Riskpilot← Back to searchSign inGet full accessSMI-MEDIA ApS
APSDissolvedCVR 15288000Hjortekærsvej 158BMedia representation · NACE 7312Est. 19911 employees
Revenue 2023
DKK 1,4M
-20% vs 2022
EBITDA margin
6.5%
-82% vs 2022
Equity ratio
43.8%
Financial strength
Net profit 2023
DKK 179K
-56% vs 2022
| Revenue | DKK 1,4M | -20% |
| EBITDA | DKK 89K | -82% |
| Net profit | DKK 179K | -56% |
| Total assets | DKK 2,9M | -27% |
| Equity | DKK 1,3M | +17% |
| Employees | 1 | — |
Legal name
SMI-MEDIA ApS
CVR number
15288000
Legal form
Anpartsselskab
NACE code
7312 · Media representation
Founded
1. juli 1991
Share capital
DKK 500.000
Employees
1 (FTE)
VAT registered
No
Audit selected
No
Last report
2023-12-31
Financial year
January – December
Signatory rights
Selskabet tegnes af 2 medlemmer af bestyrelsen i forening eller af en direktør alene
Address
Hjortekærsvej 158B
Risika for professionals
Risika provides regulated workflow tools for finance, procurement and compliance teams that need monitoring, alerts and an API.
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | 3.619 | 2.983 | 3.225 | 2.875 | 2.669 | 1.948 | 1.896 | 1.826 | 1.217 | 1.409 | 1.722 | 1.372 |
| Staff expenses | -3.229 | -2.998 | -2.841 | -2.797 | -2.009 | -1.972 | -1.718 | -1.675 | -1.538 | -1.380 | -1.203 | -1.260 |
| EBITDA | 390 | -14 | 321 | 78 | 636 | -40 | 178 | 150 | -320 | 30 | 501 | 89 |
| Depreciation & amort. | -178 | -173 | -86 | -128 | -124 | -81 | -92 | -79 | -74 | -74 | -11 | -0 |
| EBIT | 212 | -187 | 235 | -50 | 512 | -121 | 86 | 72 | -394 | -44 | 490 | 89 |
| Net financials | 239 | 287 | -90 | 77 | -81 | -93 | -102 | 83 | -7 | 80 | 32 | 144 |
| Profit before tax | 471 | 100 | 145 | 27 | 432 | -214 | -16 | 155 | -401 | 36 | 522 | 233 |
| Tax | 122 | 30 | 39 | 9 | 100 | -45 | -0 | 39 | -87 | 8 | 117 | 54 |
| Net profit | 350 | 70 | 105 | 18 | 331 | -168 | -16 | 115 | -314 | 28 | 405 | 179 |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 5.414 | 5.544 | 6.886 | 5.061 | 6.920 | 3.272 | 4.271 | 4.261 | 3.185 | 3.979 | 3.973 | 2.881 |
| Equity | 1.708 | 1.778 | 1.883 | 1.201 | 1.532 | 864 | 848 | 963 | 649 | 677 | 1.082 | 1.261 |
| Long-term debt | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 485 | 0 | 0 | 0 |
| Short-term debt | 3.706 | 3.766 | 4.995 | 3.851 | 5.387 | 2.408 | 3.423 | 3.298 | 2.050 | 3.302 | 2.890 | 1.620 |
| Total debt | 3.706 | 3.766 | 4.995 | 3.851 | 5.387 | 2.408 | 3.423 | 3.298 | 2.536 | 3.302 | 2.890 | 1.620 |
EBITDA margin
6.5%
This company
15.8%
Market median
-59% vs market
20122023
Equity ratio
43.8%
This company
38.2%
Market median
+15% vs market
20122023
Return on equity
14.2%
This company
18.4%
Market median
+23% vs market
20122023
Net profit margin
13.1%
This company
8.1%
Market median
+62% vs market
20122023
Asset turnover
0.48×
This company
1.12×
Market median
-57% vs market
20122023
Debt / equity
1.28×
This company
0.62×
Market median
-106% vs market
20122023
- Annual report 2023Filed via CVR / Virk · Period 2023-01-01 – 2023-12-31
- Annual report 2022Filed via CVR / Virk · Period 2022-01-01 – 2022-12-31
- Annual report 2021Filed via CVR / Virk · Period 2021-01-01 – 2021-12-31
- Annual report 2020Filed via CVR / Virk · Period 2020-01-01 – 2020-12-31
- Annual report 2019Filed via CVR / Virk · Period 2019-01-01 – 2019-12-31
- Annual report 2018Filed via CVR / Virk · Period 2018-01-01 – 2018-12-31
- Annual report 2017Filed via CVR / Virk · Period 2017-01-01 – 2017-12-31
- Annual report 2016Filed via CVR / Virk · Period 2016-01-01 – 2016-12-31
- Annual report 2015Filed via CVR / Virk · Period 2015-01-01 – 2015-12-31
- Annual report 2014Filed via CVR / Virk · Period 2014-01-01 – 2014-12-31
- Annual report 2013Filed via CVR / Virk · Period 2013-01-01 – 2013-12-31
- Annual report 2012Filed via CVR / Virk · Period 2012-01-01 – 2012-12-31
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
ME Management | Management | 1991 | — | — |
ET | Audit | 1991 | — | — |
MH Management | Management | 2023 | — | — |
PE Management | Management | 1991 | — | — |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
| Board of Directors | 1991 | — | — | |
| Board of Directors | 1991 | — | — | |
| Board of Directors | 1991 | — | — | |
| Chairman | 1991 | — | — |
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
SMI-MEDIA HOLDING ApS | Company | 100.0% | 100.0% | 2002 |
Beneficial ownership (UBO) data access is restricted in Denmark as of September 2025 per the EU 6th AML Directive. Learn more.
No registered parent or subsidiaries
Board members of SMI-MEDIA ApS also hold positions in 0 other companies.
| Person | Role here | Other companies |
|---|---|---|
| Michael Emile Honore | Management | 0 companies |
| Erik Tronborg Andersen | Audit | 0 companies |
| Maria Honoré | Management | 0 companies |
| Per Emil Hasselbalch Stakemann | Management | 0 companies |
| Ulf Svejgaard Poulsen | Board of Directors | 0 companies |
| Jørgen Schläger | Board of Directors | 0 companies |
| Birgit Zurmyhlen Honoré | Board of Directors | 0 companies |
| Susanne Saul Stakemann | Chairman | 0 companies |