| Revenue | DKK 1,7M | -82% |
| EBITDA | DKK -3,3M | -472% |
| Net profit | DKK -3,6M | -22887% |
| Total assets | DKK 4,8M | -62% |
| Equity | DKK 3,2M | -53% |
| Employees | 1 | — |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | 3.149 | 3.820 | 4.715 | 3.975 | 5.022 | 5.199 | 6.789 | 6.940 | 7.840 | 9.398 | 10.031 | 9.508 | 1.697 |
| Staff expenses | -2.553 | -3.503 | -4.299 | -3.578 | -3.697 | -3.943 | -4.843 | -4.953 | -6.343 | -6.464 | -7.771 | -7.530 | -4.959 |
| EBITDA | 595 | 317 | 416 | 397 | 1.369 | 1.255 | 1.946 | 1.986 | 1.497 | 2.730 | 2.261 | 893 | -3.320 |
| Depreciation & amort. | -4 | -20 | -62 | -23 | 22 | -106 | -122 | -130 | -87 | -91 | -93 | -12 | -27 |
| EBIT | 591 | 297 | 355 | 374 | 1.347 | 1.149 | 1.823 | 1.857 | 1.409 | 2.639 | 2.168 | 881 | -3.347 |
| Net financials | 5 | -22 | -7 | 0 | -651 | -585 | -1.030 | -796 | -775 | -807 | -1.221 | -811 | -255 |
| Profit before tax | 596 | 276 | 348 | 375 | 696 | 564 | 793 | 1.061 | 635 | 1.832 | 947 | 71 | -3.602 |
| Tax | 186 | 90 | 108 | 128 | 165 | 136 | 227 | 311 | 254 | 481 | 242 | 86 | -0 |
| Net profit | 410 | 185 | 239 | 247 | 531 | 429 | 566 | 750 | 381 | 1.351 | 705 | -16 | -3.602 |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 1.550 | 2.464 | 1.991 | 1.945 | 15.216 | 24.194 | 30.983 | 29.493 | 30.489 | 36.524 | 40.889 | 12.403 | 4.751 |
| Equity | 490 | 676 | 565 | 711 | 1.142 | 1.571 | 2.137 | 2.886 | 3.267 | 4.618 | 6.855 | 6.839 | 3.238 |
| Long-term debt | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 191 | 356 | 354 | 351 | 378 | 378 |
| Short-term debt | 1.055 | 1.781 | 1.422 | 1.225 | 14.064 | 22.609 | 28.779 | 26.318 | 26.727 | 31.387 | 33.502 | 5.185 | 1.136 |
| Total debt | 1.055 | 1.781 | 1.422 | 1.225 | 14.064 | 22.609 | 28.779 | 26.509 | 27.082 | 31.741 | 33.854 | 5.563 | 1.514 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
RE Management | Management | 2011 | — | — |
CO Management | Management | 2012 | — | — |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
| Chairman | 2016 | — | — | |
| Board of Directors | 2016 | — | — |
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
CHIAO HOLDING ApS | Company | 100.0% | 100.0% | 2011 |
| Person | Role here | Other companies |
|---|---|---|
| Rune Eg Hansen | Management | 0 companies |
| Christian Overgaard | Management | 0 companies |
| Tim Rosenkrantz Buur | Chairman | 0 companies |
| Martin Fiil Hildebrandt Andersen | Board of Directors | 0 companies |