| Revenue | DKK 353K | -268% |
| EBITDA | DKK 273K | +230% |
| Net profit | DKK 435K | +243% |
| Total assets | DKK 1M | +21% |
| Equity | DKK 148K | +151% |
| Employees | 1 | — |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | 5.484 | 2.065 | 2.106 | 2.206 | 1.906 | 2.304 | 2.742 | 2.195 | 798 | 351 | 811 | -71 | -210 | 353 |
| Staff expenses | -1.553 | -1.732 | -1.974 | -2.032 | -1.890 | -1.644 | -1.765 | -2.071 | -1.715 | -847 | -528 | -286 | -0 | -80 |
| EBITDA | 379 | 333 | 132 | 174 | 16 | 660 | 977 | 124 | -917 | -496 | 283 | -357 | -210 | 273 |
| Depreciation & amort. | -79 | 114 | 128 | -247 | 108 | -76 | -54 | -76 | -78 | -120 | -234 | -107 | -107 | -107 |
| EBIT | 300 | 219 | 5 | -74 | -91 | 584 | 923 | 48 | -995 | -616 | 49 | -464 | -317 | 166 |
| Net financials | -15 | -9 | -14 | -11 | -10 | -10 | -10 | -12 | -26 | -51 | 17 | 4 | 12 | -3 |
| Profit before tax | 284 | — | -9 | -84 | -101 | 573 | 913 | 36 | -1.021 | -666 | 66 | -460 | -305 | 162 |
| Tax | 73 | 49 | -3 | 7 | -38 | 129 | 201 | 8 | -225 | -143 | 17 | 38 | -0 | -273 |
| Net profit | 212 | 161 | -6 | -91 | -63 | 444 | 712 | 28 | -796 | -523 | 49 | -498 | -305 | 435 |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 1.160 | 1.124 | 1.094 | 991 | 956 | 1.811 | 2.626 | 2.251 | 1.743 | 2.064 | 1.967 | 1.439 | 836 | 1.010 |
| Equity | 599 | — | 754 | 664 | 601 | 1.045 | 1.757 | 1.785 | 989 | 466 | 515 | 17 | -288 | 148 |
| Long-term debt | 70 | 55 | 3 | 0 | 0 | 0 | 190 | 0 | 0 | 1.228 | 1.224 | 1.268 | 653 | 308 |
| Short-term debt | 477 | 301 | 336 | 327 | 355 | 766 | 679 | 466 | 754 | 370 | 229 | 154 | 470 | 554 |
| Total debt | 547 | 356 | 339 | 327 | 355 | 766 | 869 | 466 | 754 | 1.598 | 1.453 | 1.422 | 1.123 | 862 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
WA Management | Management | 2019 | — | — |
HR Founder | Founder | 2009 | — | — |
WA Management | Management | 2013 | — | — |
No data on file.
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
WAL Holding ApS | Company | 100.0% | 100.0% | 2015 |
| Person | Role here | Other companies |
|---|---|---|
| Walid Atef Mohamed Badawi | Management | 0 companies |
| Henrik Ravn Yangjamee | Founder | 0 companies |
| Walid Atef Mohamed Badawi | Management | 0 companies |