| Revenue | DKK -3M | +283% |
| EBITDA | DKK -21,7M | -170% |
| Net profit | DKK -25,2M | -157% |
| Total assets | DKK 46,7M | -3% |
| Equity | DKK 41M | +3% |
| Employees | 46 | — |
| Item | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|
| Revenue | -223 | 766 | 1.050 | -774 | -2.965 |
| Staff expenses | -334 | -2.578 | -2.171 | -7.288 | -18.764 |
| EBITDA | -557 | -1.812 | -1.121 | -8.062 | -21.729 |
| Depreciation & amort. | -0 | -0 | -614 | -2.134 | -4.727 |
| EBIT | -557 | -1.812 | -1.735 | -10.196 | -26.455 |
| Net financials | -5 | -17 | -14 | 386 | 887 |
| Profit before tax | -562 | -1.829 | -1.749 | -9.810 | -25.568 |
| Tax | -123 | -402 | -859 | -0 | -378 |
| Net profit | -438 | -1.427 | -890 | -9.810 | -25.190 |
| Item | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|
| Total assets | 1.694 | 4.925 | 8.110 | 48.024 | 46.680 |
| Equity | 1.552 | 125 | 1.235 | 39.925 | 40.973 |
| Long-term debt | 0 | 3.873 | 5.685 | 0 | 0 |
| Short-term debt | 142 | 498 | 812 | 7.721 | 5.707 |
| Total debt | 142 | 4.371 | 6.498 | 7.721 | 5.707 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
MW Chief Executive Officer | Chief Executive Officer | 2020 | — | — |
EK Management | Management | 2020 | — | — |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
| Board of Directors | 2020 | — | — | |
| Board of Directors | 2023 | — | — | |
| Board of Directors | 2020 | — | — | |
| Chairman | 2021 | — | — | |
| Chairman | 2022 | — | — | |
| Board of Directors | 2020 | — | — |
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
Teton.ai Holding ApS | Company | 100.0% | 100.0% | 2020 |
PreSeed Ventures Tech Fund I K/S | Company | 5.0% | 5.0% | 2020 |
FASHION RECORDS ApS | Company | 5.0% | 5.0% | 2020 |
| Person | Role here | Other companies |
|---|---|---|
| Mikkel Wad Thorsen | Chief Executive Officer | 0 companies |
| Esben Klint Thorius | Management | 0 companies |
| Ulf Munkedal | Board of Directors | 0 companies |
| Taavet Hinrikus | Board of Directors | 0 companies |
| Thomas Riisgaard Hansen | Board of Directors | 0 companies |
| Sune Alstrup | Chairman | 0 companies |
| Bjørn Broby Glavind | Chairman | 0 companies |
| Anders Kjær | Board of Directors | 0 companies |