NEUTRAL.COM A/S — Credit Rating and Financial Key Figures
CVR number: 24243192
Vesterbrogade 149, 1620 København V
neutral@neutral.com
www.neutral.com
Income statement (kDKK)
2019 | 2020 | 2021 | 2022 | 2023 | |
---|---|---|---|---|---|
Fiscal period length | 12 | 12 | 12 | 12 | 12 |
Net sales | |||||
Gross profit | 28 389.04 | 30 186.35 | |||
Employee benefit expenses | -11 654.76 | -12 800.82 | |||
Total depreciation | -83.76 | - 190.24 | |||
EBIT | 4 231.36 | 8 354.25 | 17 991.10 | 16 650.51 | 17 195.28 |
Other financial income | 57.53 | 625.41 | |||
Other financial expenses | -2 005.45 | - 895.88 | |||
Pre-tax profit | 1 440.92 | 6 202.35 | 13 119.70 | 14 702.60 | 16 924.81 |
Income taxes | -3 297.23 | -3 799.14 | |||
Net earnings | 1 440.92 | 6 202.35 | 13 119.70 | 11 405.37 | 13 125.67 |
Assets (kDKK)
2019 | 2020 | 2021 | 2022 | 2023 | |
---|---|---|---|---|---|
Intangible rights | 439.85 | 625.30 | |||
Intangible assets total | 439.85 | 625.30 | |||
Machinery and equipment | 22.34 | 169.27 | |||
Tangible assets total | 22.34 | 169.27 | |||
Holdings in group member companies | 23.70 | 196.48 | |||
Other receivables | 30 241.40 | 37 079.19 | 62 673.63 | 286.21 | 291.77 |
Investments total | 30 241.40 | 37 079.19 | 62 673.63 | 309.92 | 488.25 |
Non-current loans receivable | 344.37 | 344.37 | |||
Long term receivables total | 344.37 | 344.37 | |||
Raw materials and consumables | 46 118.25 | 43 537.01 | |||
Inventories total | 46 118.25 | 43 537.01 | |||
Current trade debtors | 10 977.15 | 13 169.28 | |||
Prepayments and accrued income | 1 502.70 | 862.22 | |||
Current deferred tax assets | 192.67 | ||||
Short term receivables total | 12 479.85 | 14 224.18 | |||
Cash and bank deposits | 81.99 | 4 833.76 | |||
Cash and cash equivalents | 81.99 | 4 833.76 | |||
Balance sheet total (assets) | 30 241.40 | 37 079.19 | 62 673.63 | 59 796.57 | 64 222.13 |
Equity and liabilities (kDKK)
2019 | 2020 | 2021 | 2022 | 2023 | |
---|---|---|---|---|---|
Share capital | 11 361.53 | 17 383.88 | 28 703.58 | 600.00 | 600.00 |
Shares repurchased | 6 000.00 | 9 000.00 | |||
Retained earnings | -1 440.92 | -6 202.35 | -13 119.70 | 19 103.58 | 21 508.94 |
Profit of the financial year | 1 440.92 | 6 202.35 | 13 119.70 | 11 405.37 | 13 125.67 |
Shareholders equity total | 11 361.53 | 17 383.88 | 28 703.58 | 37 108.94 | 44 234.61 |
Provisions | 433.81 | 217.69 | |||
Non-current deferred tax liabilities | 4 386.73 | 4 484.48 | |||
Non-current liabilities total | 4 386.73 | 4 484.48 | |||
Current loans from credit institutions | 3 595.59 | 990.55 | |||
Advances received | 323.54 | 395.50 | |||
Current trade creditors | 9 492.64 | 9 702.05 | |||
Current owed to participating | 69.58 | 43.46 | |||
Short-term deferred tax liabilities | 3 763.57 | 2 973.50 | |||
Other non-interest bearing current liabilities | 622.15 | 1 180.28 | |||
Current liabilities total | 17 867.08 | 15 285.35 | |||
Balance sheet total (liabilities) | 11 361.53 | 17 383.88 | 28 703.58 | 59 796.57 | 64 222.13 |
Try the full version of our system for free
Create your own estimates for any company
Valuation analysis
See instructions

... and more!
No registration needed.