Mindshare A/SAktiv
Økonomiske nøgletal
Nøgletal
2024Balancens sammensætning
Udbytte
foreslåetForeslået udbytte for regnskabsåret 10.000.000 kr. (64% af årets resultat).
Foreslået udbytte for regnskabsåret fra årsrapportens resultatdisponering (udbetales normalt året efter generalforsamlingen).
Selskabsskat
Virksomheden er sambeskattet. Skatten opgøres samlet hos administrationsselskabet WPP Holding Denmark A/S.
Kilde: Skattestyrelsens offentlige skattelister for selskaber. Beregnet skat for indkomståret; kan være lavere end 22 % af indkomsten, fx ved skat betalt i udlandet. sktst.dk
Regnskabstal2017–2024
| 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | |
|---|---|---|---|---|---|---|---|---|
| Balance — aktiver | ||||||||
| Likvide beholdninger | 6.339 | 5.151 | 8.721 | 0 | — | — | — | — |
| Omsætningsaktiver i alt | 103.721.043 | 119.452.312 | 131.396.841 | 151.369.808 | 143.651.098 | 161.185.572 | 95.209.422 | 97.966.069 |
| Anlægsaktiver i alt | 594.883 | 602.196 | 0 | 148.156 | 127.891 | 95.443 | 91.006 | 46.798 |
| Aktiver i alt | 104.315.926 | 120.054.508 | 131.396.841 | 151.517.964 | 143.778.989 | 161.281.000 | 95.300.000 | 98.012.867 |
| Balance — passiver | ||||||||
| Kortfristede gældsforpligtelser | 72.418.842 | 82.759.031 | 86.237.577 | 95.204.655 | 76.385.971 | 82.537.795 | 65.817.456 | 67.721.549 |
| Langfristede gældsforpligtelser | — | — | 725.609 | 1.794.316 | 0 | — | — | — |
| Gældsforpligtelser i alt | 72.418.842 | 82.759.031 | 86.963.186 | 96.998.971 | 76.385.971 | 82.537.795 | 65.817.456 | 67.721.549 |
| Selskabskapital | 550.000 | 550.000 | 550.000 | 550.000 | 550.000 | 550.000 | 550.000 | 550.000 |
| Overført resultat | 31.347.084 | 36.745.477 | 43.883.655 | 53.968.993 | 66.688.937 | 18.087.074 | 13.912.681 | 19.457.195 |
| Årets resultat | 4.288.212 | 5.398.393 | 7.138.178 | 10.085.338 | 12.719.944 | 11.398.000 | 10.826.000 | 15.544.514 |
| Egenkapital i alt | 31.897.084 | 37.295.477 | 44.433.655 | 54.518.993 | 67.238.937 | 78.637.000 | 29.463.000 | 30.007.195 |
| Resultatopgørelse | ||||||||
| Omsætning | 359.066.582 | 339.146.185 | 341.914.314 | 310.435.745 | 340.998.567 | 362.461.000 | 356.157.000 | 80.981.332 |
| Bruttofortjeneste | — | — | — | — | — | 47.742.829 | 38.667.876 | 46.298.463 |
| Resultat af primær drift | 5.823.490 | 7.063.992 | 9.578.534 | 12.877.217 | 16.555.146 | 14.354.000 | 12.066.000 | 18.729.022 |
| EBITDA | — | — | — | 12.879.728 | 16.586.943 | 14.386.448 | 12.105.717 | 18.773.230 |
| Resultat før skat | 5.517.262 | 6.883.603 | 9.500.720 | 12.940.855 | 16.333.509 | 14.643.564 | 13.914.027 | 19.972.948 |
| Årets resultat | 4.288.212 | 5.398.393 | 7.138.178 | 10.085.338 | 12.719.944 | 11.398.000 | 10.826.000 | 15.544.514 |
| Personaleomkostninger | 29.257.312 | 25.295.938 | 25.564.768 | 23.232.830 | 28.696.245 | 33.356.462 | 26.562.323 | 27.525.233 |
| Af- og nedskrivninger | — | — | — | 2.511 | 31.797 | 32.448 | 39.717 | 44.208 |
| Andre nøgletal | ||||||||
| Ansatte | 50 | 41 | 37 | 32 | 37 | 41 | 36 | 34 |
| Udbytte | — | — | — | — | — | 60.000.000 | 15.000.000 | 10.000.000 |
En streg (—) betyder, at der ikke er indsendt årsrapport, eller at posten ikke fremgår af den; 0 er et nul angivet i årsrapporten.
Om virksomheden
Årsrapport 2024Our agility in adapting to changes in media, consumer behavior, and innovation in technology is the cornerstone of our business. We have evolved to become a nerve center for marketing challenges, pivoting our core back as a media agency, to more focused address the intricate challenges our clients face in marketing. With a clear focus on media, creativity, and technology, we tailor our offerings to craft solutions aimed at ensuring our clients stand out in a crowded marketplace. Embracing the latest developments in AI, we acknowledge the escalating expectations placed on Chief Marketing Officers (CMOs) to extract greater value and impact from marketing investments. The digital age has brought a paradigm shift, demanding efficiencies that can only be achieved through intelligent automation and predictive analytics. At Mindshare, we equip CMOs with the tools to navigate this new terrain, harnessing AI's predictive power to optimize campaigns and maximize ROI. In the past year, we have made changes to deliver a more focused business, aiming to have a higher quality in deliveries, better collaborate with GroupM and be able to focus our efforts on the most important challenges for our clients. We have rightsized our creative delivery departments and closed our Aarhus operations while successfully retaining most clients and protecting most revenue. The cornerstone of our success lies in the collective power of our workforce. With strong employee retention rates beating the industry
The efficacy of our strategic realignment is most clearly evidenced in our exceptional financial performance. In a market that grew by 3,9% (source: KreaKom), Mindshare Denmark achieved revenue of DKK 80,981,332—representing 13% year-over-year growth from 2023's DKK 71,375,322. This performance significantly outpaced our projected mid-single-digit growth rate and demonstrates our ability to capture market share in a challenging economic environment. Our profit metrics further underscore the success of our strategic initiatives. Profit before tax increased to DKK 19,972,948 from DKK 13,914,028 in the previous year. This is exceeding our projected range of DKK 14,000,000 to DKK 15,000,000, reflecting the operational efficiencies gained through our more focused business model. These results were achieved while maintaining a strong balance sheet, with equity standing at DKK 29,462,682 as of December 31, 2024. This robust financial position was maintained even after distributing a dividend of DKK 15,000,000 to our Parent Company, demonstrating our ability to deliver shareholder value while investing in future growth.
Uddrag af ledelsesberetningen i den seneste årsrapport.