| Revenue | DKK 3,4M | -21% |
| EBITDA | DKK 17,3M | +150% |
| Net profit | DKK 10M | +1276% |
| Total assets | DKK 118,1M | -25% |
| Equity | DKK 49,9M | +25% |
| Employees | — | — |
| Item | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|
| Revenue | -133 | 115 | 2.596 | 1.893 | 1.969 | 4.328 | 3.401 |
| Staff expenses | -0 | -0 | -0 | -0 | -0 | -0 | -0 |
| EBITDA | -133 | 73.990 | -24.695 | -1.582 | 1.414 | 6.909 | 17.287 |
| Depreciation & amort. | -0 | -0 | -0 | -0 | -0 | -0 | -0 |
| EBIT | -133 | 73.990 | -24.695 | -1.582 | 1.414 | 6.909 | 17.287 |
| Net financials | -147 | -850 | -1.066 | -1.313 | -4.811 | -5.333 | -4.548 |
| Profit before tax | -280 | 73.139 | -25.761 | -2.895 | -3.397 | 1.576 | 12.739 |
| Tax | -0 | 16.031 | -5.667 | -637 | -258 | 852 | 2.780 |
| Net profit | -280 | 57.109 | -20.094 | -2.258 | -3.139 | 724 | 9.960 |
| Item | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|
| Total assets | 9.599 | 120.085 | 93.956 | 91.373 | 111.468 | 157.038 | 118.068 |
| Equity | 220 | 57.328 | 37.234 | 34.976 | 31.837 | 39.961 | 49.921 |
| Long-term debt | 0 | 44.450 | 19.768 | 19.092 | 23.917 | 57.975 | 30.505 |
| Short-term debt | 9.379 | 2.275 | 26.739 | 27.852 | 46.519 | 47.550 | 24.336 |
| Total debt | 9.379 | 46.726 | 46.507 | 46.944 | 70.436 | 105.525 | 54.842 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
OV Management | Management | 2019 | — | — |
KA Management | Management | 2021 | — | — |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
| Chairman | 2021 | — | — | |
| Board of Directors | 2019 | — | — |
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
| Individual | 66.7% | 66.7% | 2025 | |
Davidson Holding ApS | Company | 66.7% | 66.7% | 2025 |
LUDANICA Holding ApS | Company | 10.0% | 10.0% | 2025 |
| Individual | 50.0% | 50.0% | 2019 | |
LUDANICA ApS | Company | 10.0% | 10.0% | 2021 |
| Person | Role here | Other companies |
|---|---|---|
| Ole Videbæk | Management | 0 companies |
| Kim Andersen | Management | 0 companies |
| Donald E. Davidson jr | Chairman | 0 companies |
| Donald Edwin Davidson | Board of Directors | 0 companies |