| Revenue | DKK -29K | +40% |
| EBITDA | DKK -29K | -40% |
| Net profit | DKK 854K | +25% |
| Total assets | DKK 15,2M | +2% |
| Equity | DKK 15M | +2% |
| Employees | 1 | — |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | — | 0 | 0 | 0 | -152 | -66 | -75 | -37 | -34 | -464 | -101 | -41 | -21 | -29 |
| Staff expenses | -0 | -0 | -0 | -0 | -504 | -0 | -0 | -0 | -0 | -0 | -75 | -0 | -0 | -0 |
| EBITDA | -6 | -7 | -7 | -8 | -656 | -66 | -75 | -37 | -34 | -464 | -176 | -41 | -21 | -29 |
| Depreciation & amort. | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 |
| EBIT | -6 | -7 | -7 | -8 | -656 | -66 | -75 | -37 | -34 | -464 | -176 | -41 | -21 | -29 |
| Net financials | 94 | 12 | 11 | 409 | 4.853 | 557 | 390 | -1.829 | 2.037 | 12.859 | 889 | 896 | 898 | 1.129 |
| Profit before tax | 88 | 4 | 4 | 401 | 4.198 | 491 | 315 | -1.866 | 2.003 | 12.396 | 712 | 855 | 878 | 1.100 |
| Tax | 10 | -1 | -1 | -1 | 21 | -0 | -0 | -17 | -8 | -188 | 47 | 188 | 194 | 245 |
| Net profit | 78 | 6 | 5 | 402 | 4.177 | 491 | 315 | -1.850 | 2.011 | 12.584 | 666 | 667 | 684 | 854 |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 552 | 557 | 562 | 964 | 3.100 | 3.621 | 3.659 | 1.857 | 3.482 | 16.317 | 14.913 | 14.956 | 14.914 | 15.216 |
| Equity | 363 | 369 | 374 | 776 | 3.092 | 3.583 | 3.598 | 1.748 | 3.323 | 15.906 | 14.892 | 14.779 | 14.743 | 14.997 |
| Long-term debt | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Short-term debt | 188 | 188 | 188 | 188 | 8 | 38 | 61 | 109 | 159 | 410 | 21 | 177 | 171 | 218 |
| Total debt | 188 | 188 | 188 | 188 | 8 | 38 | 61 | 109 | 159 | 410 | 21 | 177 | 171 | 218 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
MA Management | Management | 2002 | — | — |
PA Management | Management | 1998 | — | — |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
| Board of Directors | 1998 | — | — | |
| Chairman | 2002 | — | — | |
| Board of Directors | 1999 | — | — | |
| Chairman | 1998 | — | — |
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
PABrain ApS | Company | 33.3% | 33.3% | 2022 |
MMABrain ApS | Company | 33.3% | 33.3% | 2022 |
A-CONSULT HOLDING A/S | Company | 10.0% | 10.0% | 1999 |
CoBrain Holding ApS | Company | 66.7% | 66.7% | 2022 |
| Person | Role here | Other companies |
|---|---|---|
| Michael Alstrøm | Management | 0 companies |
| Peter Andreas Stakemann | Management | 0 companies |
| Annemette Heller | Board of Directors | 0 companies |
| Preben Alstrøm | Chairman | 0 companies |
| Bjarne Alstrøm | Board of Directors | 0 companies |
| Kim Madsen | Chairman | 0 companies |