Silkeborg IF Invest A/S
Silkeborg IF Invest A/S engages in the operation of a professional football club in Denmark. It also engages in the rental and operation of business area; and hotel and conference activities. The company was formerly known as SIF Football Support A/S and changed its name to Silkeborg IF Invest A/S in 2008. Silkeborg IF Invest A/S was founded in 1917 and is based in Silkeborg, Denmark.
Silkeborg IF Invest A/S (SIF) - Net Assets
Latest net assets as of June 2024: Dkr363.40 Million DKK
Based on the latest financial reports, Silkeborg IF Invest A/S (SIF) has net assets worth Dkr363.40 Million DKK as of June 2024.
Net assets (also known as shareholders' equity or book value) represent the difference between a company's total assets (Dkr767.40 Million) and total liabilities (Dkr404.00 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 | Dkr363.40 Million |
| % of Total Assets | 47.35% |
| Annual Growth Rate | 16.51% |
| 5-Year Change | 74.81% |
| 10-Year Change | 133.5% |
| Growth Volatility | 158192019.79 |
Silkeborg IF Invest A/S - Net Assets Trend (2001–2023)
This chart illustrates how Silkeborg IF Invest 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 Silkeborg IF Invest A/S (2001–2023)
The table below shows the annual net assets of Silkeborg IF Invest A/S from 2001 to 2023.
| Year | Net Assets | Change |
|---|---|---|
| 2023-12-31 | Dkr348.62 Million | +10.39% |
| 2022-12-31 | Dkr315.79 Million | +35.60% |
| 2021-12-31 | Dkr232.88 Million | +4.92% |
| 2020-12-31 | Dkr221.97 Million | +11.30% |
| 2019-12-31 | Dkr199.43 Million | +5.43% |
| 2018-12-31 | Dkr189.15 Million | +7.39% |
| 2017-12-31 | Dkr176.13 Million | +8.66% |
| 2016-12-31 | Dkr162.10 Million | +2.31% |
| 2015-12-31 | Dkr158.43 Million | +6.12% |
| 2014-12-31 | Dkr149.30 Million | -4.78% |
| 2013-12-31 | Dkr156.80 Million | +0.11% |
| 2012-12-31 | Dkr156.62 Million | -3.95% |
| 2011-12-31 | Dkr163.06 Million | +2.74% |
| 2010-12-31 | Dkr158.72 Million | -0.50% |
| 2009-12-31 | Dkr159.52 Million | -4.13% |
| 2008-12-31 | Dkr166.39 Million | +777951.06% |
| 2007-12-31 | Dkr21.39K | +0.53% |
| 2006-12-31 | Dkr21.27K | +3.16% |
| 2005-12-31 | Dkr20.62K | -99.90% |
| 2004-12-31 | Dkr20.41 Million | +5.78% |
| 2003-12-31 | Dkr19.29 Million | +759483876.38% |
| 2002-12-31 | Dkr2.54 | -100.00% |
| 2001-12-31 | Dkr12.10 Million | -- |
Equity Component Analysis
This analysis shows how different components contribute to Silkeborg IF Invest 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 17258400000.0% over the analyzed period, indicating profitable operations and earnings retention.
Current Equity Component Breakdown (December 2023)
| Component | Amount | Percentage |
|---|---|---|
| Retained Earnings | Dkr172.58 Million | 49.51% |
| Common Stock | Dkr99.02 Million | 28.40% |
| Other Components | Dkr77.02 Million | 22.09% |
| Total Equity | Dkr348.62 Million | 100.00% |
Silkeborg IF Invest A/S Competitors by Market Cap
The table below lists competitors of Silkeborg IF Invest A/S ranked by their market capitalization.
| Company | Market Cap |
|---|---|
|
Ballarpur Industries Limited
NSE:BALLARPUR
|
$31.74 Million |
|
Celemics Inc
KQ:331920
|
$31.75 Million |
|
Silvano Fashion Group AS
WAR:SFG
|
$31.75 Million |
|
Mieco Chipboard Bhd
KLSE:5001
|
$31.77 Million |
|
Kinatico Ltd
AU:KYP
|
$31.73 Million |
|
Garanti Faktoring AS
IS:GARFA
|
$31.73 Million |
|
Ls Networks
KO:000680
|
$31.71 Million |
|
My Humble House Hospitality Management Consulting Co Ltd
TW:2739
|
$31.71 Million |
Equity Growth Attribution
This analysis shows how different factors contributed to changes in Silkeborg IF Invest A/S's equity between the two most recent reporting periods.
Equity Growth Insights
- From 2022 to 2023, total equity changed from 315,794,000 to 348,618,000, a change of 32,824,000 (10.4%).
- Net income of 32,824,000 contributed positively to equity growth.
Equity Change Factors (2022 to 2023)
| Factor | Impact | Contribution |
|---|---|---|
| Net Income | Dkr32.82 Million | +9.42% |
| Total Change | Dkr- | 10.39% |
Book Value vs Market Value Analysis
This analysis compares Silkeborg IF Invest 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: 1.37x
- 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 376035525.98x to 1.37x 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 | Dkr0.00 | Dkr48.20 | x |
| 2003-12-31 | Dkr0.97 | Dkr48.20 | x |
| 2004-12-31 | Dkr1.03 | Dkr48.20 | x |
| 2005-12-31 | Dkr0.01 | Dkr48.20 | x |
| 2006-12-31 | Dkr0.01 | Dkr48.20 | x |
| 2007-12-31 | Dkr0.01 | Dkr48.20 | x |
| 2008-12-31 | Dkr16.84 | Dkr48.20 | x |
| 2009-12-31 | Dkr16.14 | Dkr48.20 | x |
| 2010-12-31 | Dkr16.06 | Dkr48.20 | x |
| 2011-12-31 | Dkr16.47 | Dkr48.20 | x |
| 2012-12-31 | Dkr15.82 | Dkr48.20 | x |
| 2013-12-31 | Dkr15.84 | Dkr48.20 | x |
| 2014-12-31 | Dkr15.08 | Dkr48.20 | x |
| 2015-12-31 | Dkr16.00 | Dkr48.20 | x |
| 2016-12-31 | Dkr16.37 | Dkr48.20 | x |
| 2017-12-31 | Dkr17.78 | Dkr48.20 | x |
| 2018-12-31 | Dkr19.10 | Dkr48.20 | x |
| 2019-12-31 | Dkr20.20 | Dkr48.20 | x |
| 2020-12-31 | Dkr22.42 | Dkr48.20 | x |
| 2021-12-31 | Dkr23.52 | Dkr48.20 | x |
| 2022-12-31 | Dkr31.89 | Dkr48.20 | x |
| 2023-12-31 | Dkr35.21 | Dkr48.20 | x |
Capital Efficiency Dashboard
This dashboard shows how efficiently Silkeborg IF Invest 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): 9.42%
- The company has moderate efficiency in generating returns from equity.
- DuPont Analysis Breakdown:
- • Net Profit Margin: 23.51%
- • Asset Turnover: 0.19x
- • Equity Multiplier: 2.10x
- Recent ROE (9.42%) is above the historical average (-144.69%), indicating improving capital efficiency.
Historical Capital Efficiency Metrics
| Year | Return on Equity | Net Profit Margin | Asset Turnover | Equity Multiplier | Economic Value Added |
|---|---|---|---|---|---|
| 2002 | -379.53% | -34.44% | 0.67x | 16.53x | Dkr-9.89 |
| 2003 | -1.27% | -1.02% | 0.67x | 1.86x | Dkr-2.17 Million |
| 2004 | 5.47% | 4.40% | 0.89x | 1.40x | Dkr-924.96K |
| 2005 | 1042.58% | 747.10% | 0.99x | 1.41x | Dkr212.94K |
| 2006 | -3516.03% | -2224.40% | 1.09x | 1.45x | Dkr-750.13K |
| 2007 | -388.10% | -244.39% | 1.00x | 1.58x | Dkr-85.14K |
| 2008 | 1.55% | 6.92% | 0.07x | 3.01x | Dkr-14.05 Million |
| 2009 | -4.46% | -11.91% | 0.12x | 3.23x | Dkr-23.07 Million |
| 2010 | 0.05% | 0.12% | 0.13x | 3.26x | Dkr-15.79 Million |
| 2011 | 2.34% | 5.47% | 0.13x | 3.20x | Dkr-12.49 Million |
| 2012 | -4.11% | -9.08% | 0.14x | 3.34x | Dkr-22.10 Million |
| 2013 | 0.10% | 0.24% | 0.13x | 3.28x | Dkr-15.53 Million |
| 2014 | -5.02% | -12.63% | 0.12x | 3.43x | Dkr-22.43 Million |
| 2015 | -2.12% | -5.45% | 0.12x | 3.21x | Dkr-19.20 Million |
| 2016 | 0.14% | 0.36% | 0.11x | 3.47x | Dkr-15.99 Million |
| 2017 | 7.97% | 14.64% | 0.15x | 3.58x | Dkr-3.58 Million |
| 2018 | 6.91% | 11.51% | 0.19x | 3.21x | Dkr-5.84 Million |
| 2019 | 0.09% | 0.18% | 0.17x | 3.07x | Dkr-19.76 Million |
| 2020 | 10.16% | 25.82% | 0.14x | 2.79x | Dkr345.00K |
| 2021 | 4.53% | 11.16% | 0.15x | 2.63x | Dkr-12.73 Million |
| 2022 | 26.25% | 48.03% | 0.24x | 2.23x | Dkr51.33 Million |
| 2023 | 9.42% | 23.51% | 0.19x | 2.10x | Dkr-2.04 Million |
Industry Comparison
This section compares Silkeborg IF Invest A/S's net assets metrics with peer companies in the Entertainment industry.
Industry Context
- Industry: Entertainment
- Average net assets among peers: $226,313,750
- Average return on equity (ROE) among peers: -27.23%
Peer Company Comparison
| Company | Net Assets | Return on Equity | Debt-to-Equity | Market Cap |
|---|---|---|---|---|
| Silkeborg IF Invest A/S (SIF) | Dkr363.40 Million | -379.53% | 1.11x | $31.74 Million |
| AGF A/S (AGF-B) | $19.96 Million | -78.58% | 6.24x | $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 |