428692952024-01-012024-12-31428692952024-01-012024-12-311428692952024-01-012024-12-311428692952024-12-31428692952023-12-31fsa:ContributedCapitalMember428692952023-12-31fsa:RetainedEarningsMember428692952023-12-31428692952024-01-012024-12-31fsa:RetainedEarningsMember428692952024-12-31fsa:ContributedCapitalMember428692952024-12-31fsa:RetainedEarningsMember428692952023-01-012023-12-31iso4217:DKKxbrli:pureThe Executive Board has today considered and approved the annual report of N.G.P Distribution ApS for the financial year 01.01.2024 - 31.12.2024. 37091103111494The annual report is presented in accordance with the Danish Financial Statements Act.1334911690300In my opinion, the financial statements give a true and fair view of the Entity’s financial position at 31.12.2024 and of the results of its operations for the financial year 01.01.2024 - 31.12.2024.9915350004I believe that the management commentary contains a fair review of the affairs and conditions referred to therein.488440I recommend the annual report for adoption at the Annual General Meeting.22262022371190Aalborg1691072052512025-06-3049949714Arthur Emil Nielsen23903152566727To the shareholders of N.G.P Distribution ApS535656565282We have performed an extended review of the financial statements of N.G.P Distribution ApS for the ​financial year 01.01.2024 - 31.12.2024, which comprise the income statement, balance sheet, statement of changes in equity and notes, including a summary of significant accounting policies. The financial statements are prepared in accordance with the Danish Financial Statements Act. ​Based on our extended review, in our opinion, the financial statements give a true and fair view of the Entity’s ​financial position at 31.12.2024 and of the results of its operations for the financial year 01.01.2024 - 31.12.2024 in accordance with the Danish Financial Statements Act.18546592001445We conducted our extended review in accordance with the assurance engagement standard for small enterprises as issued by the Danish Business Authority and the standard on extended review of financial statements prepared in accordance with the Danish Financial Statements Act as issued by FSR - Danish Auditors. Our responsibilities under those standards and requirements are further described in the ”Auditor’s responsibilities for the extended review of the financial statements” section. We are independent of the Entity in accordance with the International Ethics Standards Board for Accountants’ International Code of Ethics for Professional Accountants (IESBA Code) and the additional ethical requirements applicable in Denmark, and we have fulfilled our other ethical responsibilities in accordance with these requirements and the IESBA Code. We believe that the evidence we have obtained is sufficient and appropriate to provide a basis for our conclusion.18546592001445Management is responsible for the preparation of financial statements that give a true and fair view in accordance with the Danish Financial Statements Act, and for such internal control as Management determines is necessary to enable the preparation of financial statements that are free from material misstatement, whether due to fraud or error. In preparing the financial statements, Management is responsible for assessing the Entity’s ability to continue as a going concern, disclosing, as applicable, matters related to going concern, and using the going concern basis of accounting unless Management either intends to liquidate the Entity or to cease operations, or has no realistic alternative but to do so.Our responsibility is to express a conclusion on the financial statements. This requires that we plan and ​perform procedures to obtain limited assurance about our conclusion on the financial statements and that ​we also perform specifically required supplementary procedures for the purpose of obtaining additional assurance about our conclusion.​​An extended review consists of making inquiries, primarily of Management and, if appropriate, of other entity ​personnel, performing analytical and the specifically required supplementary procedures as well as evaluating ​the evidence obtained.​​The procedures performed in an extended review are less in scope than in an audit, and accordingly we do ​not express an audit opinion on the financial statements.304282488327015952Management is responsible for the management commentary. Our conclusion on the financial statements does not cover the management commentary, and we do not express any form of assurance conclusion thereon. In connection with our extended review of the financial statements our responsibility is to read the management commentary and, in doing so, consider whether the management commentary is materially inconsistent with the financial statements or our knowledge obtained in the extended review or otherwise appears to be materially misstated. Moreover, it is our responsibility to consider whether the management commentary provides the information required by relevant law and regulations.Based on the work we have performed, we conclude that the management commentary is in accordance with financial statements and has been prepared in accordance with the requirements in the relevant law and regulations. We did not identify any material misstatement of the management commentary.304282504279137416133600Aalborg1374161336002025-06-30441698637879Mikkel Hede Olsen23542681969386mne4779123542681969386State Authorised Public Accountant793511601253Primary activitiesThe company's activities consist of distributing smoke-free nicotine and tobacco products.35124583614203This annual report has been presented in accordance with the provisions of the Danish Financial Statements Act governing reporting class B enterprises with addition of a few provisions for reporting class C.The accounting policies applied to these financial statements are consistent with those applied last year.856128515Recognition and measurementAssets are recognised in the balance sheet when it is probable as a result of a prior event that future economic benefits will flow to the Entity, and the value of the asset can be measured reliably. Liabilities are recognised in the balance sheet when the Entity has a legal or constructive obligation as a result of a prior event, and it is probable that future economic benefits will flow out of the Entity, and the value of the liability can be measured reliably. On initial recognition, assets and liabilities are measured at cost. Measurement subsequent to initial recognition is effected as described below for each financial statement item. Anticipated risks and losses that arise before the time of presentation of the annual report and that confirm or invalidate affairs and conditions existing at the balance sheet date are considered at recognition and measurement. Income is recognised in the income statement when earned, whereas costs are recognised by the amounts attributable to this financial year.43145304243971Gross profit or lossGross profit or loss comprises revenue, changes in inventories of finished goods and external expenses.601284574810RevenueRevenue from the sale of manufactured goods and goods for resale is recognised in the income statement when delivery is made and risk has passed to the buyer. Revenue is recognised net of VAT, duties and sales discounts and is measured at fair value of the consideration fixed.72700826788167Cost of salesCost of sales comprises goods consumed in the financial year measured at cost, adjusted for normal inventory writedowns.77117807426046Other external expensesOther external expenses include expenses relating to the Entity’s normal activities, including expenses for premises, stationery and office supplies, marketing costs, etc. This item also includes writedowns of receivables recognised in current assets.4000040000Staff costsStaff costs comprise salaries and wages, and social security contributions, pension contributions, etc . for entity staff.63488264494167Depreciation, amortisation and impairment lossesDepreciation, amortisation and impairment losses relating to property, plant and equipment amortisation and impairment losses for the financial year.63888264534167Other operating expensesOther operating expenses comprise expenses of a secondary nature as viewed in relation to the Entity’s primary activities, including loss from the sale of intangible assets and property, plant and equipment.120003700Other financial incomeOther financial income comprises interest income from group enterprises and interest and fees from debtors. 120003700Other financial expensesOther financial expenses consist of interest expenses in general, including interest expenses from bank debt, interest expenses from trade payable, interest expenses from other debt, and interest expenses to public authorities. Additionally, the item includes foreign exchange adjustments. 045706Tax on profit/loss for the yearTax for the year, which consists of current tax for the year and changes in deferred tax, is recognised in the income statement by the portion attributable to the profit for the year and recognised directly in equity by the portion attributable to entries directly in equity.The Entity is jointly taxed with all Danish group enterprises. The current Danish income tax is allocated among the jointly taxed entities proportionally to their taxable income (full allocation with a refund concerning tax losses).045706Property, plant and equipmentOther fixed assets, operating equipment, and inventory are measured at cost less accumulated depreciation and write-downs.​​Cost comprises the acquisition price, costs directly attributable to the acquisition and preparation costs of the asset until the time when it is ready to be put into operation. For assets held under finance leases, cost is the lower of the asset’s fair value and present value of future lease payments.​​The basis of depreciation is cost less estimated residual value after the end of useful life. Straight-line depreciation is made on the basis of the following estimated useful lives of the assets:Useful life Other fixtures and fittings, tools and equipment5Leasehold improvements2For leasehold improvements and assets subject to finance leases, the depreciation period cannot exceed ​the contract period.​​Estimated useful lives and residual values are reassessed annually. ​​Items of property, plant and equipment are written down to the lower of recoverable amount and carrying ​amount.0437284797481029090InventoriesInventories are measured at the lower of cost using the FIFO method and net realisable value. Cost consists of purchase price plus delivery costs. The net realisable value of inventories is calculated as the estimated selling price less completion costs and costs incurred to execute sale.0330925ReceivablesReceivables are measured at amortised cost, usually equalling nominal value less writedowns for bad and doubtful debts.527356567930PrepaymentsPrepayments comprise incurred costs relating to subsequent financial years. Prepayments are measured at cost.303850870800CashCash comprises bank deposits.13109542842473Deferred taxDeferred tax is recognised on all temporary differences between the carrying amount and the tax-based value of assets and liabilities, for which the tax-based value is calculated based on the planned use of each asset. Deferred tax assets, including the tax base of tax loss carryforwards, are recognised in the balance sheet at their estimated realisable value, either as a set-off against deferred tax liabilities or as net tax assets.13109542888179Operating leasesLease payments on operating leases are recognised on a straight-line basis in the income statement over the term of the lease.77117807426046Other financial liabilitiesOther financial liabilities are measured at amortised cost, which usually corresponds to nominal value.400002Joint taxation contributions payable or receivableCurrent joint taxation contributions receivable or joint taxation contributions payable are recognised in the balance sheet, calculated as tax computed on the taxable income of the year, which has been adjusted for prepaid tax. For tax losses, joint taxation contributions receivable are only recognised if such losses are expected to be used under the joint taxation arrangement.4494167trueGrundlag for konklusion1854659Konklusiontrue400003396355663488262023-01-012023-12-311 Staff costs2024 DKK2023 DKKWages and salaries1,313,531680,092Other social security costs21,38010,2081,334,911690,300Average number of full-time employees42Aalborg490002 Other financial income 2024 DKK2023 DKKFinancial income from group enterprises165,446201,013Other interest income3,6614,238169,107205,25126, 4. sal3 Property, plant and equipmentOther fixtures and fittings, tools and equipment DKKLeasehold improvements DKKCost beginning of year534,42428,500Disposals(149,980)0Cost end of year384,44428,500Depreciation and impairment losses beginning of year(46,097)(12,548)Depreciation for the year(83,201)(15,952)Reversal regarding disposals49,1360Depreciation and impairment losses end of year(80,162)(28,500)Carrying amount end of year304,2820Østre Havnepromenade4 Financial assetsDeposits DKKCost beginning of year133,600Additions3,816Cost end of year137,416Carrying amount end of year137,416Deloitte Statsautoriseret Revisionspartnerselskab5 Unrecognised rental and lease commitmentsThe company has entered into a lease agreement with an average annual rent of 321k DKK. ​The lease agreement has a notice period of 6 months, corresponding to a commitment of 53k DKK.Rebild6 Contingent liabilitiesThe Entity participates in a Danish joint taxation arrangement where N.G.P Distribution Holding ApS serves as the administration company. According to the joint taxation provisions of the Danish Corporation Tax Act, the Entity is therefore liable for income taxes etc. for the jointly taxed entities, and for obligations, if any, relating to the withholding of tax on interest, royalties and dividend for the jointly taxed entities. The jointly taxed entities' total known net liability under the joint taxation arrangement is disclosed in the administration company's financial statements.Nørager9610Regnskabsklasse BErklæring om udvidet gennemgang2024-12-312024-01-0135IndustriparkenN.G.P Distribution ApS42869295339635562300 København SWeidekampsgade 6Deloitte Statsautoriseret RevisionspartnerselskabÅrsrapport2025-06-30Arthur Emil Nielsen