Riskpilot← Back to searchSign inGet full accessWORKING WITH BROADCAST ApS
APSActiveCVR 35649549Mørdrupvej 126Motion picture, video and television programme production activities · NACE 5911Est. 20142 employees
Revenue 2025
DKK 1,8M
-17% vs 2024
EBITDA margin
38.7%
-26% vs 2024
Equity ratio
64.5%
Financial strength
Net profit 2025
DKK 240K
-57% vs 2024
| Revenue | DKK 1,8M | -17% |
| EBITDA | DKK 697K | -26% |
| Net profit | DKK 240K | -57% |
| Total assets | DKK 4,6M | +5% |
| Equity | DKK 3M | +4% |
| Employees | 2 | — |
Legal name
WORKING WITH BROADCAST ApS
CVR number
35649549
Legal form
Anpartsselskab
NACE code
5911 · Motion picture, video and television programme production activities
Founded
24. januar 2014
Share capital
DKK 50.000
Employees
2 (FTE)
VAT registered
Yes
Audit selected
No
Last report
2025-12-31
Financial year
January – December
Signatory rights
Selskabet tegnes af direktionen
Company purpose
Selskabets formål er administration og dermed forbundet virksomhed
Address
Mørdrupvej 126
Phone
+4540204252
Email
mads@molproduktion.dk
Risika for professionals
Risika provides regulated workflow tools for finance, procurement and compliance teams that need monitoring, alerts and an API.
| Item | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | 334 | 394 | 576 | 588 | 351 | 1.255 | 1.657 | 2.299 | 2.523 | 2.037 | 2.171 | 1.802 |
| Staff expenses | -0 | -0 | -117 | -82 | -3 | -523 | -1.143 | -1.215 | -1.292 | -1.138 | -1.227 | -1.105 |
| EBITDA | 323 | 296 | 310 | 506 | 349 | 732 | 515 | 1.084 | 1.231 | 899 | 944 | 697 |
| Depreciation & amort. | -0 | -0 | -0 | -161 | -177 | -282 | -305 | -342 | -253 | -259 | -343 | -305 |
| EBIT | 323 | 296 | 310 | 345 | 171 | 450 | 209 | 742 | 978 | 640 | 601 | 392 |
| Net financials | -1 | -155 | -57 | -44 | -46 | -47 | -49 | -47 | -67 | -7 | -1 | -74 |
| Profit before tax | 323 | 141 | 253 | 301 | 125 | 403 | 160 | 696 | 911 | 633 | 600 | 318 |
| Tax | 81 | 52 | 68 | 77 | 40 | 101 | 47 | 152 | 209 | 151 | 41 | 78 |
| Net profit | 242 | 88 | 185 | 224 | 85 | 302 | 113 | 543 | 702 | 482 | 558 | 240 |
| Item | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 2.480 | 2.575 | 2.623 | 2.757 | 2.823 | 3.301 | 4.086 | 4.099 | 4.236 | 4.260 | 4.376 | 4.576 |
| Equity | 292 | 380 | 565 | 740 | 724 | 1.026 | 1.028 | 1.459 | 2.046 | 2.410 | 2.846 | 2.951 |
| Long-term debt | 0 | 0 | 0 | 1.745 | 1.655 | 2.698 | 2.464 | 1.259 | 1.130 | 1.001 | 917 | 875 |
| Short-term debt | 2.187 | 2.192 | 2.053 | 272 | 444 | 690 | 1.669 | 1.382 | 1.060 | 835 | 613 | 749 |
| Total debt | 2.187 | 2.192 | 2.053 | 2.017 | 2.098 | 3.388 | 4.134 | 2.641 | 2.190 | 1.837 | 1.530 | 1.624 |
EBITDA margin
38.7%
This company
15.8%
Market median
+145% vs market
20142025
Equity ratio
64.5%
This company
38.2%
Market median
+69% vs market
20142025
Return on equity
8.1%
This company
18.4%
Market median
-56% vs market
20142025
Net profit margin
13.3%
This company
8.1%
Market median
+64% vs market
20142025
Asset turnover
0.39×
This company
1.12×
Market median
-65% vs market
20142025
Debt / equity
0.55×
This company
0.62×
Market median
+11% vs market
20142025
- Annual report 2025Filed via CVR / Virk · Period 2025-01-01 – 2025-12-31
- Annual report 2024Filed via CVR / Virk · Period 2024-01-01 – 2024-12-31
- 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 2014-01-24 – 2014-12-31
No data on file.
No data on file.
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
| Individual | 50.0% | 50.0% | 2020 | |
| Individual | 50.0% | 50.0% | 2020 |
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 WORKING WITH BROADCAST ApS also hold positions in 0 other companies.
| Person | Role here | Other companies |
|---|