| Revenue | DKK 216K | -75% |
| EBITDA | DKK 118K | +145% |
| Net profit | DKK -22,9M | -10181% |
| Total assets | DKK 85,6M | +135% |
| Equity | DKK 8,9M | -72% |
| Employees | 1 | — |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | — | 0 | 5.388 | 9.718 | 12.014 | 5.429 | 620 | 2.369 | 556 | 680 | 879 | 216 |
| Staff expenses | -0 | -0 | -22 | -4.677 | -5.927 | -132 | -99 | -158 | -108 | -246 | -0 | -98 |
| EBITDA | — | -899 | -3.020 | -7.155 | -6.549 | -1.380 | -2.271 | -120 | -1.239 | 51 | -265 | 118 |
| Depreciation & amort. | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -324 |
| EBIT | — | -899 | -3.020 | -7.155 | -6.549 | -1.380 | -2.271 | -120 | -1.239 | 51 | -265 | -206 |
| Net financials | 0 | 7.433 | 12.481 | 15.551 | -1.483 | -8.157 | -5.185 | -1.971 | 710 | 15.159 | -74 | -22.997 |
| Profit before tax | — | 6.534 | 9.461 | 8.396 | -8.032 | -9.537 | -7.456 | -2.091 | -529 | 15.210 | -339 | -23.203 |
| Tax | -0 | -139 | -535 | -1.376 | -1.490 | -570 | -750 | -117 | -325 | -53 | -116 | -276 |
| Net profit | — | 6.673 | 9.996 | 9.772 | -6.542 | -8.967 | -6.706 | -1.974 | -204 | 15.263 | -223 | -22.927 |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 0 | 52.671 | 184.600 | 218.495 | 218.644 | 67.962 | 58.861 | 40.961 | 49.645 | 56.484 | 36.505 | 85.616 |
| Equity | — | 51.447 | 61.443 | 71.215 | 54.673 | 45.706 | 39.000 | 37.026 | 36.822 | 52.085 | 31.862 | 8.935 |
| Long-term debt | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Short-term debt | 0 | 1.224 | 123.157 | 147.280 | 163.971 | 22.256 | 19.861 | 3.935 | 12.757 | 4.282 | 4.588 | 76.681 |
| Total debt | 0 | 1.224 | 123.157 | 147.280 | 163.971 | 22.256 | 19.861 | 3.935 | 12.757 | 4.282 | 4.588 | 76.681 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
TK Management | Management | 2013 | — | — |
PM Chief Executive Officer | Chief Executive Officer | 2015 | — | — |
CB Chief Executive Officer | Chief Executive Officer | 2016 | — | — |
NV Chief Executive Officer | Chief Executive Officer | 2018 | — | — |
MI Management | Management | 2021 | — | — |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
| Chairman | 2021 | — | — | |
| Board of Directors | 2014 | — | — | |
| Board of Directors | 2018 | — | — | |
| Board of Directors | 2021 | — | — | |
| Board of Directors | 2021 | — | — | |
| Chairman | 2018 | — | — | |
| Board of Directors | 2021 | — | — | |
| Board of Directors | 2021 | — | — | |
| Board of Directors | 2013 | — | — | |
| Board of Directors | 2021 | — | — |
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
NCG RETAIL A/S | Company | 100.0% | 100.0% | 2011 |
| Person | Role here | Other companies |
|---|---|---|
| Thomas Korgaard Henriksen | Management | 0 companies |
| Peter Milbregt | Chief Executive Officer | 0 companies |
| Claus Bjerring Christiansen | Chief Executive Officer | 0 companies |
| Niels Vrist Bertelsen | Chief Executive Officer | 0 companies |
| Mads Iversen | Management | 0 companies |
| Søren Vinderslev | Chairman | 0 companies |
| Birthe Marianne Christiansen | Board of Directors | 0 companies |
| Erik Christensen | Board of Directors | 0 companies |
| Jens Bisgaard Stokholm | Board of Directors | 0 companies |
| Mikael Christensen | Board of Directors | 0 companies |
| Jan Stærmose-Enke | Chairman | 0 companies |
| Thomas Rode Madsen | Board of Directors | 0 companies |
| Jørgen Meyer | Board of Directors | 0 companies |
| Anders Buchwald Hansen | Board of Directors | 0 companies |
| Svend Thun Djurhuus | Board of Directors | 0 companies |