MediaBroker OÜRegistered
Key figures
7 844 818 €−5,5%
Revenue 2025
−3,3%
Average annual change 2019–2025
Ratios
20254,5%
Profit margin
2,6%
EBITDA margin
16,8%
Equity ratio
1,2×
Current ratio
101,0%
Return on equity
3391 €
Average gross salary
Profit exceeds EBITDA because of financial income (e.g. dividends or interest), which EBITDA does not include.
Balance sheet structure
Current assetsNon-current assetsLiabilitiesEquity
Quarterly figures
| Quarter | Revenue | Number of employees | Labour taxes |
|---|---|---|---|
| Q2 2026 | 2 876 474 € | 20 | 111 868 € |
| Q1 2026 | 2 151 890 € | 20 | 118 899 € |
| Q4 2025 | 2 988 661 € | 21 | 105 744 € |
| Q3 2025 | 1 731 872 € | 20 | 101 773 € |
| Q2 2025 | 2 454 875 € | 20 | 87 481 € |
| Q1 2025 | 2 611 764 € | 21 | 94 672 € |
Source: Tax Board open data — based on VAT returns, may not exactly match revenue in the annual report. Updated quarterly.
Dividends
calculated2025
Distributed as dividends 3 434 357 €.
Low confidence: the amount exceeds retained earnings from previous years, from which dividends can be paid by law — probably a merger, an opening balance adjustment or a reporting error.
History
2025 ~3 434 357 €
20240 €
2023135 763 €
20220 €
20210 €
2020440 000 €
Previous year's retained earnings + previous year's profit − current retained earnings.
Summary of financial statements2019–2025
| 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 | |
|---|---|---|---|---|---|---|---|
| Balance sheet — assets | |||||||
| Total current assets | 3 636 438 | 3 094 241 | 3 724 183 | 3 739 870 | 4 519 949 | 5 201 503 | 2 092 364 |
| Total non-current assets | 6488 | 4220 | 1952 | 70 829 | 18 124 | 12 895 | 7723 |
| Total assets | 3 642 926 | 3 098 461 | 3 726 135 | 3 810 699 | 4 538 073 | 5 214 398 | 2 100 087 |
| Balance sheet — liabilities and equity | |||||||
| Current liabilities | 1 780 776 | 1 424 519 | 1 620 553 | 1 192 683 | 1 433 861 | 1 682 097 | 1 713 144 |
| Non-current liabilities | — | — | — | 45 188 | 174 171 | 101 538 | 33 846 |
| Total liabilities | 1 780 776 | 1 424 519 | 1 620 553 | 1 237 871 | 1 608 032 | 1 783 635 | 1 746 990 |
| Share capital | 2586 | 2586 | 2586 | 2586 | 2586 | 2586 | 2586 |
| Retained earnings of previous periods | 1 558 059 | 1 419 038 | 1 670 830 | 2 102 470 | 2 433 953 | 2 926 929 | −6706 |
| Profit for the year | 300 979 | 251 792 | 431 640 | 467 246 | 492 976 | 500 722 | 356 691 |
| Reserves and other equity | 526 | 526 | 526 | 526 | 526 | 526 | 526 |
| Total equity | 1 862 150 | 1 673 942 | 2 105 582 | 2 572 828 | 2 930 041 | 3 430 763 | 353 097 |
| Income statement | |||||||
| Sales revenue | 9 621 455 | 6 802 909 | 8 627 953 | 9 330 437 | 8 312 693 | 8 302 365 | 7 844 818 |
| Operating profit | 313 165 | 295 348 | 364 341 | 370 988 | 341 772 | 256 559 | 200 003 |
| EBITDA | 315 397 | 297 616 | 366 609 | 385 124 | 353 151 | 261 788 | 205 175 |
| Profit before income tax | 313 161 | 357 229 | 427 280 | 452 711 | 533 211 | 510 032 | 356 691 |
| Profit for the reporting year | 300 979 | 251 792 | 431 640 | 467 246 | 492 976 | 500 722 | 356 691 |
| Labour costs | 660 470 | 555 068 | 575 927 | 688 836 | 742 033 | 777 009 | 926 357 |
| Depreciation of non-current assets | 2232 | 2268 | 2268 | 14 136 | 11 379 | 5229 | 5172 |
| Other indicators | |||||||
| Employees | 20 | 19 | 20 | 18 | 16 | 16 | 19 |
| Calculated dividend | — | 440 000 | 0 | 0 | 135 763 | 0 | 3 434 357 |
A dash (—) means the report has not been filed or the line is not reported; 0 is a zero stated in the report.
Connections graph
Click a node to see its other connections.
CompanyPersonShareholderOther roleAdditional link
Related companies
Same activity — Media representation (selling advertising space)