NOPANIC ApS

APSDissolvedAdvertising protection

CVR 26932742Flintebakken 14, 8240 RisskovAccounting, bookkeeping and auditing activities; tax consultancy· NACE 6920Est. 2003 · 23 years old1 employees

Overview

NOPANIC ApS is a Danish APS based in Risskov, operating in the Accounting, bookkeeping and auditing activities; tax consultancy sector. Incorporated in 2003, the company has 1 employee and reported a gross profit of DKK 460.2k in its latest annual filing.

Gross profit 2022

460.2K DKK

+5% vs 2021

EBITDA margin (of gross profit)

23.4 %

−9% vs 2021

Net profit 2022

83.1K DKK

-9% vs 2021

Key ratios

See full ratios →

63.3 %

Strong

Among the 30% highest rated companies in the industry

20182022

3.4×

Very strong

Among the 20% highest rated companies in the industry

20182022

25.3 %

Very strong

Among the 10% highest rated companies in the industry

20182022

EBITDA — year on year

DKK thousands

Key figures

Annual report 2022

Gross profit	460.2K DKK	+5%
EBITDA	107.5K DKK	-9%
Net profit	83.1K DKK	-9%
Total assets	328.7K DKK	-8%
Equity	208.2K DKK	-4%
Employees	1	—

Contact

Address

Flintebakken 14, 8240 Risskov

Advertising protection

Active — opted out of marketing use

Risika for professionals

Risika provides regulated workflow tools for finance, procurement and compliance teams that need monitoring, alerts and an API.

Visit risika.com

Financial development

In its most recent annual report (2022), NOPANIC ApS reported a gross profit of DKK 460.2k, an increase of 5% on the year before. The figures on this page draw on 5 annual filings covering 2018 to 2022. The bottom line showed a net profit of DKK 83.1k, and the EBITDA margin stood at 23.4%.

At the end of 2022, equity financed 63.3% of the balance sheet, and current assets covered short-term debt 3.4 times.

Financials

Gross profit

DKK thousands

EBITDA

DKK thousands

Income statement

DKK thousands

Item	2022	2021	2020	2019	2018
Gross profit	460	438	414	452	442
Staff expenses	-353	-319	-316	-316	-354
EBITDA	107	118	97	136	88
Depreciation & amort.	-0	-0	-0	-0	-0
EBIT	107	118	97	136	88
Net financials	0	1	2	2	2
Profit before tax	108	119	99	138	90
Tax	24	27	23	31	21
Net profit	83	92	77	107	69

Get a credit rating – not just the numbers

Financial statements show the past. Risika gives you a score and a recommended credit limit, so you know what the numbers mean for your risk.

See the credit rating

Balance sheet

DKK thousands

Item	2022	2021	2020	2019	2018
Total assets	329	358	330	360	305
Equity	208	217	202	232	194
Long-term debt	24	27	23	0	0
Short-term debt	96	113	106	128	111
Total debt	121	141	128	128	111

Financial ratios

5-year trend

EBITDA margin (of gross profit)

23.4 %

20182022

Equity ratio

63.3 %

Strong

Among the 30% highest rated companies in the industry

20182022

Return on equity

39.9 %

Very strong

Among the 20% highest rated companies in the industry

20182022

Net profit margin (of gross profit)

18.1 %

20182022

Asset turnover (of gross profit)

1.40×

20182022

Debt / equity

0.58×

Strong

Among the 30% highest rated companies in the industry

20182022

Sector performance

23 of 28 ratios graded

28 financial ratios from the latest filing, each graded against companies in the same industry.

Profitability

Return on equity (ROE)Very strong

Among the 20% highest rated companies in the industry

Net profit as a percentage of equity — the return the owners earned on their invested capital this year.

Return on assets (ROA)Very strong

Among the 10% highest rated companies in the industry

Net profit as a percentage of total assets — the return generated on the capital employed.

Return on net assets (RONA)Very strong

Among the 20% highest rated companies in the industry

Profit relative to net assets (total assets minus total debt) — the ability to generate earnings from the net asset base alone.

Basic earning power (BEP)Very strong

Among the 10% highest rated companies in the industry

EBIT relative to total assets — the company's earning power before the effects of tax and financial leverage.

Capacity ratioWeak

Among the 40% lowest rated companies in the industry

Shows how strongly fixed costs weigh on the gross result — a high ratio means fixed costs take only a small bite out of the earnings from basic operations.

Gross marginNot rated

Cannot be graded — the figures this ratio builds on are not available in the latest filing.

The gross result as a share of revenue — how much of the revenue is left after variable costs to cover the company's fixed costs.

Operating marginNot rated

Cannot be graded — the figures this ratio builds on are not available in the latest filing.

EBIT as a share of revenue — the share of revenue remaining as earnings once all operating costs are covered. A key measure of earning power.

Net profit marginNot rated

Cannot be graded — the figures this ratio builds on are not available in the latest filing.

The profit for the year as a share of revenue — the company's ability to turn revenue into profit.

Liquidity

Current ratioVery strong

Among the 20% highest rated companies in the industry

Current assets relative to short-term debt — the ability to settle short-term obligations with current assets alone. Around 150% is considered satisfactory from a credit perspective.

Quick ratioVery strong

Among the 20% highest rated companies in the industry

Current assets excluding inventory relative to short-term debt — whether the most liquid assets alone can cover the short-term obligations. A value of 1 or above signals a healthy liquidity position.

Cash ratioVery strong

Among the 10% highest rated companies in the industry

Cash relative to short-term debt — the ability to repay short-term obligations with cash alone.

Current assets to equityVery weak

Among the 20% lowest rated companies in the industry

Current assets relative to equity — an indicator of the balance-sheet structure and of the company's short- and long-term financing. The healthy level is highly industry-dependent.

Fixed assets to long-term capitalVery strong

Among the 10% highest rated companies in the industry

Fixed assets relative to long-term capital (equity plus long-term liabilities). Below 100% means the long-term capital finances more than just the fixed assets — a healthier liquidity position.

Cash conversion ratioAverage

Around the average of companies in the same industry

Cash flow relative to profit — the ability to convert reported profits into accessible cash.

Debt & solvency

Solidity ratioStrong

Among the 30% highest rated companies in the industry

Equity as a share of total assets — the ability to absorb losses. Around 40% is considered satisfactory from a credit perspective.

Debt ratioStrong

Among the 30% highest rated companies in the industry

Total debt relative to the balance-sheet total — the share of the assets financed by debt rather than equity.

Debt to equityStrong

Among the 30% highest rated companies in the industry

Debt relative to equity — the company's leverage. A higher value means heavier reliance on debt financing.

Liabilities to equityStrong

Among the 30% highest rated companies in the industry

Total liabilities relative to equity — whether the company operates primarily on borrowed capital or on its own.

Income to debtVery strong

Among the 10% highest rated companies in the industry

Profit relative to debt — the ability to create earnings while operating with debt.

EBITDA to debtVery strong

Among the 10% highest rated companies in the industry

EBITDA relative to debt — how much operating earnings are available to service the debt.

Interest coverageVery strong

Among the 10% highest rated companies in the industry

The ability to pay the interest on the company's debt out of its earnings.

Interest rate on debtStrong

Among the 30% highest rated companies in the industry

Financial expenses relative to total liabilities — the effective interest rate the company pays on its debt.

Interest marginVery strong

Among the 10% highest rated companies in the industry

The return on assets minus the interest rate on debt. Positive means the company benefits from operating with debt; negative means the debt makes it worse off.

Efficiency & development

Equity to contributed capitalWeak

Among the 30% lowest rated companies in the industry

Total equity relative to the capital the owners contributed — how the equity has developed from its starting point.

One-year change in equityWeak

Among the 30% lowest rated companies in the industry

The size of this year's increase or decrease in the company's equity.

One-year change in debtVery strong

Among the 20% highest rated companies in the industry

The size of this year's increase or decrease in the company's debt.

Asset turnoverNot rated

Cannot be graded — the figures this ratio builds on are not available in the latest filing.

Revenue relative to total assets — the ability to generate revenue from the asset base.

Inventory turnoverNot rated

Cannot be graded — the figures this ratio builds on are not available in the latest filing.

Revenue relative to inventory — how many times a year the inventory is sold and replaced. A low value can indicate weak sales or excess inventory.

Annual reports & filings

Annual report 2022
Filed via CVR / Virk · Period 2021-07-01 – 2022-06-30
View PDF
Annual report 2021
Filed via CVR / Virk · Period 2020-07-01 – 2021-06-30
View PDF
Annual report 2020
Filed via CVR / Virk · Period 2019-07-01 – 2020-06-30
View PDF
Annual report 2019
Filed via CVR / Virk · Period 2018-07-01 – 2019-06-30
View PDF
Annual report 2018
Filed via CVR / Virk · Period 2017-07-01 – 2018-06-30
View PDF

People & ownership

Management

Actively employed in the business

Name	Role	Member since

Former (2)


AH Annemette Heller Chief Executive Officer	Chief Executive Officer	2003 – 2003
SS Susanne Skovbølle Bjerregaard Management	Management	2003 – 2023

Board of directors

Non-executive oversight

Name	Role	Member since

Former (4)


KS Kim Stein Poulsen Board of Directors	Board of Directors	2003 – 2007
JL Jan Lindhardt Board of Directors	Board of Directors	2003 – 2007
KM Kim Madsen Chairman	Chairman	2003 – 2003
SS Susanne Skovbølle Bjerregaard Board of Directors	Board of Directors	2003 – 2007

Shareholders

Active legal owners

Shareholder	Type	Ownership	Votes	Registered
ANMALA HOLDING ApS	Company	100%	100%	2007

Beneficial ownership (UBO) data access is restricted in Denmark as of September 2025 per the EU 6th AML Directive. Learn more.

One in three Danish companies experiences fraud

Sound familiar? See how to strengthen your defences and catch suspicious changes in ownership and management in time.

See the fraud module

Related companies

Company hierarchy

ANMALA HOLDING ApS100%

NOPANIC ApS (this company)

Board network connections

Board members of NOPANIC ApS also hold positions in 22 other companies.

Person	Role here	Other companies
Kim Madsen	Chairman	12 companiesMany roles
Kim Stein Poulsen	Board of Directors	7 companiesMany roles
Jan Lindhardt	Board of Directors	3 companies

Frequently asked questions

What is the CVR number of NOPANIC ApS?

NOPANIC ApS is registered with CVR / Virk under CVR 26932742.

What is the gross profit of NOPANIC ApS?

NOPANIC ApS reported a gross profit of DKK 460.2k in 2022.

How many employees does NOPANIC ApS have?

NOPANIC ApS employs 1 people as of the latest annual report.

Where is NOPANIC ApS headquartered?

NOPANIC ApS's registered address is Flintebakken 14.