
| Calculated dividend | 0 | 32 000 | 0 | 0 | 14 855 |
A dash (—) means the report has not been filed or the line is not reported; 0 is a zero stated in the report.
Risks and obligations1 note6 clear
Data from public registers, not a credit rating.
Connections graph
Click a node to see its other connections.
State aid and grants
1 recordState aid and de minimis aid in total 272 € (2026). Largest grantors: Haridus- ja Noorteamet (272 €).
Show all aid records (1)
| Grantor | Purpose | Amount | Date |
|---|---|---|---|
| Haridus- ja Noorteamet | Muu | 272 € | 13.03.2026 |
Source: State Aid and De Minimis Aid Register (Ministry of Finance). For guarantees and loans the amount is the aid element, not the loan amount. View in the register ↗
Change history
1 change- 09.11.2026*Annual report 2025 filed
Entered in the register on 05.02.2015.
Source: Business Register change list and open data. * date the change was detected in open data (it happened between this and the previous data update).
Annual reportsPDF, XBRL
Loading list of reports…
Source: e-Business Register (RIK). Files open/download directly from the official register.
Related companies
- Exodim OÜ53,2 m €
- IPF Digital AS49,7 m €
- Roche Eesti Osaühing48,4 m €
- VG Estonia OÜ32,8 m €
- Hevi Optronics OÜ27,2 m €