| Revenue | DKK 4,7M | +11% |
| EBITDA | DKK 6,2M | +1227% |
| Net profit | DKK 3,4M | +321% |
| Total assets | DKK 124,6M | -4% |
| Equity | DKK 72M | +5% |
| Employees | — | — |
| Item | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|
| Revenue | -4 | -14 | -195 | 1.380 | 5.091 | 4.340 | 4.244 | 4.726 |
| Staff expenses | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 |
| EBITDA | -4 | -14 | -195 | 1.380 | 5.091 | 2.809 | 464 | 6.160 |
| Depreciation & amort. | -0 | -0 | -443 | -749 | -0 | -0 | -0 | -0 |
| EBIT | -4 | -14 | -638 | 630 | 5.091 | 2.809 | 464 | 6.160 |
| Net financials | -71 | -413 | -716 | -621 | -354 | -1.332 | -2.445 | -1.792 |
| Profit before tax | -76 | -427 | -1.354 | 9 | 4.737 | 1.477 | -1.980 | 4.369 |
| Tax | -16 | -94 | -297 | 2 | 1.042 | 325 | -435 | 961 |
| Net profit | -60 | -333 | -1.057 | 8 | 3.695 | 1.152 | -1.545 | 3.408 |
| Item | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|
| Total assets | 10.987 | 34.697 | 54.065 | 97.657 | 136.065 | 134.231 | 130.015 | 124.604 |
| Equity | -10 | -343 | -1.400 | -1.392 | 69.016 | 70.169 | 68.623 | 72.031 |
| Long-term debt | 4.402 | 4.485 | 5.063 | 48.156 | 45.590 | 44.024 | 42.815 | 41.409 |
| Short-term debt | 6.595 | 30.554 | 50.401 | 50.893 | 12.028 | 10.946 | 10.318 | 3.278 |
| Total debt | 10.997 | 35.040 | 55.465 | 99.049 | 57.618 | 54.971 | 53.132 | 44.688 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
LV Management | Management | 2021 | — | — |
LZ Management | Management | 2024 | — | — |
AD Management | Management | 2021 | — | — |
SD Management | Management | 2021 | — | — |
ME Management | Management | 2017 | — | — |
OM Management | Management | 2017 | — | — |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
| Board of Directors | 2018 | — | — | |
| Board of Directors | 2018 | — | — |
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
DROOB ApS | Company | 100.0% | 100.0% | 2020 |
Kanalhusene Invest II ApS | Company | 100.0% | 100.0% | 2018 |
| Person | Role here | Other companies |
|---|---|---|
| Leon Vad Laxy Christensen | Management | 0 companies |
| Lars Zülau Henriksen | Management | 0 companies |
| Anders Droob | Management | 0 companies |
| Sisse Droob Knudsen | Management | 0 companies |
| Michael Elley Jacobsen | Management | 0 companies |
| Ole Mortensen | Management | 0 companies |
| Jeppe Droob | Board of Directors | 0 companies |
| Kristian Svarrer | Board of Directors | 0 companies |