| Revenue | DKK 271K | -55% |
| EBITDA | DKK 271K | -55% |
| Net profit | DKK 176K | -60% |
| Total assets | DKK 3,6M | +0% |
| Equity | DKK 3,4M | +5% |
| Employees | — | — |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | 201 | 277 | 227 | 237 | 438 | 487 | 453 | 933 | 288 | 634 | 538 | 275 | 602 | 271 |
| Staff expenses | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 |
| EBITDA | 201 | 353.637 | 227 | 237 | 438 | 487 | 453 | 933 | 288 | 634 | 503 | 275 | 602 | 271 |
| Depreciation & amort. | -548 | -353.414 | -207 | -112 | -65 | -127 | -277 | -366 | -212 | -278 | -261 | -99 | -29 | -29 |
| EBIT | -347 | 223 | 20 | 125 | 373 | 360 | 176 | 566 | 76 | 356 | 241 | 176 | 573 | 241 |
| Net financials | -30 | -50.100 | 27 | -3 | -0 | 0 | 0 | 20 | 36 | 73 | 18 | -13 | -7 | -8 |
| Profit before tax | -290 | 163.843 | 47 | 122 | 373 | 360 | 176 | 586 | 112 | 429 | 260 | 163 | 566 | 234 |
| Tax | 43 | 163.506 | -51 | 17 | 82 | 79 | 39 | 129 | 25 | 94 | 57 | 40 | 131 | 58 |
| Net profit | -333 | 337 | 97 | 106 | 291 | 281 | 138 | 457 | 87 | 335 | 202 | 123 | 435 | 176 |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 831 | 973 | 852 | 900 | 1.276 | 1.553 | 2.268 | 2.411 | 2.611 | 2.677 | 3.045 | 3.233 | 3.590 | 3.601 |
| Equity | 348 | 684 | 782 | 887 | 1.178 | 1.459 | 1.597 | 2.054 | 2.141 | 2.476 | 2.678 | 2.801 | 3.236 | 3.412 |
| Long-term debt | 191 | 62 | 13 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Short-term debt | 292 | 226 | 57 | 13 | 83 | 22 | 610 | 347 | 462 | 201 | 367 | 432 | 354 | 189 |
| Total debt | 483 | 288 | 70 | 13 | 83 | 22 | 610 | 347 | 462 | 201 | 367 | 432 | 354 | 189 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
DF Management | Management | 2001 | — | — |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
| Board of Directors | 2001 | — | — | |
| Chairman | 2001 | — | — |
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
DISCOIN ApS | Company | 100.0% | 100.0% | 2005 |
| Person | Role here | Other companies |
|---|---|---|
| Dennis Friis Skaarup | Management | 0 companies |
| John Friis Skaarup | Board of Directors | 0 companies |
| Annfry Helmer Skaarup | Chairman | 0 companies |