| Revenue | DKK 2M | +76% |
| EBITDA | DKK 1,8M | +64% |
| Net profit | DKK 2,6M | +529% |
| Total assets | DKK 39,7M | +14% |
| Equity | DKK 21,4M | +14% |
| Employees | 1 | — |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | 21 | 96 | 174 | 253 | 484 | 515 | 1.098 | 1.137 | 4.363 | 1.578 | 2.838 | 1.140 | 2.008 |
| Staff expenses | -0 | -0 | -0 | -0 | -0 | -5 | -31 | -20 | -40 | -44 | -40 | -39 | -200 |
| EBITDA | 21 | 96 | 174 | 253 | 484 | 510 | 771 | 981 | 4.163 | 1.303 | 2.798 | 1.101 | 1.808 |
| Depreciation & amort. | -107 | -111 | -111 | -181 | -384 | -384 | -0 | -0 | -0 | -0 | -364 | -385 | -403 |
| EBIT | -86 | -14 | 63 | 72 | 100 | 126 | 771 | 981 | 4.163 | 1.303 | 2.435 | 716 | 1.405 |
| Net financials | -103 | -79 | -101 | -173 | -354 | -350 | -475 | -518 | -663 | -555 | -363 | -189 | 3.002 |
| Profit before tax | -144 | -94 | -38 | -101 | -254 | -224 | 296 | 463 | 3.500 | 747 | 2.072 | 528 | 3.308 |
| Tax | 22 | 4 | 19 | 14 | 28 | 35 | 160 | 104 | 772 | 166 | 462 | 118 | 729 |
| Net profit | -166 | -98 | -57 | -116 | -282 | -259 | 136 | 359 | 2.729 | 582 | 1.610 | 410 | 2.579 |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 5.642 | 5.520 | 7.320 | 15.255 | 14.364 | 14.062 | 23.831 | 24.056 | 36.326 | 39.569 | 38.105 | 34.857 | 39.741 |
| Equity | 1.687 | 1.589 | 1.532 | 3.416 | 3.134 | 2.875 | 5.454 | 5.813 | 12.042 | 20.269 | 21.878 | 18.788 | 21.367 |
| Long-term debt | 2.969 | 2.865 | 3.300 | 10.839 | 10.776 | 10.712 | 13.696 | 13.485 | 15.666 | 13.761 | 13.514 | 13.266 | 15.410 |
| Short-term debt | 985 | 1.066 | 2.487 | 946 | 400 | 420 | 4.160 | 4.228 | 7.280 | 4.142 | 1.175 | 1.341 | 1.469 |
| Total debt | 3.955 | 3.931 | 5.787 | 11.785 | 11.177 | 11.132 | 17.857 | 17.713 | 22.946 | 17.902 | 14.689 | 14.606 | 16.879 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
DK Management | Management | 2010 | — | — |
CK Management | Management | 2025 | — | — |
No data on file.
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
JENSBY & KJERULF ApS | Company | 33.3% | 33.3% | 2010 |
DOC ApS | Company | 100.0% | 100.0% | 2017 |
BIBAWO Medical A/S | Company | 100.0% | 100.0% | 2025 |
| Person | Role here | Other companies |
|---|---|---|
| Dorthe Kjerulf | Management | 0 companies |
| Christian Kjerulf-Jensen | Management | 0 companies |