| Revenue | DKK -18K | -56% |
| EBITDA | DKK -18K | +56% |
| Net profit | DKK 196K | +816% |
| Total assets | DKK 318K | +173% |
| Equity | DKK 187K | +767% |
| Employees | 1 | — |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | -275 | — | — | — | — | 444 | 194 | -42 | 166 | 438 | 78 | -16 | -40 | -18 |
| Staff expenses | -0 | -0 | -0 | -0 | -0 | -563 | -13 | -12 | -0 | -23 | -31 | -36 | -0 | -0 |
| EBITDA | -275 | 0 | 0 | 0 | 0 | -119 | 180 | -54 | 166 | 416 | 47 | -53 | -40 | -18 |
| Depreciation & amort. | -0 | -0 | -0 | -0 | -0 | -15 | -15 | -7 | -2 | -3 | -3 | -11 | -11 | -11 |
| EBIT | -275 | 0 | 0 | 0 | 0 | -135 | 165 | -61 | 164 | 413 | 44 | -64 | -51 | -28 |
| Net financials | -118 | 0 | 0 | 0 | 0 | -21 | 6 | -57 | -30 | -18 | -6 | -37 | 44 | 217 |
| Profit before tax | -134 | 0 | 0 | 0 | 0 | -156 | 171 | -118 | 134 | 394 | 38 | -101 | -7 | 189 |
| Tax | -0 | -0 | -0 | -0 | -0 | 142 | -141 | -17 | 164 | 33 | -2 | -46 | 20 | -8 |
| Net profit | -134 | 0 | 0 | 0 | 0 | -298 | 312 | -101 | -30 | 361 | 40 | -55 | -27 | 196 |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 3.587 | 0 | 0 | 0 | 0 | 1.189 | 1.439 | 1.417 | 1.358 | 226 | 135 | 113 | 117 | 318 |
| Equity | 252 | 0 | 0 | 0 | 0 | -693 | -373 | -318 | -348 | 14 | 54 | -1 | -28 | 187 |
| Long-term debt | -2.747 | 0 | 0 | 0 | 0 | 1.655 | 1.559 | 1.466 | 1.374 | 0 | 0 | 0 | 0 | 0 |
| Short-term debt | -1.062 | 0 | 0 | 0 | 0 | 227 | 252 | 269 | 331 | 212 | 81 | 94 | 125 | 130 |
| Total debt | -3.810 | 0 | 0 | 0 | 0 | 1.882 | 1.811 | 1.734 | 1.705 | 212 | 81 | 94 | 125 | 130 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
| Audit | 1990 | — | — | |
VC Management | Management | 1990 | — | — |
PF | Audit | 1990 | — | — |
NF Chief Executive Officer | Chief Executive Officer | 2001 | — | — |
IK Management | Management | 1990 | — | — |
FH Management | Management | 1990 | — | — |
RØ | Audit | 1997 | — | — |
No data on file.
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
| Individual | 100.0% | 100.0% | 2019 | |
Be Calm ApS | Company | 100.0% | 100.0% | 2018 |
| Individual | 100.0% | 100.0% | 2017 |
| Person | Role here | Other companies |
|---|---|---|
| Statsaut. revisor Nis Jørn Bennetzen | Audit | 0 companies |
| Victor Christoffersen | Management | 0 companies |
| Peter Fauerholdt Hansen | Audit | 0 companies |
| Niels Frederik Holm | Chief Executive Officer | 0 companies |
| Ib Kunøe | Management | 0 companies |
| Fritz Henrik Schur | Management | 0 companies |
| Rene Ølgaard Pedersen | Audit | 0 companies |