North Media Logo

North Media

ISIN: DK0010270347 | Ticker: NORTHM | LEI: 5493005TQSCPQXY1NP67
Sector: Communication ServicesSub-Industry: Publishing
Country: Denmark

About North Media

Company Description

North Media develops and operates platforms for business-consumer transactions.

We make sure that retailers' offers reach consumers' mailboxes, mailboxes or smartphones, and we also house local newspapers across the country. On our platforms, landlords and housing seekers find each other, and we also connect employers and job seekers. In addition, our digital keys provide home care, home suppliers and others with access to locked hallways and private homes.

In short, we match consumers with the right products in groceries, rental housing, jobs and digital access solutions. And in doing so, we deliver customers to our customers.

Common to our companies is also that they handle large volumes uniformly, quickly, safely and at low unit price. We are constantly optimizing companies to make better use of these economies of scale, and with a data- and technology-driven starting point, we are developing new products and activities to strengthen the offer to customers.

Year founded

1965

Headquarters

Gladsaxe Møllevej 28, 2860 Søborg – Denmark

Financial statements

Download as Excel
Line item in (dkk) 01.01.2020 01.04.2020 01.07.2020 01.01.2021 01.04.2021 01.07.2021 01.10.2021 01.01.2022 01.04.2022 01.07.2022 01.10.2022 01.01.2023 01.04.2023 01.07.2023
Assets N/A 943,700,000.00 1,135,100,000.00 1,189,100,000.00 1,136,200,000.00 1,226,300,000.00 1,297,100,000.00 1,320,600,000.00 1,200,000,000.00 1,142,200,000.00 1,147,000,000.00 1,211,300,000.00 1,287,000,000.00 N/A
Noncurrent Assets N/A 385,500,000.00 375,600,000.00 371,000,000.00 369,000,000.00 366,200,000.00 364,400,000.00 350,600,000.00 352,800,000.00 351,000,000.00 350,200,000.00 369,000,000.00 351,600,000.00 348,600,000.00
Property Plant And Equipment N/A 321,200,000.00 314,100,000.00 305,700,000.00 302,000,000.00 298,000,000.00 292,500,000.00 289,600,000.00 286,200,000.00 281,900,000.00 279,900,000.00 286,900,000.00 284,500,000.00 279,900,000.00
Land And Buildings N/A 246,800,000.00 241,800,000.00 236,700,000.00 234,400,000.00 232,300,000.00 229,800,000.00 233,600,000.00 231,100,000.00 228,500,000.00 227,000,000.00 235,800,000.00 233,100,000.00 230,200,000.00
Machinery N/A 44,700,000.00 43,000,000.00 39,600,000.00 39,400,000.00 38,800,000.00 37,200,000.00 29,100,000.00 29,000,000.00 27,700,000.00 26,500,000.00 25,000,000.00 23,200,000.00 21,500,000.00
Other Property Plant And Equipment N/A 11,900,000.00 11,700,000.00 12,000,000.00 10,900,000.00 9,700,000.00 8,400,000.00 10,000,000.00 9,200,000.00 8,900,000.00 9,400,000.00 9,300,000.00 11,600,000.00 11,600,000.00
Investment Property N/A 17,800,000.00 17,600,000.00 17,400,000.00 17,300,000.00 17,200,000.00 17,100,000.00 16,900,000.00 16,900,000.00 16,800,000.00 17,000,000.00 16,800,000.00 16,600,000.00 16,600,000.00
Goodwill N/A 39,100,000.00 39,100,000.00 39,100,000.00 39,100,000.00 39,100,000.00 39,100,000.00 39,100,000.00 40,000,000.00 40,000,000.00 40,000,000.00 40,000,000.00 40,000,000.00 40,000,000.00
Computer Software N/A 3,800,000.00 3,800,000.00 6,900,000.00 8,400,000.00 9,700,000.00 11,100,000.00 1,400,000.00 4,900,000.00 5,000,000.00 4,500,000.00 4,000,000.00 3,500,000.00 3,000,000.00
Other Intangible Assets N/A 11,000,000.00 10,700,000.00 10,100,000.00 9,800,000.00 9,500,000.00 9,200,000.00 8,900,000.00 8,600,000.00 8,300,000.00 8,000,000.00 7,700,000.00 7,400,000.00 7,100,000.00
Investments In Associates Accounted For Using Equity Method N/A 7,100,000.00 6,700,000.00 6,100,000.00 6,300,000.00 6,900,000.00 8,700,000.00 8,100,000.00 9,000,000.00 11,100,000.00 13,100,000.00 14,500,000.00 10,600,000.00 11,500,000.00
Other Noncurrent Receivables N/A 1,900,000.00 1,200,000.00 1,200,000.00 1,500,000.00 1,500,000.00 1,500,000.00 1,200,000.00 1,300,000.00 1,300,000.00 1,300,000.00 1,300,000.00 1,400,000.00 1,400,000.00
Deferred Tax Assets N/A N/A N/A 0.00 N/A 0.00 0.00 100,000.00 0.00 0.00 0.00 10,400,000.00 0.00 0.00
Noncurrent Investments Other Than Investments Accounted For Using Equity Method N/A N/A 0.00 1,900,000.00 N/A 1,500,000.00 2,300,000.00 2,200,000.00 2,800,000.00 3,400,000.00 3,400,000.00 4,200,000.00 4,200,000.00 5,700,000.00
Other Noncurrent Assets N/A 10,400,000.00 7,900,000.00 9,200,000.00 9,700,000.00 9,900,000.00 12,500,000.00 11,600,000.00 13,100,000.00 15,800,000.00 17,800,000.00 30,400,000.00 16,200,000.00 18,600,000.00
Current Assets N/A 558,200,000.00 759,500,000.00 818,100,000.00 767,200,000.00 860,100,000.00 932,700,000.00 970,000,000.00 847,200,000.00 791,200,000.00 796,800,000.00 842,300,000.00 935,400,000.00 N/A
Inventories N/A 5,000,000.00 4,700,000.00 3,700,000.00 4,700,000.00 5,600,000.00 5,800,000.00 5,600,000.00 6,200,000.00 5,900,000.00 5,700,000.00 5,800,000.00 5,700,000.00 5,500,000.00
Current Trade Receivables N/A 60,100,000.00 46,700,000.00 60,600,000.00 72,300,000.00 69,200,000.00 70,400,000.00 57,500,000.00 66,200,000.00 59,900,000.00 61,500,000.00 55,200,000.00 56,000,000.00 57,600,000.00
Current Prepayments N/A 21,300,000.00 17,400,000.00 14,300,000.00 13,800,000.00 13,400,000.00 15,600,000.00 16,300,000.00 16,000,000.00 15,700,000.00 16,400,000.00 15,700,000.00 17,300,000.00 18,700,000.00
Other Current Receivables N/A 400,000.00 800,000.00 600,000.00 200,000.00 800,000.00 600,000.00 1,500,000.00 300,000.00 800,000.00 700,000.00 1,300,000.00 900,000.00 2,100,000.00
Current Tax Assets Current N/A N/A N/A 0.00 N/A 0.00 0.00 6,300,000.00 23,900,000.00 38,200,000.00 36,000,000.00 0.00 0.00 0.00
Cash and cash equivalents 84,700,000.00 118,100,000.00 230,800,000.00 153,500,000.00 95,300,000.00 129,100,000.00 158,400,000.00 129,700,000.00 80,300,000.00 113,700,000.00 139,000,000.00 186,800,000.00 146,900,000.00 N/A
Equity And Liabilities N/A 943,700,000.00 1,135,100,000.00 1,189,100,000.00 1,136,200,000.00 1,226,300,000.00 1,297,100,000.00 1,320,600,000.00 1,200,000,000.00 1,142,200,000.00 1,147,000,000.00 1,211,300,000.00 1,287,000,000.00 N/A
Equity 671,200,000.00 655,100,000.00 781,400,000.00 879,000,000.00 848,200,000.00 956,800,000.00 1,014,200,000.00 1,080,000,000.00 959,500,000.00 910,800,000.00 920,800,000.00 995,400,000.00 1,042,800,000.00 N/A
Issued Capital N/A 100,300,000.00 100,300,000.00 100,300,000.00 100,300,000.00 100,300,000.00 100,300,000.00 100,300,000.00 100,300,000.00 100,300,000.00 100,300,000.00 100,300,000.00 100,300,000.00 N/A
Retained Earnings N/A 557,600,000.00 683,800,000.00 781,300,000.00 750,700,000.00 859,300,000.00 916,700,000.00 982,600,000.00 859,200,000.00 810,500,000.00 820,500,000.00 895,100,000.00 942,500,000.00 N/A
Liabilities N/A 288,600,000.00 353,700,000.00 310,100,000.00 288,000,000.00 269,500,000.00 282,900,000.00 240,600,000.00 240,500,000.00 231,400,000.00 226,200,000.00 215,900,000.00 244,200,000.00 N/A
Noncurrent Liabilities N/A 139,700,000.00 139,300,000.00 135,800,000.00 134,000,000.00 123,400,000.00 120,100,000.00 116,600,000.00 122,000,000.00 121,600,000.00 120,000,000.00 110,500,000.00 110,900,000.00 N/A
Deferred Tax Liabilities N/A 9,500,000.00 11,100,000.00 11,400,000.00 11,400,000.00 2,900,000.00 1,600,000.00 0.00 6,900,000.00 8,000,000.00 7,900,000.00 0.00 1,700,000.00 N/A
Longterm Borrowings N/A 121,500,000.00 120,500,000.00 118,100,000.00 117,000,000.00 115,800,000.00 114,600,000.00 113,300,000.00 112,200,000.00 111,000,000.00 109,900,000.00 108,600,000.00 107,400,000.00 N/A
Current Liabilities N/A 148,900,000.00 214,400,000.00 174,300,000.00 154,000,000.00 146,100,000.00 162,800,000.00 124,000,000.00 118,500,000.00 109,800,000.00 106,200,000.00 105,400,000.00 133,300,000.00 N/A
Trade And Other Current Payables To Trade Suppliers N/A 27,100,000.00 22,800,000.00 34,300,000.00 31,200,000.00 29,500,000.00 27,900,000.00 44,700,000.00 31,200,000.00 31,200,000.00 26,300,000.00 30,900,000.00 23,500,000.00 N/A
Current Contract Liabilities N/A 14,500,000.00 8,400,000.00 8,600,000.00 10,000,000.00 4,300,000.00 8,300,000.00 5,400,000.00 9,700,000.00 7,200,000.00 7,600,000.00 7,100,000.00 7,600,000.00 N/A
Other Current Payables N/A 86,300,000.00 127,800,000.00 114,100,000.00 98,500,000.00 70,100,000.00 69,200,000.00 65,700,000.00 69,400,000.00 63,300,000.00 64,200,000.00 48,900,000.00 64,800,000.00 N/A
Current Tax Liabilities Current N/A 9,900,000.00 47,000,000.00 9,000,000.00 5,900,000.00 33,900,000.00 49,200,000.00 0.00 0.00 0.00 0.00 10,300,000.00 29,800,000.00 N/A
Line item in (dkk) 01.01.2020/
01.04.2020
01.01.2020/
01.07.2020
01.01.2020/
01.01.2021
01.04.2020/
01.07.2020
01.01.2021/
01.04.2021
01.01.2021/
01.07.2021
01.01.2021/
01.10.2021
01.01.2021/
01.01.2022
01.04.2021/
01.07.2021
01.07.2021/
01.10.2021
01.01.2022/
01.04.2022
01.01.2022/
01.07.2022
01.01.2022/
01.10.2022
01.01.2022/
01.01.2023
01.04.2022/
01.07.2022
01.07.2022/
01.10.2022
01.01.2023/
01.04.2023
01.01.2023/
01.07.2023
01.04.2023/
01.07.2023
Revenue 256,700,000.00 510,300,000.00 1,045,400,000.00 253,600,000.00 242,700,000.00 501,600,000.00 748,000,000.00 1,033,600,000.00 258,900,000.00 246,400,000.00 248,200,000.00 508,200,000.00 736,200,000.00 995,300,000.00 260,000,000.00 228,000,000.00 240,000,000.00 478,400,000.00 238,400,000.00
Other Income 3,500,000.00 5,400,000.00 8,100,000.00 1,900,000.00 1,300,000.00 2,600,000.00 3,900,000.00 4,900,000.00 1,300,000.00 1,300,000.00 1,400,000.00 2,700,000.00 4,100,000.00 8,800,000.00 1,400,000.00 1,400,000.00 1,500,000.00 3,000,000.00 1,500,000.00
Depreciation And Amortisation Expense 7,000,000.00 16,000,000.00 30,200,000.00 8,900,000.00 7,100,000.00 13,900,000.00 20,800,000.00 47,800,000.00 6,800,000.00 6,900,000.00 7,000,000.00 14,000,000.00 20,800,000.00 27,700,000.00 7,000,000.00 6,800,000.00 6,600,000.00 13,400,000.00 6,800,000.00
Other Expense By Nature 29,900,000.00 61,100,000.00 131,700,000.00 31,200,000.00 26,400,000.00 54,200,000.00 81,900,000.00 112,200,000.00 27,800,000.00 27,700,000.00 32,500,000.00 63,200,000.00 93,300,000.00 126,500,000.00 30,700,000.00 30,100,000.00 N/A N/A N/A
Profit Loss From Operating Activities 65,800,000.00 121,900,000.00 240,200,000.00 56,100,000.00 64,200,000.00 131,800,000.00 187,400,000.00 244,400,000.00 67,600,000.00 55,600,000.00 48,200,000.00 100,100,000.00 129,200,000.00 191,500,000.00 51,900,000.00 29,100,000.00 43,800,000.00 80,900,000.00 37,100,000.00
Finance Income 100,000.00 100,000.00 100,000.00 0.00 300,000.00 300,000.00 200,000.00 500,000.00 0.00 0.00 100,000.00 300,000.00 300,000.00 1,400,000.00 200,000.00 0.00 900,000.00 1,500,000.00 600,000.00
Finance Costs 1,400,000.00 3,100,000.00 5,600,000.00 1,600,000.00 1,100,000.00 2,700,000.00 3,700,000.00 5,300,000.00 1,800,000.00 1,100,000.00 900,000.00 1,500,000.00 1,700,000.00 4,700,000.00 600,000.00 200,000.00 800,000.00 1,800,000.00 1,000,000.00
Profit Loss Before Tax 19,700,000.00 175,300,000.00 388,100,000.00 155,700,000.00 64,500,000.00 192,300,000.00 263,300,000.00 347,000,000.00 127,600,000.00 71,000,000.00 -45,600,000.00 -107,700,000.00 -95,500,000.00 1,400,000.00 -62,200,000.00 12,200,000.00 148,800,000.00 247,500,000.00 98,700,000.00
Income Tax Expense Continuing Operations 4,400,000.00 40,700,000.00 85,100,000.00 36,300,000.00 11,700,000.00 41,000,000.00 56,200,000.00 73,400,000.00 29,300,000.00 15,200,000.00 -10,200,000.00 -24,400,000.00 -22,100,000.00 -700,000.00 -14,200,000.00 2,300,000.00 32,500,000.00 53,900,000.00 21,500,000.00
Profit Loss From Continuing Operations 15,300,000.00 134,600,000.00 303,000,000.00 119,400,000.00 52,800,000.00 151,300,000.00 207,100,000.00 273,600,000.00 98,300,000.00 55,800,000.00 -35,400,000.00 -83,300,000.00 -73,400,000.00 2,100,000.00 -47,900,000.00 9,900,000.00 116,300,000.00 N/A N/A
Profit Loss From Discontinued Operations -2,900,000.00 3,500,000.00 3,500,000.00 6,400,000.00 0.00 0.00 N/A 0.00 0.00 N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A
Profit (loss) 12,400,000.00 138,100,000.00 306,500,000.00 125,800,000.00 52,800,000.00 151,300,000.00 207,100,000.00 273,600,000.00 98,300,000.00 55,800,000.00 -35,400,000.00 -83,300,000.00 -73,400,000.00 2,100,000.00 -48,000,000.00 9,900,000.00 116,300,000.00 193,600,000.00 77,200,000.00
Profit Loss Attributable To Owners Of Parent 12,400,000.00 138,100,000.00 306,500,000.00 125,800,000.00 52,800,000.00 151,300,000.00 207,100,000.00 273,600,000.00 98,300,000.00 55,800,000.00 -35,400,000.00 -83,300,000.00 -73,400,000.00 2,100,000.00 -48,000,000.00 9,900,000.00 116,300,000.00 193,600,000.00 77,200,000.00
Line item in (dkk) 01.01.2020 01.04.2020 01.07.2020 01.01.2021 01.04.2021 01.07.2021 01.10.2021 01.01.2022 01.04.2022 01.07.2022 01.10.2022 01.01.2023 01.04.2023 01.07.2023
Profit (loss) N/A 12,400,000.00 125,800,000.00 306,500,000.00 52,800,000.00 98,300,000.00 55,800,000.00 273,600,000.00 -35,400,000.00 -48,000,000.00 9,900,000.00 2,100,000.00 116,300,000.00 77,200,000.00
Cash Flows From Used In Operations N/A 64,700,000.00 116,400,000.00 305,400,000.00 42,800,000.00 40,700,000.00 61,000,000.00 250,500,000.00 42,200,000.00 56,800,000.00 30,300,000.00 193,400,000.00 57,600,000.00 N/A
Interest Paid Classified As Operating Activities N/A 1,100,000.00 1,300,000.00 5,200,000.00 1,200,000.00 1,400,000.00 1,000,000.00 4,900,000.00 900,000.00 600,000.00 200,000.00 4,700,000.00 700,000.00 N/A
Interest Received Classified As Operating Activities N/A 100,000.00 0.00 100,000.00 200,000.00 0.00 0.00 500,000.00 100,000.00 100,000.00 0.00 1,200,000.00 900,000.00 N/A
Cash Flows From Used In Operating Activities N/A 66,800,000.00 113,100,000.00 216,500,000.00 27,000,000.00 39,300,000.00 59,900,000.00 156,100,000.00 37,000,000.00 56,100,000.00 30,000,000.00 191,300,000.00 57,000,000.00 N/A
Cash Flows Used In Obtaining Control Of Subsidiaries Or Other Businesses Classified As Investing Activities N/A N/A N/A N/A N/A 0.00 0.00 0.00 0.00 4,000,000.00 0.00 4,000,000.00 0.00 N/A
Proceeds From Sales Of Property Plant And Equipment Classified As Investing Activities N/A 200,000.00 2,100,000.00 2,100,000.00 100,000.00 300,000.00 0.00 500,000.00 0.00 0.00 0.00 0.00 300,000.00 N/A
Proceeds From Other Longterm Assets Classified As Investing Activities N/A N/A N/A 0.00 0.00 0.00 0.00 -100,000.00 0.00 0.00 0.00 -100,000.00 0.00 N/A
Purchase Of Other Longterm Assets Classified As Investing Activities N/A 0.00 2,100,000.00 1,900,000.00 400,000.00 0.00 800,000.00 900,000.00 600,000.00 400,000.00 0.00 1,900,000.00 100,000.00 N/A
Dividends Received Classified As Investing Activities N/A 1,800,000.00 600,000.00 3,000,000.00 2,000,000.00 200,000.00 400,000.00 2,900,000.00 3,900,000.00 900,000.00 800,000.00 5,900,000.00 4,100,000.00 N/A
Cash Flows From Used In Investing Activities N/A -1,300,000.00 1,800,000.00 -36,300,000.00 600,000.00 -3,400,000.00 -28,500,000.00 -88,200,000.00 -2,600,000.00 -21,300,000.00 -3,100,000.00 -43,800,000.00 -25,800,000.00 N/A
Payments To Acquire Or Redeem Entitys Shares N/A 29,200,000.00 0.00 29,200,000.00 0.00 0.00 N/A 0.00 N/A N/A N/A N/A N/A N/A
Dividends Paid Classified As Financing Activities N/A 0.00 0.00 71,800,000.00 90,700,000.00 0.00 0.00 90,700,000.00 92,100,000.00 0.00 0.00 92,100,000.00 74,300,000.00 N/A
Cash Flows From Used In Financing Activities N/A -32,100,000.00 -2,200,000.00 -111,400,000.00 -85,800,000.00 -2,100,000.00 -2,100,000.00 -91,700,000.00 -83,800,000.00 -1,400,000.00 -1,600,000.00 -90,400,000.00 -71,100,000.00 N/A
Increase (decrease) in cash and cash equivalents after effect of exchange rate changes N/A 33,400,000.00 112,700,000.00 68,800,000.00 -58,200,000.00 33,800,000.00 29,300,000.00 -23,800,000.00 -49,400,000.00 33,400,000.00 25,300,000.00 57,100,000.00 -39,900,000.00 N/A
Cash and cash equivalents 84,700,000.00 118,100,000.00 230,800,000.00 153,500,000.00 95,300,000.00 129,100,000.00 158,400,000.00 129,700,000.00 80,300,000.00 113,700,000.00 139,000,000.00 186,800,000.00 146,900,000.00 N/A

Please note that some sums might not add up.

Filings & Publications

2020

Report
Q1
H1
Q3
FY
Consolidated Report
DAN
Corporate Governance Report
Company Presentation
Sustainability Report
Remuneration Report

2023

Report
Q1
H1
Q3
FY
Consolidated Report
DAN
Corporate Governance Report
Company Presentation
Sustainability Report
Remuneration Report

2022

Report
Q1
H1
Q3
FY
Consolidated Report
DAN
Corporate Governance Report
Company Presentation
Sustainability Report
Remuneration Report

2021

Report
Q1
H1
Q3
FY
Consolidated Report
DAN
Corporate Governance Report
Company Presentation
Sustainability Report
Remuneration Report

Insider Trades

Sign up and we will give you access!

Capital markets information

ISIN

DK0010270347

LEI

5493005TQSCPQXY1NP67

Sector

Communication Services

Industry Group

Media & Entertainment

Industry

Media

Sub-Industry

Publishing

Listed Stock Exchange

Nasdaq Copenhagen

Contact Investor Relations department

Stay up to date

Keep yourself informed with the most recent updates on FinancialReports, IPOs, product advancements, and other significant news.