| Revenue | DKK -1,6M | +59% |
| EBITDA | DKK -5,9M | -188% |
| Net profit | DKK -5M | -197% |
| Total assets | DKK 5,3M | +39% |
| Equity | DKK -4,9M | -5449% |
| Employees | 6 | — |
| Item | 2012 | 2013 | 2014 | 2015 |
|---|---|---|---|---|
| Revenue | 271 | 9 | -1.040 | -1.649 |
| Staff expenses | -0 | -49 | -992 | -2.521 |
| EBITDA | -440 | -40 | -2.039 | -5.882 |
| Depreciation & amort. | -0 | -0 | -19 | -137 |
| EBIT | -440 | -40 | -2.058 | -6.019 |
| Net financials | -8 | -61 | -167 | -379 |
| Profit before tax | -448 | -61 | -1.170 | -3.685 |
| Tax | -112 | 20 | 528 | 1.357 |
| Net profit | -336 | -81 | -1.697 | -5.041 |
| Item | 2012 | 2013 | 2014 | 2015 |
|---|---|---|---|---|
| Total assets | 180 | 1.348 | 3.812 | 5.294 |
| Equity | 164 | 84 | 92 | -4.941 |
| Long-term debt | 0 | 419 | 502 | 4.920 |
| Short-term debt | 16 | 845 | 3.218 | 5.315 |
| Total debt | 16 | 1.264 | 3.719 | 10.235 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
MK Chief Executive Officer | Chief Executive Officer | 2011 | — | — |
SC Management | Management | 2011 | — | — |
KN Chief Executive Officer | Chief Executive Officer | 2015 | — | — |
AH Management | Management | 2011 | — | — |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
| Board of Directors | 2012 | — | — | |
| Board of Directors | 2014 | — | — | |
| Board of Directors | 2012 | — | — | |
| Board of Directors | 2012 | — | — | |
| Board of Directors | 2014 | — | — | |
| Board of Directors | 2012 | — | — | |
| Chairman | 2014 | — | — |
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
Salling Group A/S | Company | 100.0% | 100.0% | 2015 |
HUMILI HOLDING ApS | Company | 33.3% | 33.3% | 2011 |
SCRATCHY HOLDING ApS | Company | 10.0% | 10.0% | 2011 |
SHUKR HOLDING ApS | Company | 33.3% | 33.3% | 2011 |
| Person | Role here | Other companies |
|---|---|---|
| Moonis Kamil | Chief Executive Officer | 0 companies |
| Søren Cordua Hansen | Management | 0 companies |
| Kenneth Nielsen | Chief Executive Officer | 0 companies |
| Anders Høy Thomsen | Management | 0 companies |
| Søren Anderberg | Board of Directors | 0 companies |
| Torben Oxlund Munkholm | Board of Directors | 0 companies |
| Navid Samandari | Board of Directors | 0 companies |
| Jesper Johansen | Board of Directors | 0 companies |
| Steffen Bagge | Board of Directors | 0 companies |
| Bjarke Walling | Board of Directors | 0 companies |
| Søren Christiansen | Chairman | 0 companies |