| Revenue | DKK -13,6M | -154% |
| EBITDA | DKK -31,8M | -1272% |
| Net profit | DKK -77,4M | -115% |
| Total assets | DKK 219,6M | -24% |
| Equity | DKK 93,1M | +102% |
| Employees | 9 | — |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | 7.813 | 11.298 | 15.700 | 11.821 | 24.843 | 26.801 | 17.715 | 46.362 | 63.155 | 76.201 | 76.177 | 61.511 | 25.437 | -13.649 |
| Staff expenses | -1.071 | -2.537 | -3.336 | -2.539 | -1.483 | -3.986 | -10.582 | -11.730 | -11.123 | -13.013 | -12.660 | -17.532 | -22.722 | -18.172 |
| EBITDA | 6.742 | 8.761 | 12.360 | 9.282 | 23.361 | 22.816 | 7.133 | 34.631 | 52.031 | 63.188 | 63.517 | 43.979 | 2.715 | -31.821 |
| Depreciation & amort. | -0 | -415 | -570 | -93 | -106 | -105 | -460 | -9.536 | -19.542 | -23.838 | -25.721 | -24.649 | -30.098 | -39.965 |
| EBIT | 6.742 | 8.346 | 11.790 | 9.189 | 23.254 | 22.711 | 6.673 | 25.096 | 32.490 | 39.350 | 37.796 | 19.330 | -27.383 | -71.786 |
| Net financials | -239 | -38 | 1.177 | 964 | 2.748 | 786 | 2.297 | -4 | -326 | 591 | 1.821 | 4.313 | -14.388 | -20.870 |
| Profit before tax | 6.503 | 8.308 | 12.967 | 10.153 | 26.002 | 23.497 | 8.970 | 25.092 | 32.164 | 39.941 | 39.617 | 23.643 | -41.771 | -85.845 |
| Tax | 1.638 | 2.098 | 3.172 | 2.387 | 5.720 | 5.176 | 1.982 | 5.492 | 7.083 | 5.904 | 7.481 | 6.169 | -5.797 | -8.426 |
| Net profit | 4.866 | 6.210 | 9.795 | 7.766 | 20.281 | 18.321 | 6.988 | 19.600 | 25.081 | 34.037 | 32.136 | 17.474 | -35.974 | -77.419 |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 12.633 | 30.505 | 43.708 | 61.794 | 90.051 | 87.534 | 121.525 | 129.925 | 191.572 | 232.588 | 337.120 | 292.118 | 288.427 | 219.551 |
| Equity | 5.366 | 11.575 | 21.370 | 29.136 | 49.418 | 46.628 | 53.616 | 73.216 | 98.297 | 132.334 | 164.470 | 81.943 | 45.969 | 93.068 |
| Long-term debt | 0 | 0 | 0 | 0 | 0 | 5.091 | 1.056 | 0 | 3.790 | 5.637 | 6.536 | 51.288 | 83.928 | 14.565 |
| Short-term debt | 6.742 | 18.426 | 21.169 | 31.484 | 39.629 | 35.725 | 65.836 | 50.200 | 78.891 | 81.861 | 152.413 | 141.331 | 150.104 | 111.918 |
| Total debt | 6.742 | 18.426 | 21.169 | 31.484 | 39.629 | 40.816 | 66.892 | 50.200 | 82.681 | 87.498 | 158.949 | 192.619 | 234.032 | 126.483 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
KE Founder | Founder | 2011 | — | — |
RB Management | Management | 2017 | — | — |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
| Board of Directors | 2013 | — | — | |
| Board of Directors | 2025 | — | — | |
| Board of Directors | 2011 | — | — | |
| Board of Directors | 2017 | — | — | |
| Board of Directors | 2025 | — | — | |
| Chairman | 2013 | — | — | |
| Board of Directors | 2017 | — | — | |
| Board of Directors | 2013 | — | — | |
| Board of Directors | 2011 | — | — | |
| Board of Directors | 2017 | — | — | |
| Board of Directors | 2013 | — | — | |
| Chairman | 2023 | — | — | |
| Board of Directors | 2017 | — | — | |
| Board of Directors | 2018 | — | — | |
| Chairman | 2017 | — | — | |
| Board of Directors | 2024 | — | — | |
| Board of Directors | 2023 | — | — | |
| Board of Directors | 2025 | — | — |
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
Anpartsselskabet af 18. juni 2025 | Company | 90.0% | 100.0% | 2025 |
MIE5 Holding 2 ApS | Company | 25.0% | 0.0% | 2025 |
OPASA ApS | Company | 5.0% | 5.0% | 2014 |
| Person | Role here | Other companies |
|---|---|---|
| Kim Esben Jørgensen | Founder | 0 companies |
| René Brøchner | Management | 0 companies |
| Flemming Hynkemejer | Board of Directors | 0 companies |
| Jens Aaløse | Board of Directors | 0 companies |
| Carsten Schulz Sander | Board of Directors | 0 companies |
| Kim Harding Wellendorph Lehmann | Board of Directors | 0 companies |
| Nick Bigler | Board of Directors | 0 companies |
| Peter Eriksen Jensen | Chairman | 0 companies |
| Jan Hove Sørensen | Board of Directors | 0 companies |
| Christian Ravnås Birk | Board of Directors | 0 companies |
| Ole Pflug | Board of Directors | 0 companies |
| Jakob Traumer | Board of Directors | 0 companies |
| Thomas Pedersen | Board of Directors | 0 companies |
| Peter Lund | Chairman | 0 companies |
| Søren Holm Tøth | Board of Directors | 0 companies |
| Mads Peter Hytteballe Andersen | Board of Directors | 0 companies |
| Carsten Dilling | Chairman | 0 companies |
| Jesper Steffen Hansen | Board of Directors | 0 companies |
| Søren Lindgaard | Board of Directors | 0 companies |
| Hans Ottosen | Board of Directors | 0 companies |