Netcompany Group A/S
CSE:NETC

Watchlist Manager
Netcompany Group A/S Logo
Netcompany Group A/S
CSE:NETC
Watchlist
Price: 335.8 DKK 0.96% Market Closed
Market Cap: 16.8B DKK
Have any thoughts about
Netcompany Group A/S?
Write Note

Cash Flow Statement

Cash Flow Statement
Netcompany Group A/S

Rotate your device to view
Cash Flow Statement
Currency: DKK
Dec-2017 Mar-2018 Jun-2018 Sep-2018 Dec-2018 Mar-2019 Jun-2019 Sep-2019 Dec-2019 Mar-2020 Jun-2020 Sep-2020 Dec-2020 Mar-2021 Jun-2021 Sep-2021 Dec-2021 Mar-2022 Jun-2022 Sep-2022 Dec-2022 Mar-2023 Jun-2023 Sep-2023 Dec-2023 Mar-2024 Jun-2024 Sep-2024
Operating Cash Flow
Net Income
273
293
307
335
364
394
429
459
511
530
567
599
645
713
735
726
704
691
657
736
839
808
795
694
578
585
668
758
Depreciation & Amortization
129
140
153
167
156
155
154
155
158
161
165
166
164
151
139
127
139
177
213
251
273
286
306
319
323
320
311
307
Other Non-Cash Items
0
0
1
2
4
6
10
12
19
13
15
15
18
39
42
44
44
36
20
20
14
12
32
40
44
49
51
51
Cash Taxes Paid
35
26
55
60
167
223
197
191
116
117
117
120
126
176
177
170
197
203
208
216
234
166
162
167
103
170
173
166
Cash Interest Paid
0
76
82
84
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
Change in Working Capital
(181)
(184)
(184)
(217)
(337)
(358)
(309)
(268)
(237)
(227)
(276)
(286)
(246)
(310)
(434)
(380)
(421)
(488)
(430)
(470)
(353)
(213)
(278)
(328)
(186)
(356)
(255)
(298)
Cash from Operating Activities
222
N/A
249
+12%
276
+11%
287
+4%
186
-35%
197
+5%
284
+44%
357
+26%
452
+26%
477
+6%
470
-2%
494
+5%
581
+18%
593
+2%
481
-19%
516
+7%
466
-10%
416
-11%
461
+11%
537
+17%
773
+44%
894
+16%
855
-4%
725
-15%
759
+5%
597
-21%
774
+30%
817
+6%
Investing Cash Flow
Capital Expenditures
(28)
(26)
(16)
(22)
(23)
(25)
(27)
(24)
(25)
(30)
(28)
(29)
(24)
(31)
(32)
(34)
(58)
(58)
(85)
(123)
(170)
(200)
(241)
(232)
(206)
(192)
(148)
(146)
Other Items
(123)
(124)
(126)
(125)
(4)
(5)
(40)
(40)
(40)
(39)
(1)
(2)
(78)
(167)
(194)
(195)
(1 197)
(1 109)
(1 081)
(1 097)
(74)
(79)
(74)
(157)
(96)
(91)
(99)
11
Cash from Investing Activities
(150)
N/A
(150)
+0%
(141)
+6%
(147)
-4%
(27)
+81%
(30)
-11%
(67)
-123%
(64)
+5%
(65)
-1%
(69)
-7%
(30)
+57%
(31)
-4%
(102)
-228%
(198)
-95%
(226)
-14%
(229)
-2%
(1 254)
-447%
(1 167)
+7%
(1 166)
+0%
(1 220)
-5%
(244)
+80%
(279)
-14%
(315)
-13%
(389)
-24%
(303)
+22%
(283)
+7%
(247)
+13%
(134)
+46%
Financing Cash Flow
Net Issuance of Common Stock
17
20
16
16
7
0
(175)
(175)
(175)
(175)
0
0
0
0
(50)
(50)
(100)
(150)
(151)
(151)
(131)
0
(31)
(62)
(32)
(136)
(320)
(500)
Net Issuance of Debt
75
(35)
(35)
(36)
(229)
(122)
(53)
(133)
(188)
(191)
(268)
(395)
(246)
(246)
(283)
(236)
1 031
907
929
866
(515)
(606)
(720)
(397)
(311)
(120)
(9)
(253)
Cash Paid for Dividends
0
0
0
0
0
0
0
0
0
0
0
0
0
(49)
(49)
(49)
(49)
0
0
0
0
0
0
0
0
0
0
0
Other
0
0
0
0
(23)
0
0
0
0
0
0
0
0
(0)
0
0
0
(0)
(0)
0
(0)
0
0
0
(0)
0
(0)
0
Cash from Financing Activities
92
N/A
(16)
N/A
(18)
-17%
(20)
-8%
(245)
-1 154%
(145)
+41%
(251)
-73%
(331)
-32%
(363)
-10%
(366)
-1%
(268)
+27%
(395)
-47%
(246)
+38%
(295)
-20%
(382)
-29%
(335)
+12%
882
N/A
757
-14%
778
+3%
715
-8%
(646)
N/A
(687)
-6%
(751)
-9%
(459)
+39%
(343)
+25%
(257)
+25%
(329)
-28%
(753)
-129%
Change in Cash
Effect of Foreign Exchange Rates
(1)
0
2
2
(2)
(1)
(1)
(2)
1
(8)
(8)
(8)
(7)
6
5
6
6
2
(1)
(4)
(5)
(8)
(3)
0
(0)
2
2
2
Net Change in Cash
162
N/A
84
-49%
119
+42%
122
+3%
(87)
N/A
20
N/A
(36)
N/A
(39)
-9%
25
N/A
34
+37%
164
+384%
60
-63%
227
+277%
106
-53%
(121)
N/A
(42)
+66%
100
N/A
8
-92%
72
+815%
29
-60%
(123)
N/A
(81)
+34%
(214)
-166%
(123)
+42%
112
N/A
60
-47%
201
+237%
(68)
N/A
Free Cash Flow
Free Cash Flow
194
N/A
223
+15%
261
+17%
265
+2%
164
-38%
171
+5%
256
+50%
333
+30%
427
+28%
447
+5%
441
-1%
465
+5%
557
+20%
563
+1%
449
-20%
482
+7%
408
-15%
358
-12%
376
+5%
414
+10%
603
+46%
694
+15%
614
-11%
493
-20%
552
+12%
406
-27%
627
+54%
671
+7%

See Also

Discover More