Komplett AS (KOMPL) - Net Assets
Based on the latest financial reports, Komplett AS (KOMPL) has net assets worth Nkr1.86 Billion NOK (≈ $196.25 Million USD) as of March 2026. Net assets (also known as shareholders' equity or book value) represent the difference between a company's total assets (Nkr6.32 Billion ≈ $665.47 Million USD) and total liabilities (Nkr4.46 Billion ≈ $469.22 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 KOMPL goodwill-adjusted equity ratio to evaluate the tangible quality of the company's equity base.
Key Net Assets Metrics
| Metric | Value |
|---|---|
| Current Net Assets | Nkr1.86 Billion |
| % of Total Assets | 29.49% |
| Annual Growth Rate | 10.34% |
| 5-Year Change | 155.96% |
| 10-Year Change | 124.25% |
| Growth Volatility | 101.65 |
Komplett AS - Net Assets Trend (2005–2025)
This chart illustrates how Komplett AS's net assets have evolved over time, based on quarterly financial data. See defensive interval ratio of Komplett AS to measure how many days the company can operate on defensive assets alone.
Annual Net Assets for Komplett AS (2005–2025)
The table below shows the annual net assets of Komplett AS from 2005 to 2025. For live valuation and market cap data, see Komplett AS (KOMPL) market capitalisation.
| Year | Net Assets | Change |
|---|---|---|
| 2025-12-31 | Nkr2.06 Billion ≈ $217.09 Million |
-20.07% |
| 2024-12-31 | Nkr2.58 Billion ≈ $271.60 Million |
-5.15% |
| 2023-12-31 | Nkr2.72 Billion ≈ $286.33 Million |
-22.17% |
| 2022-12-31 | Nkr3.50 Billion ≈ $367.88 Million |
+333.75% |
| 2021-12-31 | Nkr806.00 Million ≈ $84.81 Million |
-12.14% |
| 2020-12-31 | Nkr917.34 Million ≈ $96.53 Million |
+33.39% |
| 2019-12-31 | Nkr687.71 Million ≈ $72.37 Million |
+4.09% |
| 2018-12-31 | Nkr660.70 Million ≈ $69.52 Million |
-26.07% |
| 2010-12-31 | Nkr893.70 Million ≈ $94.04 Million |
-2.85% |
| 2009-12-31 | Nkr919.93 Million ≈ $96.80 Million |
+1.97% |
| 2008-12-31 | Nkr902.17 Million ≈ $94.93 Million |
-9.78% |
| 2007-12-31 | Nkr999.92 Million ≈ $105.22 Million |
+194.69% |
| 2006-12-31 | Nkr339.31 Million ≈ $35.71 Million |
+17.69% |
| 2005-12-31 | Nkr288.31 Million ≈ $30.34 Million |
-- |
Equity Component Analysis
This analysis shows how different components contribute to Komplett 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 decreased by 100.0% over the analyzed period, potentially due to dividend distributions or operating losses.
Current Equity Component Breakdown (December 2025)
| Component | Amount | Percentage |
|---|---|---|
| Other Components | Nkr2.06 Billion | 100.00% |
| Total Equity | Nkr2.06 Billion | 100.00% |
Komplett AS Competitors by Market Cap
The table below lists competitors of Komplett AS ranked by their market capitalization.
| Company | Market Cap |
|---|---|
|
Atturra Ltd
AU:ATA
|
$111.10 Million |
|
Celxpert Energy
TWO:3323
|
$111.18 Million |
|
Merkur PrivatBank KgaA
XETRA:MBK
|
$111.24 Million |
|
T.A.C. Consumer Public Company Limited
BK:TACC
|
$111.27 Million |
|
Shun On Electronic Co Ltd
TW:6283
|
$111.05 Million |
|
Wealth First Portfolio Managers Limited
NSE:WEALTH
|
$110.91 Million |
|
Harrisons Holdings (Malaysia)
KLSE:5008
|
$110.89 Million |
|
Bursa De Valori Bucuresti SA
RO:BVB
|
$110.85 Million |
Equity Growth Attribution
This analysis shows how different factors contributed to changes in Komplett AS's equity between the two most recent reporting periods.
Equity Growth Insights
- From 2024 to 2025, total equity changed from 2,581,000,000 to 2,063,000,000, a change of -518,000,000 (-20.1%).
- Net loss of 660,000,000 reduced equity.
- Other comprehensive income increased equity by 1,231,000,000.
- Other factors decreased equity by 1,089,000,000.
Equity Change Factors (2024 to 2025)
| Factor | Impact | Contribution |
|---|---|---|
| Net Income | Nkr-660.00 Million | -31.99% |
| Other Comprehensive Income | Nkr1.23 Billion | +59.67% |
| Other Changes | Nkr-1.09 Billion | -52.79% |
| Total Change | Nkr- | -20.07% |
Book Value vs Market Value Analysis
This analysis compares Komplett 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: 0.51x
- 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 0.25x to 0.51x 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 | Nkr23.78 | Nkr6.02 | x |
| 2006-12-31 | Nkr27.98 | Nkr6.02 | x |
| 2007-12-31 | Nkr72.56 | Nkr6.02 | x |
| 2008-12-31 | Nkr53.53 | Nkr6.02 | x |
| 2009-12-31 | Nkr54.59 | Nkr6.02 | x |
| 2010-12-31 | Nkr52.80 | Nkr6.02 | x |
| 2018-12-31 | Nkr45.72 | Nkr6.02 | x |
| 2019-12-31 | Nkr9.47 | Nkr6.02 | x |
| 2020-12-31 | Nkr12.63 | Nkr6.02 | x |
| 2021-12-31 | Nkr11.09 | Nkr6.02 | x |
| 2022-12-31 | Nkr33.39 | Nkr6.02 | x |
| 2023-12-31 | Nkr15.52 | Nkr6.02 | x |
| 2024-12-31 | Nkr14.72 | Nkr6.02 | x |
| 2025-12-31 | Nkr11.77 | Nkr6.02 | x |
Capital Efficiency Dashboard
This dashboard shows how efficiently Komplett 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): -31.99%
- The company may be facing challenges in efficiently utilizing shareholder equity.
- DuPont Analysis Breakdown:
- • Net Profit Margin: -4.28%
- • Asset Turnover: 2.01x
- • Equity Multiplier: 3.71x
- Recent ROE (-31.99%) is below the historical average (-3.12%), suggesting potential challenges in capital efficiency.
Historical Capital Efficiency Metrics
| Year | Return on Equity | Net Profit Margin | Asset Turnover | Equity Multiplier | Economic Value Added |
|---|---|---|---|---|---|
| 2005 | 17.10% | 2.50% | 3.82x | 1.79x | Nkr20.47 Million |
| 2006 | 19.47% | 2.94% | 3.64x | 1.82x | Nkr32.12 Million |
| 2007 | 5.35% | 1.57% | 2.06x | 1.65x | Nkr-46.46 Million |
| 2008 | -7.29% | -1.61% | 2.58x | 1.76x | Nkr-155.96 Million |
| 2009 | 6.40% | 1.57% | 2.56x | 1.59x | Nkr-33.14 Million |
| 2010 | 0.73% | 0.17% | 2.55x | 1.68x | Nkr-82.48 Million |
| 2018 | -72.99% | -6.80% | 2.89x | 3.71x | Nkr-548.34 Million |
| 2019 | 4.72% | 0.44% | 2.83x | 3.81x | Nkr-36.30 Million |
| 2020 | 24.09% | 2.26% | 3.57x | 2.99x | Nkr129.27 Million |
| 2021 | 37.22% | 2.75% | 3.14x | 4.30x | Nkr219.40 Million |
| 2022 | -0.92% | -0.22% | 1.90x | 2.15x | Nkr-381.60 Million |
| 2023 | -38.15% | -6.68% | 2.13x | 2.69x | Nkr-1.31 Billion |
| 2024 | -7.44% | -1.29% | 1.98x | 2.92x | Nkr-450.10 Million |
| 2025 | -31.99% | -4.28% | 2.01x | 3.71x | Nkr-866.30 Million |
Industry Comparison
This section compares Komplett AS's net assets metrics with peer companies in the Internet Retail industry.
Industry Context
- Industry: Internet Retail
- Average net assets among peers: $377,078,000
- Average return on equity (ROE) among peers: -8.56%
Peer Company Comparison
| Company | Net Assets | Return on Equity | Debt-to-Equity | Market Cap |
|---|---|---|---|---|
| Komplett AS (KOMPL) | Nkr1.86 Billion | 17.10% | 2.39x | $111.07 Million |
| Xplora Technologies As (XPLRA) | $377.08 Million | -8.56% | 4.34x | $202.77 Million |
About Komplett AS
Komplett ASA operates as an online retailer of electronics products in Norway, Sweden, and Denmark. It operates through three segments: Business to Consumer (B2C), Business to Business (B2B), and Distribution. The company offers components, gaming, brown goods, peripherals, white goods and home, handheld and accessories, and PCs through Komplett.no, Komplett.se, and Komplett.dk, as well as throug… Read more