| Revenue | DKK 14,1M | +12% |
| EBITDA | DKK 2,9M | +35% |
| Net profit | DKK 2,4M | +28% |
| Total assets | DKK 9,2M | -5% |
| Equity | DKK 4,2M | +29% |
| Employees | 24 | — |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | 5.821 | 6.419 | 6.570 | 7.655 | 8.291 | 1.561 | 2.398 | 1.028 | 13.068 | 14.198 | 15.197 | 12.406 | 12.567 | 14.112 |
| Staff expenses | -4.955 | -5.305 | -5.504 | -5.882 | -6.760 | -7.163 | -8.780 | -9.917 | -10.259 | -12.502 | -12.835 | -11.911 | -10.446 | -11.240 |
| EBITDA | 867 | 2.260 | 1.066 | 1.801 | 1.523 | 1.566 | 2.398 | 1.005 | 2.799 | 1.696 | 2.362 | 479 | 2.108 | 2.852 |
| Depreciation & amort. | -128 | -130 | -151 | -171 | -153 | -161 | -169 | -173 | -89 | -59 | -51 | -90 | -93 | -67 |
| EBIT | 738 | 2.130 | 915 | 1.631 | 1.370 | 1.404 | 2.229 | 832 | 2.710 | 1.637 | 2.311 | 390 | 2.015 | 2.784 |
| Net financials | 799 | 183 | 155 | 69 | 263 | 176 | 112 | 98 | 286 | 580 | 305 | 152 | 195 | 393 |
| Profit before tax | 1.537 | 1.198 | 1.070 | 1.699 | 1.633 | 1.580 | 2.341 | 930 | 2.996 | 2.217 | 2.616 | 542 | 2.210 | 3.177 |
| Tax | 321 | 271 | 260 | 330 | 420 | 358 | 519 | 179 | 641 | 501 | 588 | 127 | 302 | 739 |
| Net profit | 1.216 | 928 | 810 | 1.369 | 1.213 | 1.223 | 1.822 | 751 | 2.355 | 1.716 | 2.028 | 415 | 1.908 | 2.438 |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 7.531 | 7.427 | 7.057 | 6.569 | 7.319 | 9.324 | 9.622 | 10.140 | 13.802 | 12.578 | 11.653 | 9.095 | 9.707 | 9.199 |
| Equity | 4.323 | 4.450 | 3.260 | 3.609 | 3.823 | 3.975 | 4.797 | 4.648 | 6.403 | 6.119 | 5.898 | 4.597 | 3.255 | 4.193 |
| Long-term debt | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Short-term debt | 2.992 | 2.758 | 3.560 | 2.753 | 3.201 | 5.005 | 4.508 | 5.222 | 6.823 | 6.034 | 5.298 | 3.969 | 6.040 | 4.460 |
| Total debt | 2.992 | 2.758 | 3.560 | 2.753 | 3.201 | 5.005 | 4.508 | 5.222 | 6.823 | 6.034 | 5.298 | 3.969 | 6.040 | 4.460 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
RA Management | Management | 1986 | — | — |
LS Management | Management | 2008 | — | — |
| Audit | 1992 | — | — | |
KM Founder | Founder | 1986 | — | — |
LM Management | Management | 2008 | — | — |
SH Founder | Founder | 1986 | — | — |
No data on file.
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
LARS MERTZ HOLDING BRØNDERSLEV ApS | Company | 33.3% | 33.3% | 2024 |
LEIF SIMONSEN HOLDING HJØRRING ApS | Company | 33.3% | 33.3% | 2024 |
Michael Kristiansen Holding ApS | Company | 10.0% | 10.0% | 2024 |
Kristian Bager Holding ApS | Company | 10.0% | 10.0% | 2024 |
TÆPPEBØRSEN HOLDING ApS | Company | 100.0% | 100.0% | 2005 |
| Person | Role here | Other companies |
|---|---|---|
| Ruth Agnethe Træholt Haugaard | Management | 0 companies |
| Leif Simonsen | Management | 0 companies |
| SR, STATSAUTORISERET REVISIONSAKTIESELSKAB | Audit | 0 companies |
| Kaj Meyer Christensen | Founder | 0 companies |
| Lars Mertz | Management | 0 companies |
| Svend Haugaard | Founder | 0 companies |