ZELLIJ MARBELLA

Holdmar Investment Opportunity

Zellij Marbella — Holdmar & Co

Theme
Executive Summary

Four Months, One Perfect Storm

Zellij — Holdmar's contemporary Moroccan concept — arrives in Marbella as a strategic pop-up for summer 2026. Not a permanent fixture, not the flagship. A precision strike on peak season luxury before our Dubai flagship launches in Q4 2026.

Investment Ask
€100K for 12.5% equity
Projected Gross Revenue
€3.48M (realistic case)
Projected Net Profit
€1.61M (realistic case)
Investor Return
€301K 3.01× gross multiple

Investment Highlights

  • Proven Holdmar concept with 15+ years hospitality experience
  • Premium location at established Planta Bistrot Marbella
  • €480,000 total project cost with €100,000 landlord guarantee secured
  • 122 operating nights targeting €150 F&B, €75 shisha average spend
  • Clean 4-month capital cycle with October 31st settlement
  • Capital-efficient entry through proven venue partnership
Market Analysis

Capital-Efficient, Risk-Managed Entry

Here's the math that matters: Marbella in summer concentrates Europe's highest-spending restaurant guests into four months of guaranteed traffic. This isn't wishful thinking — it's demographic certainty.

Four months. One perfect storm of opportunity. Zellij — Holdmar's contemporary Moroccan concept — arrives in Marbella as a strategic pop-up for summer 2026, when the Costa del Sol becomes Europe's most lucrative dining market. Not a permanent location, not our flagship. A precision strike on peak season luxury while we prepare for the Dubai flagship launch in Q4 2026.

Here's the math that matters: Marbella in summer concentrates Europe's highest-spending restaurant guests into four months of guaranteed traffic. This isn't wishful thinking — it's demographic certainty. Between June and September, an affluent international crowd flows into the town with spending power and social expectations that dwarf any other European destination. Yet authentic Moroccan cuisine — despite Spain's geographic and cultural proximity to Morocco — remains dramatically underrepresented in this goldmine market.

The SetupCapital-Efficient, Risk-Managed Entry

This isn't ground-up restaurant development. Planta Bistrot Marbella provides the venue, the clientele, the operational foundation. We provide the brand, the concept, the execution. No long-term lease, no multi-year commitment, no construction risk. Four months, two seatings per night, 122 operating nights. The infrastructure is proven, the market is validated, the window is defined.

Revenue split: Planta earns 10% of gross revenue — their incentives are perfectly aligned with our success. Higher covers, higher spend, higher revenue for everyone. This isn't a landlord relationship; it's a partnership built on mutual profit maximization.

01

Proven Concept

Zellij is a developed Holdmar brand with established identity, tested menus, and operational playbooks. This Marbella pop-up serves as the proving ground before our Dubai flagship opens in Q4 2026.

02

Perfect Timing

Marbella's June–September window captures the year's highest international footfall and spend appetite — a concentrated wealth season that happens nowhere else in Europe.

03

Aligned Partnership

Planta Bistrot's 10% revenue share means every additional cover, every euro of increased spend, benefits both parties. Incentives aligned, profits shared.

The Economics

€100,000 → €301,000 in Four Months

Base case: 3.01× gross multiple on your capital in a single season. No multi-year holds, no liquidity issues, no ongoing management burden. Your €100,000 becomes €301,000 by October 31st. The realistic scenario models 150 F&B covers per night at €150 average spend, plus 80 shisha covers at €75. Conservative? These figures reflect actual spend patterns from comparable Marbella venues during peak season.

The MarketConcentrated Luxury, Validated Demand

Target guest: The cultured, affluent international traveler or resident — someone accustomed to elevated dining experiences, seeking authenticity delivered with sophistication. Average spend per cover: €150 F&B, €75 shisha lounge. These aren't aspirational projections; they're market-rate prices supported by detailed spend analysis across conservative, average, and premium scenarios for each month.

Seasonal flow: June opens with locals and early arrivals. July and August bring peak international volume — families, business entertainment, extended groups with higher per-table spend. September sustains with couples and repeat visitors. We've modeled for all three patterns.

The Team15 Years of Hospitality Execution

Mohamed Hedi Mardassi (Managing Partner): 15+ years F&B across Europe and Middle East, with deep Moroccan cultural roots. Anne Wencelius (CMO): 25+ years combined, with work spanning Michelin-starred kitchens (Alain Ducasse, Daniel Boulud) and 28+ restaurant launches. Slim Bouseksou Operation Director, Chef Hichem Fennane a Marrakech-trained, Zellij's culinary architect.

This isn't a team learning on your investment. It's proven operators executing a tested playbook in a validated market.

The ExitClean, Time-Bound Return

October 31, 2026: Principal returned in full, profit share distributed, partnership concluded. No ongoing exposure, no follow-on commitments, no management overhead. A clean, four-month capital cycle with transparent P&L and audited settlement.

Your upside: 1.59× to 2.72× gross multiple depending on performance. Your downside: Protected principal return, fixed-cost structure, and a partnership that ends when the season ends.

This is opportunity with math behind it. Are you ready to capture it?

Financial Projections

The Numbers That Matter

Base case: 3.01× gross multiple on your capital in a single season. No multi-year holds, no liquidity issues, no ongoing management burden.

Gross Revenue
€4.35M
+25% covers vs base
Net Revenue (ex-VAT)
€3.88M
after Spanish IVA
EBITDA
€2.20M
56.8% margin
Net Profit
€2.15M
55.5% net margin
Gross Revenue
€3.48M
base case · 100%
Net Revenue (ex-VAT)
€3.10M
after Spanish IVA
EBITDA
€1.66M
53.5% margin
Net Profit
€1.61M
51.9% net margin
Gross Revenue
€2.09M
−40% covers vs base
Net Revenue (ex-VAT)
€1.86M
after Spanish IVA
EBITDA
€0.79M
42.6% margin
Net Profit
€0.74M
39.9% net margin

Monthly Revenue Profile · Realistic Case, EUR

June
30 nights · Soft open
€720K
gross revenue
July
31 nights · Peak
€1.02M
gross revenue
August
30 nights · Peak
€990K
gross revenue
September
31 nights · Wind-down
€744K
gross revenue

Detailed P&L · All figures in EUR

Line ItemOptimisticRealisticDownside
Gross Revenue4,346,2503,477,0002,086,200
IVA Collected (to Hacienda)(470,733)(376,587)(225,952)
Net Revenue (ex-VAT)3,875,5173,100,4131,860,248
Venue Share (10% gross → Planta)(434,625)(347,700)(208,620)
Total COGS(737,293)(589,835)(353,901)
Gross Profit3,138,2232,510,5791,506,347
Total Payroll (incl. 32% social)(508,272)(508,272)(508,272)
Total Opex(352,672)(282,138)(169,283)
EBITDA2,199,7691,658,161791,588
Setup / CapEx (one-off)(50,000)(50,000)(50,000)
Net Profit2,149,7691,608,161741,588

Revenue assumptions — F&B: €150 avg spend per cover · Shisha: €75 avg spend per cover · Two seatings per night · 122 operating nights. Spain IVA: 10% F&B / 21% shisha. COGS ratios — food 25%, beverage 20%, shisha 15%. Payroll and Opex held fixed across all scenarios.

Investment Opportunity

€100,000 for 12.5% Equity

Your €100,000 becomes €301,000 by October 31st. Clean, four-month capital cycle with transparent P&L and audited settlement. This is opportunity with math behind it.

Investment Period
4 Months
June 1 – October 31, 2026
Base Case Multiple
3.01×
gross return on capital
Equity Share
12.5%
of total net profit
Principal Protection
100%
full capital return
Deal Structure

Investment Framework

Capital Deployment

Single funding tranche
Investment Amount — April 25, 2026€100,000
Total Committed€100,000

Use of Funds

Working capital & marketing
Initial COGS & inventory build€35,000
Pre-opening payroll & training€25,000
Marketing, PR & launch campaign€30,000
Operating cash reserve€10,000
Total Capital Deployed€100,000

Distribution Waterfall

Order of return at season close · 31 October 2026
1. Return of Investor Principal€100,000
2. Return of Holdmar Principal€380,000
3. Remaining Net Profit — Investor (12.5%)12.5%
3. Remaining Net Profit — Holdmar (87.5%)87.5%
Return projection

Investor Return · Three Scenarios

Downside
1.93×
gross multiple on capital
Principal returned€100,000
12.5% equity share€92,698
Total to investor€192,698
Net gain€92,698
Realistic · Base
3.01×
gross multiple on capital
Principal returned€100,000
12.5% equity share€201,020
Total to investor€301,020
Net gain€201,020
Optimistic
3.69×
gross multiple on capital
Principal returned€100,000
12.5% equity share€268,721
Total to investor€368,721
Net gain€268,721
Legal Documentation

Letter of Intent

Binding LOI with Dubai law framework acknowledging Holdmar & Co's existing €200K investment plus brand development. Ready for execution with proper distribution waterfall.

LETTER OF INTENT

Zellij Marbella Investment Opportunity · Holdmar Management Services Co. L.L.C

Parties
Company: Holdmar Management Services Co. L.L.C
Dubai Trade License 1181573
Office 3-113, Al Khubaisi Building, Deira, Dubai, UAE

Investor: [To be completed upon execution]
Project
Zellij Marbella — Contemporary Moroccan pop-up restaurant operating at Planta Bistrot Marbella from June 1, 2026 to September 30, 2026. Strategic market testing before Dubai flagship launch in Q4 2026.
Investment Structure
Holdmar & Co Investment: €380,000 (including €100,000 cash deposit for landlord guarantees) plus brand development and intellectual property
External Investor Investment: €100,000 due April 25, 2026

Total Project Cost: €480,000
Equity Distribution
Waterfall Structure:
1. Return of all invested capital to both parties pro-rata
2. Remaining net profits split:
• External Investor: 12.5%
• Holdmar & Co: 87.5%

Both parties' invested capital takes equal priority for return before profit sharing.
Settlement Date
October 31, 2026 — Final accounting, capital return to both parties, and profit distribution completed within 30 days of season close.
Use of Investor Funds
Working capital, inventory, pre-opening expenses, marketing campaign, and operational cash reserve. Total project cost of €480,000 includes €100,000 landlord guarantee deposit. Holdmar covers remaining €380,000 including brand development, concept design, and setup costs.
Governance & Control
Holdmar retains full operational control and management authority. Investor receives monthly financial statements and has inspection rights with 48-hour written notice.
Venue Agreement
Planta Bistrot Marbella receives 10% of gross revenue as venue share. This partnership agreement is confirmed and documented separately with Holdmar.
Representations & Warranties
Holdmar warrants: (a) it has all necessary licenses and permits, (b) the right to operate at the venue for the specified period, (c) financial projections prepared in good faith based on market research, and (d) no material adverse changes to the business since LOI date.
Governing Law & Jurisdiction
UAE Federal Law governs this Letter of Intent and any subsequent definitive agreements. Exclusive jurisdiction: Dubai Courts, DIFC Courts for commercial disputes. All proceedings conducted in English language.
Binding Terms
This LOI creates binding obligations regarding: investment amounts, funding schedule, profit distribution, and governing law. Non-binding aspects: detailed operating procedures to be agreed in definitive partnership agreement within 30 days of execution.
Illustrative Returns
Base-case projected returns (subject to actual performance):
• Investor capital returned: €100,000
• Investor 12.5% equity share: ~€201,020
Total investor return: ~€301,020 (3.01× gross multiple)
Execution
This LOI becomes effective upon signature by both parties. Definitive agreements to follow within 30 days incorporating these binding terms.

Contact for execution:
Mohamed Hedi Mardassi, Managing Partner
Email: momo@holdmar.com
HOLDMAR MANAGEMENT SERVICES CO. L.L.C
Mohamed Hedi Mardassi, Managing Partner
Date: _______________
INVESTOR
Name: _______________
Date: _______________