| Revenue | DKK 1,4B | +8513% |
| EBITDA | DKK -14,1M | -979% |
| Net profit | DKK -26,7M | -1460% |
| Total assets | DKK 344,3M | +740% |
| Equity | DKK 48,3M | +483% |
| Employees | 187 | — |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | 21.555 | 22.051 | 23.924 | 29.718 | 18.211 | 15.640 | 16.309 | 19.795 | 17.337 | 18.189 | 22.049 | 16.525 | 1.423.332 |
| Staff expenses | -0 | -13.721 | -14.644 | -16.828 | -12.375 | -12.345 | -12.842 | -12.875 | -12.434 | -12.961 | -14.357 | -14.922 | -104.280 |
| EBITDA | 3.173 | 5.276 | 2.712 | 2.981 | 2.136 | 120 | 738 | 329 | 219 | 728 | 390 | 1.603 | -14.096 |
| Depreciation & amort. | -462 | -0 | -0 | -0 | -851 | -808 | -800 | -833 | -570 | -571 | -609 | -3.277 | -7.160 |
| EBIT | 2.711 | 5.276 | 2.712 | 2.981 | 1.285 | -688 | -62 | -504 | -351 | 157 | -219 | -1.674 | -21.256 |
| Net financials | -382 | -450 | -596 | -994 | -526 | -677 | -471 | -309 | -260 | -221 | -265 | -519 | -12.462 |
| Profit before tax | 2.329 | 2.531 | 2.145 | 4.884 | 759 | -1.365 | -533 | -813 | -611 | -64 | -484 | -2.193 | -33.718 |
| Tax | 587 | -0 | -0 | -0 | 178 | -315 | -117 | -204 | -134 | -14 | -109 | -484 | -7.051 |
| Net profit | 1.742 | 1.896 | 1.638 | 3.735 | 581 | -1.050 | -416 | -609 | -477 | -50 | -375 | -1.709 | -26.667 |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 33.971 | 33.410 | 53.500 | 53.230 | 29.132 | 25.941 | 21.661 | 23.044 | 22.505 | 20.610 | 27.010 | 40.998 | 344.258 |
| Equity | 10.630 | 8.728 | 8.366 | 12.101 | 7.172 | 4.122 | 3.706 | 3.097 | 4.120 | 4.070 | 3.695 | 8.286 | 48.268 |
| Long-term debt | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 441 | 1.567 | 0 | 0 | 0 | 0 |
| Short-term debt | 23.341 | 24.682 | 45.032 | 41.054 | 21.918 | 21.819 | 17.955 | 19.506 | 16.818 | 16.540 | 23.315 | 32.712 | 295.990 |
| Total debt | 23.341 | 24.682 | 45.032 | 41.054 | 21.918 | 21.819 | 17.955 | 19.947 | 18.385 | 16.540 | 23.315 | 32.712 | 295.990 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
HH Management | Management | 2002 | — | — |
SF Management | Management | 2001 | — | — |
MI Management | Management | 2024 | — | — |
AK Management | Management | 2001 | — | — |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
| Chairman | 2025 | — | — | |
| Board of Directors | 2018 | — | — | |
| Board of Directors | 2021 | — | — | |
| Board of Directors | 2017 | — | — | |
| Board of Directors | 2014 | — | — | |
| Chairman | 2013 | — | — | |
| Board of Directors | 2005 | — | — | |
| Chairman | 2024 | — | — | |
| Board of Directors | 2024 | — | — | |
| Board of Directors | 2009 | — | — | |
| Board of Directors | 2015 | — | — | |
| Chairman | 2015 | — | — | |
| Board of Directors | 2016 | — | — | |
| Board of Directors | 2011 | — | — | |
| Board of Directors | 2019 | — | — | |
| Board of Directors | 2007 | — | — | |
| Chairman | 2016 | — | — | |
| Board of Directors | 2015 | — | — | |
| Board of Directors | 2021 | — | — | |
| Board of Directors | 2011 | — | — | |
| Board of Directors | 2024 | — | — | |
| Board of Directors | 2024 | — | — | |
| Board of Directors | 2012 | — | — | |
| Board of Directors | 2013 | — | — | |
| Chairman | 2018 | — | — |
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
NCG RETAIL A/S | Company | 100.0% | 100.0% | 2024 |
TERMINALEN A/S | Company | 100.0% | 100.0% | 2012 |
| Person | Role here | Other companies |
|---|---|---|
| Henrik Høyby Hansen | Management | 0 companies |
| Sven Flemming Koch | Management | 0 companies |
| Mads Iversen | Management | 0 companies |
| Anders Kamp Jensen | Management | 0 companies |
| Lars Simper | Chairman | 0 companies |
| Kristian Sand Nielsen | Board of Directors | 0 companies |
| Nicolai Hovgaard Juul | Board of Directors | 0 companies |
| Søren Vinderslev | Board of Directors | 0 companies |
| Birthe Marianne Christiansen | Board of Directors | 0 companies |
| Thomas Korgaard Henriksen | Chairman | 0 companies |
| Erik Christensen | Board of Directors | 0 companies |
| Thomas Jöhncke | Chairman | 0 companies |
| Jens Bisgaard Stokholm | Board of Directors | 0 companies |
| Thomas Johansen | Board of Directors | 0 companies |
| Lars Einar Fram | Board of Directors | 0 companies |
| Peter Milbregt | Chairman | 0 companies |
| Finn Overgaard Thomsen | Board of Directors | 0 companies |
| Erik Ladegaard | Board of Directors | 0 companies |
| Bent Damgaard Larsen | Board of Directors | 0 companies |
| Morten Bøhm Jørgensen | Board of Directors | 0 companies |
| Claus Bjerring Christiansen | Chairman | 0 companies |
| Camilla Avlbjerg Christiansen | Board of Directors | 0 companies |
| Jørgen Meyer | Board of Directors | 0 companies |
| Anders Buchwald Hansen | Board of Directors | 0 companies |
| Søren Møller Pedersen | Board of Directors | 0 companies |
| Svend Thun Djurhuus | Board of Directors | 0 companies |
| Mikkel Salicath Egede Glahn | Board of Directors | 0 companies |
| Per Schram Weiskvist | Board of Directors | 0 companies |
| Niels Vrist Bertelsen | Chairman | 0 companies |