| Revenue | DKK 961K | +107% |
| EBITDA | DKK -2,6M | +40% |
| Net profit | DKK -611K | +84% |
| Total assets | DKK 30,9M | +4% |
| Equity | DKK 5,3M | +50% |
| Employees | 2 | — |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 |
|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | 1.879 | 2.067 | 2.209 | 2.777 | 4.218 | 3.931 | 2.753 | 651 | 465 | 961 |
| Staff expenses | -668 | -460 | -765 | -1.245 | -890 | -890 | -1.282 | -1.144 | -0 | -0 |
| EBITDA | 1.211 | 1.607 | 1.445 | 1.533 | 3.328 | 3.041 | 257 | 2.403 | -4.388 | -2.620 |
| Depreciation & amort. | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 |
| EBIT | 1.211 | 1.607 | 1.445 | 1.533 | 3.328 | 3.041 | 257 | 2.403 | -4.388 | -2.620 |
| Net financials | -933 | -1.561 | -1.107 | -1.736 | -115 | 4.004 | 1.799 | -397 | -492 | 1.309 |
| Profit before tax | 1.195 | 1.496 | 168 | 4.125 | 4.924 | 9.074 | 2.056 | 2.006 | -4.880 | -1.311 |
| Tax | 303 | 193 | 184 | 998 | 756 | 816 | -454 | 470 | -1.064 | -700 |
| Net profit | 892 | 1.303 | -15 | 3.128 | 4.169 | 8.258 | 2.510 | 1.536 | -3.817 | -611 |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 |
|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 49.499 | 50.847 | 50.374 | 81.012 | 88.224 | 99.759 | 43.214 | 34.007 | 29.764 | 30.932 |
| Equity | 10.233 | 11.535 | 11.520 | 14.648 | 19.032 | 27.289 | 5.799 | 7.335 | 3.519 | 5.268 |
| Long-term debt | 33.551 | 32.548 | 31.402 | 43.881 | 57.044 | 57.176 | 21.881 | 15.281 | 14.968 | 10.625 |
| Short-term debt | 2.515 | 3.533 | 4.256 | 18.400 | 7.629 | 10.344 | 11.038 | 6.464 | 7.422 | 12.563 |
| Total debt | 36.065 | 36.081 | 35.658 | 62.282 | 64.674 | 67.521 | 32.920 | 21.745 | 22.390 | 23.187 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
KA Chief Executive Officer | Chief Executive Officer | 2010 | — | — |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
| Board of Directors | 2009 | — | — | |
| Chairman | 2021 | — | — | |
| Board of Directors | 2009 | — | — |
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
LUDANICA Holding ApS | Company | 100.0% | 100.0% | 2015 |
Davidson Holding ApS | Company | 50.0% | 50.0% | 2021 |
OLE VIDEBÆK HOLDING ApS | Company | 33.3% | 33.3% | 2009 |
LUDANICA ApS | Company | 100.0% | 100.0% | 2021 |
OLSEN DANMARK HOLDING AF 1/7 1998 ApS | Company | 33.3% | 33.3% | 2009 |
| Individual | 100.0% | 100.0% | 2019 | |
SSH Invest ApS | Company | 100.0% | 100.0% | 2019 |
KD Projekt ApS | Company | 100.0% | 100.0% | 2019 |
Dares ApS | Company | 100.0% | 100.0% | 2021 |
| Person | Role here | Other companies |
|---|---|---|
| Kim Andersen | Chief Executive Officer | 0 companies |
| Bent Skovfoged Olsen | Board of Directors | 0 companies |
| Donald E. Davidson jr | Chairman | 0 companies |
| Ole Videbæk | Board of Directors | 0 companies |