| Revenue | DKK -1,5M | -294% |
| EBITDA | DKK -2,3M | +30% |
| Net profit | DKK -4,1M | +15% |
| Total assets | DKK 2M | -62% |
| Equity | DKK -13,3M | -44% |
| Employees | 5 | — |
| Item | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | 0 | 911 | 1.045 | 2.002 | 2.440 | 1.941 | 1.504 | 996 | -889 | 930 | 313 | 787 | -1.530 |
| Staff expenses | -698 | -650 | -698 | -929 | -1.019 | -430 | -872 | -640 | -1.063 | -728 | -745 | -796 | -799 |
| EBITDA | 503 | 262 | 347 | 1.073 | 1.421 | 1.511 | 632 | 357 | -1.699 | 202 | -1.537 | -3.305 | -2.329 |
| Depreciation & amort. | -53 | -83 | -83 | -49 | -86 | -24 | -24 | -49 | 127 | -1 | -184 | -6 | -6 |
| EBIT | 450 | 179 | 264 | 1.024 | 1.334 | 1.486 | 607 | 308 | -1.826 | 201 | -1.721 | -3.311 | -2.335 |
| Net financials | 0 | -8 | -7 | -0 | 0 | 0 | -19 | -30 | -198 | -203 | -273 | -1.485 | -1.748 |
| Profit before tax | 450 | 171 | 257 | 1.024 | 1.334 | 1.486 | 589 | 278 | -2.024 | -2 | -1.994 | -4.796 | -4.082 |
| Tax | 111 | 45 | 60 | 230 | 294 | 327 | 132 | 68 | -0 | 6 | -6 | -0 | -0 |
| Net profit | 339 | 126 | 197 | 793 | 1.041 | 1.159 | 456 | 209 | -2.024 | -8 | -1.988 | -4.796 | -4.082 |
| Item | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 1.498 | 3.518 | 4.832 | 6.821 | 7.460 | 4.820 | 5.606 | 6.104 | 6.563 | 8.820 | 9.339 | 5.244 | 1.993 |
| Equity | 419 | 545 | 741 | 1.535 | 2.575 | 3.735 | 4.191 | 4.400 | -2.938 | -2.946 | -4.446 | -9.242 | -13.324 |
| Long-term debt | 0 | 1.151 | 65 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Short-term debt | 1.079 | 1.820 | 4.025 | 5.287 | 4.885 | 1.085 | 1.415 | 1.703 | 9.501 | 11.760 | 13.784 | 14.486 | 15.317 |
| Total debt | 1.079 | 2.971 | 4.090 | 5.287 | 4.885 | 1.085 | 1.415 | 1.703 | 9.501 | 11.760 | 13.784 | 14.486 | 15.317 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
IA Founder | Founder | 2012 | — | — |
JF Management | Management | 2012 | — | — |
No data on file.
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
| Individual | 100.0% | 100.0% | 2012 |
| Person | Role here | Other companies |
|---|---|---|
| Irani Al-Alousi | Founder | 0 companies |
| Julian Fawaz Al-Alousi | Management | 0 companies |