AGF A/S
AGF A/S engages in the sports and facilities business activities in Denmark. It is involved in sports related activities, including TV money, sponsorship, transfer, match management, physiotherapy, E-sport, etc. The company is also involved in the Facilities related activities, such as stall sales, other events, conferences, concerts, etc. It also engages in the operation of AGF football team and… Read more
AGF A/S (AGF-B) - Net Assets
Latest net assets as of June 2025: Dkr205.15 Million DKK
Based on the latest financial reports, AGF A/S (AGF-B) has net assets worth Dkr205.15 Million DKK as of June 2025.
Net assets (also known as shareholders' equity or book value) represent the difference between a company's total assets (Dkr290.54 Million) and total liabilities (Dkr85.39 Million). This figure indicates the residual interest in the assets after deducting liabilities, essentially showing what would remain for shareholders if all assets were liquidated and all debts paid off.
Key Net Assets Metrics
| Metric | Value |
|---|---|
| Current Net Assets | Dkr205.15 Million |
| % of Total Assets | 70.61% |
| Annual Growth Rate | 11.16% |
| 5-Year Change | 119.12% |
| 10-Year Change | 471.38% |
| Growth Volatility | 89.15 |
AGF A/S - Net Assets Trend (2006–2025)
This chart illustrates how AGF A/S's net assets have evolved over time, based on quarterly financial data. Explore and compare other companies by net assets.
Annual Net Assets for AGF A/S (2006–2025)
The table below shows the annual net assets of AGF A/S from 2006 to 2025.
| Year | Net Assets | Change |
|---|---|---|
| 2025-06-30 | Dkr205.15 Million | -9.06% |
| 2024-06-30 | Dkr225.59 Million | +35.78% |
| 2023-06-30 | Dkr166.14 Million | +64.30% |
| 2022-06-30 | Dkr101.12 Million | +8.01% |
| 2021-06-30 | Dkr93.63 Million | +37.10% |
| 2020-06-30 | Dkr68.29 Million | +21.26% |
| 2019-06-30 | Dkr56.32 Million | +99.77% |
| 2018-06-30 | Dkr28.19 Million | +5.55% |
| 2017-06-30 | Dkr26.71 Million | -25.61% |
| 2016-06-30 | Dkr35.91 Million | -3.17% |
| 2015-06-30 | Dkr37.08 Million | +271.84% |
| 2014-06-30 | Dkr9.97 Million | -65.26% |
| 2013-06-30 | Dkr28.70 Million | -19.58% |
| 2012-06-30 | Dkr35.69 Million | -29.83% |
| 2011-06-30 | Dkr50.87 Million | +92.98% |
| 2010-06-30 | Dkr26.36 Million | -29.27% |
| 2009-06-30 | Dkr37.26 Million | -46.51% |
| 2008-06-30 | Dkr69.67 Million | +249.02% |
| 2007-06-30 | Dkr19.96 Million | -27.34% |
| 2006-06-30 | Dkr27.47 Million | -- |
Equity Component Analysis
This analysis shows how different components contribute to AGF A/S's total equity over time. Equity components include common stock, retained earnings, additional paid-in capital, and other elements.
Equity Composition Insights
- Retained earnings have grown by 10185600000.0% over the analyzed period, indicating profitable operations and earnings retention.
Current Equity Component Breakdown (June 2025)
| Component | Amount | Percentage |
|---|---|---|
| Retained Earnings | Dkr92.17 Million | 44.90% |
| Common Stock | Dkr113.12 Million | 55.10% |
| Total Equity | Dkr205.30 Million | 100.00% |
AGF A/S Competitors by Market Cap
The table below lists competitors of AGF A/S ranked by their market capitalization.
| Company | Market Cap |
|---|---|
|
Sejong Telecom Inc
KQ:036630
|
$55.35 Million |
|
Long Hau Corp
VN:LHG
|
$55.35 Million |
|
Aura Energy Limited
PINK:AUEEF
|
$55.36 Million |
|
Amata Summit Growth Freehold and Leasehold Real Estate Investment Trust
BK:AMATAR
|
$55.37 Million |
|
Thrace Plastics Holding and Commercial S.A
AT:PLAT
|
$55.35 Million |
|
China Container Terminal Corp
TW:2613
|
$55.33 Million |
|
Dolphin Capital Investors Limited
PINK:DOLHF
|
$55.33 Million |
|
NX Filtration Holding BV
AS:NXFIL
|
$55.32 Million |
Equity Growth Attribution
This analysis shows how different factors contributed to changes in AGF A/S's equity between the two most recent reporting periods.
Equity Growth Insights
- From 2024 to 2025, total equity changed from 225,740,000 to 205,297,000, a change of -20,443,000 (-9.1%).
- Net loss of 19,970,000 reduced equity.
Equity Change Factors (2024 to 2025)
| Factor | Impact | Contribution |
|---|---|---|
| Net Income | Dkr-19.97 Million | -9.73% |
| Other Changes | Dkr-473.00K | -0.23% |
| Total Change | Dkr- | -9.06% |
Book Value vs Market Value Analysis
This analysis compares AGF A/S's book value (net assets) with its market value over time. The relationship between these values can provide insights into investor sentiment and company valuation.
Valuation Insights
- Current price-to-book ratio: 2.64x
- The company is trading above its book value, indicating the market recognizes value beyond its reported assets.
- The price-to-book ratio has increased from 2.08x to 2.64x over the analyzed period, suggesting growing market confidence.
Historical Price-to-Book Ratios
| Date | Book Value per Share | Market Price | P/B Ratio |
|---|---|---|---|
| 2006-06-30 | Dkr0.57 | Dkr1.19 | x |
| 2007-06-30 | Dkr0.42 | Dkr1.19 | x |
| 2008-06-30 | Dkr1.09 | Dkr1.19 | x |
| 2009-06-30 | Dkr0.53 | Dkr1.19 | x |
| 2010-06-30 | Dkr0.64 | Dkr1.19 | x |
| 2011-06-30 | Dkr0.60 | Dkr1.19 | x |
| 2012-06-30 | Dkr0.32 | Dkr1.19 | x |
| 2013-06-30 | Dkr0.26 | Dkr1.19 | x |
| 2014-06-30 | Dkr0.11 | Dkr1.19 | x |
| 2015-06-30 | Dkr0.19 | Dkr1.19 | x |
| 2016-06-30 | Dkr0.13 | Dkr1.19 | x |
| 2017-06-30 | Dkr0.10 | Dkr1.19 | x |
| 2018-06-30 | Dkr0.09 | Dkr1.19 | x |
| 2019-06-30 | Dkr0.17 | Dkr1.19 | x |
| 2020-06-30 | Dkr0.18 | Dkr1.19 | x |
| 2021-06-30 | Dkr0.25 | Dkr1.19 | x |
| 2022-06-30 | Dkr0.27 | Dkr1.19 | x |
| 2023-06-30 | Dkr0.42 | Dkr1.19 | x |
| 2024-06-30 | Dkr0.50 | Dkr1.19 | x |
| 2025-06-30 | Dkr0.45 | Dkr1.19 | x |
Capital Efficiency Dashboard
This dashboard shows how efficiently AGF A/S utilizes its equity to generate returns, including Return on Equity (ROE) and its components based on the DuPont analysis framework.
Capital Efficiency Insights
- Current Return on Equity (ROE): -9.73%
- The company may be facing challenges in efficiently utilizing shareholder equity.
- DuPont Analysis Breakdown:
- • Net Profit Margin: -10.60%
- • Asset Turnover: 0.65x
- • Equity Multiplier: 1.42x
- Recent ROE (-9.73%) is above the historical average (-30.76%), indicating improving capital efficiency.
Historical Capital Efficiency Metrics
| Year | Return on Equity | Net Profit Margin | Asset Turnover | Equity Multiplier | Economic Value Added |
|---|---|---|---|---|---|
| 2006 | 11.95% | 4.15% | 0.61x | 4.73x | Dkr526.00K |
| 2007 | -79.68% | -22.83% | 0.48x | 7.34x | Dkr-17.65 Million |
| 2008 | 0.13% | 0.09% | 0.22x | 6.63x | Dkr-6.57 Million |
| 2009 | -141.25% | -46.66% | 1.11x | 2.72x | Dkr-53.06 Million |
| 2010 | -109.52% | -27.17% | 1.54x | 2.62x | Dkr-29.80 Million |
| 2011 | -69.52% | -48.77% | 0.93x | 1.53x | Dkr-40.18 Million |
| 2012 | -49.91% | -18.40% | 1.48x | 1.84x | Dkr-21.38 Million |
| 2013 | -6.50% | -1.76% | 1.83x | 2.02x | Dkr-4.74 Million |
| 2014 | -181.80% | -16.76% | 2.55x | 4.26x | Dkr-19.13 Million |
| 2015 | -43.44% | -21.96% | 1.27x | 1.56x | Dkr-19.82 Million |
| 2016 | 14.29% | 4.68% | 1.67x | 1.82x | Dkr1.54 Million |
| 2017 | -27.49% | -6.59% | 1.91x | 2.19x | Dkr-10.01 Million |
| 2018 | -34.26% | -8.53% | 1.86x | 2.16x | Dkr-12.47 Million |
| 2019 | 18.75% | 8.06% | 1.34x | 1.74x | Dkr4.92 Million |
| 2020 | 17.52% | 9.78% | 0.92x | 1.95x | Dkr5.12 Million |
| 2021 | 27.16% | 17.66% | 0.88x | 1.76x | Dkr16.04 Million |
| 2022 | 7.69% | 4.13% | 1.10x | 1.69x | Dkr-2.34 Million |
| 2023 | 13.66% | 12.76% | 0.85x | 1.26x | Dkr6.09 Million |
| 2024 | 26.77% | 32.55% | 0.63x | 1.30x | Dkr37.86 Million |
| 2025 | -9.73% | -10.60% | 0.65x | 1.42x | Dkr-40.50 Million |
Industry Comparison
This section compares AGF A/S's net assets metrics with peer companies in the Entertainment industry.
Industry Context
- Industry: Entertainment
- Average net assets among peers: $271,180,750
- Average return on equity (ROE) among peers: -7.56%
Peer Company Comparison
| Company | Net Assets | Return on Equity | Debt-to-Equity | Market Cap |
|---|---|---|---|---|
| AGF A/S (AGF-B) | Dkr205.15 Million | 11.95% | 0.42x | $55.35 Million |
| Broendbyernes IF Fodbold AS (BIF) | $194.50 Million | -67.14% | 1.49x | $13.72 Million |
| PARKEN Sport & Entertainment (PARKEN) | $198.16 Million | 7.58% | 0.28x | $220.98 Million |
| Papirfabrikken Invest A/S (PFINV) | $492.64 Million | 29.24% | 0.74x | $27.14 Million |
| Silkeborg IF Invest A/S (SIF) | $199.43 Million | 0.09% | 2.07x | $31.74 Million |