| Revenue | DKK 983K | -3627% |
| EBITDA | DKK 558K | +349% |
| Net profit | DKK 531K | +220% |
| Total assets | DKK 475K | +581% |
| Equity | DKK 414K | +452% |
| Employees | 0 | — |
| Item | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | 458 | 422 | 558 | 58 | -51 | 274 | 165 | 162 | 326 | 307 | -28 | 983 |
| Staff expenses | -39 | -15 | -147 | -4 | -0 | -38 | -165 | -109 | -59 | -180 | -196 | -425 |
| EBITDA | 98 | 31 | -60 | 53 | -51 | 236 | -0 | 53 | 268 | 126 | -224 | 558 |
| Depreciation & amort. | -29 | -46 | -29 | -29 | -2 | -11 | -34 | -57 | -67 | -116 | -217 | -0 |
| EBIT | 69 | -15 | -89 | 24 | -53 | 225 | -35 | -4 | 201 | 10 | -440 | 558 |
| Net financials | -2 | -5 | -2 | -0 | -3 | -0 | -0 | -1 | -1 | -1 | -3 | -2 |
| Profit before tax | 67 | -19 | -91 | 24 | -56 | 225 | -34 | -4 | 200 | 10 | -443 | 556 |
| Tax | 15 | 4 | 0 | 0 | -0 | 9 | -0 | -0 | 37 | 11 | 0 | 25 |
| Net profit | 52 | -23 | -91 | 24 | -56 | 216 | -34 | -4 | 163 | -1 | -443 | 531 |
| Item | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 281 | 160 | 144 | 89 | 43 | 287 | 262 | 226 | 725 | 537 | 70 | 475 |
| Equity | 132 | 109 | 18 | 42 | -14 | 202 | 168 | 163 | 326 | 326 | -117 | 414 |
| Long-term debt | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 300 | 11 | 0 | 0 |
| Short-term debt | 149 | 51 | 126 | 47 | 58 | 85 | 94 | 63 | 98 | 201 | 187 | 61 |
| Total debt | 149 | 51 | 126 | 47 | 58 | 85 | 94 | 63 | 398 | 212 | 187 | 61 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
BM Founder | Founder | 2012 | — | — |
WE Management | Management | 2024 | — | — |
OL Unofficial title | Unofficial title | 2013 | — | — |
No data on file.
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
| Individual | 100.0% | 100.0% | 2024 | |
IQI HOLDING ApS | Company | 100.0% | 100.0% | 2024 |
| Person | Role here | Other companies |
|---|---|---|
| Badradime Meftah | Founder | 0 companies |
| Wassim El Hassouni | Management | 0 companies |
| Ole Larsen | Unofficial title | 0 companies |