| Revenue | DKK -17K | -4% |
| EBITDA | DKK -17K | +4% |
| Net profit | DKK -196K | +12% |
| Total assets | DKK 2,1M | +3% |
| Equity | DKK -7,3M | -3% |
| Employees | — | — |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | -454 | -382 | -218 | -137 | -36 | -190 | -2.857 | -1.450 | -3.117 | -1.867 | -205 | -58 | -18 | -17 |
| Staff expenses | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 |
| EBITDA | -454 | -382 | -218 | -137 | -36 | -190 | -2.857 | -1.450 | -3.117 | -1.867 | -205 | -58 | -18 | -17 |
| Depreciation & amort. | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 |
| EBIT | -454 | -382 | -218 | -137 | -36 | -190 | -2.857 | -1.450 | -3.117 | -1.867 | -205 | -58 | -18 | -17 |
| Net financials | 1 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | -1 | -511 | -267 | -234 |
| Profit before tax | -453 | -382 | -218 | -137 | -36 | -189 | -2.857 | -1.450 | -3.117 | -1.867 | -206 | -568 | -285 | -251 |
| Tax | -113 | -125 | -76 | -31 | -7 | -42 | -629 | -319 | -686 | -279 | -177 | -125 | -63 | -55 |
| Net profit | -340 | -257 | -141 | -105 | -28 | -148 | -2.229 | -1.131 | -2.431 | -1.588 | -29 | -443 | -222 | -196 |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 16.655 | 14.957 | 13.301 | 12.480 | 12.146 | 17.745 | 14.245 | 14.540 | 8.283 | 5.823 | 1.915 | 2.029 | 2.035 | 2.105 |
| Equity | 1.622 | 1.365 | 1.224 | 1.118 | 1.090 | 942 | -1.286 | -2.418 | -4.849 | -6.437 | -6.466 | -6.909 | -7.131 | -7.327 |
| Long-term debt | 0 | 0 | 0 | 0 | 0 | 0 | 8.230 | 11.225 | 0 | 0 | 0 | 0 | 0 | 0 |
| Short-term debt | 14.698 | 13.376 | 11.659 | 10.955 | 10.598 | 16.351 | 7.158 | 5.143 | 12.854 | 12.260 | 8.380 | 8.938 | 9.166 | 9.432 |
| Total debt | 14.698 | 13.376 | 11.659 | 10.955 | 10.598 | 16.351 | 15.387 | 16.368 | 12.854 | 12.260 | 8.380 | 8.938 | 9.166 | 9.432 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
SA Management | Management | 2008 | — | — |
NP Management | Management | 2005 | — | — |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
| Board of Directors | 2013 | — | — | |
| Board of Directors | 2019 | — | — | |
| Chairman | 2005 | — | — |
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
OXDAL A/S | Company | 100.0% | 100.0% | 2005 |
| Person | Role here | Other companies |
|---|---|---|
| Steen Askjær Mikkelsen | Management | 0 companies |
| Niels Peter Frisesdal | Management | 0 companies |
| Jon Stefansson | Board of Directors | 0 companies |
| Jacob Fabritius de Tengnagel | Board of Directors | 0 companies |
| Morten Oxlund | Chairman | 0 companies |