| Revenue | DKK 41K | -111% |
| EBITDA | DKK 55K | +105% |
| Net profit | DKK 2,5M | +24% |
| Total assets | DKK 35M | -27% |
| Equity | DKK 34,9M | +3% |
| Employees | 6 | — |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | 948 | -1.187 | 2.098 | -1.255 | 898 | 2.145 | 2.749 | 5.234 | -1.057 | -295 | -367 | 41 |
| Staff expenses | -336 | -201 | -165 | -124 | -244 | -337 | -449 | -343 | -463 | -669 | -659 | -14 |
| EBITDA | 612 | -1.388 | 1.933 | -1.379 | 654 | 1.807 | 4.322 | 11.914 | -1.800 | -964 | -1.026 | 55 |
| Depreciation & amort. | -331 | -312 | -162 | -162 | -0 | -0 | -14 | -0 | -0 | -0 | -0 | -0 |
| EBIT | 282 | -1.701 | 1.771 | -1.541 | 654 | 1.807 | 4.309 | 11.914 | -1.800 | -964 | -1.026 | 55 |
| Net financials | -4.809 | -472 | -587 | -729 | -870 | -70 | -504 | -1.720 | 23.444 | 11.947 | 2.710 | 2.464 |
| Profit before tax | -4.527 | -2.172 | 1.184 | -2.270 | -317 | 2.087 | 3.805 | 10.193 | 21.645 | 10.983 | 1.685 | 2.519 |
| Tax | -0 | -0 | -0 | -0 | -0 | 1 | -0 | 418 | 407 | -329 | -344 | -0 |
| Net profit | -4.527 | -2.172 | 1.184 | -2.270 | -317 | 2.087 | 3.805 | 9.775 | 21.238 | 11.312 | 2.029 | 2.519 |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 7.122 | 12.735 | 12.689 | 16.757 | 18.989 | 18.883 | 97.047 | 57.100 | 40.373 | 54.841 | 47.996 | 35.013 |
| Equity | -1.532 | -3.704 | -2.520 | -4.791 | -5.108 | 5.979 | 9.784 | 6.459 | 27.697 | 31.889 | 33.918 | 34.937 |
| Long-term debt | 0 | 8.400 | 11.679 | 13.332 | 15.474 | 6.200 | 25.325 | 0 | 0 | 0 | 0 | 0 |
| Short-term debt | 8.654 | 8.040 | 3.530 | 8.216 | 8.623 | 6.705 | 61.938 | 50.641 | 12.676 | 22.952 | 14.078 | 76 |
| Total debt | 8.654 | 16.440 | 15.209 | 21.548 | 24.097 | 12.904 | 87.264 | 50.641 | 12.676 | 22.952 | 14.078 | 76 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
DE Management | Management | 2009 | — | — |
OV Management | Management | 2006 | — | — |
TH Management | Management | 2009 | — | — |
DE Management | Management | 2003 | — | — |
No data on file.
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
| Individual | 50.0% | 50.0% | 2014 | |
Lubran Holding ApS | Company | 20.0% | 0.0% | 2019 |
Nikan Holding ApS | Company | 20.0% | 0.0% | 2019 |
LUDANICA Holding ApS | Company | 10.0% | 90.0% | 2019 |
Cakan Holding ApS | Company | 20.0% | 0.0% | 2019 |
| Individual | 10.0% | 10.0% | 2019 | |
Dabran Holding ApS | Company | 20.0% | 0.0% | 2019 |
| Person | Role here | Other companies |
|---|---|---|
| Donald Edwin Davidson | Management | 0 companies |
| Ole Videbæk | Management | 0 companies |
| Thomas Høgh | Management | 0 companies |
| Donald Edwin Davidson | Management | 0 companies |