Paldiski city, Lääne-Harju · Apartment association financial analysis
Rae tn 1 apartment association
Registered name: Lääne-Harju parish, Paldiski city, Rae tn 1 korteriühistu
Reg. code 80188130 · 60 flats in the association · Report year 2025 · EHR area needs verification
Lääne-Harju parish, Paldiski city, Rae tn 1 apartment association (registry code 80188130) is the apartment association of the building at Rae tn 1, Lääne-Harju (registry data as of 10.11.2026). Per the 2025 annual report: 60 flats in the association, repair-fund balance €0, bank-loan balance €54 491 (last maturity 30.07.2029, interest 4,96%, principal due in 12 months €14 237). Board and contact · Sources
Median flat's monthly cost (2025 report)
€161 /month
Per the report apartment table (incl. utilities)
A regional comparison group with a sufficient sample is not available.
Repair fund balance
€0
Bank loan burden
€54 491
Financial health index (experimental)
Composite score withheld
Compared with the median (Paldiski city)
–
Data require verification. The report figures do not reconcile with the balance sheet. The composite score is withheld pending verification.
The financial figures and calculation area cover the whole association. The apartment selector shows the separate building at Rae tn 1.
Calculated from the flat table of the 2025 annual report (amounts billed per flat in total €118 725, divided by the flats' floor area and 12 months). The total is 1.8 times the member fees in the income statement, so it likely also includes utilities (heating, water, etc.). It is a past-year average, not the current tariff or a specific flat's bill. Sources: the association's 2025 annual report (Business Register) and flat areas from the Building Register. Sources ↓
Location map · CARTO Voyager · © OpenStreetMap contributors
5-Year Reserve & Capital Trend
Reserve / flat
€0
Reserve / m²
—
Bank loan debt
—
Liquidity & buffer
Not scored · 2 mo operating buffer (after the repair fund)
Debt burden
Not scored
Payment discipline
Not scored · Receivables €12 767
Repair reserve level
Not scored
Reporting compliance
Not scored · 5 yrs filed in row
View full 5-year balance sheet & cost outlook →
Source: Business Register (2025)
Critical analysis for buyers
Three essential findings before buying a flat
Verified observations derived from official annual reports and the building registry for this property:
Reported finances
Bank loan and repair fund
The bank-loan balance was 54 491 €. The repair-fund balance was 0 €. Fund adequacy depends on planned works and their funding; check the budget plan and recent apartment bills.
Source: Annual report 2025; Estiq calculations
Repair expenditure
Repairs and maintenance carried out in report year
Repairs recorded in the report year totaled €48 131. Review the board's management report for the specific work schedule.
Source: Annual report 2025, repair expense line
Needs verification
EHR floor area requires verification
The heated floor area of this building is not (fully) available in the building registry, so per-m² figures are not calculated. Check recent utility bills to verify the exact flat charges.
Source: EHR and Business Register cross-check
Costs by apartment type per the 2025 report
Calculated from the 2025 annual report (reg. 80188130) for 60 apartments in total.
Flat-table average 2025: Not determined
Repair-fund collections: No data
Recognized member revenue: No data
Loan principal, next 12 mo: No schedule
What the amounts shown include
Amounts come from the association's annual report (2025) divided by the association's total apartment area. Reports do not split costs by season, so actual summer and heating-season bills are not shown. Whether utilities (heating, water) are included depends on the association's billing.
Find your apartment in building
0 apartments in buildingSelect an apartment to estimate its value and historical report-based association costs.
Apartment area in building:
50,0 m²
min 18,0 m²
max 140,0 m²
Estimated monthly cost (2025 flat table):
— /mo
Recognized member revenue
—
Repair fund
—
Association bank loan
—
Accounting share of the repair fund (not withdrawable)
—
Building Technical Condition
Renovation Works and Technical Findings
Works, contractors and technical observations mentioned in annual reports and meeting records; see each record for status and source:
The reports contain no detailed entries on completed repair works
The official annual reports do not include a separate table of completed works or itemised cost lines. Repair costs shown in the reports: €48 131.
Advice for buyers: Ask the association board for the latest general meeting minutes, the approved budget plan and the apartment utility bills for the last 12 months, to confirm the real technical condition of the building and planned works before making an offer.
Sources
- The association's 2025 annual report (01.01–31.12.2025) — original PDF on the Business Register card (annual reports) ↗
- Notes used from the report: cash: Note 2 „Raha“, p. 6; receivables: Note 3 „Nõuded ja ettemaksed“, p. 6; loans: Note 5 „Laenukohustised“, p. 7; payables: Note 6 „Võlad ja ettemaksed“, p. 8; repair fund: Note 8 „Sihtotstarbelised tasud, annetused ja toetused“, p. 9; member fees: Note 9 „Liikmetelt saadud tasud“, p. 9
- Flat areas and building data: Building Register (EHR).
- Figures are machine-read from the report and checked automatically by Estiq (balance-sheet totals against the notes); no person has reviewed them. Found an error? Write to [email protected].
A more detailed, automatically generated financial analysis (experimental) with its inputs and limitations.
Open the financial analysis ↗
Association 5-year financial trends
Official report data (2021–2025) from the Business Register
| Year | Member income (per report) | Repair fund inflow | Repairs done | Repair fund balance | Bank loans | Cash on accounts |
|---|---|---|---|---|---|---|
| 2025 | €65 717 | €13 839 | €48 131 | €0 | €54 491 | €10 633 |
| 2024 | €85 270 | €12 090 | €69 150 | €0 | €41 229 | €4 777 |
| 2023 | €28 211 | — | €12 090 | €0 | €0 | €11 939 |
| 2022 | €30 501 | — | €14 626 | €0 | €0 | €17 632 |
| 2021 | €25 236 | — | €10 611 | €0 | €0 | €21 836 |
Balance sheet at year end (2025)
Cash in bank accounts
€10 633
Receivables (report balance lines)
€12 767
Payables to suppliers (utilities)
€8 040
Bank loan balance
€54 491
Reserve capital
€0
Repair fund adequacy
Repair fund balance
€0
Repair fund balance per m²
—
Repair fund balance per apartment (average)
ca €0
Annual inflow to the repair fund
€13 839 /yr
Balance relative to annual repair costs
0,0 yrs
–
Experimental model
No rating
The financial health index is not calculated
The report figures do not reconcile with the balance sheet. The composite score is withheld pending verification.. For a composite score the building’s floor area must belong to this association alone, to avoid distorted conclusions.
Regional comparison
Comparison with Paldiski city peers and neighbors
Comparison against local apartment association fee benchmarks, reserve levels and liabilities.
Fee level compared with the peer cohort
Monthly cost /m²
Data unavailable
Median (Paldiski city)
€2,76
Typical range (IQR)
€2,36 – €2,96
Difference vs median
–
Key ratios and liabilities
Cost tier assessment
Cohort sample insufficient
Debt compared with the peer cohort
€54 491
Receivables relative to annual costs
19.7 % of annual costs
Flats in the association
60 flats
Comparison with neighboring buildings on the same street
Repair fund and debt figures of neighboring associations from their latest annual reports.
| Building / Association | Flats | Repair fund €/m² | Bank loan | Cost €/m² a month (report) |
|---|---|---|---|---|
| Rae tn 1 This association | 60 | – | €54 491 | – |
| Rae tn 3 ↗ | 34 | €12,62 | 0 € | €2,24 |
| Rae tn 11 ↗ | 7 | – | 0 € | – |
| Rae tn 13 ↗ | 90 | – | 0 € | – |
| Rae tn 14 ↗ | 75 | – | €5 472 | – |
| Rae tn 18 ↗ | 12 | €0,00 | 0 € | €2,43 |
| Rae tn 19 ↗ | 32 | €9,22 | 0 € | €3,75 |
| Rae tn 21 ↗ | 85 | €0,00 | 0 € | €2,56 |
| Rae tn 27 ↗ | 55 | €0,00 | €22 625 | €2,30 |
| Rae tn 29 ↗ | 77 | €0,00 | €202 286 | – |
| Rae tn 31 ↗ | 80 | €0,00 | 0 € | €2,52 |
| Rae tn 36 ↗ | 60 | €0,00 | 0 € | €3,05 |
| Rae tn 38 ↗ | 2 | – | 0 € | – |
| Rae tn 40 ↗ | 80 | €0,00 | 0 € | €2,96 |
| Rae tn 42 ↗ | 74 | €0,00 | 0 € | €2,91 |
| Rae tn 44 ↗ | 85 | €0,00 | 0 € | €2,73 |
Nearby (within 500 m)
Similar-sized associations in the area (±35% flats)
Rae tn 14 · 75 flats · 176 m
Kivi tn 1 · 60 flats · 275 m
Kivi tn 3 · 60 flats · 307 m
Pakri tn 6 · 75 flats · 392 m
Rae tn 36 · 60 flats · 716 m
Rae tn 21 · 85 flats · 722 m
Sadama tn 19 · 48 flats · 908 m
Sadama tn 17 · 80 flats · 909 m
Sadama tn 21 · 48 flats · 918 m
Sadama tn 15 · 80 flats · 920 m
Buyer Due Diligence (Apartment Associations Act § 43)
Buyer checklist: 6 checks before purchase
When buying a flat, the purchaser also acquires a proportional share in all building loans, repair liabilities and past arrears. This checklist is tailored to this association’s actual data:
Utility bills
Essential check
Request the seller’s past 12 months of association invoices
Reveals exact winter heating costs, monthly maintenance fees, and actual payable amounts for this specific apartment.
Included in the Estiq association pre-purchase check
Management plan
Document from board
Review the approved annual management plan (majanduskava)
Shows whether the association plans to increase fees or commission new repairs during the current year, and verifies statutory reserve capital compliance (KrtS § 48).
Included in the Estiq association pre-purchase check
Bank loan
Financial obligation
Clarify this apartment’s share in the loan balance and loan terms
The association has an outstanding loan of €54 491. Per the loan note of the 2025 report, the last maturity is 30.07.2029 and the interest rate is 4,96% (no Euribor link stated in the report). Ask the association for the current loan agreement and this flat's share of the monthly repayment.
Included in the Estiq association pre-purchase check
Building condition
Internal records
Request the minutes of general meetings from the past 3 years
Minutes reveal recurring resident complaints (e.g. roof leaks, heating, ventilation, parking disputes) and approved works.
Included in the Estiq association pre-purchase check
Payment arrears
Legal protection
Confirm that the association has no severe arrears and this flat is debt-free
Under the Apartment Associations Act, a buyer can be liable for unpaid debts of the previous owner. Obtain an official debt-free certificate.
Included in the Estiq association pre-purchase check
Reporting timeliness
Governance check
Check annual report filing timeliness and board internal controls
By law, the annual report must be approved and filed within 6 months of year-end. Filing reports retroactively or in multi-year batches indicates delayed administrative follow-up.
Included in the Estiq association pre-purchase check
Would you like help with these checks?
Order an independent association pre-purchase check (€149) before signing a binding offer.
Board and official registry data
The apartment association is entered in the register of non-profit associations and foundations kept by the registry department of the court.
Official Business Register card
Full name
Lääne-Harju parish, Paldiski city, Rae tn 1 apartment association
Registry code
80188130
Legal form
Apartment association
Status
See the Business Register ↗
Members (2025 report)
70
Board
5 members · Current board in the Business Register ↗
Association contact
On the Business Register card ↗ (Estiq does not relay the association's contacts)
Financial year
01.01 – 31.12
Management and related properties
Main building address
Rae tn 1, Lääne-Harju
EHR building code
Building and association
The association's address and the managed building may differ; the official address is in the Business Register.
Apartments in the association
60 apartments
Frequently asked questions about the apartment association
What are the finances of the Rae tn 1 apartment association?
From the 2025 annual report (reg. code 80188130): 60 flats in the association, repair-fund balance €0, bank loans €54 491.
What does a flat cost per month in Rae tn 1?
Typical flat payment €161 a month (likely incl. utilities). Calculated from the flat table of the 2025 annual report (amounts billed per flat in total €118 725, divided by the flats' floor area and 12 months). The total is 1.8 times the member fees in the income statement, so it likely also includes utilities (heating, water, etc.). It is a past-year average, not the current tariff or a specific flat's bill.
What is the registry code of the Rae tn 1 apartment association and who is on the board?
The registered name is Lääne-Harju parish, Paldiski city, Rae tn 1 apartment association, registry code 80188130. The current board and the association's contact details are on its Business Register card (ariregister.rik.ee); Estiq does not publish board members' names or relay the association's contacts. Registry data as of 10.11.2026.
Is a buyer liable for the association's loans and the seller's arrears?
All owners repay the association's loan through their monthly charges, in proportion to their share. Under § 43 of the Apartment Ownership and Apartment Associations Act, a new owner is also liable, together with the previous owner, for the previous owner's unpaid charges. This association's loan balance at the end of 2025: €54 491.
Is the Rae tn 1 repair fund sufficient?
At the end of 2025 the repair-fund balance was €0. Inflow to the fund during the year: €13 839. Repair costs for the year: €48 131. The balance is a snapshot at the end of the reporting period; it does not show that future major works (roof, facade, pipes) are covered. Ask the seller for the latest technical inspection and general-meeting plans.
Does the Rae tn 1 apartment association have a loan?
Yes. The loan balance at the end of 2025 was €54 491 (≈ €908 per flat) (last maturity 30.07.2029, interest 4,96%, principal due in 12 months €14 237). Source: 2025 report, Note 5 „Laenukohustised“, p. 7.
Have the fees of the Rae tn 1 apartment association gone up?
Member fees totalled €25 236 in 2021 and €65 717 in 2025 — a change of +160.4%.
Need the association official source documents?
All primary sources, land register entries and professional reports in one place.
Estiq Real Estate & Independent Expertise
How can we help you with the association Rae tn 1?
Choose the service you need – we confirm the order within 1 business day; you pay only after confirmation.
Most ordered · €149
Pre-purchase check
Written pre-purchase check
Free consultation
Apartment sale & broker
Accurate market price and active buyers
Instant PDF · €7.99
Comprehensive association financial report
5 years of balance sheets, loans and debtors
EVS 875 report
Bank valuation report
Professional valuer certificate (EVS 875)
€149 · Most ordered service
Written summary within 48 hours of payment
Association pre-purchase check before a binding offer
Before you buy, Estiq reviews the association documents. We look at hidden renovation loans, the share of debtors, the real repair fund and the general meeting minutes.
Audit of annual reports and the actual balance sheet position
Analysis of general meeting minutes (voted loans and plans)
Check of the debtor list and risk assessment for the buyer
Negotiation arguments to bring the purchase price down