| Revenue | — | — |
| EBITDA | DKK -13K | +67% |
| Net profit | DKK -12K | +63% |
| Total assets | DKK 554K | -2% |
| Equity | DKK 548K | -2% |
| Employees | — | — |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 |
|---|---|---|---|---|---|---|---|---|---|
| Revenue | 1.218 | 1.576 | 872 | 348 | -143 | -35 | -46 | -40 | — |
| Staff expenses | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 |
| EBITDA | 1.218 | 1.491 | 872 | 348 | -143 | -35 | -46 | -40 | -13 |
| Depreciation & amort. | 20 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 |
| EBIT | 1.198 | 1.491 | 872 | 348 | -143 | -35 | -46 | -40 | -13 |
| Net financials | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Profit before tax | 1.198 | 1.491 | 872 | 348 | -143 | -35 | -46 | -40 | -13 |
| Tax | 300 | 341 | 239 | 83 | -31 | -8 | -10 | -9 | -1 |
| Net profit | 899 | 1.150 | 633 | 265 | -111 | -27 | -36 | -31 | -12 |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 |
|---|---|---|---|---|---|---|---|---|---|
| Total assets | 16.533 | 8.163 | 6.918 | 868 | 659 | 632 | 596 | 565 | 554 |
| Equity | 1.562 | 2.711 | 500 | 765 | 654 | 627 | 590 | 559 | 548 |
| Long-term debt | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Short-term debt | 14.671 | 5.221 | 6.406 | 103 | 5 | 5 | 6 | 6 | 6 |
| Total debt | 14.671 | 5.221 | 6.406 | 103 | 5 | 5 | 6 | 6 | 6 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
SA Management | Management | 2010 | — | — |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
| Board of Directors | 2013 | — | — | |
| Board of Directors | 2010 | — | — | |
| Board of Directors | 2019 | — | — | |
| Chairman | 2010 | — | — | |
| Chairman | 2011 | — | — |
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
OXDAL A/S | Company | 100.0% | 100.0% | 2010 |
| Person | Role here | Other companies |
|---|---|---|
| Steen Askjær Mikkelsen | Management | 0 companies |
| Jon Stefansson | Board of Directors | 0 companies |
| Niels Peter Frisesdal | Board of Directors | 0 companies |
| Jacob Fabritius de Tengnagel | Board of Directors | 0 companies |
| Niels Kruse | Chairman | 0 companies |
| Morten Oxlund | Chairman | 0 companies |