HusCompagniet AS
HusCompagniet A/S, together with its subsidiaries, engages in the construction of single-family detached houses in Denmark and Sweden. The company operates through three segments: Detached, Semi-Detached, and Wooden-houses. It designs, sell, and delivers customizable detached houses to built on-site on third-party customer-owned land; semi-detached houses to customers and professional investors; … Read more
HusCompagniet AS (HUSCO) - Net Assets
Latest net assets as of June 2025: Dkr2.11 Billion DKK
Based on the latest financial reports, HusCompagniet AS (HUSCO) has net assets worth Dkr2.11 Billion DKK as of June 2025.
Net assets (also known as shareholders' equity or book value) represent the difference between a company's total assets (Dkr3.65 Billion) and total liabilities (Dkr1.54 Billion). 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 | Dkr2.11 Billion |
| % of Total Assets | 57.79% |
| Annual Growth Rate | 4.09% |
| 5-Year Change | 12.09% |
| 10-Year Change | N/A |
| Growth Volatility | 4.22 |
HusCompagniet AS - Net Assets Trend (2015–2024)
This chart illustrates how HusCompagniet AS's net assets have evolved over time, based on quarterly financial data. Explore and compare other companies by net assets.
Annual Net Assets for HusCompagniet AS (2015–2024)
The table below shows the annual net assets of HusCompagniet AS from 2015 to 2024.
| Year | Net Assets | Change |
|---|---|---|
| 2024-12-31 | Dkr2.08 Billion | -0.75% |
| 2023-12-31 | Dkr2.10 Billion | +11.51% |
| 2022-12-31 | Dkr1.88 Billion | -0.21% |
| 2021-12-31 | Dkr1.88 Billion | +1.50% |
| 2020-12-31 | Dkr1.86 Billion | +4.49% |
| 2019-12-31 | Dkr1.78 Billion | +0.02% |
| 2018-12-31 | Dkr1.78 Billion | +5.27% |
| 2017-12-31 | Dkr1.69 Billion | +10.13% |
| 2016-12-31 | Dkr1.53 Billion | +5.62% |
| 2015-12-31 | Dkr1.45 Billion | -- |
Equity Component Analysis
This analysis shows how different components contribute to HusCompagniet AS'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 13441.1% over the analyzed period, indicating profitable operations and earnings retention.
Current Equity Component Breakdown (December 2024)
| Component | Amount | Percentage |
|---|---|---|
| Retained Earnings | Dkr1.99 Billion | 95.75% |
| Common Stock | Dkr108.55 Million | 5.21% |
| Other Comprehensive Income | Dkr-20.18 Million | -0.97% |
| Total Equity | Dkr2.08 Billion | 100.00% |
HusCompagniet AS Competitors by Market Cap
The table below lists competitors of HusCompagniet AS ranked by their market capitalization.
| Company | Market Cap |
|---|---|
|
Baiksan
KO:035150
|
$85.23 Million |
|
True North Commercial Real Estate Investment Trust
PINK:TUERF
|
$85.24 Million |
|
Graphite One Inc
OTCQX:GPHOF
|
$85.28 Million |
|
Hansol Technics
KO:004710
|
$85.28 Million |
|
Hanover Bancorp Inc
NASDAQ:HNVR
|
$85.21 Million |
|
Hua Medicine (Shanghai) Ltd
PINK:HUMDF
|
$85.17 Million |
|
All For One Steeb AG
F:A1OS
|
$85.15 Million |
|
Bisalloy Steel Group Ltd
AU:BIS
|
$85.13 Million |
Equity Growth Attribution
This analysis shows how different factors contributed to changes in HusCompagniet AS's equity between the two most recent reporting periods.
Equity Growth Insights
- From 2023 to 2024, total equity changed from 2,097,593,000 to 2,081,762,000, a change of -15,831,000 (-0.8%).
- Net loss of 5,134,000 reduced equity.
- Share repurchases of 5,888,000 reduced equity.
- Other comprehensive income decreased equity by 11,778,000.
Equity Change Factors (2023 to 2024)
| Factor | Impact | Contribution |
|---|---|---|
| Net Income | Dkr-5.13 Million | -0.25% |
| Share Repurchases | Dkr5.89 Million | -0.28% |
| Other Comprehensive Income | Dkr-11.78 Million | -0.57% |
| Other Changes | Dkr6.97 Million | +0.33% |
| Total Change | Dkr- | -0.75% |
Book Value vs Market Value Analysis
This analysis compares HusCompagniet AS'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: 0.34x
- The company is trading below its book value, potentially indicating the market believes the assets are overvalued on the balance sheet or anticipates future losses.
Historical Price-to-Book Ratios
| Date | Book Value per Share | Market Price | P/B Ratio |
|---|---|---|---|
| 2015-12-31 | Dkr101.02 | Dkr32.50 | x |
| 2016-12-31 | Dkr106.70 | Dkr32.50 | x |
| 2017-12-31 | Dkr84.40 | Dkr32.50 | x |
| 2018-12-31 | Dkr88.85 | Dkr32.50 | x |
| 2019-12-31 | Dkr88.87 | Dkr32.50 | x |
| 2020-12-31 | Dkr92.86 | Dkr32.50 | x |
| 2021-12-31 | Dkr97.44 | Dkr32.50 | x |
| 2022-12-31 | Dkr103.63 | Dkr32.50 | x |
| 2023-12-31 | Dkr103.93 | Dkr32.50 | x |
| 2024-12-31 | Dkr96.44 | Dkr32.50 | x |
Capital Efficiency Dashboard
This dashboard shows how efficiently HusCompagniet AS 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): -0.25%
- The company may be facing challenges in efficiently utilizing shareholder equity.
- DuPont Analysis Breakdown:
- • Net Profit Margin: -0.22%
- • Asset Turnover: 0.68x
- • Equity Multiplier: 1.62x
- Recent ROE (-0.25%) is below the historical average (4.88%), suggesting potential challenges in capital efficiency.
Historical Capital Efficiency Metrics
| Year | Return on Equity | Net Profit Margin | Asset Turnover | Equity Multiplier | Economic Value Added |
|---|---|---|---|---|---|
| 2015 | 3.04% | 1.65% | 0.94x | 1.95x | Dkr-100.97 Million |
| 2016 | 5.53% | 3.09% | 0.88x | 2.04x | Dkr-68.49 Million |
| 2017 | 6.60% | 3.63% | 0.79x | 2.31x | Dkr-57.47 Million |
| 2018 | 5.07% | 2.69% | 0.81x | 2.32x | Dkr-87.66 Million |
| 2019 | 0.01% | 0.01% | 0.77x | 2.55x | Dkr-177.50 Million |
| 2020 | 4.96% | 2.56% | 1.06x | 1.83x | Dkr-93.55 Million |
| 2021 | 14.03% | 6.13% | 1.21x | 1.90x | Dkr76.05 Million |
| 2022 | 9.05% | 3.93% | 1.21x | 1.90x | Dkr-17.80 Million |
| 2023 | 0.70% | 0.62% | 0.73x | 1.56x | Dkr-195.10 Million |
| 2024 | -0.25% | -0.22% | 0.68x | 1.62x | Dkr-213.31 Million |
Industry Comparison
This section compares HusCompagniet AS's net assets metrics with peer companies in the Residential Construction industry.
No peer company data available for comparison.