| Revenue | DKK 664K | +14% |
| EBITDA | DKK 664K | +14% |
| Net profit | DKK 144K | +985% |
| Total assets | DKK 13,6M | -3% |
| Equity | DKK 4,7M | +3% |
| Employees | — | — |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | 235 | 200 | 319 | 138 | 2.870 | 384 | 1.215 | 535 | 413 | 690 | 496 | 421 | 584 | 664 |
| Staff expenses | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 |
| EBITDA | 235 | 200 | 319 | 138 | 2.870 | 384 | 1.215 | 485 | 413 | 690 | 496 | 421 | 584 | 664 |
| Depreciation & amort. | 192 | 192 | 197 | 185 | 190 | -186 | -217 | -306 | -330 | -227 | -252 | -288 | -300 | -298 |
| EBIT | 43 | 8 | 122 | -46 | 2.680 | 198 | 998 | 179 | 84 | 463 | 244 | 133 | 284 | 366 |
| Net financials | -265 | -255 | -474 | -480 | -431 | -439 | -280 | -229 | -173 | -165 | -184 | -316 | -305 | -180 |
| Profit before tax | -222 | -247 | -352 | -526 | 2.248 | -241 | 718 | -50 | -89 | 298 | 60 | -183 | -21 | 185 |
| Tax | -55 | -62 | -234 | -123 | 495 | -57 | 140 | -10 | -20 | 64 | 14 | -41 | -5 | 41 |
| Net profit | -167 | -186 | -118 | -403 | 1.753 | -183 | 577 | -40 | -69 | 234 | 46 | -142 | -16 | 144 |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 7.555 | 7.547 | 22.408 | 20.695 | 28.325 | 15.014 | 17.056 | 18.323 | 10.825 | 10.911 | 13.942 | 14.202 | 14.077 | 13.638 |
| Equity | 64 | -121 | 2.761 | 2.358 | 4.111 | 3.928 | 4.505 | 4.465 | 4.396 | 4.630 | 4.676 | 4.534 | 4.518 | 4.661 |
| Long-term debt | 4.525 | 4.215 | 3.896 | 3.572 | 3.227 | 2.853 | 2.486 | 2.102 | 1.696 | 1.256 | 816 | 358 | 0 | 0 |
| Short-term debt | 1.718 | 2.210 | 14.669 | 13.696 | 19.931 | 7.192 | 9.007 | 10.735 | 3.770 | 4.108 | 7.589 | 8.513 | 8.828 | 8.311 |
| Total debt | 6.243 | 6.424 | 18.566 | 17.268 | 23.158 | 10.045 | 11.494 | 12.837 | 5.466 | 5.364 | 8.405 | 8.871 | 8.828 | 8.311 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
SA Management | Management | 2009 | — | — |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
| Board of Directors | 2009 | — | — | |
| Chairman | 2019 | — | — |
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
OXB ApS | Company | 100.0% | 100.0% | 2014 |
| Person | Role here | Other companies |
|---|---|---|
| Steen Anholm Slaikjær | Management | 0 companies |
| Thorkild Roland Slaikjær | Board of Directors | 0 companies |
| Lene Anholm Slaikjær Grønlund | Chairman | 0 companies |