SKAKO A/S
SKAKO A/S designs, develops, and sells vibratory feeding, conveying, and screening equipment in Europe, North America, Africa, and internationally. The company offers conveyors, screens, feeders, lifts and tippers, grading, filling and packaging equipment, tables, accessories, washers, and weighing, control, and monitor systems that are used in recycling, minerals, and fasteners industries. It al… Read more
SKAKO A/S (SKAKO) - Net Assets
Latest net assets as of June 2025: Dkr80.16 Million DKK
Based on the latest financial reports, SKAKO A/S (SKAKO) has net assets worth Dkr80.16 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 (Dkr249.72 Million) and total liabilities (Dkr169.55 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 | Dkr80.16 Million |
| % of Total Assets | 32.1% |
| Annual Growth Rate | -7.32% |
| 5-Year Change | -32.5% |
| 10-Year Change | 2.93% |
| Growth Volatility | 151.28 |
SKAKO A/S - Net Assets Trend (2000–2024)
This chart illustrates how SKAKO 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 SKAKO A/S (2000–2024)
The table below shows the annual net assets of SKAKO A/S from 2000 to 2024.
| Year | Net Assets | Change |
|---|---|---|
| 2024-12-31 | Dkr87.28 Million | -59.42% |
| 2023-12-31 | Dkr215.06 Million | +47.14% |
| 2022-12-31 | Dkr146.17 Million | +10.53% |
| 2021-12-31 | Dkr132.24 Million | +2.27% |
| 2020-12-31 | Dkr129.30 Million | +3.93% |
| 2019-12-31 | Dkr124.42 Million | +14.07% |
| 2018-12-31 | Dkr109.07 Million | +13.97% |
| 2017-12-31 | Dkr95.70 Million | -6.51% |
| 2016-12-31 | Dkr102.36 Million | +20.71% |
| 2015-12-31 | Dkr84.80 Million | +20.24% |
| 2014-12-31 | Dkr70.52 Million | -9.03% |
| 2013-12-31 | Dkr77.52 Million | +5.37% |
| 2012-12-31 | Dkr73.57 Million | +734.81% |
| 2011-12-31 | Dkr8.81 Million | -90.67% |
| 2010-12-31 | Dkr94.48 Million | -37.83% |
| 2009-12-31 | Dkr151.96 Million | -29.99% |
| 2008-12-31 | Dkr217.05 Million | -14.71% |
| 2007-12-31 | Dkr254.47 Million | -16.94% |
| 2006-12-31 | Dkr306.39 Million | -49.98% |
| 2005-12-31 | Dkr612.57 Million | -32.88% |
| 2004-12-31 | Dkr912.67 Million | +7.95% |
| 2003-12-31 | Dkr845.46 Million | +0.20% |
| 2002-12-31 | Dkr843.80 Million | +36.73% |
| 2001-12-31 | Dkr617.14 Million | +13.94% |
| 2000-12-31 | Dkr541.66 Million | -- |
Equity Component Analysis
This analysis shows how different components contribute to SKAKO 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 87.7% over the analyzed period, potentially due to dividend distributions or operating losses.
Current Equity Component Breakdown (December 2024)
| Component | Amount | Percentage |
|---|---|---|
| Retained Earnings | Dkr48.02 Million | 55.02% |
| Common Stock | Dkr31.52 Million | 36.12% |
| Other Comprehensive Income | Dkr-150.00K | -0.17% |
| Other Components | Dkr7.88 Million | 9.03% |
| Total Equity | Dkr87.28 Million | 100.00% |
SKAKO A/S Competitors by Market Cap
The table below lists competitors of SKAKO A/S ranked by their market capitalization.
| Company | Market Cap |
|---|---|
|
Reyna Silver Corp
OTCQB:RSNVF
|
$10.57 Million |
|
Apollomics Inc. Class A Ordinary Shares
NASDAQ:APLM
|
$10.57 Million |
|
NORTHERN FREEGOLD
F:8N6
|
$10.57 Million |
|
Vraj Iron and Steel Ltd
NSE:VRAJ
|
$10.58 Million |
|
Freeman Gold Corp
OTCQB:FMANF
|
$10.56 Million |
|
Hankukpackage Co. Ltd
KQ:037230
|
$10.56 Million |
|
Future Enterprises Limited
NSE:FELDVR
|
$10.55 Million |
|
Thunder Mountain Gold Inc
OTCQB:THMG
|
$10.55 Million |
Equity Growth Attribution
This analysis shows how different factors contributed to changes in SKAKO A/S's equity between the two most recent reporting periods.
Equity Growth Insights
- From 2023 to 2024, total equity changed from 215,064,000 to 87,281,000, a change of -127,783,000 (-59.4%).
- Net income of 11,009,000 contributed positively to equity growth.
- Dividend payments of 136,522,000 reduced retained earnings.
- Other comprehensive income decreased equity by 2,892,999.
Equity Change Factors (2023 to 2024)
| Factor | Impact | Contribution |
|---|---|---|
| Net Income | Dkr11.01 Million | +12.61% |
| Dividends Paid | Dkr136.52 Million | -156.42% |
| Other Comprehensive Income | Dkr-2.89 Million | -3.31% |
| Other Changes | Dkr623.00K | +0.71% |
| Total Change | Dkr- | -59.42% |
Book Value vs Market Value Analysis
This analysis compares SKAKO 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: 2.04x
- 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 0.21x to 2.04x over the analyzed period, suggesting growing market confidence.
Historical Price-to-Book Ratios
| Date | Book Value per Share | Market Price | P/B Ratio |
|---|---|---|---|
| 2005-12-31 | Dkr269.38 | Dkr56.40 | x |
| 2006-12-31 | Dkr134.74 | Dkr56.40 | x |
| 2008-12-31 | Dkr94.23 | Dkr56.40 | x |
| 2009-12-31 | Dkr68.07 | Dkr56.40 | x |
| 2010-12-31 | Dkr41.55 | Dkr56.40 | x |
| 2011-12-31 | Dkr3.03 | Dkr56.40 | x |
| 2012-12-31 | Dkr23.81 | Dkr56.40 | x |
| 2013-12-31 | Dkr30.81 | Dkr56.40 | x |
| 2014-12-31 | Dkr22.90 | Dkr56.40 | x |
| 2015-12-31 | Dkr27.53 | Dkr56.40 | x |
| 2016-12-31 | Dkr33.19 | Dkr56.40 | x |
| 2017-12-31 | Dkr30.92 | Dkr56.40 | x |
| 2018-12-31 | Dkr35.37 | Dkr56.40 | x |
| 2019-12-31 | Dkr40.34 | Dkr56.40 | x |
| 2020-12-31 | Dkr41.26 | Dkr56.40 | x |
| 2021-12-31 | Dkr42.88 | Dkr56.40 | x |
| 2022-12-31 | Dkr45.64 | Dkr56.40 | x |
| 2023-12-31 | Dkr67.14 | Dkr56.40 | x |
| 2024-12-31 | Dkr27.66 | Dkr56.40 | x |
Capital Efficiency Dashboard
This dashboard shows how efficiently SKAKO 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): 12.61%
- The company shows good efficiency in utilizing shareholder equity.
- DuPont Analysis Breakdown:
- • Net Profit Margin: 4.64%
- • Asset Turnover: 1.03x
- • Equity Multiplier: 2.65x
- Recent ROE (12.61%) is above the historical average (1.36%), indicating improving capital efficiency.
Historical Capital Efficiency Metrics
| Year | Return on Equity | Net Profit Margin | Asset Turnover | Equity Multiplier | Economic Value Added |
|---|---|---|---|---|---|
| 2003 | 3.22% | 1.49% | 1.19x | 1.82x | Dkr-54.07 Million |
| 2004 | 14.48% | 8.09% | 1.17x | 1.53x | Dkr38.62 Million |
| 2005 | 5.35% | 6.33% | 0.63x | 1.35x | Dkr-28.47 Million |
| 2006 | -15.43% | -8.55% | 1.12x | 1.62x | Dkr-77.91 Million |
| 2008 | -7.43% | -2.19% | 1.55x | 2.18x | Dkr-37.83 Million |
| 2009 | -41.99% | -15.39% | 1.07x | 2.56x | Dkr-79.00 Million |
| 2010 | -61.49% | -14.84% | 1.28x | 3.23x | Dkr-67.54 Million |
| 2011 | 13.24% | 2.60% | 1.25x | 4.06x | Dkr285.70K |
| 2012 | 6.57% | 1.37% | 1.40x | 3.42x | Dkr-2.52 Million |
| 2013 | -12.85% | -2.88% | 1.45x | 3.07x | Dkr-17.71 Million |
| 2014 | -9.64% | -1.92% | 1.50x | 3.35x | Dkr-13.85 Million |
| 2015 | 15.62% | 4.15% | 1.31x | 2.88x | Dkr4.76 Million |
| 2016 | 16.16% | 5.37% | 1.26x | 2.39x | Dkr6.30 Million |
| 2017 | -6.44% | -1.76% | 1.34x | 2.73x | Dkr-15.73 Million |
| 2018 | 11.64% | 3.74% | 1.30x | 2.38x | Dkr1.79 Million |
| 2019 | 11.45% | 4.02% | 1.10x | 2.59x | Dkr1.80 Million |
| 2020 | 8.53% | 3.23% | 1.04x | 2.55x | Dkr-1.87 Million |
| 2021 | 9.97% | 3.63% | 1.07x | 2.56x | Dkr-34.70K |
| 2022 | 17.15% | 10.56% | 0.62x | 2.63x | Dkr10.46 Million |
| 2023 | 37.77% | 32.74% | 0.73x | 1.59x | Dkr59.73 Million |
| 2024 | 12.61% | 4.64% | 1.03x | 2.65x | Dkr2.28 Million |
Industry Comparison
This section compares SKAKO A/S's net assets metrics with peer companies in the Specialty Industrial Machinery industry.
Industry Context
- Industry: Specialty Industrial Machinery
- Average net assets among peers: $252,159,145
- Average return on equity (ROE) among peers: -17.28%
Peer Company Comparison
| Company | Net Assets | Return on Equity | Debt-to-Equity | Market Cap |
|---|---|---|---|---|
| SKAKO A/S (SKAKO) | Dkr80.16 Million | 3.22% | 2.12x | $10.56 Million |
| FOM Technologies A/S (FOM) | $11.83 Million | -49.40% | 0.29x | $3.45 Million |
| Glunz & Jensen (GJ) | $220.04 Million | 0.00% | 1.65x | $7.22 Million |
| Hydract AS (HYDRCT) | $28.74 Million | -46.78% | 0.61x | $776.57 |
| Brd. Klee A/S (KLEE-B) | $37.18 Million | 9.77% | 0.58x | $27.54 Million |
| Nilfisk Holding A/S (NLFSK) | $963.00 Million | 0.00% | 1.57x | $460.67 Million |