Netcompany
NETC.CONetcompany Group Price (NETC.CO)
Stock Price
Market Cap
Fetching Data...
Enterprise Value
Fetching Data...
Volume
Fetching Data...
Shares Outstanding
49,100,000
(1.4056)%Income Statement Summary
| Revenue | |
| Cost of Revenue | |
| Gross Profit | |
| Operating Expenses | |
| Operating Income | |
| Other Expenses | |
| Net Income |
Income Statement
Netcompany Group A/SCurrency: DKK
| YEAR | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | ||||||
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | |||||||||||||||||||
| Revenue |
400,487,000.00
+0% |
460,671,000.00
+15% |
629,211,000.00
+37% |
758,100,000.00
+20% |
899,600,000.00
+19% |
1,416,100,000.00
+57% |
2,053,216,000.00
+45% |
2,453,853,000.00
+20% |
2,838,590,000.00
+16% |
3,631,971,000.00
+28% |
5,544,646,000.00
+53% |
6,078,400,000.00
+10% |
6,540,600,000.00
+8% |
||||||
| Cost of Revenue | |||||||||||||||||||
| Cost of Revenue | 82,605,000.00 | 115,085,000.00 | 136,851,000.00 | 446,700,000.00 | 527,000,000.00 | 803,400,000.00 | 1,236,699,000.00 | 1,458,102,000.00 | 1,683,372,000.00 | 2,298,687,000.00 | 3,772,173,000.00 | 4,375,500,000.00 | 4,634,400,000.00 | ||||||
| Gross Profit | |||||||||||||||||||
| Gross Profit |
317,882,000.00
+0% |
345,586,000.00
+9% |
492,360,000.00
+42% |
311,400,000.00
-37% |
372,600,000.00
+20% |
612,700,000.00
+64% |
816,517,000.00
+33% |
995,751,000.00
+22% |
1,155,218,000.00
+16% |
1,333,284,000.00
+15% |
1,772,473,000.00
+33% |
1,702,900,000.00
-4% |
1,906,200,000.00
+12% |
||||||
| Gross Profit Ratio | (0.79%) | (0.75%) | (0.78%) | (0.41%) | (0.41%) | (0.43%) | (0.40%) | (0.41%) | (0.41%) | (0.37%) | (0.32%) | (0.28%) | (0.29%) | ||||||
| Operating Expenses | |||||||||||||||||||
| Research and Development | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | ||||||
| General and Administrative | 0.00 | 0.00 | 0.00 | 65,400,000.00 | 77,700,000.00 | 113,400,000.00 | 155,763,000.00 | 181,372,000.00 | 179,992,000.00 | 237,845,000.00 | 369,410,000.00 | 935,500,000.00 | 406,500,000.00 | ||||||
| Selling, General & Admin... | 214,492,000.00 | 254,598,000.00 | 335,410,000.00 | 69,200,000.00 | 81,400,000.00 | 123,100,000.00 | 164,593,000.00 | 190,400,000.00 | 192,818,000.00 | 263,076,000.00 | 399,199,000.00 | 990,200,000.00 | 432,600,000.00 | ||||||
| Selling & Marketing Exp... | 0.00 | 0.00 | 0.00 | 3,800,000.00 | 3,700,000.00 | 9,700,000.00 | 8,830,000.00 | 9,028,000.00 | 12,826,000.00 | 25,231,000.00 | 29,789,000.00 | 54,700,000.00 | 26,100,000.00 | ||||||
| Depreciation and Amortiz... | 7,265,000.00 | 11,116,000.00 | 8,335,000.00 | 21,100,000.00 | 94,172,000.00 | 129,213,000.00 | 155,738,000.00 | 157,946,000.00 | 164,431,000.00 | 139,202,000.00 | 272,653,000.00 | 322,700,000.00 | 304,300,000.00 | ||||||
| Other Expenses | 0.00 | 0.00 | 0.00 | 34,700,000.00 | 117,000,000.00 | 183,500,000.00 | 253,097,000.00 | 289,674,000.00 | 317,452,000.00 | 328,840,000.00 | 539,159,000.00 | 134,700,000.00 | 688,100,000.00 | ||||||
| Total Operating Expenses | 221,513,000.00 | 265,714,000.00 | 345,350,000.00 | 103,900,000.00 | 198,400,000.00 | 306,600,000.00 | 417,690,000.00 | 480,074,000.00 | 510,270,000.00 | 591,916,000.00 | 938,358,000.00 | 1,124,900,000.00 | 1,120,700,000.00 | ||||||
| Cost and Exponses | 304,118,000.00 | 380,799,000.00 | 482,201,000.00 | 550,600,000.00 | 725,400,000.00 | 1,110,000,000.00 | 1,654,389,000.00 | 1,938,176,000.00 | 2,193,642,000.00 | 2,890,603,000.00 | 4,710,531,000.00 | 5,500,400,000.00 | 5,755,100,000.00 | ||||||
| Operating Income | |||||||||||||||||||
| Operating Income |
96,125,000.00
+0% |
79,872,000.00
-17% |
148,615,000.00
+86% |
207,400,000.00
+40% |
139,100,000.00
-33% |
273,200,000.00
+96% |
364,340,000.00
+33% |
511,280,000.00
+40% |
644,945,000.00
+26% |
703,833,000.00
+9% |
839,417,000.00
+19% |
578,000,000.00
-31% |
785,500,000.00
+36% |
||||||
| Operating Income Ratio | (0.24%) | (0.17%) | (0.24%) | (0.27%) | (0.15%) | (0.19%) | (0.18%) | (0.21%) | (0.23%) | (0.19%) | (0.15%) | (0.10%) | (0.12%) | ||||||
| Other Income and Exp... | |||||||||||||||||||
| Interest Income | 2,073,000.00 | 1,172,000.00 | 2,665,000.00 | 900,000.00 | 1,400,000.00 | 1,400,000.00 | 3,267,000.00 | 57,000.00 | 81,000.00 | 220,000.00 | 3,020,000.00 | 3,400,000.00 | 14,600,000.00 | ||||||
| Interest Expenses | 0.00 | 0.00 | 0.00 | 300,000.00 | 53,800,000.00 | 63,200,000.00 | 40,125,000.00 | 22,101,000.00 | 17,647,000.00 | 18,613,000.00 | 48,944,000.00 | 132,600,000.00 | 133,100,000.00 | ||||||
| Total Other Income/Exp... | -1,829,000.00 | 1,172,000.00 | 1,060,000.00 | 1,000,000.00 | -62,700,000.00 | -72,115,000.00 | -108,658,000.00 | -14,024,000.00 | -193,262,000.00 | 23,785,000.00 | -82,900,000.00 | -145,800,000.00 | -161,500,000.00 | ||||||
| EBITDA | |||||||||||||||||||
| EBITDA | 103,390,000.00 | 90,988,000.00 | 156,950,000.00 | 216,500,000.00 | 217,067,000.00 | 404,853,000.00 | 527,878,000.00 | 685,181,000.00 | 639,243,000.00 | 919,294,000.00 | 1,099,823,000.00 | 895,200,000.00 | 1,061,400,000.00 | ||||||
| EBITDA ratio | (0.26%) | (0.20%) | (0.25%) | (0.30%) | (0.29%) | (0.30%) | (0.25%) | (0.28%) | (0.27%) | (0.23%) | (0.19%) | (0.15%) | (0.16%) | ||||||
| Income Before Tax | |||||||||||||||||||
| Income Before Tax | 94,296,000.00 | 81,044,000.00 | 149,675,000.00 | 207,600,000.00 | 76,400,000.00 | 201,000,000.00 | 255,682,000.00 | 497,256,000.00 | 451,683,000.00 | 727,618,000.00 | 756,541,000.00 | 432,200,000.00 | 624,000,000.00 | ||||||
| Income Before Tax Ratio | (0.24%) | (0.18%) | (0.24%) | (0.27%) | (0.08%) | (0.14%) | (0.12%) | (0.20%) | (0.16%) | (0.20%) | (0.14%) | (0.07%) | (0.10%) | ||||||
| Income Tax Expense | |||||||||||||||||||
| Income Tax Expense | 6,595,000.00 | 7,533,000.00 | 15,271,000.00 | 19,800,000.00 | 43,600,000.00 | 59,400,000.00 | 74,465,000.00 | 108,786,000.00 | 129,766,000.00 | 153,316,000.00 | 153,790,000.00 | 128,200,000.00 | 156,500,000.00 | ||||||
| Net Income | |||||||||||||||||||
| Net Income | 87,701,000.00
+0% |
73,511,000.00
-16% |
134,404,000.00
+83% |
187,800,000.00
+40% |
32,800,000.00
-83% |
141,600,000.00
+332% |
181,217,000.00
+28% |
388,470,000.00
+114% |
321,918,000.00
-17% |
576,142,000.00
+79% |
603,400,000.00
+5% |
303,500,000.00
-50% |
470,200,000.00
+55% |
||||||
| Net Income Ratio | (0.22%) | (0.16%) | (0.21%) | (0.25%) | (0.04%) | (0.10%) | (0.09%) | (0.16%) | (0.11%) | (0.16%) | (0.11%) | (0.05%) | (0.07%) | ||||||
| Earning Per Share | |||||||||||||||||||
| Basic EPS | 158.59 | 132.93 | 243.05 | 3.76 | 0.66 | 2.92 | 3.65 | 7.91 | 6.56 | 11.74 | 12.27 | 6.13 | 9.67 | ||||||
| Diluted EPS | 158.59 | 132.93 | 243.05 | 3.76 | 0.66 | 2.92 | 3.65 | 7.89 | 6.53 | 11.60 | 12.15 | 6.09 | 9.58 | ||||||
| Share Outstanding | |||||||||||||||||||
| Basic Share Outstanding | 553,000.00 | 553,000.00 | 553,000.00 | 50,000,000.00 | 50,000,000.00 | 48,518,000.00 | 49,687,000.00 | 49,100,000.00 | 49,100,000.00 | 49,094,000.00 | 49,194,000.00 | 49,500,000.00 | 48,600,000.00 | ||||||
| Diluted Share Outstanding | 553,000.00 | 553,000.00 | 553,000.00 | 50,000,000.00 | 50,000,000.00 | 48,518,000.00 | 49,716,000.00 | 49,248,000.00 | 49,316,000.00 | 49,676,000.00 | 49,672,000.00 | 49,800,000.00 | 49,100,000.00 | ||||||