| Revenue | DKK 155,5M | +37% |
| EBITDA | DKK 101,3M | +23% |
| Net profit | DKK -20,1M | -21% |
| Total assets | DKK 1,6B | -1% |
| Equity | DKK 342,4M | -6% |
| Employees | 46 | — |
| Item | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | 60.152 | 78.188 | 119.298 | 77.206 | 104.148 | 124.878 | 109.745 | 108.217 | 109.280 | 120.077 | 110.415 | 113.838 | 155.496 |
| Staff expenses | -0 | -0 | -15.045 | -12.783 | -9.414 | -12.963 | -11.977 | -33.016 | -34.342 | -33.825 | -23.881 | -23.776 | -28.694 |
| EBITDA | 39.912 | 54.183 | -30.854 | -19.707 | 64.890 | 105.583 | 77.020 | 65.555 | 68.237 | 75.416 | 186.808 | 82.631 | 101.308 |
| Depreciation & amort. | -70.766 | -73.888 | -0 | -0 | -64.191 | -68.098 | -71.238 | -74.493 | -78.758 | -84.224 | 53.531 | -97.660 | -98.087 |
| EBIT | -30.854 | -19.705 | -30.854 | -19.707 | 699 | 37.485 | 5.782 | -8.938 | -10.521 | -8.808 | 133.277 | -15.029 | 3.221 |
| Net financials | -29.114 | -31.881 | -24.470 | -18.990 | -15.709 | 135.431 | -28.087 | -29.205 | -28.395 | -29.271 | -43.266 | -29.144 | -42.089 |
| Profit before tax | -59.968 | -29.306 | 2.064 | 93.955 | -15.010 | 169.104 | -31.781 | -38.143 | -38.916 | -38.079 | 90.011 | -44.173 | -38.868 |
| Tax | 3.907 | 11.140 | 625 | 19.610 | -3.303 | -0 | 2.636 | -12.354 | -3.091 | 10.244 | -35.780 | -27.625 | -18.783 |
| Net profit | -63.875 | -40.446 | 1.439 | 74.345 | -11.707 | 169.104 | -34.417 | -25.789 | -35.825 | -48.323 | 125.791 | -16.548 | -20.085 |
| Item | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 1.446.765 | 1.578.878 | 1.450.957 | 1.491.154 | 1.482.237 | 1.332.653 | 1.350.406 | 1.423.253 | 1.451.493 | 1.557.719 | 1.719.622 | 1.657.675 | 1.634.540 |
| Equity | 89.040 | 47.803 | 51.022 | 124.685 | 114.763 | 170.541 | 113.067 | 81.992 | 269.942 | 299.463 | 404.706 | 362.506 | 342.420 |
| Long-term debt | 686.137 | 618.741 | 549.414 | 478.787 | 408.572 | 693.564 | 666.827 | 618.450 | 845.415 | 762.080 | 726.027 | 377.778 | 327.171 |
| Short-term debt | 671.097 | 911.731 | 849.986 | 887.682 | 958.902 | 468.548 | 570.512 | 722.811 | 336.136 | 496.176 | 588.889 | 917.391 | 964.949 |
| Total debt | 1.357.234 | 1.530.472 | 1.399.400 | 1.366.469 | 1.367.474 | 1.162.112 | 1.237.339 | 1.341.261 | 1.181.551 | 1.258.256 | 1.314.916 | 1.295.169 | 1.292.120 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
PI Management | Management | 2018 | — | — |
CM Management | Management | 2022 | — | — |
UN Management | Management | 2007 | — | — |
JE Management | Management | 2006 | — | — |
HI Management | Management | 2026 | — | — |
GG Management | Management | 2004 | — | — |
CB Chief Executive Officer | Chief Executive Officer | 2026 | — | — |
MM Management | Management | 2015 | — | — |
PH Management | Management | 2005 | — | — |
HD Management | Management | 2009 | — | — |
CN Management | Management | 2020 | — | — |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
| Board of Directors | 2005 | — | — | |
| Chairman | 2018 | — | — | |
| Board of Directors | 2018 | — | — | |
| Board of Directors | 2022 | — | — | |
| Board of Directors | 2005 | — | — | |
| Board of Directors | 2005 | — | — | |
| Chairman | 2026 | — | — | |
| Chairman | 2017 | — | — | |
| Board of Directors | 2005 | — | — | |
| Board of Directors | 2026 | — | — | |
| Board of Directors | 2015 | — | — | |
| Board of Directors | 2026 | — | — | |
| Board of Directors | 2009 | — | — | |
| Board of Directors | 2011 | — | — | |
| Board of Directors | 2015 | — | — | |
| Board of Directors | 2011 | — | — | |
| Deputy Chairman | 2026 | — | — | |
| Board of Directors | 2015 | — | — | |
| Board of Directors | 2018 | — | — | |
| Board of Directors | 2013 | — | — | |
| Board of Directors | 2006 | — | — | |
| Board of Directors | 2007 | — | — | |
| Board of Directors | 2005 | — | — | |
| Board of Directors | 2022 | — | — | |
| Board of Directors | 2026 | — | — | |
| Board of Directors | 2026 | — | — | |
| Board of Directors | 2026 | — | — | |
| Board of Directors | 2011 | — | — | |
| Deputy Chairman | 2026 | — | — | |
| Board of Directors | 2026 | — | — | |
| Board of Directors | 2026 | — | — | |
| Chairman | 2006 | — | — |
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
EWII A/S | Company | 100.0% | 100.0% | 2008 |
Sinal A/S | Company | 100.0% | 100.0% | 2026 |
TREFOR Infrastruktur A/S | Company | 100.0% | 100.0% | 2018 |
EWII Infrastruktur A/S | Company | 100.0% | 100.0% | 2019 |
| Person | Role here | Other companies |
|---|---|---|
| Pernille Iversen | Management | 0 companies |
| Claus Møller | Management | 0 companies |
| Uffe Nielsen | Management | 0 companies |
| John Elof Johansson | Management | 0 companies |
| Helle Iversen Hjelmdal | Management | 0 companies |
| Günther Gerold Lübben-Siewertsen | Management | 0 companies |
| Carsten Bryder Thejls | Chief Executive Officer | 0 companies |
| Mette Marie Ostenfeld | Management | 0 companies |
| Per Henrik Toftdahl | Management | 0 companies |
| Helle Damm-Henrichsen | Management | 0 companies |
| Charles Nielsen | Management | 0 companies |
| Steen Ole Dahlstrøm | Board of Directors | 0 companies |
| Lars Bonderup Bjørn | Chairman | 0 companies |
| Liselotte Vestergaard | Board of Directors | 0 companies |
| Marianne Quistgaard Iversen | Board of Directors | 0 companies |
| Peder Kolby Pedersen | Board of Directors | 0 companies |
| Finn Møller-Olsen | Board of Directors | 0 companies |
| Gert Vinther Jørgensen | Chairman | 0 companies |
| Jens Christian Sørensen | Chairman | 0 companies |
| Eivind Snediker Jacobsen | Board of Directors | 0 companies |
| Anne Mette Aaby Aaes | Board of Directors | 0 companies |
| Per Vinding Nielsen | Board of Directors | 0 companies |
| Jess Julin Ibsen | Board of Directors | 0 companies |
| Klaus Nordby | Board of Directors | 0 companies |
| Jørn Limann | Board of Directors | 0 companies |
| Per Bødker Andersen | Board of Directors | 0 companies |
| Hans Lind | Board of Directors | 0 companies |
| Jan Matthijs Lakerveld | Deputy Chairman | 0 companies |
| Morten Hansen | Board of Directors | 0 companies |
| Olaf Bjørn Spliid | Board of Directors | 0 companies |
| John Kaare | Board of Directors | 0 companies |
| Peder Hvejsel | Board of Directors | 0 companies |
| Hans Henrik Seehausen | Board of Directors | 0 companies |
| Charlotte Schmidt Vesterlund | Board of Directors | 0 companies |
| Heidi Hyre-Fenneberg | Board of Directors | 0 companies |
| Alexandre Edouard Jean Pieyre | Board of Directors | 0 companies |
| Christian Greve | Board of Directors | 0 companies |
| Joeri Marcel J. Van Bogaert | Board of Directors | 0 companies |
| Hans Nørgaard Andersen | Board of Directors | 0 companies |
| Jakobus Maarten Alfrink | Deputy Chairman | 0 companies |
| Malte Larsen | Board of Directors | 0 companies |
| Malte Larsen | Board of Directors | 0 companies |
| Knud Bent Steen Larsen | Chairman | 0 companies |