BRAINREADER A/S

CVR33864884
Selskabsregnskab

Nøgletal

Opdateret 2. jul. 2026
Afkastningsgrad
-55,6 %
Egenkapitalforrentning
Likviditetsgrad
13,6 %
Soliditetsgrad
-167,2 %

Resultat

Regnskabsperiode
Bruttoresultat
-1.174.063
Driftsresultat
-4.157.423
Finansielle indtægter
155.212
Skat af årets resultat
-88.884
Årets resultat
-6.406.148

Medarbejdere

Regnskabsperiode
Gns. ansatte
2
Personaleomkostninger
2.194.703 kr.

Balance

Regnskabsperiode
Likvider
1.965.346
Kortfristede aktiver
2.179.859
Langfristede aktiver
5.291.551
Aktiver i alt
7.471.410
Egenkapital
-12.492.050
Forpligtelser i alt
19.963.460
Kortfristede forpligtelser
15.998.271

Arbejdskapital

Regnskabsperiode
Tilgodehavender fra salg og tjenesteydelser
4.024
Andre kortfristede tilgodehavender
121.605
Leverandørgæld
327.480

Kapital og udbytte

Regnskabsperiode
Selskabskapital
5.310.324
Overført resultat
-22.221.862

Investeringer og aktiver

Regnskabsperiode
Langfristede investeringer og tilgodehavender
7
Materielle anlægsaktiver
0

Højdepunkter fra årsrapporten

Officiel årsrapport · 2025

Forretning og udvikling

Hovedaktiviteter

The Company’s primary activities consist of developing and commercialising medical image processing software which is able to analyse MR scans of the brain and assess degeneration of brain structures. The customers are radiology departments at public and private hospitals as well as private scanning clinics.

Udvikling i aktiviteter og økonomiske forhold

Description of material changes in activities and finances

Management is continuously working to ensure liquidity preparedness through capital contributions with due considerations to the Company's demand for liquidity. Further details provided in note 1 and 2.

Udvikling i aktiviteter og økonomiske forhold

Development in activities and finances

The Company’s course of development remains positive despite the fact that equity at the balance sheet date is negative by DKK 12.5 million, compared to negative DKK 13.9 million by year end 2024, and the Company is subject to the rules governing loss of capital as laid down in the Danish Companies Act. In 2025, the Company successfully completed an investment round amounting to DKK 49 million, with participation from the Sweden-based investment firm Dahlgren Capital AB, other private investors, and several existing shareholders, including Investo Capital. As part of the agreement with Dahlgren Capital AB, a portion of the investment was conditional upon the Company achieving certain operational and strategic milestones during the year. Subject to th…

Risici og væsentlige forhold

Usikkerhed om fortsat drift

1 Judgements regarding going concern

Management assesses that the Company's continued operations are secured through an active capital strategy. An owner has, pursuant to a revised investment agreement dated 17 February 2026, committed to a total investment of DKK 33.1 million, to be invested in the period 2025-2026. Furthermore, convertible loans totalling up to DKK 9.1 million are expected to be converted into equity as part of the investment agreement. With the implementation of the capital strategy, the Company achieves a solid capital position to execute the Company's long-term strategic plans. ​​Notwithstanding the Company's continued need for financing of operations, the Company's management and owners ensure that the necessary capital resources are available to execute the Company's potential and strategic plans.

Væsentlige begivenheder efter regnskabsperioden

After the balance sheet date, as part of a closing report submitted to Dahlgren Capital AB, the Company reported the successful completion of all 8 out of 8 agreed milestones related to the remaining investment tranches expected to be transferred to the Company in 2026. ​​February 2026 through May 2026 the Company completed three capital contributions. The Company increased its share capital by a totaling amount of DKK 231,057. The contribution paid in cash including share premium amounts to DKK 2.9 millions. An owner has, pursuant to a revised investment agreement dated 17 February 2026, committed to a total investment of DKK 33.1 million and further capital contributions paid in cash are expected throughout 2026 by a total amount of DKK 19.9 million as well as convertible loan conversions totalling ​DKK 9.1 million.

Væsentlige begivenheder efter regnskabsperioden

February 2026 through May 2026 the Company completed three capital contributions. The Company increased its share capital by a totaling amount of DKK 231,057. The contribution paid in cash including share premium amounts to DKK 2.9 millions. An owner has, pursuant to a revised investment agreement dated 17 February 2026, committed to a total investment of DKK 33.1 million and further capital contributions paid in cash are expected throughout 2026 by a total amount of DKK 19.9 million as well as convertible loan conversions totalling ​DKK 9.1 million.

Forpligtelser og sikkerhedsstillelser

Eventualforpligtelser

The Company has entered an agreement with EIFO assuming a maximum of DKK 1,1m. only applicable by a favorable exit.

Pantsætninger og sikkerhedsstillelser

13 Assets charged and collateral

Debt to EIFO is secured by way of an indemnity letter valued at DKK 5,5m., with security in operation equipment and receivables, with a total value of DKK 5,3m.

Se op til 9 års regnskabshistorik ved at oprette en gratis bruger

Opret gratis bruger