Budgetin OÜ

Active Registry code 14211686 OÜ Tallinn Registered 27 Feb 2017
Compare

Budgetin OÜ is a OÜ based in Tallinn, registry code 14211686, status: active. Main activity: Installation, maintenance and repair of plumbing and sanitary equipment. According to EMTA, turnover for Q3 2026 was €257 166 with 3 employees.

Turnover
257 166 €
↑ 348.4% vs Q2 2026
State taxes
38 024 €
↑ 4 890.0% vs Q2 2026
Labour taxes
1 596 €
↑ 957.0% vs Q2 2026
Employees
3
+1 vs Q2 2026

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

Position in the industry Specialised construction activities · EMTAK 43

  • Turnover · Q3 2026 257 166 €
    industry median 23 017 € · companies in the industry: 6 974
  • Labour taxes per employee 532 €
    industry median 1 236 € · companies in the industry: 5 958
  • Revenue · 2026 331 289 €
    industry median 32 634 € · companies in the industry: 113
  • Net profit margin · 2026 -14.0 %
    industry median 5.9 % · companies in the industry: 96

Taxes and turnover

Q4 2023 – Q3 2026
Turnover, € thousand Q3 2026: 257 166 € · +348.4% vs Q2 2026 · industry median 23 017 € · above 93% of the industry
02004006008001 000Q4 2023 Company: 378 294 € Industry median: 23 403 €Q4·23Q1 2024 Company: 213 321 € Industry median: 16 922 €Q2 2024 Company: 945 498 € Industry median: 18 660 €Q2·24Q3 2024 Company: 683 430 € Industry median: 21 547 €Q4 2024 Company: 279 231 € Industry median: 23 300 €Q4·24Q1 2025 Company: 174 309 € Industry median: 17 914 €Q2 2025 Company: 87 611 € Industry median: 20 215 €Q2·25Q3 2025 Company: 113 059 € Industry median: 22 700 €Q4 2025 Company: 98 556 € Industry median: 23 111 €Q4·25Q1 2026 Company: 31 756 € Industry median: 17 425 €Q2 2026 Company: 57 356 € Industry median: 20 462 €Q2·26Q3 2026 Company: 257 166 € Industry median: 23 017 €Q3·260100200300Q4 2024 Company: 279 231 € Industry median: 23 300 €Q1 2025 Company: 174 309 € Industry median: 17 914 €Q1·25Q2 2025 Company: 87 611 € Industry median: 20 215 €Q3 2025 Company: 113 059 € Industry median: 22 700 €Q3·25Q4 2025 Company: 98 556 € Industry median: 23 111 €Q1 2026 Company: 31 756 € Industry median: 17 425 €Q1·26Q2 2026 Company: 57 356 € Industry median: 20 462 €Q3 2026 Company: 257 166 € Industry median: 23 017 €Q3·26
  • Company
  • Industry median

Industry: Specialised construction activities (the EMTAK division of the main activity). Median: half of the industry is above, half below.

Labour taxes per employee, € Q3 2026: 532 € · +604.6% vs Q2 2026 · industry median 1 236 € · above 13% of the industry
01 0002 0003 0004 0005 000Q4 2023 Company: 3 209 € Industry median: 1 123 €Q4·23Q1 2024 Company: 4 429 € Industry median: 1 105 €Q2 2024 Company: 2 715 € Industry median: 1 083 €Q2·24Q3 2024 Company: 4 326 € Industry median: 1 141 €Q4 2024 Company: 2 483 € Industry median: 1 178 €Q4·24Q1 2025 Company: 3 265 € Industry median: 1 177 €Q2 2025 Company: 1 734 € Industry median: 1 194 €Q2·25Q3 2025 Company: 1 796 € Industry median: 1 250 €Q4 2025 Company: 3 011 € Industry median: 1 270 €Q4·25Q1 2026 Company: 404 € Industry median: 1 202 €Q2 2026 Company: 76 € Industry median: 1 197 €Q2·26Q3 2026 Company: 532 € Industry median: 1 236 €Q3·2601 0002 0003 0004 000Q4 2024 Company: 2 483 € Industry median: 1 178 €Q1 2025 Company: 3 265 € Industry median: 1 177 €Q1·25Q2 2025 Company: 1 734 € Industry median: 1 194 €Q3 2025 Company: 1 796 € Industry median: 1 250 €Q3·25Q4 2025 Company: 3 011 € Industry median: 1 270 €Q1 2026 Company: 404 € Industry median: 1 202 €Q1·26Q2 2026 Company: 76 € Industry median: 1 197 €Q3 2026 Company: 532 € Industry median: 1 236 €Q3·26
  • Company
  • Industry median

Industry: Specialised construction activities (the EMTAK division of the main activity). Median: half of the industry is above, half below.

Employees Q3 2026: 3 · +50.0% vs Q2 2026
03581013Q4 2023 Company: 9Q4·23Q1 2024 Company: 9Q2 2024 Company: 12Q2·24Q3 2024 Company: 10Q4 2024 Company: 8Q4·24Q1 2025 Company: 8Q2 2025 Company: 8Q2·25Q3 2025 Company: 8Q4 2025 Company: 7Q4·25Q1 2026 Company: 2Q2 2026 Company: 2Q2·26Q3 2026 Company: 3Q3·2602468Q4 2024 Company: 8Q1 2025 Company: 8Q1·25Q2 2025 Company: 8Q3 2025 Company: 8Q3·25Q4 2025 Company: 7Q1 2026 Company: 2Q1·26Q2 2026 Company: 2Q3 2026 Company: 3Q3·26
State taxes, € thousand Q3 2026: 38 024 € · +4 890.0% vs Q2 2026
050100150Q4 2023 Company: 79 452 €Q4·23Q1 2024 Company: 50 149 €Q2 2024 Company: 139 091 €Q2·24Q3 2024 Company: 116 979 €Q4 2024 Company: 55 638 €Q4·24Q1 2025 Company: 45 843 €Q2 2025 Company: 23 639 €Q2·25Q3 2025 Company: 23 586 €Q4 2025 Company: 21 340 €Q4·25Q1 2026 Company: 279 €Q2 2026 Company: 762 €Q2·26Q3 2026 Company: 38 024 €Q3·260204060Q4 2024 Company: 55 638 €Q1 2025 Company: 45 843 €Q1·25Q2 2025 Company: 23 639 €Q3 2025 Company: 23 586 €Q3·25Q4 2025 Company: 21 340 €Q1 2026 Company: 279 €Q1·26Q2 2026 Company: 762 €Q3 2026 Company: 38 024 €Q3·26
Figures by quarter
Quarter Turnover, € State taxes, € Labour taxes, € Employees
Q3 2026 257 166 38 024 1 596 3
Q2 2026 57 356 762 151 2
Q1 2026 31 756 279 807 2
Q4 2025 98 556 21 340 21 074 7
Q3 2025 113 059 23 586 14 366 8
Q2 2025 87 611 23 639 13 868 8
Q1 2025 174 309 45 843 26 121 8
Q4 2024 279 231 55 638 19 864 8
Q3 2024 683 430 116 979 43 255 10
Q2 2024 945 498 139 091 32 575 12
Q1 2024 213 321 50 149 39 863 9
Q4 2023 378 294 79 452 28 882 9
Q3 2023 420 851 81 358 41 872 8
Q2 2023 643 616 105 573 38 919 11
Q1 2023 394 085 58 763 30 411 10
Q4 2022 214 400 53 149 33 434 8
Q3 2022 112 420 32 322 27 038 8
Q2 2022 199 475 43 786 26 345 8
Q1 2022 239 737 35 453 15 164 7
Labour taxes per employee per month
177 €
Turnover per employee in the quarter
85 722 €

Q3 2026 · calculated from EMTA data

Financials by year

2018 – 2026
Revenue, € thousand 2026: 331 289 € · −81.8% vs 2025 · industry median 32 634 € · above 94% of the industry
05001 0001 5002 0002018 Company: — Industry median: —20182019 Company: — Industry median: 37 051 €20192020 Company: 1 056 198 € Industry median: 33 953 €20202021 Company: 420 547 € Industry median: 35 073 €20212022 Company: 349 960 € Industry median: 37 940 €20222023 Company: 760 156 € Industry median: 35 936 €20232024 Company: 1 678 910 € Industry median: 35 372 €20242025 Company: 1 822 353 € Industry median: 37 328 €20252026 Company: 331 289 € Industry median: 32 634 €202605001 0001 5002 0002019 Company: — Industry median: 37 051 €2020 Company: 1 056 198 € Industry median: 33 953 €20202021 Company: 420 547 € Industry median: 35 073 €2022 Company: 349 960 € Industry median: 37 940 €20222023 Company: 760 156 € Industry median: 35 936 €2024 Company: 1 678 910 € Industry median: 35 372 €20242025 Company: 1 822 353 € Industry median: 37 328 €2026 Company: 331 289 € Industry median: 32 634 €2026
  • Company
  • Industry median

Industry: Specialised construction activities (the EMTAK division of the main activity). Median: half of the industry is above, half below.

Net profit, € thousand 2026: -46 299 € · −120.5% vs 2025 · industry median 400 € · above 2% of the industry
-10001002003002018 Company: — Industry median: —20182019 Company: — Industry median: 1 030 €20192020 Company: 11 198 € Industry median: 507 €20202021 Company: 40 252 € Industry median: 785 €20212022 Company: 23 325 € Industry median: 823 €20222023 Company: -41 290 € Industry median: 581 €20232024 Company: 38 722 € Industry median: 432 €20242025 Company: 225 399 € Industry median: 561 €20252026 Company: -46 299 € Industry median: 400 €2026-10001002003002019 Company: — Industry median: 1 030 €2020 Company: 11 198 € Industry median: 507 €20202021 Company: 40 252 € Industry median: 785 €2022 Company: 23 325 € Industry median: 823 €20222023 Company: -41 290 € Industry median: 581 €2024 Company: 38 722 € Industry median: 432 €20242025 Company: 225 399 € Industry median: 561 €2026 Company: -46 299 € Industry median: 400 €2026
  • Company
  • Industry median

Industry: Specialised construction activities (the EMTAK division of the main activity). Median: half of the industry is above, half below.

Net profit margin, % 2026: -14.0 % · −26.3 pp vs the year before · industry median 5.9 % · above 11% of the industry
-20-10010202018 Company: — Industry median: —20182019 Company: — Industry median: 5.3 %20192020 Company: 1.1 % Industry median: 4.1 %20202021 Company: 9.6 % Industry median: 4.7 %20212022 Company: 6.7 % Industry median: 4.8 %20222023 Company: -5.4 % Industry median: 4.4 %20232024 Company: 2.3 % Industry median: 3.4 %20242025 Company: 12.4 % Industry median: 3.9 %20252026 Company: -14.0 % Industry median: 5.9 %2026-20-10010202019 Company: — Industry median: 5.3 %2020 Company: 1.1 % Industry median: 4.1 %20202021 Company: 9.6 % Industry median: 4.7 %2022 Company: 6.7 % Industry median: 4.8 %20222023 Company: -5.4 % Industry median: 4.4 %2024 Company: 2.3 % Industry median: 3.4 %20242025 Company: 12.4 % Industry median: 3.9 %2026 Company: -14.0 % Industry median: 5.9 %2026
  • Company
  • Industry median

Industry: Specialised construction activities (the EMTAK division of the main activity). Median: half of the industry is above, half below.

Assets, € thousand 2026: 569 112 € · −11.6% vs 2025
02004006008002018 Company: —20182019 Company: —20192020 Company: 282 192 €20202021 Company: 318 054 €20212022 Company: 392 882 €20222023 Company: 506 564 €20232024 Company: 433 386 €20242025 Company: 643 979 €20252026 Company: 569 112 €202602004006008002019 Company: —2020 Company: 282 192 €20202021 Company: 318 054 €2022 Company: 392 882 €20222023 Company: 506 564 €2024 Company: 433 386 €20242025 Company: 643 979 €2026 Company: 569 112 €2026
Equity, € thousand 2026: 389 079 € · −10.6% vs 2025
01002003004005002018 Company: —20182019 Company: —20192020 Company: 149 018 €20202021 Company: 189 269 €20212022 Company: 212 550 €20222023 Company: 171 259 €20232024 Company: 209 980 €20242025 Company: 435 378 €20252026 Company: 389 079 €202601002003004005002019 Company: —2020 Company: 149 018 €20202021 Company: 189 269 €2022 Company: 212 550 €20222023 Company: 171 259 €2024 Company: 209 980 €20242025 Company: 435 378 €2026 Company: 389 079 €2026
Employees 2026: 4 · −60.0% vs 2025 · industry median 1 · above 85% of the industry
02468102018 Company: 2 Industry median: 220182019 Company: 2 Industry median: 220192020 Company: 2 Industry median: 220202021 Company: 2 Industry median: 220212022 Company: 3 Industry median: 220222023 Company: 8 Industry median: 120232024 Company: 10 Industry median: 120242025 Company: 10 Industry median: 120252026 Company: 4 Industry median: 1202602468102019 Company: 2 Industry median: 22020 Company: 2 Industry median: 220202021 Company: 2 Industry median: 22022 Company: 3 Industry median: 220222023 Company: 8 Industry median: 12024 Company: 10 Industry median: 120242025 Company: 10 Industry median: 12026 Company: 4 Industry median: 12026
  • Company
  • Industry median

Industry: Specialised construction activities (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
2026 331 289 -46 299 146 250 569 112 389 079 4
2025 1 822 353 225 399 284 686 643 979 435 378 10
2024 1 678 910 38 722 365 178 433 386 209 980 10
2023 760 156 -41 290 285 113 506 564 171 259 8
2022 349 960 23 325 61 306 392 882 212 550 3
2021 420 547 40 252 22 723 318 054 189 269 2
2020 1 056 198 11 198 28 851 282 192 149 018 2
2019 — — — — — 2
2018 — — — — — 2

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

Financial ratios for 2026

Net profit margin
-14.0 %
Net profit / revenue
Return on equity (ROE)
-11.9 %
Net profit / equity
Return on assets (ROA)
-8.1 %
Net profit / assets
Equity ratio
68.4 %
Equity / assets
Debt ratio
31.6 %
Liabilities / assets
Current ratio
3.12
Current assets / current liabilities
Revenue per employee
82 822 €
Revenue / average full-time employees
Labour cost per employee per month
3 047 €
Labour costs / employees / 12 months (incl. employer taxes)

Annual reports

PDFs from e-Äriregister
Annual reports
Year Period Filed Report Documents
2025 1 Feb 2025 – 31 Jan 2026 6 Jul 2026 Company’s own e-Äriregister
2024 1 Feb 2024 – 31 Jan 2025 4 Jul 2025 Company’s own e-Äriregister
2023 1 Feb 2023 – 31 Jan 2024 26 Jun 2024 Company’s own e-Äriregister
2022 1 Feb 2022 – 31 Jan 2023 31 Jul 2023 Company’s own e-Äriregister
2021 1 Feb 2021 – 31 Jan 2022 28 Jul 2022 Company’s own e-Äriregister
2020 1 Feb 2020 – 31 Jan 2021 11 Aug 2021 Company’s own e-Äriregister
2019 1 Feb 2019 – 31 Jan 2020 22 Oct 2020 Company’s own e-Äriregister

Board

  • Urmas Palta
    Board member · since 27 Feb 2017
  • Nasdaq CSD SE
    Keeper of the share register · since 1 Feb 2018

Right of representation

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

Owners

Beneficial owners

Founders and other persons

shared board members, owners or beneficial owners

Activities (EMTAK)

  • 43222Installation, maintenance and repair of plumbing and sanitary equipment Main
Rulings
Number, date Title Deadline State Document
Ä 50051958 / 6
1 Feb 2018
Amendment entry In force
1 Feb 2018
PDF
Ä 50051958 / 5
19 Jan 2018
Amendment entry In force
19 Jan 2018
PDF
Ä 50051958 / 4
6 Dec 2017
Entry made by the register on its own initiative In force
6 Dec 2017
PDF
Ä 50051958 / 3
6 Dec 2017
Amendment entry In force
6 Dec 2017
PDF
Ä 50051958 / 2
30 Jun 2017
Amendment entry In force
30 Jun 2017
PDF
Ä 50051958
27 Feb 2017
First entry In force
27 Feb 2017
PDF

Sources: e-Äriregister and EMTA. Data updated 31 Oct 2026. Open at the source ↗ · Report an error in the data