| Revenue | DKK 3,1M | -23% |
| EBITDA | DKK 53K | -96% |
| Net profit | DKK 20K | -98% |
| Total assets | DKK 1,6M | +17% |
| Equity | DKK 384K | +6% |
| Employees | 16 | — |
| Item | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|
| Revenue | 2.837 | 1.607 | 783 | 1.476 | 2.710 | 4.037 | 3.120 |
| Staff expenses | -2.084 | -2.010 | -1.054 | -1.873 | -2.534 | -2.710 | -3.067 |
| EBITDA | 753 | -403 | -271 | -397 | 175 | 1.328 | 53 |
| Depreciation & amort. | -197 | -158 | -158 | -158 | -118 | -0 | -0 |
| EBIT | 555 | -561 | -429 | -555 | 57 | 1.328 | 53 |
| Net financials | -17 | -7 | -10 | -30 | -44 | -21 | -9 |
| Profit before tax | 538 | -568 | -439 | -586 | 13 | 1.306 | 44 |
| Tax | 120 | -124 | -96 | -0 | 36 | 17 | 24 |
| Net profit | 419 | -444 | -343 | -586 | -23 | 1.290 | 20 |
| Item | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|
| Total assets | 1.670 | 1.062 | 1.403 | 1.070 | 1.407 | 1.357 | 1.591 |
| Equity | 469 | 25 | -318 | -904 | -927 | 363 | 384 |
| Long-term debt | 560 | 810 | 810 | 834 | 474 | 0 | 0 |
| Short-term debt | 641 | 227 | 911 | 1.139 | 1.859 | 994 | 1.207 |
| Total debt | 1.201 | 1.037 | 1.721 | 1.974 | 2.334 | 994 | 1.207 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
WA Management | Management | 2022 | — | — |
MA Management | Management | 2018 | — | — |
No data on file.
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
WAL Holding ApS | Company | 66.7% | 66.7% | 2018 |
M. Adolphsen Holding ApS | Company | 25.0% | 25.0% | 2024 |
| Person | Role here | Other companies |
|---|---|---|
| Walid Atef Mohamed Badawi | Management | 0 companies |
| Morten Adolphsen | Management | 0 companies |