Broedrene A&O Johansen A/S Series B (AOJ-B) - Net Assets

Latest as of March 2026: Dkr1.61 Billion DKK ≈ $251.72 Million USD

Based on the latest financial reports, Broedrene A&O Johansen A/S Series B (AOJ-B) has net assets worth Dkr1.61 Billion DKK (≈ $251.72 Million USD) as of March 2026. Net assets (also known as shareholders' equity or book value) represent the difference between a company's total assets (Dkr4.27 Billion ≈ $668.51 Million USD) and total liabilities (Dkr2.66 Billion ≈ $416.79 Million USD). 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. Check strategic asset allocation of Broedrene A&O Johansen A/S Series B to assess the company's strategic physical and investment asset allocation.

Key Net Assets Metrics

Metric	Value
Current Net Assets	Dkr1.61 Billion
% of Total Assets	37.65%
Annual Growth Rate	6.46%
5-Year Change	34.52%
10-Year Change	127.85%
Growth Volatility	10.47

Broedrene A&O Johansen A/S Series B - Net Assets Trend (2002–2025)

This chart illustrates how Broedrene A&O Johansen A/S Series B's net assets have evolved over time, based on quarterly financial data. For live market cap and overall valuation, see market value of Broedrene A&O Johansen A/S Series B.

Annual Net Assets for Broedrene A&O Johansen A/S Series B (2002–2025)

The table below shows the annual net assets of Broedrene A&O Johansen A/S Series B from 2002 to 2025. Also explore net asset momentum of Broedrene A&O Johansen A/S Series B to track the company's year-over-year net asset growth rate.

Year	Net Assets	Change
2025-12-31	Dkr1.67 Billion ≈ $260.97 Million	+8.57%
2024-12-31	Dkr1.54 Billion ≈ $240.37 Million	+4.13%
2023-12-31	Dkr1.48 Billion ≈ $230.82 Million	+4.82%
2022-12-31	Dkr1.41 Billion ≈ $220.21 Million	+13.51%
2021-12-31	Dkr1.24 Billion ≈ $194.00 Million	+20.35%
2020-12-31	Dkr1.03 Billion ≈ $161.19 Million	+18.38%
2019-12-31	Dkr870.30 Million ≈ $136.17 Million	+15.01%
2018-12-31	Dkr756.70 Million ≈ $118.39 Million	+15.37%
2017-12-31	Dkr655.87 Million ≈ $102.62 Million	-10.41%
2016-12-31	Dkr732.07 Million ≈ $114.54 Million	-28.55%
2015-12-31	Dkr1.02 Billion ≈ $160.30 Million	+9.50%
2014-12-31	Dkr935.70 Million ≈ $146.40 Million	+8.42%
2013-12-31	Dkr863.01 Million ≈ $135.02 Million	+12.63%
2012-12-31	Dkr766.26 Million ≈ $119.89 Million	+14.15%
2011-12-31	Dkr671.29 Million ≈ $105.03 Million	+12.46%
2010-12-31	Dkr596.92 Million ≈ $93.39 Million	+2.77%
2009-12-31	Dkr580.85 Million ≈ $90.88 Million	+0.00%
2008-12-31	Dkr580.83 Million ≈ $90.87 Million	-3.81%
2007-12-31	Dkr603.82 Million ≈ $94.47 Million	+3.40%
2006-12-31	Dkr583.95 Million ≈ $91.36 Million	+15.01%
2005-12-31	Dkr507.75 Million ≈ $79.44 Million	+15.30%
2004-12-31	Dkr440.36 Million ≈ $68.90 Million	+5.70%
2003-12-31	Dkr416.62 Million ≈ $65.18 Million	+5.46%
2002-12-31	Dkr395.07 Million ≈ $61.81 Million	--

Equity Component Analysis

This analysis shows how different components contribute to Broedrene A&O Johansen A/S Series B'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 1461.1% over the analyzed period, indicating profitable operations and earnings retention.

Current Equity Component Breakdown (December 2025)

Component	Amount	Percentage
Retained Earnings	Dkr1.64 Billion	98.53%
Common Stock	Dkr28.00 Million	1.68%
Other Comprehensive Income	Dkr-3.50 Million	-0.21%
Total Equity	Dkr1.67 Billion	100.00%

Broedrene A&O Johansen A/S Series B Competitors by Market Cap

The table below lists competitors of Broedrene A&O Johansen A/S Series B ranked by their market capitalization.

Company	Market Cap
Trimegah Securities Tbk JK:TRIM	$335.34 Million
Energy One Ltd AU:EOL	$335.37 Million
Regal Asian Investments Ltd AU:RG8	$335.43 Million
DI Dong Il Corp KO:001530	$335.55 Million
EVN Finance JSC VN:EVF	$335.20 Million
MCBC Holdings Inc NASDAQ:MCFT	$335.20 Million
Sichuan Haowu Electromechanical Co Ltd SHE:000757	$335.20 Million
Groenlandsbanken AS CO:GRLA	$335.13 Million

Equity Growth Attribution

This analysis shows how different factors contributed to changes in Broedrene A&O Johansen A/S Series B's equity between the two most recent reporting periods.

Equity Growth Insights

From 2024 to 2025, total equity changed from 1,536,300,000 to 1,668,000,000, a change of 131,700,000 (8.6%).
Net income of 200,700,000 contributed positively to equity growth.
Dividend payments of 81,700,000 reduced retained earnings.
Other comprehensive income increased equity by 8,200,000.

Equity Change Factors (2024 to 2025)

Factor	Impact	Contribution
Net Income	Dkr200.70 Million	+12.03%
Dividends Paid	Dkr81.70 Million	-4.9%
Other Comprehensive Income	Dkr8.20 Million	+0.49%
Other Changes	Dkr4.50 Million	+0.27%
Total Change	Dkr-	8.57%

Book Value vs Market Value Analysis

This analysis compares Broedrene A&O Johansen A/S Series B'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: 1.63x
The company is trading above its book value, indicating the market recognizes value beyond its reported assets.
The price-to-book ratio has decreased from 12.51x to 1.63x over the analyzed period, indicating reduced market premium.

Historical Price-to-Book Ratios

Date	Book Value per Share	Market Price	P/B Ratio
2002-12-31	Dkr7.95	Dkr99.50	x
2003-12-31	Dkr8.39	Dkr99.50	x
2004-12-31	Dkr9.28	Dkr99.50	x
2005-12-31	Dkr9.18	Dkr99.50	x
2006-12-31	Dkr10.48	Dkr99.50	x
2007-12-31	Dkr10.84	Dkr99.50	x
2008-12-31	Dkr10.43	Dkr99.50	x
2009-12-31	Dkr10.43	Dkr99.50	x
2010-12-31	Dkr10.68	Dkr99.50	x
2011-12-31	Dkr12.10	Dkr99.50	x
2012-12-31	Dkr15.42	Dkr99.50	x
2013-12-31	Dkr17.28	Dkr99.50	x
2014-12-31	Dkr18.87	Dkr99.50	x
2015-12-31	Dkr20.39	Dkr99.50	x
2016-12-31	Dkr18.56	Dkr99.50	x
2017-12-31	Dkr24.21	Dkr99.50	x
2018-12-31	Dkr27.84	Dkr99.50	x
2019-12-31	Dkr32.02	Dkr99.50	x
2020-12-31	Dkr37.91	Dkr99.50	x
2021-12-31	Dkr45.63	Dkr99.50	x
2022-12-31	Dkr51.79	Dkr99.50	x
2023-12-31	Dkr54.29	Dkr99.50	x
2024-12-31	Dkr56.34	Dkr99.50	x
2025-12-31	Dkr61.04	Dkr99.50	x

Capital Efficiency Dashboard

This dashboard shows how efficiently Broedrene A&O Johansen A/S Series B 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): 12.03%
The company shows good efficiency in utilizing shareholder equity.
DuPont Analysis Breakdown:
• Net Profit Margin: 3.28%
• Asset Turnover: 1.49x
• Equity Multiplier: 2.46x
Recent ROE (12.03%) is above the historical average (8.06%), indicating improving capital efficiency.

Historical Capital Efficiency Metrics

Year	Return on Equity	Net Profit Margin	Asset Turnover	Equity Multiplier	Economic Value Added
2002	-14.27%	-3.94%	1.95x	1.86x	Dkr-95.87 Million
2003	-16.33%	-4.50%	1.95x	1.85x	Dkr-109.68 Million
2004	-20.35%	-4.80%	1.94x	2.18x	Dkr-133.64 Million
2005	12.11%	2.77%	1.99x	2.21x	Dkr10.73 Million
2006	16.55%	3.58%	1.94x	2.39x	Dkr38.27 Million
2007	7.70%	1.60%	1.86x	2.58x	Dkr-13.90 Million
2008	-2.52%	-0.54%	1.67x	2.81x	Dkr-72.73 Million
2009	0.47%	0.14%	1.42x	2.42x	Dkr-55.35 Million
2010	1.03%	0.29%	1.50x	2.39x	Dkr-53.54 Million
2011	11.89%	3.37%	1.85x	1.90x	Dkr12.72 Million
2012	11.89%	4.01%	1.77x	1.68x	Dkr14.48 Million
2013	11.43%	4.27%	1.61x	1.66x	Dkr12.34 Million
2014	7.88%	3.27%	1.42x	1.70x	Dkr-19.81 Million
2015	8.57%	3.34%	1.34x	1.92x	Dkr-14.69 Million
2016	14.40%	3.73%	1.42x	2.72x	Dkr32.20 Million
2017	17.51%	3.51%	1.51x	3.31x	Dkr49.23 Million
2018	15.66%	3.51%	1.57x	2.83x	Dkr42.84 Million
2019	15.05%	3.66%	1.55x	2.65x	Dkr43.97 Million
2020	16.78%	4.22%	1.72x	2.31x	Dkr69.85 Million
2021	20.47%	5.29%	1.77x	2.18x	Dkr129.82 Million
2022	20.92%	5.48%	1.62x	2.36x	Dkr153.72 Million
2023	13.97%	3.92%	1.62x	2.20x	Dkr58.57 Million
2024	10.64%	3.01%	1.43x	2.47x	Dkr9.77 Million
2025	12.03%	3.28%	1.49x	2.46x	Dkr33.90 Million

Industry Comparison

This section compares Broedrene A&O Johansen A/S Series B's net assets metrics with peer companies in the Industrial Distribution industry.

No peer company data available for comparison.

About Broedrene A&O Johansen A/S Series B

CO:AOJ-B Denmark Industrial Distribution

Market Cap

$335.26 Million

Dkr2.14 Billion DKK

Market Cap Rank

#14415 Global

#59 in Denmark

Share Price

Dkr99.50

Change (1 day)

-0.20%

52-Week Range

Dkr82.90 - Dkr105.00

All Time High

Dkr123.26