| Revenue | DKK 3M | +461% |
| EBITDA | DKK 1,3M | +317% |
| Net profit | DKK 906K | +284% |
| Total assets | DKK 3,8M | +82% |
| Equity | DKK 621K | +318% |
| Employees | 3 | — |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | 1.276 | 371 | 1.569 | 859 | 4.396 | 1.956 | 1.296 | 593 | 992 | 2.924 | 2.937 | 3.674 | 535 | 3.000 |
| Staff expenses | -1.138 | -1.329 | -1.304 | -1.603 | -2.074 | -1.558 | -1.652 | -982 | -442 | -1.212 | -1.261 | -1.062 | -1.116 | -1.740 |
| EBITDA | 137 | -958 | 266 | -744 | 1.797 | 398 | -356 | -388 | 549 | 1.712 | 1.676 | 2.612 | -581 | 1.260 |
| Depreciation & amort. | 56 | 40 | 5 | -0 | -46 | -52 | -16 | -7 | -0 | -0 | -0 | -8 | -13 | -41 |
| EBIT | 82 | -998 | 260 | -744 | 1.752 | 345 | -372 | -395 | 549 | 1.712 | 1.676 | 2.604 | -594 | 1.219 |
| Net financials | 14 | -59 | -84 | -91 | -139 | -4 | -10 | -25 | -46 | 5 | 6 | -5 | -24 | -39 |
| Profit before tax | 95 | -1.057 | 176 | -835 | 1.613 | 341 | -220 | -420 | 504 | 1.717 | 1.682 | 2.599 | -618 | 1.180 |
| Tax | 64 | -22 | 3 | -3 | 25 | 77 | 81 | -83 | 121 | 386 | 378 | 581 | -126 | 274 |
| Net profit | 31 | -1.035 | 173 | -832 | 1.588 | 264 | -301 | -338 | 383 | 1.331 | 1.304 | 2.018 | -493 | 906 |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 1.788 | 1.406 | 981 | 390 | 888 | 1.771 | 1.699 | 580 | 1.211 | 3.713 | 4.900 | 3.617 | 2.099 | 3.819 |
| Equity | 205 | -830 | -657 | -1.489 | 99 | 363 | 10 | -328 | 55 | 1.086 | 1.990 | 2.208 | -285 | 621 |
| Long-term debt | 123 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Short-term debt | 1.438 | 2.236 | 1.637 | 1.880 | 783 | 1.405 | 1.689 | 907 | 1.157 | 2.627 | 2.910 | 1.409 | 2.382 | 3.185 |
| Total debt | 1.583 | 2.236 | 1.637 | 1.880 | 783 | 1.405 | 1.689 | 907 | 1.157 | 2.627 | 2.910 | 1.409 | 2.382 | 3.185 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
OP Management | Management | 2002 | — | — |
No data on file.
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
Radiatordesign Holding ApS | Company | 100.0% | 100.0% | 2021 |
| Person | Role here | Other companies |
|---|---|---|
| Ole Palsgaard | Management | 0 companies |