Netcompany Group A/S
CSE:NETC
Decide at what price you'd be comfortable buying and we'll help you stay ready.
|
Netcompany Group A/S
CSE:NETC
|
DK |
|
T
|
Tribe Property Technologies Inc
XTSX:TRBE
|
CA |
|
Clas Ohlson AB
STO:CLAS B
|
SE |
|
I
|
IHS Markit Ltd
F:0M3
|
UK |
|
K
|
Kaman Corp
F:KA1
|
US |
|
4
|
4C Group AB
STO:4C
|
SE |
|
Tata Steel Long Products Ltd
NSE:TATASTLLP
|
IN |
|
Industrial Bank of Korea
KRX:024110
|
KR |
|
P
|
PharmaResearch Co Ltd
KOSDAQ:214450
|
KR |
|
DDH 1 Drilling Pty Ltd
ASX:DDH
|
AU |
|
K
|
Krungthai Car Rent and Lease PCL
SET:KCAR
|
TH |
|
L
|
LTMH PCL
SET:LTMH
|
TH |
|
M
|
Momentum Group AB
STO:MMGR B
|
SE |
|
Compeq Manufacturing Co Ltd
TWSE:2313
|
TW |
|
B
|
BGI Group JSC
VN:VC7
|
VN |
|
Pearson PLC
LSE:PSON
|
UK |
|
S
|
Sun Kong Holdings Ltd
HKEX:8631
|
HK |
|
V
|
Vaisala Oyj
OMXH:VAIAS
|
FI |
|
F
|
Finder Energy Holdings Ltd
ASX:FDR
|
AU |
|
Rosseti Lenenergo PAO
MOEX:LSNG
|
RU |
|
Hong Leong Bank Bhd
KLSE:HLBANK
|
MY |
|
Atlantic Sapphire ASA
OSE:ASA
|
NO |
|
L
|
Lehto Group Oyj
OMXH:LEHTO
|
FI |
|
Lion Electric Co
NYSE:LEV
|
CA |
Balance Sheet
Balance Sheet Decomposition
Netcompany Group A/S
Netcompany Group A/S
Balance Sheet
Netcompany Group A/S
| Dec-2014 | Dec-2015 | Dec-2016 | Dec-2017 | Dec-2018 | Dec-2019 | Dec-2020 | Dec-2021 | Dec-2022 | Dec-2023 | Dec-2024 | Dec-2025 | ||
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Assets | |||||||||||||
| Cash & Cash Equivalents |
13
|
111
|
60
|
194
|
108
|
132
|
359
|
459
|
336
|
448
|
251
|
288
|
|
| Cash |
0
|
111
|
60
|
194
|
108
|
132
|
359
|
459
|
336
|
448
|
251
|
288
|
|
| Cash Equivalents |
13
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
| Total Receivables |
330
|
355
|
376
|
596
|
743
|
851
|
950
|
2 115
|
2 327
|
2 608
|
2 795
|
3 268
|
|
| Accounts Receivables |
146
|
180
|
258
|
445
|
458
|
531
|
459
|
1 032
|
1 112
|
1 262
|
1 283
|
1 373
|
|
| Other Receivables |
183
|
175
|
117
|
150
|
285
|
320
|
491
|
1 083
|
1 215
|
1 347
|
1 512
|
1 895
|
|
| Other Current Assets |
7
|
5
|
5
|
12
|
19
|
28
|
47
|
75
|
124
|
122
|
113
|
248
|
|
| Total Current Assets |
349
|
472
|
441
|
802
|
869
|
1 011
|
1 356
|
2 649
|
2 788
|
3 178
|
3 159
|
3 803
|
|
| PP&E Net |
15
|
8
|
41
|
55
|
117
|
146
|
135
|
314
|
330
|
944
|
894
|
1 026
|
|
| PP&E Gross |
0
|
0
|
41
|
55
|
117
|
146
|
135
|
314
|
330
|
944
|
894
|
1 026
|
|
| Accumulated Depreciation |
0
|
0
|
17
|
45
|
57
|
111
|
154
|
202
|
296
|
345
|
552
|
785
|
|
| Intangible Assets |
1
|
4
|
489
|
495
|
376
|
286
|
187
|
524
|
507
|
481
|
457
|
808
|
|
| Goodwill |
0
|
0
|
1 884
|
2 109
|
2 109
|
2 264
|
2 264
|
3 372
|
3 372
|
3 252
|
3 252
|
3 858
|
|
| Note Receivable |
3
|
4
|
5
|
9
|
13
|
16
|
18
|
26
|
55
|
55
|
73
|
87
|
|
| Long-Term Investments |
0
|
0
|
0
|
0
|
0
|
0
|
70
|
115
|
109
|
208
|
191
|
234
|
|
| Other Long-Term Assets |
11
|
11
|
0
|
0
|
1
|
4
|
9
|
21
|
33
|
42
|
47
|
87
|
|
| Other Assets |
0
|
0
|
1 884
|
2 109
|
2 109
|
2 264
|
2 264
|
3 372
|
3 372
|
3 252
|
3 252
|
3 858
|
|
| Total Assets |
379
N/A
|
499
+32%
|
2 860
+473%
|
3 469
+21%
|
3 485
+0%
|
3 728
+7%
|
4 039
+8%
|
7 021
+74%
|
7 194
+2%
|
8 160
+13%
|
8 072
-1%
|
9 904
+23%
|
|
| Liabilities | |||||||||||||
| Accounts Payable |
12
|
19
|
27
|
51
|
54
|
44
|
40
|
328
|
265
|
340
|
343
|
557
|
|
| Accrued Liabilities |
0
|
0
|
115
|
138
|
141
|
171
|
0
|
0
|
190
|
375
|
432
|
451
|
|
| Short-Term Debt |
5
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
| Current Portion of Long-Term Debt |
1
|
0
|
40
|
14
|
29
|
39
|
35
|
173
|
133
|
262
|
184
|
1 295
|
|
| Other Current Liabilities |
149
|
180
|
116
|
229
|
206
|
274
|
478
|
811
|
901
|
917
|
1 149
|
1 523
|
|
| Total Current Liabilities |
166
|
199
|
297
|
431
|
430
|
528
|
554
|
1 313
|
1 489
|
1 893
|
2 108
|
3 826
|
|
| Long-Term Debt |
0
|
0
|
1 192
|
1 283
|
1 160
|
1 023
|
818
|
2 424
|
2 053
|
2 349
|
2 281
|
2 345
|
|
| Deferred Income Tax |
0
|
0
|
111
|
112
|
89
|
73
|
66
|
134
|
111
|
69
|
45
|
54
|
|
| Minority Interest |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
7
|
6
|
7
|
0
|
0
|
|
| Other Liabilities |
0
|
0
|
0
|
0
|
0
|
31
|
173
|
113
|
14
|
19
|
24
|
191
|
|
| Total Liabilities |
166
N/A
|
199
+19%
|
1 600
+705%
|
1 826
+14%
|
1 679
-8%
|
1 656
-1%
|
1 611
-3%
|
3 990
+148%
|
3 673
-8%
|
4 336
+18%
|
4 457
+3%
|
6 415
+44%
|
|
| Equity | |||||||||||||
| Common Stock |
1
|
1
|
69
|
72
|
50
|
50
|
50
|
50
|
50
|
50
|
50
|
48
|
|
| Retained Earnings |
0
|
116
|
1 213
|
1 595
|
1 758
|
2 211
|
2 557
|
3 216
|
3 786
|
3 961
|
4 439
|
3 940
|
|
| Additional Paid In Capital |
212
|
183
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
| Treasury Stock |
0
|
0
|
0
|
0
|
0
|
175
|
175
|
241
|
313
|
193
|
884
|
500
|
|
| Other Equity |
0
|
0
|
22
|
23
|
2
|
14
|
4
|
7
|
2
|
5
|
10
|
1
|
|
| Total Equity |
213
N/A
|
300
+41%
|
1 261
+320%
|
1 644
+30%
|
1 806
+10%
|
2 072
+15%
|
2 429
+17%
|
3 031
+25%
|
3 521
+16%
|
3 824
+9%
|
3 615
-5%
|
3 488
-4%
|
|
| Total Liabilities & Equity |
379
N/A
|
499
+32%
|
2 860
+473%
|
3 469
+21%
|
3 485
+0%
|
3 728
+7%
|
4 039
+8%
|
7 021
+74%
|
7 194
+2%
|
8 160
+13%
|
8 072
-1%
|
9 904
+23%
|
|
| Shares Outstanding | |||||||||||||
| Common Shares Outstanding |
69
|
69
|
69
|
72
|
50
|
49
|
49
|
49
|
49
|
50
|
47
|
46
|
|