Brain+ A/S
BRAINP.CO · CPH
12/31/2024 | 12/31/2023 | 12/31/2022 | 12/31/2021 | |
|---|---|---|---|---|
| Revenue | DKK 7,859 | DKK 2,352 | DKK 2,643 | DKK 3,992 |
| % Growth | 234.1% | -11% | -33.8% | – |
| Cost of Goods Sold | DKK 0 | DKK 0 | DKK 0 | DKK 0 |
| Gross Profit | DKK 7,859 | DKK 2,352 | DKK 3,233 | DKK 3,992 |
| % Margin | 100% | 100% | 122.3% | 100% |
| R&D Expenses | DKK 3,512 | DKK 3,921 | DKK 1,595 | DKK 1,595 |
| G&A Expenses | DKK 0 | DKK 0 | -DKK 12,689 | -DKK 9,653 |
| SG&A Expenses | DKK 16,015 | DKK 15,037 | -DKK 12,689 | -DKK 9,653 |
| Sales & Mktg Exp. | DKK 0 | DKK 0 | DKK 0 | DKK 0 |
| Other Operating Expenses | -DKK 8 | DKK 4,684 | -DKK 3,223 | -DKK 3,201 |
| Operating Expenses | DKK 19,519 | DKK 23,642 | -DKK 14,317 | -DKK 11,259 |
| Operating Income | -DKK 11,661 | -DKK 17,507 | -DKK 11,084 | -DKK 7,267 |
| % Margin | -148.4% | -744.2% | -419.4% | -182% |
| Other Income/Exp. Net | -DKK 857 | -DKK 2,246 | -DKK 30 | -DKK 1,838 |
| Pre-Tax Income | -DKK 12,518 | -DKK 19,752 | -DKK 11,114 | -DKK 9,105 |
| Tax Expense | DKK 472 | -DKK 628 | -DKK 1,435 | -DKK 2,025 |
| Net Income | -DKK 12,045 | -DKK 19,125 | -DKK 9,680 | -DKK 7,080 |
| % Margin | -153.3% | -813% | -366.2% | -177.3% |
| EPS | -0.088 | -0.49 | -0.52 | -0.89 |
| % Growth | 82% | 5.8% | 41.6% | – |
| EPS Diluted | -0.088 | -0.49 | -0.52 | -0.89 |
| Weighted Avg Shares Out | 136,342 | 39,112 | 18,703 | 7,983 |
| Weighted Avg Shares Out Dil | 136,341 | 39,112 | 18,703 | 7,983 |
| Supplemental Information | – | – | – | – |
| Interest Income | DKK 19 | DKK 0 | DKK 1 | DKK 0 |
| Interest Expense | DKK 876 | DKK 0 | DKK 47 | DKK 1,942 |
| Depreciation & Amortization | DKK 13 | DKK 4,899 | DKK 33 | DKK 11 |
| EBITDA | -DKK 11,647 | -DKK 14,854 | -DKK 11,081 | -DKK 7,152 |
| % Margin | -148.2% | -631.4% | -419.3% | -179.1% |