Elektroimportoren As (ELIMP) - Net Assets
Based on the latest financial reports, Elektroimportoren As (ELIMP) has net assets worth Nkr677.40 Million NOK (≈ $71.28 Million USD) as of September 2025. Net assets (also known as shareholders' equity or book value) represent the difference between a company's total assets (Nkr1.62 Billion ≈ $170.91 Million USD) and total liabilities (Nkr946.80 Million ≈ $99.63 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 ELIMP financial resilience to evaluate the company's liquid asset resilience ratio.
Key Net Assets Metrics
| Metric | Value |
|---|---|
| Current Net Assets | Nkr677.40 Million |
| % of Total Assets | 41.71% |
| Annual Growth Rate | 22.47% |
| 5-Year Change | 432.08% |
| 10-Year Change | N/A |
| Growth Volatility | 44.67 |
Elektroimportoren As - Net Assets Trend (2016–2024)
This chart illustrates how Elektroimportoren As's net assets have evolved over time, based on quarterly financial data. Also explore Elektroimportoren As assets under control for the complete picture of this company's asset base.
Annual Net Assets for Elektroimportoren As (2016–2024)
The table below shows the annual net assets of Elektroimportoren As from 2016 to 2024. For live valuation and market cap data, see Elektroimportoren As stock valuation.
| Year | Net Assets | Change |
|---|---|---|
| 2024-12-31 | Nkr668.00 Million ≈ $70.29 Million |
+48.78% |
| 2023-12-31 | Nkr448.99 Million ≈ $47.25 Million |
+35.47% |
| 2022-12-31 | Nkr331.43 Million ≈ $34.88 Million |
+20.88% |
| 2021-12-31 | Nkr274.18 Million ≈ $28.85 Million |
+118.39% |
| 2020-12-31 | Nkr125.55 Million ≈ $13.21 Million |
+33.17% |
| 2019-12-31 | Nkr94.28 Million ≈ $9.92 Million |
+33.85% |
| 2018-12-31 | Nkr70.43 Million ≈ $7.41 Million |
+26.08% |
| 2017-12-31 | Nkr55.86 Million ≈ $5.88 Million |
-57.68% |
| 2016-12-31 | Nkr132.00 Million ≈ $13.89 Million |
-- |
Equity Component Analysis
This analysis shows how different components contribute to Elektroimportoren 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 1852.0% over the analyzed period, indicating profitable operations and earnings retention.
Current Equity Component Breakdown (December 2024)
| Component | Amount | Percentage |
|---|---|---|
| Retained Earnings | Nkr273.29 Million | 40.97% |
| Common Stock | Nkr2.54 Million | 0.38% |
| Other Comprehensive Income | Nkr24.96 Million | 3.74% |
| Other Components | Nkr366.21 Million | 54.90% |
| Total Equity | Nkr667.00 Million | 100.00% |
Elektroimportoren As Competitors by Market Cap
The table below lists competitors of Elektroimportoren As ranked by their market capitalization.
| Company | Market Cap |
|---|---|
|
Ladprao General Hospital Public Company Limited
BK:LPH
|
$82.59 Million |
|
Saunders International Ltd
AU:SND
|
$82.60 Million |
|
GrabAGun Digital Holdings Inc.
NYSE:PEW
|
$82.60 Million |
|
Calida Holding AG
SW:CALN
|
$82.60 Million |
|
American Vanguard Corporation
NYSE:AVD
|
$82.56 Million |
|
Valiant Organics Limited
NSE:VALIANTORG
|
$82.55 Million |
|
GOLCONDA GOLD LTD
F:Y87
|
$82.52 Million |
|
Safe Pro Group Inc.
NASDAQ:SPAI
|
$82.51 Million |
Equity Growth Attribution
This analysis shows how different factors contributed to changes in Elektroimportoren As's equity between the two most recent reporting periods.
Equity Growth Insights
- From 2023 to 2024, total equity changed from 446,867,000 to 667,000,000, a change of 220,133,000 (49.3%).
- Net income of 40,000,000 contributed positively to equity growth.
- Share repurchases of 174,837,000 reduced equity.
- New share issuances of 174,837,000 increased equity.
- Other comprehensive income increased equity by 24,963,000.
- Other factors increased equity by 155,170,000.
Equity Change Factors (2023 to 2024)
| Factor | Impact | Contribution |
|---|---|---|
| Net Income | Nkr40.00 Million | +6.0% |
| Share Repurchases | Nkr174.84 Million | -26.21% |
| Share Issuances | Nkr174.84 Million | +26.21% |
| Other Comprehensive Income | Nkr24.96 Million | +3.74% |
| Other Changes | Nkr155.17 Million | +23.26% |
| Total Change | Nkr- | 49.26% |
Book Value vs Market Value Analysis
This analysis compares Elektroimportoren 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: 1.18x
- 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 5.73x to 1.18x over the analyzed period, indicating reduced market premium.
Historical Price-to-Book Ratios
| Date | Book Value per Share | Market Price | P/B Ratio |
|---|---|---|---|
| 2017-12-31 | Nkr2.69 | Nkr15.45 | x |
| 2018-12-31 | Nkr3.40 | Nkr15.45 | x |
| 2019-12-31 | Nkr4.47 | Nkr15.45 | x |
| 2020-12-31 | Nkr6.06 | Nkr15.45 | x |
| 2021-12-31 | Nkr13.00 | Nkr15.45 | x |
| 2022-12-31 | Nkr15.09 | Nkr15.45 | x |
| 2023-12-31 | Nkr18.48 | Nkr15.45 | x |
| 2024-12-31 | Nkr13.13 | Nkr15.45 | x |
Capital Efficiency Dashboard
This dashboard shows how efficiently Elektroimportoren 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): 6.00%
- The company has moderate efficiency in generating returns from equity.
- DuPont Analysis Breakdown:
- • Net Profit Margin: 2.46%
- • Asset Turnover: 1.03x
- • Equity Multiplier: 2.36x
- Recent ROE (6.00%) is below the historical average (23.83%), suggesting potential challenges in capital efficiency.
Historical Capital Efficiency Metrics
| Year | Return on Equity | Net Profit Margin | Asset Turnover | Equity Multiplier | Economic Value Added |
|---|---|---|---|---|---|
| 2017 | 26.49% | 2.49% | 1.39x | 7.63x | Nkr9.21 Million |
| 2018 | 20.69% | 1.85% | 1.58x | 7.08x | Nkr7.53 Million |
| 2019 | 25.29% | 2.47% | 1.81x | 5.65x | Nkr14.41 Million |
| 2020 | 63.65% | 6.08% | 2.00x | 5.24x | Nkr67.36 Million |
| 2021 | 35.47% | 6.55% | 1.36x | 3.99x | Nkr69.82 Million |
| 2022 | 15.71% | 3.21% | 1.20x | 4.10x | Nkr18.92 Million |
| 2023 | -2.64% | -0.74% | 1.11x | 3.25x | Nkr-56.48 Million |
| 2024 | 6.00% | 2.46% | 1.03x | 2.36x | Nkr-26.70 Million |
Industry Comparison
This section compares Elektroimportoren As's net assets metrics with peer companies in the Specialty Retail industry.
Industry Context
- Industry: Specialty Retail
- Average net assets among peers: $501,743,726
- Average return on equity (ROE) among peers: -6.49%
Peer Company Comparison
| Company | Net Assets | Return on Equity | Debt-to-Equity | Market Cap |
|---|---|---|---|---|
| Elektroimportoren As (ELIMP) | Nkr677.40 Million | 26.49% | 1.40x | $82.56 Million |
| Hynion AS (HYN) | $56.32 Million | -29.84% | 0.09x | $1.55 Million |
| Kid ASA (KID) | $460.73 Million | 6.57% | 2.84x | $563.71 Million |
| XXL ASA (XXL) | $988.18 Million | 3.80% | 3.18x | $73.19 Million |
About Elektroimportoren As
Elektroimportøren AS, together with its subsidiaries, engages in the sale of electrical installation products to private and professional customers in Norway. It offers electro materials; lighting products; cables; and other electro installation products, as well as heating and ventilation products through online and physical stores. The company was founded in 1994 and is based in Oslo, Norway.