Osaühing Vaarao

Active Registry code 10578852 OÜ Sillamäe linn Registered 23 Aug 1999

Osaühing Vaarao is a OÜ based in Sillamäe linn, registry code 10578852, status: active. Main activity: Retail sale of other new goods. According to EMTA, turnover for Q3 2026 was €34 162 with 3 employees.

Turnover

34 162 €

↑ 9.1% vs Q2 2026

State taxes

4 591 €

↑ 67.2% vs Q2 2026

Labour taxes

1 124 €

↑ 0.5% vs Q2 2026

Employees

±0 vs Q2 2026

Q3 2026 · data from the Tax and Customs Board (EMTA)

Position in the industry Retail trade · EMTAK 47

Turnover · Q3 2026 34 162 €

above 57% of companies

industry median 23 652 € · companies in the industry: 7 652
Labour taxes per employee 375 €

above 12% of companies

industry median 1 201 € · companies in the industry: 4 663
Revenue · 2025 93 366 €

above 73% of companies

industry median 16 974 € · companies in the industry: 13 500
Net profit margin · 2025 -6.6 %

above 23% of companies

industry median 1.3 % · companies in the industry: 9 480

Taxes and turnover

Q4 2023 – Q3 2026

Turnover, € Q3 2026: 34 162 € · +9.1% vs Q2 2026 · industry median 23 652 € · above 57% of the industry

Company
Industry median

Industry: Retail trade (the EMTAK division of the main activity). Median: half of the industry is above, half below.

Labour taxes per employee, € Q3 2026: 375 € · +0.5% vs Q2 2026 · industry median 1 201 € · above 12% of the industry

Company
Industry median

Industry: Retail trade (the EMTAK division of the main activity). Median: half of the industry is above, half below.

Employees Q3 2026: 3 · +0.0% vs Q2 2026

State taxes, € Q3 2026: 4 591 € · +67.2% vs Q2 2026

Figures by quarter
Quarter	Turnover, €	State taxes, €	Labour taxes, €	Employees
Q3 2026	34 162	4 591	1 124	3
Q2 2026	31 307	2 746	1 118	3
Q1 2026	19 608	2 248	1 119	3
Q4 2025	23 606	3 609	1 156	3
Q3 2025	23 165	2 889	1 145	3
Q2 2025	28 807	3 634	1 190	3
Q1 2025	27 805	3 287	1 063	3
Q4 2024	33 337	3 733	1 023	3
Q3 2024	36 348	4 827	1 018	3
Q2 2024	39 367	4 172	1 022	3
Q1 2024	29 639	—	914	3
Q4 2023	31 922	3 045	874	3
Q3 2023	25 123	3 012	883	4
Q2 2023	32 429	3 376	895	4
Q1 2023	26 340	2 919	886	4
Q4 2022	24 219	1 942	916	4
Q3 2022	24 411	2 909	907	4
Q2 2022	29 803	2 771	1 325	5
Q1 2022	24 857	3 790	1 964	5

Labour taxes per employee per month

125 €

Turnover per employee in the quarter

11 387 €

Q3 2026 · calculated from EMTA data

Financials by year

2016 – 2025

Revenue, € thousand 2025: 93 366 € · −33.6% vs 2024 · industry median 16 974 € · above 73% of the industry

Company
Industry median

Industry: Retail trade (the EMTAK division of the main activity). Median: half of the industry is above, half below.

Net profit, € 2025: -6 149 € · −117.4% vs 2024 · industry median 0 € · above 13% of the industry

Company
Industry median

Industry: Retail trade (the EMTAK division of the main activity). Median: half of the industry is above, half below.

Net profit margin, % 2025: -6.6 % · −31.8 pp vs the year before · industry median 1.3 % · above 23% of the industry

Company
Industry median

Industry: Retail trade (the EMTAK division of the main activity). Median: half of the industry is above, half below.

Assets, € thousand 2025: 840 407 € · −1.7% vs 2024

Equity, € thousand 2025: 812 605 € · −0.8% vs 2024

Employees 2025: 2 · +0.0% vs 2024 · industry median 2 · above 50% of the industry

Company
Industry median

Industry: Retail trade (the EMTAK division of the main activity). Median: half of the industry is above, half below.

Financials by year
Year	Revenue, €	Net profit, €	Labour costs, €	Assets, €	Equity, €	Employees
2025	93 366	-6 149	20 346	840 407	812 605	2
2024	140 603	35 402	19 839	855 086	818 754	2
2023	117 241	18 897	18 638	823 060	783 352	2
2022	102 016	-6 586	20 883	768 076	764 455	3
2021	133 165	49 561	25 321	775 631	771 042	3
2020	134 571	55 032	24 061	739 260	721 481	3
2019	144 392	53 897	19 507	707 450	666 449	3
2018	—	—	—	—	—	2
2017	—	—	—	—	—	2
2016	—	—	—	—	—	3
2015	—	—	—	—	—	3
2014	—	—	—	—	—	1
2013	—	—	—	—	—	1
2012	—	—	—	—	—	1
2011	—	—	—	—	—	0
2010	—	—	—	—	—	1
2009	—	—	—	—	—	1
2008	—	—	—	—	—	1
2007	—	—	—	—	—	1
2006	—	—	—	—	—	1
2005	—	—	—	—	—	1
2004	—	—	—	—	—	1
2003	—	—	—	—	—	1
2002	—	—	—	—	—	1
2001	—	—	—	—	—	1

Figures from the company’s own (non-consolidated) balance sheet and income statement. A loss is shown with a minus sign.

Financial ratios for 2025

Net profit margin

-6.6 %

Net profit / revenue

Return on equity (ROE)

-0.8 %

Net profit / equity

Return on assets (ROA)

-0.7 %

Net profit / assets

Equity ratio

96.7 %

Equity / assets

Debt ratio

3.3 %

Liabilities / assets

Current ratio

4.02

Current assets / current liabilities

Revenue per employee

46 683 €

Revenue / average full-time employees

Labour cost per employee per month

848 €

Labour costs / employees / 12 months (incl. employer taxes)

Annual reports

PDFs from e-Äriregister

Annual reports
Year	Period	Filed	Report	Documents
2025	1 Jan 2025 – 31 Dec 2025	29 Jun 2026	Company’s own	e-Äriregister
2024	1 Jan 2024 – 31 Dec 2024	30 Jun 2025	Company’s own	e-Äriregister
2023	1 Jan 2023 – 31 Dec 2023	19 Jun 2024	Company’s own	e-Äriregister
2022	1 Jan 2022 – 31 Dec 2022	30 Jun 2023	Company’s own	e-Äriregister
2021	1 Jan 2021 – 31 Dec 2021	6 Sep 2022	Company’s own	e-Äriregister
2020	1 Jan 2020 – 31 Dec 2020	12 Jul 2021	Company’s own	e-Äriregister
2019	1 Jan 2019 – 31 Dec 2019	3 Nov 2020	Company’s own	e-Äriregister

Board

Sergei Guštšin
Board member · since 23 Aug 1999

Right of representation

Any member of the management board may represent the private limited company in all transactions.

Owners

Sergei Guštšin
Natural person · 2 620 €

100%

Beneficial owners

Sergei Guštšin
Direct ownership · since 22 Oct 2018

Founders and other persons

Sergei Guštšin
Founder · 41 000 € · 23 Aug 1999

shared board members, owners or beneficial owners

Activities (EMTAK)

4778Retail sale of other new goods Main
68201Rental and operating of own or leased real estate

Rulings 8

All rulings (PDF)

Rulings
Number, date	Title	Deadline	State	Document
Ä 40009401 / 7 2 Sep 2023	Amendment entry		In force 2 Sep 2023	PDF
Ä 40009401 / 6 19 Jan 2018	Amendment entry		In force 19 Jan 2018	PDF
Ä 40009401 / 5 5 Dec 2017	Amendment entry		In force 5 Dec 2017	PDF
Ä 40009401 / 4 17 Jan 2013	Entry made by the register on its own initiative		In force 17 Jan 2013	PDF
Ä 40009401 / M2 3 Jan 2012	Warning of a fine	12 Feb 2012	In force 23 Jan 2012	PDF
Ä 40009401 / 3 3 Jan 2012	Amendment entry		In force 3 Jan 2012	PDF
Ä 40009401 / 2 30 Jun 2010	Deletion of activities from the registry card		In force 30 Jun 2010	PDF
Ä 9401 / M1 26 Aug 2008	Warning of a fine: deficiencies in the annual report	3 Dec 2008	Deficiencies eliminated 4 Dec 2008	PDF

Sources: e-Äriregister and EMTA. Data updated 1 Nov 2026. Open at the source ↗ · Report an error in the data

Osaühing Vaarao

Position in the industry Retail trade · EMTAK 47

Taxes and turnover

Financials by year

Financial ratios for 2025

Annual reports

Board

Right of representation

Owners

Beneficial owners

Founders and other persons

Related companies

Activities (EMTAK)

Rulings 8