| Revenue | DKK 401,9M | +14% |
| EBITDA | DKK 45,8M | +732% |
| Net profit | DKK -241,3M | -206% |
| Total assets | DKK 1,3B | -12% |
| Equity | DKK 523,7M | -35% |
| Employees | 331 | — |
| Item | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | 178.369 | 190.031 | 201.831 | 170.621 | 171.653 | 172.996 | 167.258 | 192.243 | 270.949 | 353.829 | 401.921 |
| Staff expenses | -98.011 | -109.441 | -112.081 | -103.379 | -84.933 | -84.563 | -91.254 | -129.053 | -159.080 | -187.844 | -211.721 |
| EBITDA | -70.970 | -55.834 | -4.229 | -40.109 | -3.320 | 3.534 | -32.124 | -19.852 | 11.483 | -7.252 | 45.809 |
| Depreciation & amort. | -0 | -0 | -28.004 | -0 | -0 | -16.625 | -13.964 | -12.495 | -28.419 | -56.254 | -57.688 |
| EBIT | -70.970 | -55.834 | -32.233 | -40.109 | -3.320 | -13.091 | -46.088 | -32.347 | -16.936 | -63.506 | -11.879 |
| Net financials | 51.233 | 84.233 | -104.101 | -95.395 | 33.352 | 17.440 | 145.323 | -36.130 | 9.002 | -26.534 | -229.666 |
| Profit before tax | 23.547 | 27.585 | -136.334 | -144.354 | 25.441 | 3.843 | 98.822 | -69.016 | -7.934 | -90.040 | -241.545 |
| Tax | 7.984 | 12.918 | -7.353 | -4.715 | 2.158 | -332 | -5.383 | -10.535 | -38.227 | -11.259 | -262 |
| Net profit | 15.563 | 14.667 | -128.981 | -139.639 | 23.283 | 4.175 | 104.205 | -58.481 | 30.293 | -78.781 | -241.283 |
| Item | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 2.981.805 | 2.727.932 | 2.232.178 | 934.839 | 995.341 | 998.747 | 1.157.915 | 762.385 | 1.332.690 | 1.493.281 | 1.320.095 |
| Equity | 1.778.650 | 1.690.237 | 1.541.147 | 771.446 | 759.337 | 774.503 | 901.737 | 601.372 | 953.590 | 800.800 | 523.671 |
| Long-term debt | 30.424 | 30.424 | 29.114 | 27.378 | 25.819 | 24.260 | 22.709 | 21.190 | 20.016 | 319.109 | 70.658 |
| Short-term debt | 1.171.381 | 1.007.271 | 661.917 | 62.892 | 210.185 | 199.984 | 233.469 | 139.823 | 359.084 | 373.372 | 725.766 |
| Total debt | 1.201.805 | 1.037.695 | 691.031 | 90.270 | 236.004 | 224.244 | 256.178 | 161.013 | 379.100 | 692.481 | 796.424 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
FM Management | Management | 2004 | — | — |
JC Management | Management | 2007 | — | — |
OB Management | Management | 2019 | — | — |
LS Management | Management | 2023 | — | — |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
| Chairman | 2018 | — | — | |
| Board of Directors | 2022 | — | — | |
| Board of Directors | 2022 | — | — | |
| Chairman | 2017 | — | — | |
| Board of Directors | 2019 | — | — | |
| Board of Directors | 2008 | — | — | |
| Board of Directors | 2004 | — | — | |
| Chairman | 2004 | — | — | |
| Board of Directors | 2022 | — | — | |
| Chairman | 2007 | — | — |
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
EWII S/I | Company | 100.0% | 100.0% | 2004 |
| Person | Role here | Other companies |
|---|---|---|
| Finn Møller-Olsen | Management | 0 companies |
| Jens Christian Sørensen | Management | 0 companies |
| Olaf Bjørn Spliid | Management | 0 companies |
| Lars Søndergaard | Management | 0 companies |
| Lars Bonderup Bjørn | Chairman | 0 companies |
| Marianne Quistgaard Iversen | Board of Directors | 0 companies |
| Mette Daugård Hultén | Board of Directors | 0 companies |
| Pernille Iversen | Chairman | 0 companies |
| Nina Bruun | Board of Directors | 0 companies |
| Helle Bangsgaard Stefansson | Board of Directors | 0 companies |
| John Elof Johansson | Board of Directors | 0 companies |
| Günther Gerold Lübben-Siewertsen | Chairman | 0 companies |
| Heidi Hyre-Fenneberg | Board of Directors | 0 companies |
| Knud Bent Steen Larsen | Chairman | 0 companies |