Budget OÜ

Legal form:: Private limited company
Registry code:: 14443406
VAT no.:: EE102667794
Fiscal-year period:: 01.01 - 31.12
Established:: 07.03.2018 (8 y)
Capital:: 2 500 EUR
Address:: Vihuri tn 1-19, Põhja-Tallinna linnaosa, Tallinn, Harju maakond, 10311
Status:: Registered

Follow changes

We notify you when the board, address or status changes or a tax debt appears.

Add to monitoring

Contacts

Email:: ametlikinfo@gmail.com

Data export

Create targeted sales lists in seconds

Choose the right criteria, export the data and start selling faster than ever!

Learn more

Industries

ELECTRONIC COMMUNICATIONS SERVICES, PROGRAMMING, CONSULTANCY, DATA-INFRASTRUCTURE AND OTHER INFORMATION ACTIVITIES
Computer programming, consultancy and related activities
62101 – Programming
Computer consultancy and systems/database management
62201 – Computer consultancy activities

Industry TOPNo. 3090 of 4814 companies

1.Pipedrive OÜ385.5M €
2.Dreamersoftware OÜ230M €
3.pawaTech OÜ214.1M €
4.Eleks Holding OÜ165.9M €
5.Veriff OÜ143.7M €
6.Nortal AS121.5M €
7.Spribe OÜ85.7M €
8.Botguard OÜ68.7M €
9.Goldmont OÜ60.5M €
10.AKTSIASELTS HELMES59.3M €

3090.Budget OÜ37.9k €

Main activity 62101 · turnover over the last 4 quarters

All companies →

VAT liability

VAT no.	Start	End
EE102667794	30.09.2023	-

Annual reports

Aggregate data

Year	Period	Submitted	Status
2025	01.01.2025 – 31.12.2025	30.06.2026	Not submitted
2024	01.01.2024 – 31.12.2024	25.06.2025	Valid	PDF
2023	01.01.2023 – 31.12.2023	25.06.2024	Valid	PDF
2022	01.01.2022 – 31.12.2022	30.06.2023	Valid	PDF
2021	01.01.2021 – 31.12.2021	23.02.2022	Valid	PDF
2020	01.01.2020 – 31.12.2020	23.05.2021	Valid	PDF
2019	01.01.2019 – 31.12.2019	23.05.2021	Valid	PDF
2018	07.03.2018 – 31.12.2018	15.01.2019	Valid	PDF

Unsubmitted declarations

No unsubmitted declarations found

No unsubmitted declarations as of 21.10.2026.

Delayed declarations

Income- and social-tax return

10.11.2025

20.11.2025

10 d overdue

Check company creditworthiness in seconds

Detailed reviews of company financial risks and strengths

3€ /monthGet started

Tax debt14.8k€Reports1 Declarations Court decisions–Official announcements–TTJA decisions–Real estate–.ee domains–Licenses–Regulations3 Public transactions54 Grants–State aid6 Public procurement–Holdings in companies1 Enforcement proceedings Payment orders

Tax data

Period	State taxes	Labour taxes	Taxable turnover	Employees
2026 Q3	20 222 €	20 373 €	6 300 €+6,8%	7
2026 Q2	7 822 €	8 583 €	5 900 €−75,3%	8
2026 Q1	20 700 €	14 753 €	23 900 €+1 228%	8
Total 2026:	48 744 €	43 709 €	36 100 €
2025 Q4	20 439 €	20 694 €	1 800 €	5
2025 Q3	14 300 €	15 440 €	1 800 €−94,6%	6
2025 Q2	17 342 €	11 301 €	33 400 €−28,0%	6
2025 Q1	25 626 €	21 654 €	46 420 €+7,7%	7
Total 2025:	77 707 €	69 089 €	83 420 €
2024 Q4	18 426 €	10 955 €	43 100 €+21,6%	7
2024 Q3	19 917 €	13 661 €	35 435 €+29,8%	6
2024 Q2	15 637 €	9 419 €	27 300 €+2,3%	5
2024 Q1	12 281 €	8 535 €	26 680 €+32,7%	3
Total 2024:	66 261 €	42 570 €	132 515 €
2023 Q4	10 109 €	6 709 €	20 110 €	3
2023 Q3	6 143 €	6 717 €	-	3
2023 Q2	5 354 €	5 867 €	-	3
2023 Q1	3 851 €	4 236 €	-	3
Total 2023:	25 457 €	23 529 €	20 110 €
2022 Q4	2 190 €	2 420 €	-	3
2022 Q3	1 880 €	2 089 €	-	2
2022 Q2	864 €	958 €	-	2
2022 Q1	905 €	1 003 €	-	1
Total 2022:	5 839 €	6 470 €	0 €
2021 Q4	406,54 €	431,60 €	-	1
2021 Q1	101,69 €	110,25 €	-	-
Total 2021:	508,23 €	541,85 €	0 €
2020 Q1	0 €	0 €	0 €	0
Total 2020:	0 €	0 €	0 €
2019 Q4	441 €	478 €	0 €	1
2019 Q3	0 €	0 €	0 €	1
2019 Q1	165 €	178 €	0 €	1
Total 2019:	606 €	656 €	0 €
2018 Q3	78 €	85 €	0 €	1
2018 Q2	50 €	56 €	0 €	0
Total 2018:	128 €	141 €	0 €

Revenue by industry

	2022	2023	2024
Programming	23 080 €	65 890 €	130 935 €
Computer consultancy activities			5 400 €
Other services n.e.c.		5 400 €

Tax debts

Type	Amount	Deferred
Interest	535 €	535 €
Social tax	8 482,55 €	6 545,37 €
Value-added tax	2 641,68 €	354,69 €
Income tax in special cases	46,26 €	0 €
Unemployment insurance contributions	196,65 €	196,65 €
Withheld income tax	2 859,30 €	2 859,30 €
Total	14 761,44 €	10 491,01 €

Representatives

	Personal ID code
Jaroslav Semelit	39409XXXXXX	30.09.1994 (32)	Board member	07.03.2018	-

1 inactive records hidden, extended access to the information portal is required to view history!

3€ /monthGet started

Shareholders

	Personal ID code
Trapeza OÜ	12505159	15.07.2013 (13)	Shareholder	2 500 EUR	100,00%	Sole ownership	01.09.2023	-

1 inactive records hidden, extended access to the information portal is required to view history!

3€ /monthGet started

Other persons

	Personal ID code
Trapeza OÜ	12505159	15.07.2013 (13)	Founder	06.03.2018	-

1 inactive records hidden, extended access to the information portal is required to view history!

3€ /monthGet started

Ultimate beneficial owners

	Personal ID code
Artem Porobanyuk	38710XXXXXX	05.10.1987 (39)	Indirect holding	15.01.2019	-

1 inactive records hidden, extended access to the information portal is required to view history!

3€ /monthGet started

Holdings in companies


Konstrument OÜ	06.04.2017	Shareholder	2 500 EUR	100,00%	Sole ownership	09.12.2025	-

2026 Q3

Turnover

Amount: 6 300 €
Monthly average: 2 100 €
Per employee: 300 €
Equity ratio: 84,00%

Labour taxes

Turnover ratio: 323,38%
Tax ratio: 100,75%
Monthly average: 6 791 €
Per employee: 905 €

State taxes

Monthly average: 6 741 €
Turnover ratio: 320,98%

Estimated salary

Gross salary: 1 736 €
Net salary: 1 460 €

Aggregate data

Last 5 yrsAll

	2024	2023	2022	2021	2020	2019
Current assets	54 032 €+172%	19 856 €+117%	9 153 €+82,4%	5 019 €+35,3%	3 709 €+13,4%	3 271 €
Non-current assets	1 271 €	-	-	-	-	-
Total assets	55 303 €+179%	19 856 €+117%	9 153 €+82,4%	5 019 €+35,3%	3 709 €+13,4%	3 271 €
Short-term liabilities	52 211 €+208%	16 956 €+166%	6 377 €+322%	1 510 €+119%	691 €+22,7%	563 €
Long-term liabilities	568 €	-	-	-	-	-
Total liabilities	52 779 €+211%	16 956 €+166%	6 377 €+322%	1 510 €+119%	691 €+22,7%	563 €
Share or stock capital	-	-	-	-	-	-
Retained earnings	400 €+44,9%	276 €−72,6%	1 009 €+94,8%	518 €+149%	208 €+117%	96 €
Net profit	-2 376 €−2 016%	124 €+117%	-733 €−249%	491 €+58,4%	310 €+177%	112 €
Equity	2 524 €−13,0%	2 900 €+4,5%	2 776 €−20,9%	3 509 €+16,3%	3 018 €+11,4%	2 708 €
Turnover	136 335 €+91,2%	71 290 €+209%	23 080 €+403%	4 588 €+196%	1 550 €−24,4%	2 050 €
Profit margin	-1,7%	0,2%	-3,2%	10,7%	20,0%	5,5%

Financial ratios

	2021	2020
Profit and cash flow
EBITDA	-	-
Liquidity
Current ratio	3,3	5,4
Quick ratio	3,3	5,4
Cash ratio	0,0	1,8
Efficiency
Days sales outstanding (dso)	110,6	102,2
Asset turnover	1,1	0,4
Structure
Debt ratio	0,3	0,2
Profitability
Operating margin	8,9%	14,6%
Net profit margin	10,7%	20,0%
Return on assets (roa)	11,3%	8,9%
Return on equity (roe)	14,0%	10,3%

Data export

These figures for over 281,000 companies, in one table

Revenue, EBITDA, ROE, ROA and other ratios
Up to five years of reports at once
Excel, CSV or JSON, updated daily

See how it works

To view all financial ratios, you need to subscribe to extended access to the info portal!

3€ /monthGet started

Licences & notices

No licenses and notices found

Company has no active licenses and business activity notices

Regulations


Ä 50089285 / 3	11.12.2025	Entry – Amendment entry	-	Entered into force11.12.2025
Ä 50089285 / 2	01.09.2023	Entry – Amendment entry	-	Entered into force01.09.2023
Ä 50089285	07.03.2018	Entry – Initial entry	-	Entered into force07.03.2018

Real estate

No real estate found

Company has no real estate

Consumer Disputes Committee decisions

No consumer dispute committee decisions found

Company has not been issued consumer dispute committee decisions

Court decisions

No court decisions found

The company has no court decisions

Official announcements

No official announcements found

Company has no issued official announcements

Public transactions


15.08.2025	Eesti Töötukassa	820 €Received	OTHER GRANTSSocial protection of the unemployed
15.07.2025	Eesti Töötukassa	820 €Received	OTHER GRANTSSocial protection of the unemployed
17.06.2025	Eesti Töötukassa	820 €Received	OTHER GRANTSSocial protection of the unemployed
05.06.2025	Eesti Töötukassa	456,66 €Received	OTHER GRANTSSocial protection of the unemployed
16.05.2025	Eesti Töötukassa	820 €Received	OTHER GRANTSSocial protection of the unemployed

Funded projects

No funded projects found

The company has no projects funded by EU or foreign grants

State aid


19.12.2024	Eesti TöötukassaAid measure 231580	Palgatoetus VTA › Palgatoetus VTAGrant	4 920 €	231580/2503416
12.09.2024	Eesti TöötukassaAid measure 231580	Palgatoetus VTA › Palgatoetus VTAGrant	1 856,91 €	231580/2502371
04.04.2024	Eesti TöötukassaAid measure 221265	Palgatoetus VTA › Palgatoetus VTAGrant	6 227,65 €	221265/2500217
27.03.2024	Eesti TöötukassaAid measure 221265	Palgatoetus VTA › Palgatoetus VTAGrant	8 879,42 €	221265/2500243
29.11.2022	Eesti TöötukassaAid measure 20985	Palgatoetus VTA › Palgatoetus VTAGrant	4 350 €	20985/2301716

Public procurement contracts

No public procurement contracts found

The company has no public procurement contracts

.ee domains

No domains found

Company has no valid .ee domains

Enforcement proceedings

No enforcement proceedings found

Company has no active debts with bailiffs

Payment orders

No payment orders found

Company has no court-ordered payment orders

Data comes from public registers.