Brain+ A/S
BRAINP.CO · CPH
6/30/2025 | 12/31/2024 | 6/30/2024 | 12/31/2023 | |
|---|---|---|---|---|
| Revenue | -DKK 1,030 | DKK 1,431 | DKK 1,033 | DKK 733 |
| % Growth | -172% | 38.6% | 40.8% | – |
| Cost of Goods Sold | DKK 15,782 | DKK 0 | DKK 0 | DKK 0 |
| Gross Profit | -DKK 1,030 | DKK 0 | DKK 1,033 | DKK 733 |
| % Margin | 100% | 0% | 100% | 100% |
| R&D Expenses | DKK 0 | DKK 0 | DKK 0 | DKK 0 |
| G&A Expenses | DKK 0 | DKK 0 | DKK 0 | DKK 0 |
| SG&A Expenses | DKK 4,742 | DKK 0 | -DKK 7,707 | DKK 0 |
| Sales & Mktg Exp. | DKK 0 | DKK 0 | DKK 0 | DKK 0 |
| Other Operating Expenses | DKK 2,119 | DKK 0 | DKK 11,561 | -DKK 11,657 |
| Operating Expenses | DKK 6,861 | DKK 0 | DKK 3,854 | -DKK 11,657 |
| Operating Income | -DKK 7,891 | -DKK 4,986 | -DKK 6,674 | -DKK 10,924 |
| % Margin | 766.1% | -348.3% | -646.3% | -1,489.6% |
| Other Income/Exp. Net | -DKK 105 | -DKK 22 | -DKK 835 | -DKK 2,245 |
| Pre-Tax Income | -DKK 7,995 | -DKK 5,008 | -DKK 7,509 | -DKK 13,168 |
| Tax Expense | DKK 0 | -DKK 20 | -DKK 452 | -DKK 118 |
| Net Income | -DKK 7,995 | -DKK 4,988 | -DKK 7,058 | -DKK 13,051 |
| % Margin | 776.2% | -348.4% | -683.4% | -1,779.6% |
| EPS | -0.035 | -0.012 | -0.088 | -0.21 |
| % Growth | -197.4% | 86.7% | 58.2% | – |
| EPS Diluted | -0.035 | -0.012 | -0.088 | -0.21 |
| Weighted Avg Shares Out | 458,309 | 427,407 | 80,397 | 63,182 |
| Weighted Avg Shares Out Dil | 458,309 | 427,407 | 80,397 | 63,182 |
| Supplemental Information | – | – | – | – |
| Interest Income | DKK 11 | DKK 19 | DKK 0 | DKK 0 |
| Interest Expense | DKK 220 | DKK 38 | DKK 838 | DKK 0 |
| Depreciation & Amortization | DKK 2,119 | DKK 1,466 | DKK 2,046 | DKK 6,785 |
| EBITDA | -DKK 5,772 | -DKK 3,504 | -DKK 4,625 | -DKK 6,383 |
| % Margin | 560.4% | -244.8% | -447.9% | -870.4% |