Broedrene A&O Johansen A/S Pfd.
Brødrene A & O Johansen A/S, together with its subsidiaries, engages in the sale and distribution of technical installation materials and tools for construction companies in Denmark, Sweden, Norway, and internationally. It operates through two segments: Professional B2B and Private B2C. The company offers plumbing, fittings, sanitary ware, climate, electricity and lighting, tools and machines, br… Read more
Broedrene A&O Johansen A/S Pfd. (0RNT) - Net Assets
Latest net assets as of September 2025: Dkr1.58 Billion DKK
Based on the latest financial reports, Broedrene A&O Johansen A/S Pfd. (0RNT) has net assets worth Dkr1.58 Billion DKK as of September 2025.
Net assets (also known as shareholders' equity or book value) represent the difference between a company's total assets (Dkr4.12 Billion) and total liabilities (Dkr2.54 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 | Dkr1.58 Billion |
| % of Total Assets | 38.39% |
| Annual Growth Rate | 6.37% |
| 5-Year Change | 49.12% |
| 10-Year Change | 49.95% |
| Growth Volatility | 10.7 |
Broedrene A&O Johansen A/S Pfd. - Net Assets Trend (2002–2024)
This chart illustrates how Broedrene A&O Johansen A/S Pfd.'s net assets have evolved over time, based on quarterly financial data. Explore and compare other companies by net assets.
Annual Net Assets for Broedrene A&O Johansen A/S Pfd. (2002–2024)
The table below shows the annual net assets of Broedrene A&O Johansen A/S Pfd. from 2002 to 2024.
| Year | Net Assets | Change |
|---|---|---|
| 2024-12-31 | Dkr1.54 Billion | +4.13% |
| 2023-12-31 | Dkr1.48 Billion | +4.82% |
| 2022-12-31 | Dkr1.41 Billion | +13.51% |
| 2021-12-31 | Dkr1.24 Billion | +20.35% |
| 2020-12-31 | Dkr1.03 Billion | +18.38% |
| 2019-12-31 | Dkr870.30 Million | +15.01% |
| 2018-12-31 | Dkr756.70 Million | +15.37% |
| 2017-12-31 | Dkr655.87 Million | -10.41% |
| 2016-12-31 | Dkr732.07 Million | -28.55% |
| 2015-12-31 | Dkr1.02 Billion | +9.50% |
| 2014-12-31 | Dkr935.70 Million | +8.42% |
| 2013-12-31 | Dkr863.01 Million | +12.63% |
| 2012-12-31 | Dkr766.26 Million | +14.15% |
| 2011-12-31 | Dkr671.29 Million | +12.46% |
| 2010-12-31 | Dkr596.92 Million | +2.77% |
| 2009-12-31 | Dkr580.85 Million | +0.00% |
| 2008-12-31 | Dkr580.83 Million | -3.81% |
| 2007-12-31 | Dkr603.82 Million | +3.40% |
| 2006-12-31 | Dkr583.95 Million | +15.01% |
| 2005-12-31 | Dkr507.75 Million | +15.30% |
| 2004-12-31 | Dkr440.36 Million | +5.70% |
| 2003-12-31 | Dkr416.62 Million | +5.46% |
| 2002-12-31 | Dkr395.07 Million | -- |
Equity Component Analysis
This analysis shows how different components contribute to Broedrene A&O Johansen A/S Pfd.'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 1264.0% over the analyzed period, indicating profitable operations and earnings retention.
Current Equity Component Breakdown (December 2024)
| Component | Amount | Percentage |
|---|---|---|
| Retained Earnings | Dkr1.44 Billion | 93.47% |
| Common Stock | Dkr28.00 Million | 1.82% |
| Other Comprehensive Income | Dkr-11.70 Million | -0.76% |
| Other Components | Dkr84.00 Million | 5.47% |
| Total Equity | Dkr1.54 Billion | 100.00% |
Broedrene A&O Johansen A/S Pfd. Competitors by Market Cap
The table below lists competitors of Broedrene A&O Johansen A/S Pfd. ranked by their market capitalization.
| Company | Market Cap |
|---|---|
|
Lampsa Hellenic Hotels S.A
AT:LAMPS
|
$230.40 Million |
|
Hailir Pesticides and Chemicals Group Co Ltd
SHG:603639
|
$230.41 Million |
|
Waffer Technology Corp
TW:6235
|
$230.44 Million |
|
Shandong Zhangqiu Blower Co Ltd
SHE:002598
|
$230.45 Million |
|
Paysafe Ltd
NYSE:PSFE
|
$230.38 Million |
|
Blade Air Mobility Inc
NASDAQ:BLDE
|
$230.30 Million |
|
National Bankshares Inc
NASDAQ:NKSH
|
$230.29 Million |
|
Lumibird S.A.
LSE:0FRI
|
$230.24 Million |
Equity Growth Attribution
This analysis shows how different factors contributed to changes in Broedrene A&O Johansen A/S Pfd.'s equity between the two most recent reporting periods.
Equity Growth Insights
- From 2023 to 2024, total equity changed from 1,475,299,000 to 1,536,300,000, a change of 61,001,000 (4.1%).
- Net income of 163,400,000 contributed positively to equity growth.
- Dividend payments of 101,900,000 reduced retained earnings.
- Other comprehensive income decreased equity by 4,043,000.
Equity Change Factors (2023 to 2024)
| Factor | Impact | Contribution |
|---|---|---|
| Net Income | Dkr163.40 Million | +10.64% |
| Dividends Paid | Dkr101.90 Million | -6.63% |
| Other Comprehensive Income | Dkr-4.04 Million | -0.26% |
| Other Changes | Dkr3.54 Million | +0.23% |
| Total Change | Dkr- | 4.13% |
Book Value vs Market Value Analysis
This analysis compares Broedrene A&O Johansen A/S Pfd.'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: 1.58x
- 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 11.22x to 1.58x 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 | Dkr7.95 | Dkr89.20 | x |
| 2003-12-31 | Dkr8.39 | Dkr89.20 | x |
| 2004-12-31 | Dkr9.28 | Dkr89.20 | x |
| 2005-12-31 | Dkr9.18 | Dkr89.20 | x |
| 2006-12-31 | Dkr10.48 | Dkr89.20 | x |
| 2007-12-31 | Dkr10.84 | Dkr89.20 | x |
| 2008-12-31 | Dkr10.43 | Dkr89.20 | x |
| 2009-12-31 | Dkr10.43 | Dkr89.20 | x |
| 2010-12-31 | Dkr10.68 | Dkr89.20 | x |
| 2011-12-31 | Dkr12.10 | Dkr89.20 | x |
| 2012-12-31 | Dkr15.42 | Dkr89.20 | x |
| 2013-12-31 | Dkr17.28 | Dkr89.20 | x |
| 2014-12-31 | Dkr18.87 | Dkr89.20 | x |
| 2015-12-31 | Dkr20.39 | Dkr89.20 | x |
| 2016-12-31 | Dkr18.56 | Dkr89.20 | x |
| 2017-12-31 | Dkr24.21 | Dkr89.20 | x |
| 2018-12-31 | Dkr27.84 | Dkr89.20 | x |
| 2019-12-31 | Dkr32.02 | Dkr89.20 | x |
| 2020-12-31 | Dkr37.91 | Dkr89.20 | x |
| 2021-12-31 | Dkr45.63 | Dkr89.20 | x |
| 2022-12-31 | Dkr51.79 | Dkr89.20 | x |
| 2023-12-31 | Dkr54.29 | Dkr89.20 | x |
| 2024-12-31 | Dkr56.34 | Dkr89.20 | x |
Capital Efficiency Dashboard
This dashboard shows how efficiently Broedrene A&O Johansen A/S Pfd. 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): 10.64%
- The company shows good efficiency in utilizing shareholder equity.
- DuPont Analysis Breakdown:
- • Net Profit Margin: 3.01%
- • Asset Turnover: 1.43x
- • Equity Multiplier: 2.47x
- Recent ROE (10.64%) is above the historical average (7.89%), indicating improving capital efficiency.
Historical Capital Efficiency Metrics
| Year | Return on Equity | Net Profit Margin | Asset Turnover | Equity Multiplier | Economic Value Added |
|---|---|---|---|---|---|
| 2002 | -14.27% | -3.94% | 1.95x | 1.86x | Dkr-95.87 Million |
| 2003 | -16.33% | -4.50% | 1.95x | 1.85x | Dkr-109.68 Million |
| 2004 | -20.35% | -4.80% | 1.94x | 2.18x | Dkr-133.64 Million |
| 2005 | 12.11% | 2.77% | 1.99x | 2.21x | Dkr10.73 Million |
| 2006 | 16.55% | 3.58% | 1.94x | 2.39x | Dkr38.27 Million |
| 2007 | 7.70% | 1.60% | 1.86x | 2.58x | Dkr-13.90 Million |
| 2008 | -2.52% | -0.54% | 1.67x | 2.81x | Dkr-72.73 Million |
| 2009 | 0.47% | 0.14% | 1.42x | 2.42x | Dkr-55.35 Million |
| 2010 | 1.03% | 0.29% | 1.50x | 2.39x | Dkr-53.54 Million |
| 2011 | 11.89% | 3.37% | 1.85x | 1.90x | Dkr12.72 Million |
| 2012 | 11.89% | 4.01% | 1.77x | 1.68x | Dkr14.48 Million |
| 2013 | 11.43% | 4.27% | 1.61x | 1.66x | Dkr12.34 Million |
| 2014 | 7.88% | 3.27% | 1.42x | 1.70x | Dkr-19.81 Million |
| 2015 | 8.57% | 3.34% | 1.34x | 1.92x | Dkr-14.69 Million |
| 2016 | 14.40% | 3.73% | 1.42x | 2.72x | Dkr32.20 Million |
| 2017 | 17.51% | 3.51% | 1.51x | 3.31x | Dkr49.23 Million |
| 2018 | 15.66% | 3.51% | 1.57x | 2.83x | Dkr42.84 Million |
| 2019 | 15.05% | 3.66% | 1.55x | 2.65x | Dkr43.97 Million |
| 2020 | 16.78% | 4.22% | 1.72x | 2.31x | Dkr69.85 Million |
| 2021 | 20.47% | 5.29% | 1.77x | 2.18x | Dkr129.82 Million |
| 2022 | 20.92% | 5.48% | 1.62x | 2.36x | Dkr153.72 Million |
| 2023 | 13.97% | 3.92% | 1.62x | 2.20x | Dkr58.57 Million |
| 2024 | 10.64% | 3.01% | 1.43x | 2.47x | Dkr9.77 Million |
Industry Comparison
This section compares Broedrene A&O Johansen A/S Pfd.'s net assets metrics with peer companies in the same industry.
Industry Context
Peer Company Comparison
| Company | Net Assets | Return on Equity | Debt-to-Equity | Market Cap |
|---|---|---|---|---|
| Broedrene A&O Johansen A/S Pfd. (0RNT) | Dkr1.58 Billion | -14.27% | 1.60x | $230.39 Million |
| Nyfosa AB (0A0K) | $2.92 Billion | 39.50% | 2.88x | $973.31 Million |
| High Templar Tech Limited (0A2T) | $12.52 Billion | 4.70% | 0.13x | $255.82 Million |
| Strategy Inc (0A7O) | $51.04 Billion | -7.54% | 0.21x | $40.17 Billion |
| NACON SASU (0A9N) | $67.54 Million | 15.85% | 1.20x | $7.64 Million |
| Antin Infrastructure Partners (0AA5) | $23.79 Million | 108.98% | 1.09x | $573.10 Million |
| Truecaller AB Series B (0AA7) | $1.41 Billion | 18.30% | 0.20x | $281.60 Million |
| Brockhaus Technologies AG (0AAW) | $254.92 Million | -6.23% | 1.68x | $74.40 Million |
| Hyloris Pharmaceuticals S.A. (0AB6) | $48.06 Million | -24.09% | 0.32x | $71.96 Million |
| Kalray S.A. (0ABT) | $28.43 Million | -41.56% | 0.67x | $33.84 Million |
| Webuild S.p.A. (0BJP) | $1.43 Billion | 10.29% | 7.14x | $1.13 Billion |