Budget OÜ
- Registry code
- 14443406
- VAT number
- EE102667794
- Address
- Harju maakond, Tallinn, Põhja-Tallinna linnaosa, Vihuri tn 1-19, 10311
- Registered
- 07.03.2018 · 8 yrs
- Activity
- Programmeerimine 62101
- Additional activities
- Arvutialased konsultatsioonid
- Capital
- 2 500 €
- a•••@g•••.comLog in to see
Business Register 06.10.2026
Tax debt over €10,000 and over 90 days
Annual report 2025 not filed, deadline was 30.06.2026
Sales revenue136 k €+91%2024 annual report
Profit-2 376 €2024 annual report
Employees8Tax Board 2026 Q2
Average gross salary701 €estimate, Tax Board 2026 Q2
Labour taxes per quarter8 583 €Tax Board 2026 Q2
Cash10 415 €Cash 31.12.2024, annual report
Tax debt10 491 €kogu võlg ajatatudTax Board 06.10.2026 · details below
Revenue 12 months33 400 €-79%Tax Board, last 4 quarters
State taxes 12 months63 261 €Tax Board, last 4 quarters
Quick check
- Tax debt 10 491 €
- No enforcement proceedings (12 months)
- No payment orders (12 months)
- No bankruptcy or liquidation
- No sanctions
- Report filed (2024)
- VAT registered
Stability
Follow companyNotification when something changesRatingB → C
In tax debt11 days since 26.09.2026
Revenue 12 months▼ 79% vs a year earlier
Board and owners
1 persons
| Board 1 | ||
|---|---|---|
| Jaroslav Semelit2 companies1 with tax debt | Personal ID ↗ | 07.03.2018 |
| Shareholders 1 | ||
| Trapeza OÜ | 100,0% 2 500 € | 01.09.2023 |
| Beneficial owners 1 | ||
| Artem Porobanyuk12 companies4 with tax debtkaudne osalus | 15.01.2019 | |
Business Register open data
Quarterly taxes and revenue
2026 Q2
State taxes / revenue132,6%
Labour taxes / revenue145,5%
Revenue per employee per month246 €
Gross salary (estimate)701 €
Net salary (estimate)676 €
2026 Q2. Wage is estimated from employment taxes.
| Quarter | Revenue | Change y/y | Labour taxes | State taxes | Employees |
|---|---|---|---|---|---|
| 2026 Q2 | 5 900 € | ▼ 82% | 8 583 € | 7 822 € | 8 |
| 2026 Q1 | 23 900 € | ▼ 49% | 14 753 € | 20 700 € | 8 |
| 2025 Q4 | 1 800 € | ▼ 96% | 20 694 € | 20 439 € | 5 |
| 2025 Q3 | 1 800 € | ▼ 95% | 15 440 € | 14 300 € | 6 |
| 2025 Q2 | 33 400 € | ▲ 22% | 11 301 € | 17 342 € | 6 |
| 2025 Q1 | 46 420 € | ▲ 74% | 21 654 € | 25 626 € | 7 |
| 2024 Q4 | 43 100 € | ▲ 114% | 10 955 € | 18 426 € | 7 |
| 2024 Q3 | 35 435 € | 13 661 € | 19 917 € | 6 | |
| 2024 Q2 | 27 300 € | 9 419 € | 15 637 € | 5 | |
| 2024 Q1 | 26 680 € | 8 535 € | 12 281 € | 3 | |
| 2023 Q4 | 20 110 € | 6 709 € | 10 109 € | 3 | |
| 2023 Q3 | — | 6 717 € | 6 143 € | 3 |
Show full history (18 quarters)
| 2023 Q2 | — | 5 867 € | 5 354 € | 3 | |
| 2023 Q1 | — | 4 236 € | 3 851 € | 3 | |
| 2022 Q4 | — | 2 420 € | 2 190 € | 3 | |
| 2022 Q3 | — | 2 089 € | 1 880 € | 2 | |
| 2022 Q2 | — | 958 € | 864 € | 2 | |
| 2022 Q1 | — | 1 003 € | 905 € | 1 |
Tax and Customs Board, published on the 10th of the month following the quarter. State taxes include employment taxes. CC BY-SA 3.0
Annual reports
4 yr
| 2024 | 2023 | 2022 | 2021 | ||||
|---|---|---|---|---|---|---|---|
| Sales revenue | 136 k € | ▲ 91% | 71 290 € | ▲ 209% | 23 080 € | ▲ 403% | 4 588 € |
| Profit | -2 376 € | ▼ into loss | 124 € | ▲ into profit | -733 € | ▼ into loss | 491 € |
| Profit margin | -1,7% | 0,2% | -3,2% | 10,7% | |||
| Retained earnings | 400 € | ▲ 45% | 276 € | ▼ 73% | 1 009 € | ▲ 95% | 518 € |
| Cash | 10 415 € | ▲ 62% | 6 440 € | ▼ 9% | 7 060 € | ▲ 321× | 22 € |
| Current assets | 54 032 € | ▲ 172% | 19 856 € | ▲ 117% | 9 153 € | ▲ 82% | 5 019 € |
| Fixed assets | 1 271 € | — | — | — | |||
| Assets | 55 303 € | ▲ 179% | 19 856 € | ▲ 117% | 9 153 € | ▲ 82% | 5 019 € |
| Current liabilities | 52 211 € | ▲ 208% | 16 956 € | ▲ 166% | 6 377 € | ▲ 322% | 1 510 € |
| Long-term liabilities | 568 € | — | — | — | |||
| Total liabilities | 52 779 € | ▲ 211% | 16 956 € | ▲ 166% | 6 377 € | ▲ 322% | 1 510 € |
| Equity | 2 524 € | ▼ 13% | 2 900 € | ▲ 4% | 2 776 € | ▼ 21% | 3 509 € |
| Labour costs | -142 k € | ▼ 92% | -73 937 € | ▼ 187% | -25 804 € | ▼ 12× | -2 088 € |
| Employees | 5 | ▲ 67% | 3 | 0% | 3 | 0 | |
| Filed | 25.06.2025 | 25.06.2024 | 30.06.2023 | 23.02.2022 | |||
| Report | PDF ↓ | PDF ↓ | PDF ↓ | PDF ↓ |
▲ growth, ▼ decline compared to the previous year (growth in liabilities is red). Business Register, annual reports. CC BY 4.0
Revenue by activity
2024
| Activity | EMTAK | Sales revenue | Osa |
|---|---|---|---|
| Programmeerimine main activity | 62101 | 130 935 € | 96% |
| Arvutialased konsultatsioonid | 62201 | 5 400 € | 4% |
2024 annual report, RIK open data
Real estate
e-kinnistusraamat
Loading properties…
Source: e-kinnistusraamat (Centre of Registers and Information Systems), basic data
Debts and court cases
1 records
Tax debt 10 491 € · as of 06.10.2026
- Ajatatud (tasumisgraafik)
- 10 491 € · kuni 01.12.2027
- Ajatamata osa
- 0 €, kogu võlg on ajatatud
- Debt arose
- 10.07.2025 · oldest unpaid claim, 453 days
- Consecutively on the list
- since 26.09.2026 (11 days) · Firmo data starts 26.09.2026
Tax debt change 26.09.2026 to 06.10.2026 · days in debt: 11
26.0928.0901.1004.1006.10
Total tax debtsellest ajatatudmax 10 491 €
Tax debt history over 5 years
| Start | End | Days | Largest debt | Status |
|---|---|---|---|---|
| 26.09.2026 | ongoing | 11 | 10 491 € | unpaid |
Paid tax debt stays visible for 5 years. Only tax debt from the last 2 years affects the rating.
Tax Board debtor list (daily), Official Announcements, State Gazette. The Tax Board publishes only today's list; earlier history is collected by Firmo.
Enforcement, payment orders and notices
avalikke teateid pole
Official Announcements contain no enforcement, payment order or tax authority notices about the company.
Official Announcements (CC BY-SA 4.0). Enforcement proceedings, payment orders or tax decisions are published there only if they cannot be delivered to the company otherwise. The enforcement register is not public, so the absence of a notice does not mean there are no claims.
State: transactions, tenders, grants
32 390 € makseid
Transactions with state institutions
202518 268 €
20249 772 €
20234 350 €
Largest payers
| Eesti Töötukassa | 32 390 € |
All payments by month
| Month | Payer | Type | Field | Amount |
|---|---|---|---|---|
| 08.2025 | Eesti Töötukassa | Muud toetused | Social protection of the unemployed | 820 € |
| 07.2025 | Eesti Töötukassa | Muud toetused | Social protection of the unemployed | 820 € |
| 06.2025 | Eesti Töötukassa | Muud toetused | Social protection of the unemployed | 1 277 € |
| 05.2025 | Eesti Töötukassa | Muud toetused | Social protection of the unemployed | 2 798 € |
| 04.2025 | Eesti Töötukassa | Muud toetused | Social protection of the unemployed | 3 876 € |
| 03.2025 | Eesti Töötukassa | Muud toetused | Social protection of the unemployed | 2 860 € |
| 02.2025 | Eesti Töötukassa | Muud toetused | Social protection of the unemployed | 4 162 € |
| 01.2025 | Eesti Töötukassa | Muud toetused | Social protection of the unemployed | 1 655 € |
| 12.2024 | Eesti Töötukassa | Muud toetused | Social protection of the unemployed | 2 167 € |
| 11.2024 | Eesti Töötukassa | Muud toetused | Social protection of the unemployed | 1 381 € |
| 10.2024 | Eesti Töötukassa | Muud toetused | Social protection of the unemployed | 1 388 € |
| 09.2024 | Eesti Töötukassa | Muud toetused | Social protection of the unemployed | 515 € |
| 08.2024 | Eesti Töötukassa | Muud toetused | Social protection of the unemployed | 1 407 € |
| 07.2024 | Eesti Töötukassa | Muud toetused | Social protection of the unemployed | 2 483 € |
| 06.2024 | Eesti Töötukassa | Muud toetused | Social protection of the unemployed | 431 € |
| 07.2023 | Eesti Töötukassa | Muud toetused | Social protection of the unemployed | 725 € |
| 06.2023 | Eesti Töötukassa | Muud toetused | Social protection of the unemployed | 725 € |
| 05.2023 | Eesti Töötukassa | Muud toetused | Social protection of the unemployed | 725 € |
| 04.2023 | Eesti Töötukassa | Muud toetused | Social protection of the unemployed | 725 € |
| 03.2023 | Eesti Töötukassa | Muud toetused | Social protection of the unemployed | 725 € |
| 02.2023 | Eesti Töötukassa | Muud toetused | Social protection of the unemployed | 725 € |
Riigi Tugiteenuste Keskus, Saldo makseandmikud
Holdings in other companies
1
| Company | Code | Holding | Since | Revenue |
|---|---|---|---|---|
| Konstrument OÜ | 14235706 | 100,0% | 09.12.2025 | 138 k € |
Business Register
Companies linked via the board
1
Sorted by revenue (latest report or 4 quarters).
Top 20 in activity: Programmeerimine
20
| # | Company | Revenue |
|---|---|---|
| 1 | Pipedrive OÜ | 236,8 m € |
| 2 | pawaTech OÜ | 100,6 m € |
| 3 | Eleks Holding OÜ | 79,9 m € |
| 4 | Veriff OÜ | 78,5 m € |
| 5 | Nortal AS | 64,4 m € |
| 6 | Goldmont OÜ | 61,2 m € |
| 7 | osaühing Playtech Estonia | 54,5 m € |
| 8 | AKTSIASELTS HELMES | 46,3 m € |
| 9 | Spribe OÜ | 40,4 m € |
| 10 | Breakwater Technology OÜ | 31,0 m € |
| 11 | A2verse OÜ | 30,8 m € |
| 12 | Twilio Estonia OÜ | 29,4 m € |
| 13 | Stiltsoft Europe OÜ | 25,2 m € |
| 14 | Trinidad Wiseman OÜ | 23,9 m € |
| 15 | Ridango AS | 23,0 m € |
| 16 | Botguard OÜ | 21,0 m € |
| 17 | Rush Street Interactive Development Estonia OÜ | 19,6 m € |
| 18 | Dream Finance OÜ | 19,6 m € |
| 19 | Viseven Europe OÜ | 18,2 m € |
| 20 | Toggl OÜ | 18,0 m € |
Revenue from the latest annual report, otherwise Tax Board revenue for 4 quarters. All companies in this activity
Licences, pledges, domains
No data
History and notices
3
| Date | Type | Content |
|---|---|---|
| 11.12.2025 | Entry | Amendment entry |
| 01.09.2023 | Entry | Amendment entry |
| 07.03.2018 | Entry | First entry |