| Revenue | DKK 4,9M | -2% |
| EBITDA | DKK 1,1M | +102% |
| Net profit | DKK 757K | +193% |
| Total assets | DKK 4,9M | -3% |
| Equity | DKK 3,2M | -10% |
| Employees | 4 | — |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | 4.676 | 7.031 | 9.038 | 10.901 | 11.411 | 11.550 | 10.712 | 8.696 | 5.894 | 3.000 | 6.307 | 6.880 | 4.947 | 4.864 |
| Staff expenses | -4.446 | -5.462.369 | -7.828 | -9.853 | -9.962 | -10.660 | -10.334 | -6.879 | -5.351 | -2.824 | -5.448 | -5.501 | -4.387 | -3.743 |
| EBITDA | 231 | 380.318 | 1.210 | 1.048 | 1.450 | 890 | 378 | 1.817 | 543 | 176 | 780 | 1.379 | 553 | 1.115 |
| Depreciation & amort. | -382 | -379.129 | -323 | -286 | -228 | -197 | -198 | -116 | -144 | -219 | -220 | -189 | -189 | -126 |
| EBIT | -151 | 1.189 | 887 | 762 | 1.221 | 693 | 180 | 1.702 | 398 | -43 | 560 | 1.191 | 364 | 989 |
| Net financials | -210 | -84.781 | -24 | -14 | -16 | -15 | -14 | -12 | 17 | -36 | -32 | -18 | -15 | -7 |
| Profit before tax | 57 | 33.602 | 864 | 747 | 1.205 | 678 | 165 | 1.690 | 415 | -79 | 528 | 1.173 | 350 | 982 |
| Tax | 209 | 32.530 | 190 | 181 | 269 | 161 | 40 | 384 | 125 | -17 | 125 | 277 | 91 | 225 |
| Net profit | -152 | 1.072 | 673 | 566 | 937 | 517 | 125 | 1.306 | 291 | -62 | 402 | 895 | 258 | 757 |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 2.866 | 3.197 | 3.435 | 3.122 | 4.038 | 4.518 | 4.266 | 5.282 | 4.991 | 6.248 | 5.945 | 4.860 | 5.102 | 4.925 |
| Equity | -154 | 707 | 1.380 | 1.946 | 2.883 | 3.399 | 2.525 | 3.831 | 4.121 | 4.060 | 4.462 | 3.357 | 3.516 | 3.173 |
| Long-term debt | 300 | 1.000 | 902 | 567 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Short-term debt | 2.720 | 1.490 | 1.141 | 609 | 1.155 | 1.119 | 1.716 | 1.429 | 842 | 2.172 | 1.469 | 1.489 | 1.582 | 1.737 |
| Total debt | 3.020 | 2.490 | 2.043 | 1.176 | 1.155 | 1.119 | 1.716 | 1.429 | 842 | 2.172 | 1.469 | 1.489 | 1.582 | 1.737 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
ET | Audit | 1996 | — | — |
JF Management | Management | 1999 | — | — |
HB Management | Management | 1996 | — | — |
DF Management | Management | 2000 | — | — |
PE Management | Management | 1996 | — | — |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
| Chairman | 1996 | — | — | |
| Board of Directors | 2000 | — | — | |
| Chairman | 2004 | — | — | |
| Chairman | 2003 | — | — | |
| Board of Directors | 1996 | — | — | |
| Chairman | 2000 | — | — |
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
DISCOIN ApS | Company | 100.0% | 100.0% | 2005 |
| Person | Role here | Other companies |
|---|---|---|
| Erik Tronborg Andersen | Audit | 0 companies |
| John Friis Skaarup | Management | 0 companies |
| Helle Bracker | Management | 0 companies |
| Dennis Friis Skaarup | Management | 0 companies |
| Per Emil Hasselbalch Stakemann | Management | 0 companies |
| Ulf Svejgaard Poulsen | Chairman | 0 companies |
| Jesper Janum Larsen | Board of Directors | 0 companies |
| Annfry Helmer Skaarup | Chairman | 0 companies |
| Anne Margrethe Jensen | Chairman | 0 companies |
| Hans Christian Galst | Board of Directors | 0 companies |
| Martin Hanfgarn Christensen | Chairman | 0 companies |