| Revenue | DKK 944K | -42% |
| EBITDA | DKK -4,8M | -269% |
| Net profit | DKK -4,5M | -360% |
| Total assets | DKK 58,4M | -27% |
| Equity | DKK 35,7M | -11% |
| Employees | 1 | — |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | 2.042 | 2.044 | 2.102 | 2.845 | 3.905 | 4.435 | 4.435 | 4.601 | 4.614 | 4.092 | 3.673 | 1.183 | 1.632 | 944 |
| Staff expenses | -0 | -0 | -0 | -0 | -0 | -0 | -314 | -343 | -365 | -477 | -478 | -478 | -477 | -318 |
| EBITDA | 1.762 | 1.762 | 1.810 | 1.957 | 3.905 | 4.435 | 4.120 | 4.258 | -1.004 | 2.414 | 5.643 | 1.315 | 2.819 | -4.765 |
| Depreciation & amort. | -0 | -0 | -0 | -0 | -1.323 | -1.534 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 |
| EBIT | 1.762 | 1.762 | 1.810 | 1.957 | 2.582 | 2.901 | 4.120 | 4.258 | -1.004 | 2.414 | 5.643 | 1.315 | 2.819 | -4.765 |
| Net financials | -1.923 | -386 | -771 | -945 | -1.458 | -1.171 | -1.208 | -1.071 | -589 | -677 | -550 | -724 | -1.020 | -6.382 |
| Profit before tax | -161 | 1.376 | 1.039 | 1.012 | 1.124 | 1.730 | 2.913 | 3.187 | -1.593 | 1.737 | 5.093 | 591 | 1.799 | -5.320 |
| Tax | -22 | 243 | 355 | 90 | 228 | 349 | 616 | 666 | -383 | 374 | 1.101 | 125 | 64 | -817 |
| Net profit | -139 | 1.133 | 684 | 922 | 897 | 1.380 | 2.297 | 2.521 | -1.209 | 1.362 | 3.991 | 466 | 1.735 | -4.503 |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 24.848 | 23.575 | 28.629 | 53.579 | 58.504 | 72.872 | 89.356 | 94.837 | 84.585 | 75.620 | 79.218 | 78.107 | 79.902 | 58.438 |
| Equity | — | 6.402 | 7.087 | 8.009 | 8.905 | 20.402 | 40.138 | 40.407 | 32.322 | 33.794 | 37.926 | 38.446 | 40.181 | 35.679 |
| Long-term debt | 27.733 | 24.890 | 25.447 | 52.160 | 50.425 | 66.624 | 53.756 | 79.157 | 73.140 | 54.416 | 25.419 | 22.607 | 20.748 | 6.577 |
| Short-term debt | 5.204 | 4.210 | 7.958 | 14.722 | 10.001 | 8.483 | 7.518 | 5.333 | 7.024 | 6.389 | 7.682 | 8.738 | 10.593 | 15.062 |
| Total debt | 32.936 | 29.100 | 33.405 | 45.571 | 49.599 | 75.107 | 61.274 | 84.490 | 80.164 | 60.805 | 33.101 | 31.345 | 31.342 | 21.639 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
MR Founder | Founder | 2005 | — | — |
MD Management | Management | 2007 | — | — |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
| Board of Directors | 2007 | — | — | |
| Chairman | 2007 | — | — | |
| Board of Directors | 2005 | — | — |
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
CHIBO HOLDING ApS | Company | 100.0% | 100.0% | 2007 |
| Person | Role here | Other companies |
|---|---|---|
| Maynard Rysgaard | Founder | 0 companies |
| Mustafa Deliktas | Management | 0 companies |
| Ahsen Deliktas | Board of Directors | 0 companies |
| Jan Ranners | Chairman | 0 companies |
| Marianne Hemicke | Board of Directors | 0 companies |