| Revenue | DKK 3,1M | -32% |
| EBITDA | DKK 3,1M | -15% |
| Net profit | DKK -3M | -181% |
| Total assets | DKK 35,1M | -1% |
| Equity | DKK 4,6M | -40% |
| Employees | — | — |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | 384 | 628 | 1.120 | 2.239 | 2.409 | 699 | 4.071 | 4.386 | 2.768 | 2.715 | 2.510 | 4.551 | 3.097 |
| Staff expenses | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -120 | -30 | -0 | -0 | -0 |
| EBITDA | 384 | 628 | 1.120 | 2.239 | 2.409 | 699 | 974 | 2.352 | 934 | 1.188 | 2.510 | 3.641 | 3.097 |
| Depreciation & amort. | -0 | -828 | -1.107 | -1.107 | -1.098 | -1.008 | -0 | -0 | -0 | -0 | -1.076 | -256 | -68 |
| EBIT | 384 | -200 | 14 | 1.132 | 1.311 | -309 | 974 | 2.352 | 934 | 1.188 | 1.434 | 3.385 | 3.029 |
| Net financials | -336 | 245 | 225 | -1.043 | -154 | -114 | -157 | 598 | 814 | -2.434 | -8.169 | 911 | -5.629 |
| Profit before tax | 48 | 446 | 238 | 89 | 1.157 | -422 | 817 | 2.950 | 1.748 | -1.246 | -6.735 | 4.295 | -2.600 |
| Tax | 13 | 200 | 41 | 24 | 255 | -93 | 189 | 406 | 107 | 160 | 133 | 586 | 414 |
| Net profit | 35 | 245 | 198 | 65 | 902 | -329 | 628 | 2.544 | 1.641 | -1.407 | -6.868 | 3.709 | -3.014 |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 9.727 | 10.795 | 8.800 | 7.444 | 7.449 | 6.955 | 5.931 | 32.701 | 30.212 | 29.252 | 26.191 | 35.412 | 35.083 |
| Equity | 115 | 361 | 558 | 548 | 1.451 | 1.121 | 1.749 | 4.293 | 5.934 | 4.256 | 806 | 7.637 | 4.618 |
| Long-term debt | 6.495 | 6.273 | 2.729 | 0 | 0 | 0 | 0 | 21.496 | 20.237 | 18.942 | 22.073 | 20.802 | 14.816 |
| Short-term debt | 3.104 | 2.981 | 3.884 | 5.319 | 4.656 | 4.679 | 3.215 | 6.188 | 3.538 | 5.778 | 3.263 | 6.973 | 15.649 |
| Total debt | 9.599 | 9.254 | 6.613 | 5.319 | 4.656 | 4.679 | 3.215 | 27.683 | 23.776 | 24.720 | 25.337 | 27.775 | 30.465 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
CK Management | Management | 2012 | — | — |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
| Board of Directors | 2020 | — | — | |
| Board of Directors | 2020 | — | — | |
| Board of Directors | 2020 | — | — | |
| Board of Directors | 2020 | — | — | |
| Board of Directors | 2023 | — | — | |
| Chairman | 2020 | — | — | |
| Board of Directors | 2022 | — | — |
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
BIBAWO FC Holding ApS | Company | 100.0% | 100.0% | 2025 |
DOC ApS | Company | 50.0% | 50.0% | 2012 |
BIBAWO ApS | Company | 33.3% | 33.3% | 2012 |
| Person | Role here | Other companies |
|---|---|---|
| Christian Kjerulf-Jensen | Management | 0 companies |
| Ole Kjerulf-Jensen | Board of Directors | 0 companies |
| Bent Sørensen Kjærsgaard | Board of Directors | 0 companies |
| Dorthe Kjerulf | Board of Directors | 0 companies |
| Kim Domela Kjøller | Board of Directors | 0 companies |
| Svend Bernt Hagemann | Board of Directors | 0 companies |
| Niels Ulrik Heine | Chairman | 0 companies |
| Frederik Kjerulf-Jensen | Board of Directors | 0 companies |