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

Income Statement

Earnings Waterfall
Netcompany Group A/S

Revenue
6.4B DKK
Cost of Revenue
-4.6B DKK
Gross Profit
1.9B DKK
Operating Expenses
-1.1B DKK
Operating Income
758.1m DKK
Other Expenses
-339.7m DKK
Net Income
418.4m DKK

Income Statement
Netcompany Group A/S

Rotate your device to view
Income 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
Revenue
Revenue
1 416
N/A
1 600
+13%
1 801
+13%
1 953
+8%
2 053
+5%
2 134
+4%
2 224
+4%
2 326
+5%
2 454
+5%
2 552
+4%
2 634
+3%
2 737
+4%
2 839
+4%
2 998
+6%
3 149
+5%
3 253
+3%
3 632
+12%
4 148
+14%
4 627
+12%
5 177
+12%
5 545
+7%
5 713
+3%
5 902
+3%
6 015
+2%
6 078
+1%
6 136
+1%
6 293
+3%
6 445
+2%
Gross Profit
Cost of Revenue
(803)
(930)
(1 057)
(1 169)
(1 237)
(1 282)
(1 346)
(1 400)
(1 458)
(1 515)
(1 561)
(1 626)
(1 683)
(1 792)
(1 909)
(1 977)
(2 299)
(2 723)
(3 132)
(3 539)
(3 772)
(3 918)
(4 067)
(4 250)
(4 376)
(4 435)
(4 514)
(4 570)
Gross Profit
613
N/A
670
+9%
743
+11%
785
+6%
817
+4%
852
+4%
878
+3%
926
+5%
996
+8%
1 037
+4%
1 074
+4%
1 111
+4%
1 155
+4%
1 206
+4%
1 240
+3%
1 275
+3%
1 333
+5%
1 425
+7%
1 496
+5%
1 638
+10%
1 772
+8%
1 795
+1%
1 834
+2%
1 765
-4%
1 703
-4%
1 701
0%
1 778
+5%
1 875
+5%
Operating Income
Operating Expenses
(307)
(337)
(371)
(400)
(418)
(431)
(446)
(463)
(480)
(504)
(506)
(512)
(510)
(493)
(505)
(519)
(591)
(696)
(801)
(895)
(938)
(987)
(1 039)
(1 072)
(1 125)
(1 116)
(1 111)
(1 117)
Selling, General & Administrative
(188)
(208)
(229)
(244)
(273)
(287)
(304)
(320)
(335)
(356)
(356)
(362)
(362)
(360)
(387)
(415)
(482)
(549)
(617)
(672)
(690)
(728)
(760)
(779)
(820)
(814)
(819)
(830)
Depreciation & Amortization
(118)
(129)
(142)
(155)
(144)
(144)
(142)
(143)
(145)
(147)
(150)
(150)
(149)
(133)
(118)
(105)
(110)
(147)
(184)
(222)
(249)
(265)
(285)
(299)
(304)
(301)
(291)
(285)
Other Operating Expenses
(0)
0
0
0
(0)
0
0
0
0
0
0
0
0
0
0
0
1
0
(0)
(1)
1
6
6
7
(1)
(1)
(1)
(2)
Operating Income
306
N/A
333
+9%
372
+12%
385
+4%
399
+4%
421
+6%
433
+3%
463
+7%
516
+11%
533
+3%
567
+6%
599
+6%
645
+8%
713
+11%
735
+3%
756
+3%
743
-2%
729
-2%
695
-5%
744
+7%
834
+12%
808
-3%
795
-2%
694
-13%
578
-17%
585
+1%
668
+14%
758
+14%
Pre-Tax Income
Interest Income Expense
(61)
(55)
(48)
(41)
(43)
(23)
(34)
(27)
(6)
(34)
(29)
(31)
(188)
(129)
(125)
(130)
36
(19)
(24)
(30)
(66)
(86)
(102)
(118)
(127)
(131)
(137)
(139)
Non-Reccuring Items
(33)
(41)
(65)
(51)
(34)
(28)
(4)
(5)
(4)
(3)
(1)
(0)
(0)
0
0
(30)
(39)
(38)
(38)
(8)
5
0
0
0
1
(0)
(0)
(0)
Total Other Income
(11)
(18)
(71)
(69)
(66)
(55)
(0)
(2)
(8)
(5)
(5)
(5)
(5)
(8)
(8)
(9)
(12)
(11)
(16)
(17)
(17)
(13)
(11)
(14)
(19)
(21)
(17)
(18)
Pre-Tax Income
201
N/A
220
+9%
188
-15%
225
+20%
256
+14%
316
+23%
395
+25%
429
+9%
497
+16%
490
-1%
533
+9%
563
+6%
452
-20%
576
+28%
602
+4%
587
-2%
728
+24%
662
-9%
617
-7%
689
+12%
757
+10%
709
-6%
683
-4%
562
-18%
432
-23%
433
+0%
513
+19%
601
+17%
Net Income
Tax Provision
(59)
(63)
(69)
(71)
(74)
(87)
(88)
(98)
(109)
(108)
(116)
(120)
(130)
(147)
(157)
(162)
(153)
(154)
(137)
(148)
(154)
(136)
(139)
(108)
(128)
(139)
(156)
(185)
Income from Continuing Operations
142
157
118
154
181
229
307
331
388
383
417
442
322
429
445
426
574
507
480
541
603
573
544
454
304
293
357
416
Income to Minority Interest
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
2
3
2
2
1
0
0
(0)
(1)
0
1
2
Net Income (Common)
142
N/A
157
+11%
118
-25%
154
+30%
181
+18%
229
+26%
307
+34%
331
+8%
388
+17%
383
-2%
417
+9%
442
+6%
322
-27%
429
+33%
445
+4%
426
-4%
576
+35%
510
-11%
482
-5%
543
+13%
603
+11%
574
-5%
544
-5%
454
-16%
304
-33%
294
-3%
359
+22%
418
+17%
EPS (Diluted)
1.98
N/A
3.15
+59%
2.37
-25%
3.08
+30%
3.65
+19%
4.61
+26%
6.24
+35%
6.73
+8%
7.91
+18%
7.76
-2%
8.45
+9%
8.96
+6%
6.53
-27%
8.62
+32%
8.98
+4%
8.57
-5%
11.6
+35%
10.26
-12%
9.81
-4%
10.96
+12%
12.15
+11%
11.58
-5%
10.9
-6%
9.1
-17%
6.09
-33%
5.89
-3%
7.3
+24%
8.57
+17%

See Also

Discover More