| Revenue | DKK -14K | — |
| EBITDA | DKK -14K | -31% |
| Net profit | DKK -184K | +10% |
| Total assets | DKK 8,6M | +2% |
| Equity | DKK -502K | -58% |
| Employees | — | — |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | -6 | -6 | -6 | -6 | -11 | -13 | -15 | -16 | -16 | -16 | -179 | -32 | — | -14 |
| Staff expenses | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 |
| EBITDA | -6 | -6 | -6 | -6 | -11 | -13 | -15 | -16 | -16 | -16 | -179 | -32 | -11 | -14 |
| Depreciation & amort. | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 |
| EBIT | -6 | -6 | -6 | -6 | -11 | -13 | -15 | -16 | -16 | -16 | -179 | -32 | -11 | -14 |
| Net financials | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | -469 | -252 | -221 |
| Profit before tax | -6 | -6 | -6 | -6 | -11 | -13 | -15 | -16 | -16 | -16 | -179 | -502 | -263 | -236 |
| Tax | -2 | -12 | -12 | -3 | -1 | -3 | -3 | -4 | -4 | -4 | -39 | -110 | -58 | -52 |
| Net profit | -5 | 6 | 6 | -3 | -11 | -11 | -12 | -12 | -12 | -12 | -140 | -391 | -205 | -184 |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 6.117 | 6.265 | 6.596 | 6.859 | 7.008 | 7.208 | 7.489 | 7.790 | 7.922 | 8.103 | 8.271 | 8.314 | 8.395 | 8.587 |
| Equity | 480 | 485 | 491 | 488 | 477 | 467 | 455 | 443 | 430 | 418 | 278 | -113 | -318 | -502 |
| Long-term debt | 0 | 0 | 0 | 5.000 | 5.060 | 5.000 | 6.671 | 6.885 | 3.542 | 24 | 0 | 0 | 0 | 0 |
| Short-term debt | 5.589 | 5.702 | 5.937 | 1.174 | 1.166 | 1.414 | 12 | 12 | 3.482 | 7.198 | 7.440 | 7.985 | 8.214 | 8.513 |
| Total debt | 5.589 | 5.702 | 5.937 | 6.174 | 6.226 | 6.414 | 6.683 | 6.897 | 7.024 | 7.221 | 7.440 | 7.985 | 8.214 | 8.513 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
SA Management | Management | 2008 | — | — |
NP Management | Management | 2007 | — | — |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
| Board of Directors | 2013 | — | — | |
| Board of Directors | 2019 | — | — | |
| Chairman | 2007 | — | — |
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
OXDAL A/S | Company | 100.0% | 100.0% | 2007 |
| 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 |