| Revenue | DKK 1,3M | -64% |
| EBITDA | DKK -1,4M | -1232% |
| Net profit | DKK -1,4M | -685% |
| Total assets | DKK 1,2M | -69% |
| Equity | DKK 66K | -96% |
| Employees | 4 | — |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | 1.330 | 2.688 | 2.046 | 1.978 | 2.123 | 3.072 | 3.358 | 3.245 | 2.931 | 2.793 | 4.335 | 4.366 | 3.604 | 1.312 |
| Staff expenses | -1.183 | -1.605 | -1.936 | -2.001 | -1.953 | -2.154 | -2.306 | -2.119 | -2.172 | -2.445 | -2.862 | -3.543 | -3.708 | -2.700 |
| EBITDA | 147 | 1.083 | 110 | -23 | 171 | 290 | 411 | 384 | 113 | 392 | 1.473 | 691 | -104 | -1.388 |
| Depreciation & amort. | -42 | -63 | -63 | -92 | -240 | -240 | -265 | -348 | -157 | 22 | -52 | -54 | -62 | -0 |
| EBIT | 106 | 1.020 | 47 | -115 | -70 | 49 | 146 | 36 | -44 | 370 | 1.420 | 637 | -166 | -1.388 |
| Net financials | 33 | -44 | -83 | -1 | -0 | -4 | -5 | -3 | -12 | -24 | -39 | -2 | -23 | -14 |
| Profit before tax | 138 | 976 | -36 | -114 | -70 | 46 | 141 | 33 | -56 | 346 | 1.381 | 635 | -189 | -1.403 |
| Tax | 35 | 245 | -8 | 3 | -0 | -0 | 31 | -0 | -12 | 52 | 237 | 134 | -10 | -0 |
| Net profit | 104 | 731 | -27 | -117 | -70 | 46 | 110 | 33 | -44 | 294 | 1.144 | 501 | -179 | -1.403 |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 2.841 | 4.141 | 3.622 | 3.612 | 3.894 | 3.714 | 3.472 | 3.729 | 2.279 | 2.927 | 4.270 | 4.264 | 3.938 | 1.216 |
| Equity | 245 | 976 | 248 | 132 | 61 | 107 | 171 | 249 | 205 | 802 | 1.946 | 1.947 | 1.469 | 66 |
| Long-term debt | 83 | 238 | 238 | 232 | 232 | 232 | 59 | 186 | 689 | 0 | 0 | 0 | 0 | 0 |
| Short-term debt | 2.494 | 2.902 | 3.118 | 3.223 | 3.601 | 3.376 | 3.242 | 3.294 | 1.385 | 2.125 | 2.298 | 2.316 | 2.470 | 1.150 |
| Total debt | 2.577 | 3.140 | 3.356 | 3.455 | 3.833 | 3.608 | 3.301 | 3.480 | 2.074 | 2.125 | 2.298 | 2.316 | 2.470 | 1.150 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
WM Management | Management | 2009 | — | — |
HB Management | Management | 2009 | — | — |
No data on file.
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
AL-WALID HOLDING ApS | Company | 100.0% | 100.0% | 2010 |
| Person | Role here | Other companies |
|---|---|---|
| Walid Mohamad Tauhaybeche | Management | 0 companies |
| Henning Biil | Management | 0 companies |