| Revenue | DKK 1B | +4% |
| EBITDA | DKK 78,5M | -18% |
| Net profit | DKK 7,3M | -78% |
| Total assets | DKK 387M | -22% |
| Equity | DKK 174,5M | +5% |
| Employees | 103 | — |
| Item | 1999 | 2000 | 2001 | 2002 | 2003 | 2004 | 2005 | 2006 | 2007 | 2008 | 2009 | 2010 | 2011 | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | — | — | — | — | — | — | — | — | — | — | — | — | — | — | 662.101 | 798.478 | 853.350 | 1.071.285 | 913.101 | 938.706 | 882.686 | 851.263 | 886.504 | 1.044.249 | 972.593 | 1.011.817 |
| Staff expenses | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -25.111 | -30.819 | -37.987 | -51.243 | -45.565 | -50.412 | -52.967 | -46.932 | -46.727 | -52.698 | -49.443 | -47.438 |
| EBITDA | — | — | — | — | — | — | — | — | — | — | — | — | — | — | 25.922 | 21.495 | 25.198 | 23.860 | 13.695 | 15.886 | 8.979 | 35.394 | 13.677 | 47.029 | 95.704 | 78.453 |
| Depreciation & amort. | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -934 | -1.335 | -1.998 | -2.598 | -1.248 | -791 | -906 | -1.079 | -3.040 | -3.208 | -45.935 | -34.360 |
| EBIT | — | — | — | — | — | — | — | — | — | — | — | — | — | — | 24.988 | 20.159 | 23.200 | 21.262 | 12.447 | 15.095 | 8.073 | 34.315 | 10.637 | 43.821 | 49.769 | 44.093 |
| Net financials | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | -1.096 | 3.585 | 3.203 | 6.189 | 3.129 | 6.250 | 13.727 | 19.291 | -5.015 | -1.186 | -6.824 | -27.642 |
| Profit before tax | — | — | — | — | — | — | — | — | — | — | — | — | — | — | 23.892 | 23.745 | 26.403 | 27.451 | 15.577 | 21.345 | 21.800 | 53.606 | 5.622 | 42.635 | 42.945 | 16.451 |
| Tax | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | 6.104 | 4.999 | 5.840 | 4.360 | 3.727 | 3.101 | 1.743 | 7.736 | 1.455 | 10.070 | 9.485 | 9.168 |
| Net profit | — | — | — | — | — | — | — | — | — | — | — | — | — | — | 17.788 | 18.746 | 20.562 | 23.091 | 11.850 | 18.244 | 20.057 | 45.870 | 4.167 | 32.565 | 33.460 | 7.283 |
| Item | 1999 | 2000 | 2001 | 2002 | 2003 | 2004 | 2005 | 2006 | 2007 | 2008 | 2009 | 2010 | 2011 | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 187.057 | 207.906 | 225.221 | 257.496 | 250.007 | 289.983 | 246.534 | 349.795 | 341.551 | 319.584 | 494.377 | 386.956 |
| Equity | — | — | — | — | — | — | — | — | — | — | — | — | — | — | 24.711 | 27.457 | 29.764 | 31.480 | 41.556 | 58.309 | 78.647 | 122.081 | 100.595 | 134.535 | 165.785 | 174.463 |
| Long-term debt | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 1.792 | 4.536 | 4.351 | 0 | 133.296 | 64.962 |
| Short-term debt | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 160.796 | 178.499 | 193.698 | 223.326 | 205.513 | 227.717 | 161.801 | 216.386 | 232.934 | 181.677 | 192.538 | 144.754 |
| Total debt | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 160.796 | 178.499 | 193.698 | 223.326 | 205.513 | 227.717 | 163.593 | 220.922 | 237.285 | 181.677 | 325.834 | 209.716 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
SS Management | Management | 1988 | — | — |
Rr | Audit | 1988 | — | — |
MG Chief Executive Officer | Chief Executive Officer | 2009 | — | — |
TH Management | Management | 1988 | — | — |
PL Management | Management | 1993 | — | — |
MD Chief Executive Officer | Chief Executive Officer | 2022 | — | — |
SJ Management | Management | 2014 | — | — |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
| Board of Directors | 2007 | — | — | |
| Board of Directors | 2011 | — | — | |
| Board of Directors | 1988 | — | — | |
| Chairman | 2026 | — | — | |
| Board of Directors | 2009 | — | — | |
| Board of Directors | 2007 | — | — | |
| Board of Directors | 2026 | — | — | |
| Board of Directors | 2011 | — | — | |
| Chairman | 2021 | — | — | |
| Board of Directors | 1996 | — | — | |
| Board of Directors | 1988 | — | — | |
| Board of Directors | 2009 | — | — | |
| Board of Directors | 2017 | — | — | |
| Chairman | 2009 | — | — | |
| Board of Directors | 2007 | — | — | |
| Board of Directors | 1996 | — | — | |
| Board of Directors | 2017 | — | — | |
| Board of Directors | 2005 | — | — | |
| Board of Directors | 2012 | — | — |
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
| Individual | 100.0% | 100.0% | 2016 | |
| Individual | 10.0% | 10.0% | 2012 | |
FAM. PTML BONNICHSEN HOLDING A/S | Company | 66.7% | 66.7% | 2005 |
MGG HOLDING ApS | Company | 15.0% | 15.0% | 2012 |
| Person | Role here | Other companies |
|---|---|---|
| Steen Schierbeck | Management | 0 companies |
| Reg. revisor Lauge Rahr | Audit | 0 companies |
| Martin Gade Gregersen | Chief Executive Officer | 0 companies |
| Torben Hansen | Management | 0 companies |
| Peder Lauridsen Hundebøl | Management | 0 companies |
| Martin Daniels Dannells | Chief Executive Officer | 0 companies |
| Søren Jakobsen | Management | 0 companies |
| Jens Peder Zeidler Holm Jensen | Board of Directors | 0 companies |
| Christinna Damgaard Bonnichsen | Board of Directors | 0 companies |
| Kurt Febæk Jacobsen | Board of Directors | 0 companies |
| Niclas Göran Andersson | Chairman | 0 companies |
| Jens Kristian Helstrup Gregersen | Board of Directors | 0 companies |
| Tommy Køhler | Board of Directors | 0 companies |
| Bernt-Olof Morgan Olausson | Board of Directors | 0 companies |
| Teresa Musse Kjærgaard Bonnichsen | Board of Directors | 0 companies |
| Torben Carlsen | Chairman | 0 companies |
| Stig Teilmann Nielsen | Board of Directors | 0 companies |
| Peter Thune Højberg | Board of Directors | 0 companies |
| Mads Bonnichsen Jensen | Board of Directors | 0 companies |
| Frank Kremer | Board of Directors | 0 companies |
| Per Cristian Jensen Bonnichsen | Chairman | 0 companies |
| Jens Jørgen Søgaard Madsen | Board of Directors | 0 companies |
| Kaj Kristensen | Board of Directors | 0 companies |
| Dennis Nijmeijer | Board of Directors | 0 companies |
| Anders Olsen | Board of Directors | 0 companies |
| Hendrik Simon Frederiks | Board of Directors | 0 companies |