Netcompany Group A/S
CVR number: 39488914
Strandgade 3, 1401 København K
Income statement (kDKK)
| 2019 | 2020 | 2021 | 2022 | 2023 | |
|---|---|---|---|---|---|
| Fiscal period length | 12 | 12 | 12 | 12 | 12 |
| Net sales | 2 453 853.00 | 2 838 590.00 | 3 631 971.00 | 5 544.60 | 6 078.40 |
| Other operating income | 5.90 | ||||
| Costs of manufacturing | -1 458 102.00 | -1 683 372.00 | -2 298 687.00 | -3 772.20 | -4 375.50 |
| Gross profit | 995 751.00 | 1 155 218.00 | 1 333 284.00 | 1 772.50 | 1 703.00 |
| Costs of management | - 366 658.00 | - 393 741.00 | - 503 399.00 | - 763.90 | - 935.50 |
| Costs of marketing | -17 104.00 | -36 715.00 | -41.00 | -54.70 | |
| Other operating expenses | - 117 813.00 | 5 033.00 | -16 181.00 | 5.20 | 7.20 |
| Total depreciation | -99 426.00 | -51 424.00 | - 134.10 | - 134.20 | |
| Net income from associates | -5 035.00 | -21 732.00 | -5.10 | -7.70 | |
| EBIT | 511 280.00 | 644 945.00 | 703 833.00 | 839.40 | 578.00 |
| Other financial income | 39 930.00 | 19 347.00 | 10 259.00 | 30.30 | 25.20 |
| Other financial expenses | -53 954.00 | -66 306.00 | -43 648.00 | - 100.30 | - 163.30 |
| Pre-tax profit | 497 256.00 | 451 684.00 | 727 618.00 | 756.60 | 432.20 |
| Income taxes | - 108 786.00 | - 129 766.00 | - 153 316.00 | - 153.80 | - 128.20 |
| Net earnings | 388 470.00 | 321 918.00 | 574 302.00 | 602.80 | 304.00 |
Assets (kDKK)
| 2019 | 2020 | 2021 | 2022 | 2023 | |
|---|---|---|---|---|---|
| Intangible rights | 286 495.00 | 187 069.00 | 523 746.00 | 507.40 | 481.10 |
| Goodwill | 2 264 065.00 | 2 264 065.00 | 3 372 453.00 | 3 372.50 | 3 252.00 |
| Intangible assets total | 2 550 560.00 | 2 451 134.00 | 3 896 199.00 | 3 879.90 | 3 733.10 |
| Machinery and equipment | 45 374.00 | 46 365.00 | |||
| Other tangible assets | 100 849.00 | 88 956.00 | 314 418.00 | 329.70 | 944.40 |
| Tangible assets total | 146 223.00 | 135 321.00 | 314 418.00 | 329.70 | 944.40 |
| Participating interests | 69 965.00 | 110 444.00 | 105.40 | 204.10 | |
| Other non-current investments | 1.00 | 1.00 | 2 101.00 | 1.30 | 1.00 |
| Real estate investments | 2 477.00 | 2.50 | 2.50 | ||
| Investments total | 1.00 | 69 966.00 | 115 022.00 | 109.20 | 207.60 |
| Non-current other receivables | 15 980.00 | 18 482.00 | 26 225.00 | 54.90 | 54.50 |
| Deferred tax assets | 3 526.00 | 8 842.00 | 17 391.00 | 32.70 | 41.80 |
| Long term receivables total | 19 506.00 | 27 324.00 | 43 616.00 | 87.60 | 96.30 |
| Inventories total | |||||
| Current trade debtors | 531 402.00 | 458 774.00 | 1 031 880.00 | 1 112.00 | 1 261.80 |
| Prepayments and accrued income | 27 759.00 | 523 779.00 | 1 094 874.00 | 1 238.90 | 1 385.90 |
| Current other receivables | 319 777.00 | 14 129.00 | 518 435.20 | 64.60 | 82.60 |
| Current deferred tax assets | 36.00 | ||||
| Short term receivables total | 878 938.00 | 996 682.00 | 2 645 189.20 | 2 451.50 | 2 730.30 |
| Cash and bank deposits | 132 350.00 | 358 996.00 | 458.80 | 336.00 | 448.10 |
| Cash and cash equivalents | 132 350.00 | 358 996.00 | 458.80 | 336.00 | 448.10 |
| Non-current assets for sale | 3 123.00 | ||||
| Balance sheet total (assets) | 3 727 578.00 | 4 039 423.00 | 7 018 026.00 | 7 193.90 | 8 159.80 |
Equity and liabilities (kDKK)
| 2019 | 2020 | 2021 | 2022 | 2023 | |
|---|---|---|---|---|---|
| Share capital | 50 000.00 | 50 000.00 | 50 000.00 | 50.00 | 50.00 |
| Shares repurchased | - 175 000.00 | - 175 000.00 | - 241 409.00 | - 313.30 | - 193.10 |
| Other reserves | 3 681.00 | 38 685.00 | -2 958 118.10 | 53.00 | 74.00 |
| Retained earnings | 1 804 548.00 | 2 193 018.00 | 2 571 467.00 | 3 128.20 | 3 588.70 |
| Profit of the financial year | 388 470.00 | 321 918.00 | 574 302.00 | 602.80 | 304.00 |
| Minority interest (BS) | 6 796.00 | 6.20 | 6.50 | ||
| Shareholders equity total | 2 071 699.00 | 2 428 621.00 | 3 037.90 | 3 526.90 | 3 830.10 |
| Non-current loans from credit institutions | 958 642.00 | 760 556.00 | 2 275 788.00 | 1 872.40 | 1 586.90 |
| Non-current leasing loans | 64 621.00 | 57 377.00 | 147 979.00 | 180.50 | 761.80 |
| Non-current pension loans | 18 198.00 | 13.80 | 19.00 | ||
| Non-current other liabilities | 31 141.00 | 173 207.00 | 94 499.00 | -0.10 | |
| Non-current deferred tax liabilities | 73 341.00 | 66 037.00 | 134 255.00 | 111.00 | 69.00 |
| Non-current liabilities total | 1 127 745.00 | 1 057 177.00 | 2 670 719.00 | 2 177.60 | 2 436.70 |
| Current loans from credit institutions | 74 497.00 | 47.30 | 146.90 | ||
| Current leasing loans | 39 359.00 | 35 392.00 | 98 645.00 | 85.40 | 114.70 |
| Current trade creditors | 44 055.00 | 39 875.00 | 328 496.00 | 265.20 | 340.00 |
| Short-term deferred tax liabilities | 26 905.00 | 42 667.00 | 5 150.00 | 40.90 | |
| Other non-interest bearing current liabilities | 363 275.00 | 393 944.00 | 446 007.00 | 646.40 | 672.60 |
| Current provisions | 3 525.00 | 8 839.00 | 11.60 | 16.70 | |
| Accruals and deferred income | 51 016.00 | 41 747.00 | 350 880.00 | 433.50 | 561.30 |
| Current liabilities total | 528 135.00 | 553 625.00 | 1 312 514.00 | 1 489.40 | 1 893.10 |
| Balance sheet total (liabilities) | 3 727 579.00 | 4 039 423.00 | 3 986 270.90 | 7 193.90 | 8 159.90 |
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.