SKAKO A/S (SKAKO) - Net Assets
Based on the latest financial reports, SKAKO A/S (SKAKO) has net assets worth Dkr205.13 Million DKK (≈ $32.09 Million USD) as of December 2025. Net assets (also known as shareholders' equity or book value) represent the difference between a company's total assets (Dkr213.85 Million ≈ $33.46 Million USD) and total liabilities (Dkr8.71 Million ≈ $1.36 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 tangible net worth ratio of SKAKO A/S to evaluate the tangible quality of the company's equity base.
Key Net Assets Metrics
| Metric | Value |
|---|---|
| Current Net Assets | Dkr205.13 Million |
| % of Total Assets | 95.92% |
| Annual Growth Rate | -3.81% |
| 5-Year Change | 55.13% |
| 10-Year Change | 100.4% |
| Growth Volatility | 149.8 |
SKAKO A/S - Net Assets Trend (2000–2025)
This chart illustrates how SKAKO A/S's net assets have evolved over time, based on quarterly financial data. See SKAKO days of operational coverage to measure how many days the company can operate on defensive assets alone.
Annual Net Assets for SKAKO A/S (2000–2025)
The table below shows the annual net assets of SKAKO A/S from 2000 to 2025. For live valuation and market cap data, see SKAKO stock market capitalisation.
| Year | Net Assets | Change |
|---|---|---|
| 2025-12-31 | Dkr205.13 Million ≈ $32.09 Million |
+135.03% |
| 2024-12-31 | Dkr87.28 Million ≈ $13.66 Million |
-59.42% |
| 2023-12-31 | Dkr215.06 Million ≈ $33.65 Million |
+47.14% |
| 2022-12-31 | Dkr146.17 Million ≈ $22.87 Million |
+10.53% |
| 2021-12-31 | Dkr132.24 Million ≈ $20.69 Million |
+2.27% |
| 2020-12-31 | Dkr129.30 Million ≈ $20.23 Million |
+3.93% |
| 2019-12-31 | Dkr124.42 Million ≈ $19.47 Million |
+14.07% |
| 2018-12-31 | Dkr109.07 Million ≈ $17.06 Million |
+13.97% |
| 2017-12-31 | Dkr95.70 Million ≈ $14.97 Million |
-6.51% |
| 2016-12-31 | Dkr102.36 Million ≈ $16.01 Million |
+20.71% |
| 2015-12-31 | Dkr84.80 Million ≈ $13.27 Million |
+20.24% |
| 2014-12-31 | Dkr70.52 Million ≈ $11.03 Million |
-9.03% |
| 2013-12-31 | Dkr77.52 Million ≈ $12.13 Million |
+5.37% |
| 2012-12-31 | Dkr73.57 Million ≈ $11.51 Million |
+734.81% |
| 2011-12-31 | Dkr8.81 Million ≈ $1.38 Million |
-90.67% |
| 2010-12-31 | Dkr94.48 Million ≈ $14.78 Million |
-37.83% |
| 2009-12-31 | Dkr151.96 Million ≈ $23.77 Million |
-29.99% |
| 2008-12-31 | Dkr217.05 Million ≈ $33.96 Million |
-14.71% |
| 2007-12-31 | Dkr254.47 Million ≈ $39.81 Million |
-16.94% |
| 2006-12-31 | Dkr306.39 Million ≈ $47.94 Million |
-49.98% |
| 2005-12-31 | Dkr612.57 Million ≈ $95.84 Million |
-32.88% |
| 2004-12-31 | Dkr912.67 Million ≈ $142.79 Million |
+7.95% |
| 2003-12-31 | Dkr845.46 Million ≈ $132.28 Million |
+0.20% |
| 2002-12-31 | Dkr843.80 Million ≈ $132.02 Million |
+36.73% |
| 2001-12-31 | Dkr617.14 Million ≈ $96.56 Million |
+13.94% |
| 2000-12-31 | Dkr541.66 Million ≈ $84.75 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 95.1% over the analyzed period, potentially due to dividend distributions or operating losses.
Current Equity Component Breakdown (December 2025)
| Component | Amount | Percentage |
|---|---|---|
| Retained Earnings | Dkr19.14 Million | 9.33% |
| Common Stock | Dkr31.52 Million | 15.37% |
| Other Components | Dkr154.47 Million | 75.30% |
| Total Equity | Dkr205.13 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 |
|---|---|
|
Tedea Technological Development and Automation Ltd
TA:TEDE
|
$5.97 Million |
|
Bold Ventures Inc
V:BOL
|
$5.98 Million |
|
Thai Ha Public Company Limited
BK:KASET
|
$5.98 Million |
|
GR BUSSINES SO
F:INW
|
$5.98 Million |
|
Permsin Steel Works Public Company Limited
BK:PERM
|
$5.97 Million |
|
LCL Resources Ltd
AU:LCL
|
$5.97 Million |
|
BoMill AB
ST:BOMILL
|
$5.96 Million |
|
Elecster Oyj A
HE:ELEAV
|
$5.96 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 2024 to 2025, total equity changed from 87,281,000 to 205,134,000, a change of 117,853,000 (135.0%).
- Net income of 125,678,000 contributed positively to equity growth.
- Dividend payments of 7,825,000 reduced retained earnings.
- Other comprehensive income increased equity by 149,999.
Equity Change Factors (2024 to 2025)
| Factor | Impact | Contribution |
|---|---|---|
| Net Income | Dkr125.68 Million | +61.27% |
| Dividends Paid | Dkr7.83 Million | -3.81% |
| Other Comprehensive Income | Dkr150.00K | +0.07% |
| Other Changes | Dkr-150.00K | -0.07% |
| Total Change | Dkr- | 135.03% |
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: 0.19x
- 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.
- The price-to-book ratio has increased from 0.05x to 0.19x 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 | Dkr12.20 | x |
| 2006-12-31 | Dkr134.74 | Dkr12.20 | x |
| 2008-12-31 | Dkr94.23 | Dkr12.20 | x |
| 2009-12-31 | Dkr68.07 | Dkr12.20 | x |
| 2010-12-31 | Dkr41.55 | Dkr12.20 | x |
| 2011-12-31 | Dkr3.03 | Dkr12.20 | x |
| 2012-12-31 | Dkr23.81 | Dkr12.20 | x |
| 2013-12-31 | Dkr30.81 | Dkr12.20 | x |
| 2014-12-31 | Dkr22.90 | Dkr12.20 | x |
| 2015-12-31 | Dkr27.53 | Dkr12.20 | x |
| 2016-12-31 | Dkr33.19 | Dkr12.20 | x |
| 2017-12-31 | Dkr30.92 | Dkr12.20 | x |
| 2018-12-31 | Dkr35.37 | Dkr12.20 | x |
| 2019-12-31 | Dkr40.34 | Dkr12.20 | x |
| 2020-12-31 | Dkr41.26 | Dkr12.20 | x |
| 2021-12-31 | Dkr42.88 | Dkr12.20 | x |
| 2022-12-31 | Dkr45.64 | Dkr12.20 | x |
| 2023-12-31 | Dkr67.14 | Dkr12.20 | x |
| 2024-12-31 | Dkr27.66 | Dkr12.20 | x |
| 2025-12-31 | Dkr65.54 | Dkr12.20 | 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): 61.27%
- The company demonstrates strong efficiency in generating profits from shareholder equity.
- DuPont Analysis Breakdown:
- • Net Profit Margin: 0.00%
- • Asset Turnover: 0.00x
- • Equity Multiplier: 1.04x
- Recent ROE (61.27%) is above the historical average (4.08%), 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 |
| 2025 | 61.27% | 0.00% | 0.00x | 1.04x | Dkr105.16 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: $2,450,215,446
- Average return on equity (ROE) among peers: 13.95%
Peer Company Comparison
| Company | Net Assets | Return on Equity | Debt-to-Equity | Market Cap |
|---|---|---|---|---|
| SKAKO A/S (SKAKO) | Dkr205.13 Million | 3.22% | 0.04x | $5.97 Million |
| FLSmidth & Co. (FLS) | $8.46 Billion | 6.12% | 1.85x | $4.30 Billion |
| Glunz & Jensen (GJ) | $148.76 Million | 14.94% | 1.58x | $24.93 Million |
| Brd. Klee A/S (KLEE-B) | $51.51 Million | 18.33% | 0.70x | $19.96 Million |
| Nilfisk Holding A/S (NLFSK) | $224.80 Million | 13.12% | 3.37x | $591.63 Million |
| Vestas Wind Systems A/S (VWS) | $3.36 Billion | 17.21% | 0.91x | $26.72 Billion |
About 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