MediaGeneration A/S
CVR number: 38812661
Lautrupsgade 13, 2100 København Ø
sebastianwesterby@hotmail.com
tel: 31244623
Income statement (kDKK)
| 2019 | 2020 | 2021 | 2022 | 2023 | |
|---|---|---|---|---|---|
| Fiscal period length | 12 | 12 | 12 | 12 | 12 |
| Net sales | |||||
| Gross profit | 1 771.43 | 3 446.46 | 3 227.15 | 4 158.18 | 1 125.65 |
| Employee benefit expenses | -0.94 | - 554.01 | - 657.41 | - 899.62 | - 727.74 |
| Total depreciation | -9.54 | -13.19 | -7.19 | - 401.69 | - 136.00 |
| EBIT | 1 760.95 | 2 905.64 | 2 562.55 | 2 856.86 | 526.21 |
| Other financial income | 21.73 | 11.81 | 135.49 | 887.06 | 1 076.20 |
| Other financial expenses | -42.91 | - 328.60 | - 106.32 | - 695.87 | - 129.60 |
| Net income from associates (fin.) | -2.78 | -4.07 | 7 338.67 | ||
| Pre-tax profit | 1 739.77 | 2 586.08 | 2 587.64 | 10 386.72 | 1 472.81 |
| Income taxes | - 399.43 | - 572.04 | - 571.14 | - 662.53 | - 234.61 |
| Net earnings | 1 340.34 | 2 014.03 | 2 016.50 | 9 724.19 | 1 238.19 |
Assets (kDKK)
| 2019 | 2020 | 2021 | 2022 | 2023 | |
|---|---|---|---|---|---|
| Intangible rights | 14.88 | 43.93 | 271.99 | 127.48 | 273.76 |
| Intangible assets total | 14.88 | 43.93 | 271.99 | 127.48 | 273.76 |
| Land and waters | 4 602.23 | 4 589.81 | 2 333.45 | 2 326.26 | 2 319.08 |
| Machinery and equipment | 3.45 | 43.06 | |||
| Tangible assets total | 4 605.68 | 4 589.81 | 2 333.45 | 2 326.26 | 2 362.13 |
| Holdings in group member companies | 37.22 | 33.16 | |||
| Participating interests | 241.51 | 241.51 | |||
| Investments total | 37.22 | 33.16 | 241.51 | 241.51 | |
| Non-current loans receivable | 286.24 | 1 410.50 | 3 260.50 | 2 885.49 | |
| Long term receivables total | 286.24 | 1 410.50 | 3 260.50 | 2 885.49 | |
| Inventories total | |||||
| Current amounts owed by group member comp. | 3.07 | ||||
| Prepayments and accrued income | 250.00 | 5.66 | |||
| Current other receivables | 2.48 | 10.82 | 36.48 | 1 335.72 | |
| Current deferred tax assets | 15.38 | 108.85 | 19.69 | 98.11 | 66.20 |
| Short term receivables total | 17.86 | 119.67 | 309.24 | 1 439.49 | 66.20 |
| Other current investments | 270.64 | 63.38 | 2 093.53 | 624.64 | 4 123.74 |
| Cash and bank deposits | 265.85 | 1 896.79 | 1 072.86 | 9 865.03 | 349.98 |
| Cash and cash equivalents | 536.50 | 1 960.17 | 3 166.39 | 10 489.67 | 4 473.72 |
| Balance sheet total (assets) | 5 174.90 | 7 037.04 | 7 524.72 | 17 884.91 | 10 302.82 |
Equity and liabilities (kDKK)
| 2019 | 2020 | 2021 | 2022 | 2023 | |
|---|---|---|---|---|---|
| Share capital | 0.00 | 0.00 | 400.00 | 400.00 | 400.00 |
| Shares repurchased | 55.30 | 56.50 | 57.20 | 8 620.00 | |
| Other reserves | 40.00 | 40.00 | |||
| Retained earnings | 997.21 | 2 281.05 | 3 877.89 | -2 720.05 | 7 004.14 |
| Profit of the financial year | 1 340.34 | 2 014.03 | 2 016.50 | 9 724.19 | 1 238.19 |
| Shareholders equity total | 2 432.85 | 4 391.59 | 6 351.59 | 16 024.14 | 8 642.33 |
| Non-current loans from credit institutions | 2 433.23 | 2 325.20 | 1 047.49 | 1 025.81 | 1 007.50 |
| Non-current liabilities total | 2 433.23 | 2 325.20 | 1 047.49 | 1 025.81 | 1 007.50 |
| Current loans from credit institutions | 120.42 | 113.58 | 36.65 | 23.32 | 20.07 |
| Advances received | 27.90 | 10.00 | 10.00 | 10.00 | 10.00 |
| Current trade creditors | 17.91 | 35.00 | 35.00 | 20.00 | 91.53 |
| Current owed to participating | 2.78 | 2.78 | 4.78 | 300.00 | |
| Short-term deferred tax liabilities | 62.86 | 97.52 | 751.64 | 76.71 | |
| Other non-interest bearing current liabilities | 76.95 | 61.37 | 39.22 | 30.00 | 154.67 |
| Current liabilities total | 308.82 | 320.25 | 125.64 | 834.96 | 652.98 |
| Balance sheet total (liabilities) | 5 174.90 | 7 037.04 | 7 524.72 | 17 884.91 | 10 302.82 |
Try the full version of our system for free
Create your own estimates for any company
Valuation analysis
See instructions
... and more!
No registration needed.