| Revenue | DKK 4,6M | -46% |
| EBITDA | DKK 2,8M | -58% |
| Net profit | DKK 1,8M | -60% |
| Total assets | DKK 10,2M | -10% |
| Equity | DKK 3,6M | -47% |
| Employees | 8 | — |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | -552 | 704 | 331 | 427 | 336 | 718 | 417 | 1.509 | 2.459 | 2.034 | 3.762 | 8.383 | 4.552 |
| Staff expenses | -365 | -341 | -405 | -442 | -453 | -43 | -59 | -206 | -392 | -870 | -1.587 | -1.697 | -1.760 |
| EBITDA | -124 | 362 | -74 | -15 | -117 | 676 | 359 | 1.303 | 2.067 | 1.164 | 2.175 | 6.686 | 2.791 |
| Depreciation & amort. | -32 | -120 | -120 | -206 | -141 | -138 | -138 | -160 | -207 | -220 | -365 | -502 | -549 |
| EBIT | -156 | 242 | -194 | -221 | -258 | 538 | 220 | 1.143 | 1.860 | 944 | 1.810 | 6.184 | 2.242 |
| Net financials | -36 | -12 | -209 | -200 | -241 | -322 | -219 | -189 | -196 | -87 | 45 | -249 | 121 |
| Profit before tax | -137 | 230 | -403 | -421 | -499 | 215 | 1 | 954 | 1.664 | 857 | 1.855 | 5.935 | 2.363 |
| Tax | -38 | 59 | -58 | -84 | 19 | 7 | -7 | 68 | 370 | 196 | 414 | 1.331 | 531 |
| Net profit | -99 | 171 | -345 | -337 | -518 | 208 | 9 | 887 | 1.294 | 661 | 1.441 | 4.604 | 1.832 |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 1.582 | 1.492 | 3.447 | 4.435 | 5.122 | 5.366 | 3.159 | 4.151 | 5.661 | 6.841 | 9.109 | 11.410 | 10.232 |
| Equity | 507 | 677 | 163 | -175 | -692 | -484 | -475 | 411 | 1.705 | 2.366 | 3.207 | 6.810 | 3.642 |
| Long-term debt | 0 | 0 | 1.704 | 1.398 | 1.046 | 757 | 430 | 79 | 27 | 0 | 0 | 800 | 800 |
| Short-term debt | -1.055 | 808 | 1.523 | 3.134 | 4.671 | 4.988 | 3.107 | 3.601 | 3.830 | 4.357 | 5.796 | 3.748 | 5.784 |
| Total debt | -1.055 | 808 | 3.227 | 4.532 | 5.717 | 5.746 | 3.537 | 3.680 | 3.857 | 4.357 | 5.796 | 4.548 | 6.584 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
ET | Audit | 1993 | — | — |
LH Management | Management | 1993 | — | — |
JJ Audit | Audit | 1996 | — | — |
PE Management | Management | 1993 | — | — |
AH Management | Management | 2015 | — | — |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
| Board of Directors | 2008 | — | — | |
| Board of Directors | 1997 | — | — | |
| Board of Directors | 2007 | — | — | |
| Board of Directors | 2013 | — | — | |
| Board of Directors | 1997 | — | — |
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
WALKER HOLDING ApS | Company | 100.0% | 100.0% | 2015 |
| Person | Role here | Other companies |
|---|---|---|
| Erik Tronborg Andersen | Audit | 0 companies |
| Lis Hjøllund Walker | Management | 0 companies |
| John Jantzen | Audit | 0 companies |
| Per Emil Hasselbalch Stakemann | Management | 0 companies |
| Alex Hjøllund Walker | Management | 0 companies |
| Mike Andrew Walker | Board of Directors | 0 companies |
| Donald Walker | Board of Directors | 0 companies |
| Peter Malling Lambert | Board of Directors | 0 companies |
| Michelle Hjøllund Walker | Board of Directors | 0 companies |
| Leif Hjøllund Sørensen | Board of Directors | 0 companies |