Kivisalu Capital OÜ (11287855)

Kivisalu Capital OÜ

Legal form:

Private limited company

Registry code:

11287855

VAT no.:

EE101203353

Fiscal-year period:

01.01 - 31.12

Established:

25.09.2006 (18)

Capital:

2 556,47 EUR

Address:

Viljandi maakond, Mulgi vald, Veelikse küla, Alliku sigala

Status:

Registered

Contacts

Email:

patune@gmail.com

Phone:

+372 56640008

Industries

AGRICULTURE, FORESTRY AND FISHING
Crop and animal production, hunting and related service activities
Animal production
01461 - Pig farming

VAT liability

	Start	End
EE101203353	18.01.2008

Annual reports

	Period	Submitted
2024	01.01.2024 - 31.12.2024	-
2023	01.01.2023 - 31.12.2023	28.06.2024	Valid
2022	01.01.2022 - 31.12.2022	28.06.2023	Valid
2021	01.01.2021 - 31.12.2021	29.06.2022	Valid
2020	01.01.2020 - 31.12.2020	01.07.2021	Valid
2019	01.01.2019 - 31.12.2019	30.06.2020	Valid
2018	01.01.2018 - 31.12.2018	01.07.2019	Valid
2017	01.01.2017 - 31.12.2017	13.06.2018	Valid
2016	01.01.2016 - 31.12.2016	28.06.2017	Valid
2015	01.01.2015 - 31.12.2015	04.01.2017	Valid
2014	01.01.2014 - 31.12.2014	03.11.2016	Valid
2013	01.01.2013 - 31.12.2013	21.08.2014	Valid
2012	01.01.2012 - 31.12.2012	09.08.2013	Valid
2011	01.01.2011 - 31.12.2011	30.08.2012	Valid
2010	01.01.2010 - 31.12.2010	25.11.2011	Valid
2009	01.01.2009 - 31.12.2009	29.07.2010	Valid
2008	01.01.2008 - 31.12.2008	09.12.2009	Valid
2008	01.01.2008 - 31.12.2008	21.07.2009	Aegunud
2007	01.01.2007 - 31.12.2007	06.03.2008	Valid
2006	01.09.2006 - 31.12.2006	09.07.2007	Valid

Unsubmitted declarations

✓ No unsubmitted declarations as of 30.06.2025.

Tax debt

3.2K€

Unsubmitted reports

✓ Missing

Unsubmitted decl.

✓ Missing

Court decisions

Official notices

TTJA decisions

Real estate

.ee domains

Tax data

	State taxes	Labour taxes	Taxable turnover	Employees
2025 Q1	13 095 €	9 643 €	43 358 €18.3%	1
Kokku 2025:	13 095 €	9 643 €	43 358 €
2024 Q4	4 378 €	4 663 €	36 660 €1.8%	5
2024 Q3	4 647 €	4 476 €	36 000 €0.0%	3
2024 Q2	5 432 €	5 012 €	36 000 €94.0%	3
2024 Q1	95 294 €	5 782 €	599 022 €57.4%	3
Kokku 2024:	109 751 €	19 933 €	707 682 €52.2%
2023 Q4	6 219 €	7 782 €	380 534 €7.7%	3
2023 Q3	0 €	5 350 €	412 223 €17.6%	3
2023 Q2	0 €	4 708 €	350 520 €3.5%	3
2023 Q1	0 €	4 626 €	338 737 €8.7%	3
Kokku 2023:	6 219 €	22 467 €	1 482 013 €2.7%
2022 Q4	0 €	3 757 €	371 011 €10.6%	3
2022 Q3	0 €	7 000 €	335 560 €5.0%	3
2022 Q2	10 777 €	6 133 €	353 399 €7.8%	4
2022 Q1	22 951 €	6 259 €	383 399 €29.7%	4
Kokku 2022:	33 728 €	23 148 €	1 443 369 €16.0%
2021 Q4	17 061 €	3 827 €	295 611 €16.4%	4
2021 Q3	13 449 €	5 351 €	353 691 €7.3%	3
2021 Q2	11 716 €	7 403 €	329 769 €24.5%	3
2021 Q1	10 787 €	6 163 €	264 778 €17.8%	2
Kokku 2021:	53 013 €	22 744 €	1 243 850 €1.7%
2020 Q4	5 916 €	4 899 €	322 185 €16.3%	4
2020 Q3	16 766 €	4 842 €	384 882 €31.8%	3
2020 Q2	0 €	4 606 €	291 950 €9.6%	3
2020 Q1	21 589 €	5 574 €	266 396 €	3
Kokku 2020:	44 271 €	19 922 €	1 265 414 €

Revenue by industry

	2021	2022	2023
Pig farming	1 384 649 €	1 320 794 €	1 465 921 €
Cultivation of fodder crops and forage crops and other annual crops		2 850 €

Debts to the tax authority

	Amount	Deferred	Disputed
Social tax	2 894,22 €	0,00 €	0,00 €
Value-added tax	291,13 €	0,00 €	0,00 €
	62,50 €	0,00 €	0,00 €
Total	3 247,85 €	0,00 €	0,00 €

2025 Q1

Turnover

Amount

43 358 €

Monthly average

14 453 €

Per employee

14 453 €

Equity ratio

565,33%

Labour taxes

Turnover ratio

22,24%

Tax ratio

73,64%

Monthly average

3 214 €

Per employee

1 071 €

State taxes

Monthly average

4 365 €

Turnover ratio

30,20%

Estimated salary

Gross salary

2 046 €

Net salary

1 666 €

Aggregate data

	2019	2020	2021	2022	2023
Current assets	495 146 €	598 236 €20.8%	770 703 €28.8%	545 468 €29.2%	746 546 €36.9%
Non-current assets	429 086 €	423 711 €1.3%	359 738 €15.1%	337 370 €6.2%	287 484 €14.8%
Varad kokku	924 232 €	1 021 947 €10.6%	1 130 441 €10.6%	882 838 €21.9%	1 034 030 €17.1%
Short-term liabilities	775 455 €	871 160 €12.3%	376 064 €56.8%	328 220 €12.7%	475 818 €45.0%
Pikaajalised kohustised	-	-	380 301 €	423 946 €11.5%	423 946 €0.0%
Kohustised kokku	775 455 €	871 160 €12.3%	756 365 €13.2%	752 166 €0.6%	899 764 €19.6%
Osa- või aktsiakapital	2 556 €	2 556 €0.0%	2 556 €0.0%	2 556 €0.0%	2 556 €0.0%
Jaotamata kasum	140 786 €	146 221 €3.9%	119 231 €18.5%	357 120 €199.5%	128 116 €64.1%
Puhaskasum	5 435 €	2 010 €63.0%	252 289 €12 451.7%	-229 004 €190.8%	3 594 €101.6%
Omakapital	148 777 €	150 787 €1.4%	374 076 €148.1%	130 672 €65.1%	134 266 €2.8%
Turnover	1 323 756 €	1 258 154 €5.0%	1 384 649 €10.1%	1 323 644 €4.4%	1 465 921 €10.7%
Kasumimarginaal	0.41%	0.16%61.1%	18.22%11 305.0%	-17.30%195.0%	0.25%101.4%

	Date of birth	Role	Start	Valid
Rünno Patune	30.06.1983 (42)	Board member	25.09.2006	yes

	Birth or registration date	Role	Share	%	Type	Start
Pecador OÜ	30.08.2012 (12)	Shareholder	2 556,47 EUR	100	Sole ownership	24.10.2023

	Date of birth	Control	Start
Rünno Patune	30.06.1983 (42)	Direct holding	16.10.2018

Regulations

	Date	Type	Deadline	Status
Ä 20036599 / 6	24.10.2023	Entry - Amendment entry		Entered into force (24.10.2023)
Ä 20036599 / 7	24.10.2023	Entry - Amendment entry		Entered into force (24.10.2023)
Ä 20036599 / 5	01.09.2023	Entry - Amendment entry		Entered into force (01.09.2023)
Ä 20036599 / 4	14.05.2018	Entry - Amendment entry under CRA § 525 (2)		Entered into force (14.05.2018)
Ä 20036599 / 3	17.01.2018	Entry - Amendment entry		Entered into force (17.01.2018)
Ä 20036599 / M2	02.09.2016	Publication of deletion warning in official notices		Entered into force (02.09.2016)
Ä 20036599 / M1	16.02.2016	Warning for deletion from register – annual report not filed	19.08.2016	Deficiencies remedied (03.11.2016)
K 20061084	08.08.2012	Entry - Commercial-pledge opening entry		Entered into force (08.08.2012)
Ä 20036599 / 2	30.07.2010	Deletion of activities from registry card - Amendment entry		Entered into force (30.07.2010)
Ä 36599	25.09.2006	Entry - Initial entry		Entered into force (25.09.2006)

Real estate

Registry part:

24422950

Cadastral number:

48001:001:1238

Type:

Kinnisasi

Address:

Päikesepargi, Veelikse küla, Mulgi vald, Viljandi maakond

Purpose:

Agricultural land 100%

Area:

10174 m²

Official announcements

	Date
Notice of granting or refusal of an integrated permit	13.03.2024
Notice of disclosure of the draft integrated permit	05.02.2024
Notice of declaration of compliance of the environmental-impact-assessment report	17.08.2023
Notice of public display and discussion of the environmental-impact-assessment report	23.05.2023
Notice of declaration of compliance of the environmental-impact-assessment programme	16.01.2023
Notice of public display and discussion of the environmental-impact-assessment programme	17.11.2022
Notice of initiation of environmental-impact assessment	18.04.2022
Notice of granting or refusal of an integrated permit	18.10.2019

Public transactions

	Party	Amount	Classification
14.02.2024	Põllumajanduse Registrite ja Informatsiooni Amet	90 150.00 € Saadud	OTHER GRANTS Agriculture
25.10.2023	Põllumajanduse Registrite ja Informatsiooni Amet	14 297.50 € Saadud	OTHER GRANTS Agriculture
16.01.2023	Põllumajanduse Registrite ja Informatsiooni Amet	19 912.24 € Saadud	OTHER GRANTS Agriculture
23.09.2022	Põllumajanduse Registrite ja Informatsiooni Amet	40 195.26 € Saadud	OTHER GRANTS Agriculture
02.02.2022	Põllumajanduse Registrite ja Informatsiooni Amet	28 755.35 € Saadud	OTHER GRANTS Agriculture
25.01.2022	Põllumajanduse Registrite ja Informatsiooni Amet	17 322.91 € Saadud	OTHER GRANTS Agriculture
10.06.2021	Põllumajanduse Registrite ja Informatsiooni Amet	45 654.40 € Saadud	OTHER GRANTS Agriculture
19.01.2021	Põllumajanduse Registrite ja Informatsiooni Amet	22 941.75 € Saadud	OTHER GRANTS Agriculture