| Revenue | DKK -19K | -96% |
| EBITDA | DKK -19K | +96% |
| Net profit | DKK 2K | +100% |
| Total assets | DKK 1,4M | +1% |
| Equity | DKK 427K | +0% |
| Employees | — | — |
| Item | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|
| Revenue | -84 | -202 | 265 | -513 | 1.184 | 3.406 | -112 | -512 | -19 |
| Staff expenses | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 |
| EBITDA | 1.916 | 798 | 265 | -513 | 1.184 | 3.406 | -112 | -512 | -19 |
| Depreciation & amort. | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 |
| EBIT | 1.916 | 798 | 265 | -513 | 1.184 | 3.406 | -112 | -512 | -19 |
| Net financials | -70 | -156 | -160 | -9 | 0 | -1 | 253 | 23 | 21 |
| Profit before tax | 1.846 | 642 | 105 | -522 | 1.184 | 3.405 | 141 | -489 | 2 |
| Tax | 406 | 141 | 23 | -115 | 260 | 747 | 31 | -108 | 0 |
| Net profit | 1.440 | 501 | 82 | -407 | 923 | 2.659 | 110 | -382 | 2 |
| Item | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|
| Total assets | 11.450 | 13.641 | 18.756 | 22.011 | 37.307 | 8.561 | 1.712 | 1.336 | 1.352 |
| Equity | 1.940 | 2.440 | 2.522 | 2.115 | 3.038 | 5.697 | 807 | 426 | 427 |
| Long-term debt | 2.250 | 3.439 | 3.544 | 15.350 | 27.208 | 1.409 | 31 | 0 | 0 |
| Short-term debt | 6.827 | 7.142 | 11.921 | 3.888 | 6.402 | 1.454 | 874 | 911 | 925 |
| Total debt | 9.076 | 10.581 | 15.465 | 19.238 | 33.609 | 2.864 | 905 | 911 | 925 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
SA Management | Management | 2016 | — | — |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
| Board of Directors | 2016 | — | — | |
| Board of Directors | 2019 | — | — | |
| Chairman | 2016 | — | — |
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
OXDAL A/S | Company | 100.0% | 100.0% | 2016 |
| Person | Role here | Other companies |
|---|---|---|
| Steen Askjær Mikkelsen | Management | 0 companies |
| Jon Stefansson | Board of Directors | 0 companies |
| Jacob Fabritius de Tengnagel | Board of Directors | 0 companies |
| Morten Oxlund | Chairman | 0 companies |