MEDIA LINK ONE ApS

APSBankrupt

CVR 35848754Henrikshøj 8, 2950 VedbækActivities of advertising agencies· NACE 7311Est. 2014 · 12 years old1 employees

Overview

MEDIA LINK ONE ApS is a Danish APS based in Vedbæk, operating in the Activities of advertising agencies sector. Incorporated in 2014, the company has 1 employee and reported a gross profit of DKK 573.3k in its latest annual filing.

Gross profit 2021

573.3K DKK

+245% vs 2020

EBITDA margin (of gross profit)

53.8 %

+815% vs 2020

Net profit 2021

222.7K DKK

+380% vs 2020

Key ratios

See full ratios →

-7.2 %

Very weak

Among the 10% lowest rated companies in the industry

20172021

0.9×

Average

Around the average of companies in the same industry

20172021

43.9 %

Very strong

Among the 10% highest rated companies in the industry

20172021

EBITDA — year on year

DKK thousands

Key figures

Annual report 2021

Gross profit	573.3K DKK	+245%
EBITDA	308.5K DKK	+815%
Net profit	222.7K DKK	+380%
Total assets	506.8K DKK	+101%
Equity	-36.7K DKK	+86%
Employees	1	—

Financial development

In its most recent annual report (2021), MEDIA LINK ONE ApS reported a gross profit of DKK 573.3k, an increase of 245% on the year before. The figures on this page draw on 5 annual filings covering 2017 to 2021. The bottom line showed a net profit of DKK 222.7k, and the EBITDA margin stood at 53.8%.

At the end of 2021, current assets covered short-term debt 0.9 times.

Financials

Gross profit

DKK thousands

EBITDA

DKK thousands

Income statement

DKK thousands

Item	2021	2020	2019	2018	2017
Gross profit	573	166	412	80	578
Staff expenses	-265	-210	-153	-332	-361
EBITDA	309	-43	259	-251	217
Depreciation & amort.	-17	-17	-6	-3	-3
EBIT	292	-60	253	-254	214
Net financials	-4	-18	-24	-30	-9
Profit before tax	288	-78	229	-285	205
Tax	66	1	27	-0	5
Net profit	223	-80	202	-285	200

Get a credit rating – not just the numbers

Financial statements show the past. Risika gives you a score and a recommended credit limit, so you know what the numbers mean for your risk.

See the credit rating

Balance sheet

DKK thousands

Item	2021	2020	2019	2018	2017
Total assets	507	252	481	324	508
Equity	-37	-259	-180	-382	-98
Long-term debt	0	0	0	0	0
Short-term debt	544	511	661	706	605
Total debt	544	511	661	706	605

Financial ratios

5-year trend

EBITDA margin (of gross profit)

53.8 %

20172021

Equity ratio

-7.2 %

Very weak

Among the 10% lowest rated companies in the industry

20172021

Return on equity

—

20172021

Net profit margin (of gross profit)

38.8 %

20172021

Asset turnover (of gross profit)

1.13×

20172021

Debt / equity

—

20172021

Sector performance

16 of 28 ratios graded

28 financial ratios from the latest filing, each graded against companies in the same industry.

Profitability

Return on assets (ROA)Very strong

Among the 10% highest rated companies in the industry

Net profit as a percentage of total assets — the return generated on the capital employed.

Basic earning power (BEP)Very strong

Among the 10% highest rated companies in the industry

EBIT relative to total assets — the company's earning power before the effects of tax and financial leverage.

Capacity ratioAverage

Around the average of companies in the same industry

Shows how strongly fixed costs weigh on the gross result — a high ratio means fixed costs take only a small bite out of the earnings from basic operations.

Gross marginNot rated

Cannot be graded — the figures this ratio builds on are not available in the latest filing.

The gross result as a share of revenue — how much of the revenue is left after variable costs to cover the company's fixed costs.

Operating marginNot rated

Cannot be graded — the figures this ratio builds on are not available in the latest filing.

EBIT as a share of revenue — the share of revenue remaining as earnings once all operating costs are covered. A key measure of earning power.

Net profit marginNot rated

Cannot be graded — the figures this ratio builds on are not available in the latest filing.

The profit for the year as a share of revenue — the company's ability to turn revenue into profit.

Return on equity (ROE)Not rated

Cannot be graded — the figures this ratio builds on are not available in the latest filing.

Net profit as a percentage of equity — the return the owners earned on their invested capital this year.

Return on net assets (RONA)Not rated

Cannot be graded — the figures this ratio builds on are not available in the latest filing.

Profit relative to net assets (total assets minus total debt) — the ability to generate earnings from the net asset base alone.

Liquidity

Current ratioAverage

Around the average of companies in the same industry

Current assets relative to short-term debt — the ability to settle short-term obligations with current assets alone. Around 150% is considered satisfactory from a credit perspective.

Quick ratioStrong

Among the 40% highest rated companies in the industry

Current assets excluding inventory relative to short-term debt — whether the most liquid assets alone can cover the short-term obligations. A value of 1 or above signals a healthy liquidity position.

Cash ratioStrong

Among the 40% highest rated companies in the industry

Cash relative to short-term debt — the ability to repay short-term obligations with cash alone.

Cash conversion ratioAverage

Around the average of companies in the same industry

Cash flow relative to profit — the ability to convert reported profits into accessible cash.

Current assets to equityNot rated

Cannot be graded — the figures this ratio builds on are not available in the latest filing.

Current assets relative to equity — an indicator of the balance-sheet structure and of the company's short- and long-term financing. The healthy level is highly industry-dependent.

Fixed assets to long-term capitalNot rated

Cannot be graded — the figures this ratio builds on are not available in the latest filing.

Fixed assets relative to long-term capital (equity plus long-term liabilities). Below 100% means the long-term capital finances more than just the fixed assets — a healthier liquidity position.

Debt & solvency

Solidity ratioVery weak

Among the 10% lowest rated companies in the industry

Equity as a share of total assets — the ability to absorb losses. Around 40% is considered satisfactory from a credit perspective.

Debt ratioVery weak

Among the 10% lowest rated companies in the industry

Total debt relative to the balance-sheet total — the share of the assets financed by debt rather than equity.

Income to debtVery strong

Among the 20% highest rated companies in the industry

Profit relative to debt — the ability to create earnings while operating with debt.

EBITDA to debtVery strong

Among the 10% highest rated companies in the industry

EBITDA relative to debt — how much operating earnings are available to service the debt.

Interest coverageVery strong

Among the 10% highest rated companies in the industry

The ability to pay the interest on the company's debt out of its earnings.

Interest rate on debtVery strong

Among the 20% highest rated companies in the industry

Financial expenses relative to total liabilities — the effective interest rate the company pays on its debt.

Interest marginVery strong

Among the 10% highest rated companies in the industry

The return on assets minus the interest rate on debt. Positive means the company benefits from operating with debt; negative means the debt makes it worse off.

Debt to equityNot rated

Cannot be graded — the figures this ratio builds on are not available in the latest filing.

Debt relative to equity — the company's leverage. A higher value means heavier reliance on debt financing.

Liabilities to equityNot rated

Cannot be graded — the figures this ratio builds on are not available in the latest filing.

Total liabilities relative to equity — whether the company operates primarily on borrowed capital or on its own.

Efficiency & development

Equity to contributed capitalVery weak

Among the 20% lowest rated companies in the industry

Total equity relative to the capital the owners contributed — how the equity has developed from its starting point.

One-year change in debtWeak

Among the 30% lowest rated companies in the industry

The size of this year's increase or decrease in the company's debt.

Asset turnoverNot rated

Cannot be graded — the figures this ratio builds on are not available in the latest filing.

Revenue relative to total assets — the ability to generate revenue from the asset base.

Inventory turnoverNot rated

Cannot be graded — the figures this ratio builds on are not available in the latest filing.

Revenue relative to inventory — how many times a year the inventory is sold and replaced. A low value can indicate weak sales or excess inventory.

One-year change in equityNot rated

Cannot be graded — the figures this ratio builds on are not available in the latest filing.

The size of this year's increase or decrease in the company's equity.

Annual reports & filings

Annual report 2021
Filed via CVR / Virk · Period 2021-01-01 – 2021-12-31
View PDF
Annual report 2020
Filed via CVR / Virk · Period 2020-01-01 – 2020-12-31
View PDF
Annual report 2019
Filed via CVR / Virk · Period 2019-01-01 – 2019-12-31
View PDF
Annual report 2018
Filed via CVR / Virk · Period 2018-01-01 – 2018-12-31
View PDF
Annual report 2017
Filed via CVR / Virk · Period 2017-01-01 – 2017-12-31
View PDF

People & ownership

Management

Actively employed in the business

Name	Role	Member since

Former (3)


JE Jan Ege Schmidt Management	Management	2014 – 2023
AB Anne Birgitte de Jonquières Gammeljord Liquidator	Liquidator	2023 – 2023
MH Madeleine Høed Overgaard Founder	Founder	2014 – 2024

Board of directors

Non-executive oversight

Name	Role	Member since

Former (4)


JE Jan Ege Schmidt Board of Directors	Board of Directors	2014 – 2016
HE Helge Ernst Lunau Board of Directors	Board of Directors	2014 – 2016
MH Madeleine Høed Overgaard Board of Directors	Board of Directors	2014 – 2015
HK Henrik Kleis Chairman	Chairman	2014 – 2016

Shareholders

Active legal owners

Shareholder	Type	Ownership	Votes	Registered
Jan Ege Schmidt	Individual	100%	100%	2015

Beneficial ownership (UBO) data access is restricted in Denmark as of September 2025 per the EU 6th AML Directive. Learn more.

One in three Danish companies experiences fraud

Sound familiar? See how to strengthen your defences and catch suspicious changes in ownership and management in time.

See the fraud module

Related companies

Company hierarchy

No registered parent or subsidiaries

Board network connections

Board members of MEDIA LINK ONE ApS also hold positions in 88 other companies.

Person	Role here	Other companies
Anne Birgitte de Jonquières Gammeljord	Liquidator	70 companiesMany roles
Henrik Kleis	Chairman	18 companiesMany roles

Frequently asked questions

What is the CVR number of MEDIA LINK ONE ApS?

MEDIA LINK ONE ApS is registered with CVR / Virk under CVR 35848754.

What is the gross profit of MEDIA LINK ONE ApS?

MEDIA LINK ONE ApS reported a gross profit of DKK 573.3k in 2021.

How many employees does MEDIA LINK ONE ApS have?

MEDIA LINK ONE ApS employs 1 people as of the latest annual report.

Where is MEDIA LINK ONE ApS headquartered?

MEDIA LINK ONE ApS's registered address is Henrikshøj 8, 2. 3.