Erria A/S
Erria A/S engages in the shipping, offshore operations, logistics, and trading activities worldwide. The company provides ship management services, including operational management, fleet management, crew management, technical management, and safety and compliance. It also offers offshore services that comprise marine warranty survey services, such as recruitment and provision of skilled personne… Read more
Erria A/S (ERRIA) - Net Assets
Latest net assets as of June 2025: Dkr13.34 Million DKK
Based on the latest financial reports, Erria A/S (ERRIA) has net assets worth Dkr13.34 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 (Dkr82.11 Million) and total liabilities (Dkr68.77 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 | Dkr13.34 Million |
| % of Total Assets | 16.25% |
| Annual Growth Rate | -2.92% |
| 5-Year Change | N/A |
| 10-Year Change | -13.11% |
| Growth Volatility | 12805.25 |
Erria A/S - Net Assets Trend (2002–2024)
This chart illustrates how Erria 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 Erria A/S (2002–2024)
The table below shows the annual net assets of Erria A/S from 2002 to 2024.
| Year | Net Assets | Change |
|---|---|---|
| 2024-12-31 | Dkr15.49 Million | +98.01% |
| 2023-12-31 | Dkr7.82 Million | +102.93% |
| 2022-12-31 | Dkr3.85 Million | +132.81% |
| 2021-12-31 | Dkr-11.75 Million | +12.49% |
| 2020-12-31 | Dkr-13.42 Million | -8.30% |
| 2019-12-31 | Dkr-12.39 Million | +12.24% |
| 2018-12-31 | Dkr-14.12 Million | -54419.23% |
| 2017-12-31 | Dkr26.00K | -99.57% |
| 2016-12-31 | Dkr6.03 Million | -66.17% |
| 2015-12-31 | Dkr17.83 Million | +7.00% |
| 2014-12-31 | Dkr16.66 Million | +142.69% |
| 2013-12-31 | Dkr6.87 Million | +50.58% |
| 2012-12-31 | Dkr4.56 Million | +102.03% |
| 2011-12-31 | Dkr-224.87 Million | -453.69% |
| 2010-12-31 | Dkr63.58 Million | -48.61% |
| 2009-12-31 | Dkr123.73 Million | -56.93% |
| 2008-12-31 | Dkr287.27 Million | -4.38% |
| 2007-12-31 | Dkr300.41 Million | +71.60% |
| 2006-12-31 | Dkr175.06 Million | +91.73% |
| 2005-12-31 | Dkr91.31 Million | -7.23% |
| 2004-12-31 | Dkr98.42 Million | +131.61% |
| 2003-12-31 | Dkr42.49 Million | +42.85% |
| 2002-12-31 | Dkr29.75 Million | -- |
Equity Component Analysis
This analysis shows how different components contribute to Erria 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 decreased by 55.4% over the analyzed period, potentially due to dividend distributions or operating losses.
Current Equity Component Breakdown (December 2024)
| Component | Amount | Percentage |
|---|---|---|
| Retained Earnings | Dkr4.82 Million | 31.09% |
| Common Stock | Dkr11.35 Million | 73.27% |
| Other Comprehensive Income | Dkr-676.00K | -4.36% |
| Total Equity | Dkr15.49 Million | 100.00% |
Erria A/S Competitors by Market Cap
The table below lists competitors of Erria A/S ranked by their market capitalization.
| Company | Market Cap |
|---|---|
|
MSB Global Group Berhad
KLSE:0350
|
$3.62 Million |
|
CN Asia Corporation Bhd
KLSE:7986
|
$3.62 Million |
|
AquaBounty Technologies Inc
NASDAQ:AQB
|
$3.62 Million |
|
CAM Resources Bhd
KLSE:7128
|
$3.62 Million |
|
Tera Light Ltd
TA:TRLT
|
$3.62 Million |
|
Scalare Partners Holdings Ltd
AU:SCP
|
$3.62 Million |
|
Salee Printing Public Company Limited
BK:SLP
|
$3.61 Million |
|
Boutique Corporation Public Company Limited
BK:BC
|
$3.61 Million |
Equity Growth Attribution
This analysis shows how different factors contributed to changes in Erria A/S's equity between the two most recent reporting periods.
Equity Growth Insights
- From 2023 to 2024, total equity changed from 7,823,000 to 15,490,000, a change of 7,667,000 (98.0%).
- Net income of 7,160,000 contributed positively to equity growth.
- Other comprehensive income increased equity by 507,000.
Equity Change Factors (2023 to 2024)
| Factor | Impact | Contribution |
|---|---|---|
| Net Income | Dkr7.16 Million | +46.22% |
| Other Comprehensive Income | Dkr507.00K | +3.27% |
| Total Change | Dkr- | 98.01% |
Book Value vs Market Value Analysis
This analysis compares Erria 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: 2.71x
- 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 0.16x to 2.71x over the analyzed period, suggesting growing market confidence.
Historical Price-to-Book Ratios
| Date | Book Value per Share | Market Price | P/B Ratio |
|---|---|---|---|
| 2002-12-31 | Dkr23.69 | Dkr3.70 | x |
| 2003-12-31 | Dkr28.63 | Dkr3.70 | x |
| 2004-12-31 | Dkr31.16 | Dkr3.70 | x |
| 2005-12-31 | Dkr66.49 | Dkr3.70 | x |
| 2006-12-31 | Dkr74.37 | Dkr3.70 | x |
| 2007-12-31 | Dkr101.05 | Dkr3.70 | x |
| 2008-12-31 | Dkr65.37 | Dkr3.70 | x |
| 2009-12-31 | Dkr27.49 | Dkr3.70 | x |
| 2010-12-31 | Dkr15.48 | Dkr3.70 | x |
| 2011-12-31 | Dkr-48.11 | Dkr3.70 | x |
| 2012-12-31 | Dkr0.58 | Dkr3.70 | x |
| 2013-12-31 | Dkr0.89 | Dkr3.70 | x |
| 2014-12-31 | Dkr2.23 | Dkr3.70 | x |
| 2015-12-31 | Dkr2.19 | Dkr3.70 | x |
| 2016-12-31 | Dkr0.77 | Dkr3.70 | x |
| 2017-12-31 | Dkr0.00 | Dkr3.70 | x |
| 2018-12-31 | Dkr-1.63 | Dkr3.70 | x |
| 2019-12-31 | Dkr-1.34 | Dkr3.70 | x |
| 2020-12-31 | Dkr-1.45 | Dkr3.70 | x |
| 2021-12-31 | Dkr-1.27 | Dkr3.70 | x |
| 2022-12-31 | Dkr0.35 | Dkr3.70 | x |
| 2023-12-31 | Dkr0.69 | Dkr3.70 | x |
| 2024-12-31 | Dkr1.36 | Dkr3.70 | x |
Capital Efficiency Dashboard
This dashboard shows how efficiently Erria 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): 46.22%
- The company demonstrates strong efficiency in generating profits from shareholder equity.
- DuPont Analysis Breakdown:
- • Net Profit Margin: 3.73%
- • Asset Turnover: 2.65x
- • Equity Multiplier: 4.66x
- Recent ROE (46.22%) is below the historical average (155.07%), suggesting potential challenges in capital efficiency.
Historical Capital Efficiency Metrics
| Year | Return on Equity | Net Profit Margin | Asset Turnover | Equity Multiplier | Economic Value Added |
|---|---|---|---|---|---|
| 2002 | 6.79% | 4.66% | 0.39x | 3.78x | Dkr-885.90K |
| 2003 | 3.74% | 2.64% | 0.43x | 3.28x | Dkr-2.09 Million |
| 2004 | 9.72% | 4.41% | 0.31x | 7.22x | Dkr-101.40K |
| 2005 | 10.91% | 19.98% | 0.25x | 2.14x | Dkr773.40K |
| 2006 | 6.21% | 13.29% | 0.27x | 1.73x | Dkr-6.64 Million |
| 2007 | 5.17% | 20.54% | 0.10x | 2.44x | Dkr-14.14 Million |
| 2008 | -12.33% | -41.31% | 0.13x | 2.24x | Dkr-60.18 Million |
| 2009 | -133.02% | -234.30% | 0.13x | 4.48x | Dkr-168.18 Million |
| 2010 | -95.21% | -77.70% | 0.15x | 8.18x | Dkr-65.62 Million |
| 2011 | 0.00% | -590.91% | 0.17x | 0.00x | Dkr-293.50 Million |
| 2012 | 4569.79% | 417.25% | 0.81x | 13.56x | Dkr206.47 Million |
| 2013 | 51.41% | 4.57% | 1.36x | 8.25x | Dkr2.91 Million |
| 2014 | 45.01% | 8.06% | 1.26x | 4.45x | Dkr6.13 Million |
| 2015 | -4.23% | -0.86% | 1.08x | 4.54x | Dkr-2.45 Million |
| 2016 | -171.06% | -14.43% | 1.32x | 8.99x | Dkr-10.90 Million |
| 2017 | -1069.23% | -0.27% | 3.76x | 1037.88x | Dkr-280.60K |
| 2018 | 0.00% | -23.03% | 3.72x | 0.00x | Dkr-17.86 Million |
| 2019 | 0.00% | -2.32% | 3.06x | 0.00x | Dkr-115.50K |
| 2020 | 0.00% | -1.25% | 3.27x | 0.00x | Dkr651.40K |
| 2021 | 0.00% | 1.70% | 2.22x | 0.00x | Dkr2.18 Million |
| 2022 | 242.39% | 5.92% | 2.28x | 17.93x | Dkr8.96 Million |
| 2023 | 54.33% | 2.11% | 2.98x | 8.64x | Dkr3.47 Million |
| 2024 | 46.22% | 3.73% | 2.65x | 4.66x | Dkr5.61 Million |
Industry Comparison
This section compares Erria A/S's net assets metrics with peer companies in the Marine Shipping industry.
Industry Context
- Industry: Marine Shipping
- Average net assets among peers: $6,379,000,000
- Average return on equity (ROE) among peers: 11.05%
Peer Company Comparison
| Company | Net Assets | Return on Equity | Debt-to-Equity | Market Cap |
|---|---|---|---|---|
| Erria A/S (ERRIA) | Dkr13.34 Million | 6.79% | 5.15x | $3.62 Million |
| Svitzer Group A/S (SVITZR) | $6.38 Billion | 11.05% | 1.25x | $351.57K |