B3 Consulting Group AB (B3) - Net Assets
Based on the latest financial reports, B3 Consulting Group AB (B3) has net assets worth Skr265.50 Million SEK (≈ $28.57 Million USD) as of June 2025. Net assets (also known as shareholders' equity or book value) represent the difference between a company's total assets (Skr908.50 Million ≈ $97.77 Million USD) and total liabilities (Skr643.00 Million ≈ $69.20 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 equity quality of B3 Consulting Group AB to evaluate the tangible quality of the company's equity base.
Key Net Assets Metrics
| Metric | Value |
|---|---|
| Current Net Assets | Skr265.50 Million |
| % of Total Assets | 29.22% |
| Annual Growth Rate | 25.08% |
| 5-Year Change | 58.05% |
| 10-Year Change | 562.22% |
| Growth Volatility | 33.94 |
B3 Consulting Group AB - Net Assets Trend (2012–2024)
This chart illustrates how B3 Consulting Group AB's net assets have evolved over time, based on quarterly financial data. See how many days can B3 Consulting Group AB fund operations to measure how many days the company can operate on defensive assets alone.
Annual Net Assets for B3 Consulting Group AB (2012–2024)
The table below shows the annual net assets of B3 Consulting Group AB from 2012 to 2024. For live valuation and market cap data, see market value of B3 Consulting Group AB.
| Year | Net Assets | Change |
|---|---|---|
| 2024-12-31 | Skr262.20 Million ≈ $28.22 Million |
+45.50% |
| 2023-12-31 | Skr180.20 Million ≈ $19.39 Million |
-20.95% |
| 2022-12-31 | Skr227.95 Million ≈ $24.53 Million |
+17.13% |
| 2021-12-31 | Skr194.61 Million ≈ $20.94 Million |
+17.31% |
| 2020-12-31 | Skr165.90 Million ≈ $17.85 Million |
+20.37% |
| 2019-12-31 | Skr137.82 Million ≈ $14.83 Million |
+12.56% |
| 2018-12-31 | Skr122.45 Million ≈ $13.18 Million |
+10.65% |
| 2017-12-31 | Skr110.66 Million ≈ $11.91 Million |
+27.63% |
| 2016-12-31 | Skr86.71 Million ≈ $9.33 Million |
+119.00% |
| 2015-12-31 | Skr39.59 Million ≈ $4.26 Million |
+13.40% |
| 2014-12-31 | Skr34.91 Million ≈ $3.76 Million |
+68.68% |
| 2013-12-31 | Skr20.70 Million ≈ $2.23 Million |
+15.72% |
| 2012-12-31 | Skr17.89 Million ≈ $1.92 Million |
-- |
Equity Component Analysis
This analysis shows how different components contribute to B3 Consulting Group AB'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 462.0% over the analyzed period, indicating profitable operations and earnings retention.
Current Equity Component Breakdown (December 2024)
| Component | Amount | Percentage |
|---|---|---|
| Retained Earnings | Skr93.50 Million | 40.22% |
| Common Stock | Skr900.00K | 0.39% |
| Other Comprehensive Income | Skr2.50 Million | 1.08% |
| Other Components | Skr135.60 Million | 58.32% |
| Total Equity | Skr232.50 Million | 100.00% |
B3 Consulting Group AB Competitors by Market Cap
The table below lists competitors of B3 Consulting Group AB ranked by their market capitalization.
| Company | Market Cap |
|---|---|
|
MDI Energia S.A.
WAR:MDI
|
$21.67 Million |
|
Matching Maximize Solution Public Company Limited
BK:MATCH
|
$21.68 Million |
|
BeMetals Corp
V:BMET
|
$21.69 Million |
|
Alla Public Company Limited
BK:ALLA
|
$21.69 Million |
|
TPC Plus Bhd
KLSE:7176
|
$21.67 Million |
|
Brooks Laboratories Limited
NSE:BROOKS
|
$21.66 Million |
|
PJX Resources Inc
V:PJX
|
$21.63 Million |
|
Elevation Oncology Inc
NASDAQ:ELEV
|
$21.63 Million |
Equity Growth Attribution
This analysis shows how different factors contributed to changes in B3 Consulting Group AB's equity between the two most recent reporting periods.
Equity Growth Insights
- From 2023 to 2024, total equity changed from 156,700,000 to 232,500,000, a change of 75,800,000 (48.4%).
- Net income of 83,300,000 contributed positively to equity growth.
- Dividend payments of 31,900,000 reduced retained earnings.
- Share repurchases of 6,600,000 reduced equity.
- New share issuances of 2,300,000 increased equity.
- Other comprehensive income increased equity by 2,500,000.
- Other factors increased equity by 26,200,000.
Equity Change Factors (2023 to 2024)
| Factor | Impact | Contribution |
|---|---|---|
| Net Income | Skr83.30 Million | +35.83% |
| Dividends Paid | Skr31.90 Million | -13.72% |
| Share Repurchases | Skr6.60 Million | -2.84% |
| Share Issuances | Skr2.30 Million | +0.99% |
| Other Comprehensive Income | Skr2.50 Million | +1.08% |
| Other Changes | Skr26.20 Million | +11.27% |
| Total Change | Skr- | 48.37% |
Book Value vs Market Value Analysis
This analysis compares B3 Consulting Group AB'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: 0.83x
- 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 decreased from 6.93x to 0.83x over the analyzed period, indicating reduced market premium.
Historical Price-to-Book Ratios
| Date | Book Value per Share | Market Price | P/B Ratio |
|---|---|---|---|
| 2012-12-31 | Skr3.19 | Skr22.10 | x |
| 2013-12-31 | Skr1.84 | Skr22.10 | x |
| 2014-12-31 | Skr2.95 | Skr22.10 | x |
| 2015-12-31 | Skr4.00 | Skr22.10 | x |
| 2016-12-31 | Skr12.38 | Skr22.10 | x |
| 2017-12-31 | Skr13.06 | Skr22.10 | x |
| 2018-12-31 | Skr12.52 | Skr22.10 | x |
| 2019-12-31 | Skr11.58 | Skr22.10 | x |
| 2020-12-31 | Skr15.86 | Skr22.10 | x |
| 2021-12-31 | Skr20.47 | Skr22.10 | x |
| 2022-12-31 | Skr22.24 | Skr22.10 | x |
| 2023-12-31 | Skr18.43 | Skr22.10 | x |
| 2024-12-31 | Skr26.71 | Skr22.10 | x |
Capital Efficiency Dashboard
This dashboard shows how efficiently B3 Consulting Group AB 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): 35.83%
- The company demonstrates strong efficiency in generating profits from shareholder equity.
- DuPont Analysis Breakdown:
- • Net Profit Margin: 7.38%
- • Asset Turnover: 1.28x
- • Equity Multiplier: 3.81x
- Recent ROE (35.83%) is below the historical average (37.39%), suggesting potential challenges in capital efficiency.
Historical Capital Efficiency Metrics
| Year | Return on Equity | Net Profit Margin | Asset Turnover | Equity Multiplier | Economic Value Added |
|---|---|---|---|---|---|
| 2012 | 60.61% | 4.30% | 2.79x | 5.05x | Skr8.47 Million |
| 2013 | -2.03% | -0.09% | 1.84x | 12.81x | Skr-1.16 Million |
| 2014 | 66.12% | 4.65% | 2.16x | 6.58x | Skr12.26 Million |
| 2015 | 90.53% | 4.97% | 2.13x | 8.56x | Skr16.90 Million |
| 2016 | 28.61% | 4.71% | 1.90x | 3.19x | Skr14.96 Million |
| 2017 | 25.24% | 3.91% | 1.77x | 3.64x | Skr14.63 Million |
| 2018 | 25.15% | 3.22% | 1.71x | 4.58x | Skr14.08 Million |
| 2019 | 20.25% | 2.09% | 1.61x | 6.02x | Skr8.89 Million |
| 2020 | 18.19% | 2.69% | 1.66x | 4.07x | Skr10.32 Million |
| 2021 | 25.98% | 4.91% | 1.65x | 3.21x | Skr27.86 Million |
| 2022 | 52.99% | 9.00% | 1.84x | 3.20x | Skr83.81 Million |
| 2023 | 38.61% | 5.30% | 1.80x | 4.04x | Skr44.83 Million |
| 2024 | 35.83% | 7.38% | 1.28x | 3.81x | Skr60.05 Million |
Industry Comparison
This section compares B3 Consulting Group AB's net assets metrics with peer companies in the Information Technology Services industry.
Industry Context
- Industry: Information Technology Services
- Average net assets among peers: $435,208,333
- Average return on equity (ROE) among peers: 10.51%
Peer Company Comparison
| Company | Net Assets | Return on Equity | Debt-to-Equity | Market Cap |
|---|---|---|---|---|
| B3 Consulting Group AB (B3) | Skr265.50 Million | 60.61% | 2.42x | $21.67 Million |
| Addnode Group AB (publ) (ANOD-B) | $793.83 Million | 10.89% | 0.68x | $587.76 Million |
| Avensia publ AB (AVEN) | $31.52 Million | 18.91% | 1.19x | $28.92 Million |
| CAG Group AB (publ) (CAG) | $63.16 Million | 18.18% | 0.98x | $79.45 Million |
| CombinedX AB (CX) | $40.47 Million | 33.60% | 1.57x | $76.09 Million |
| Dustin Group AB (DUST) | $1.32 Billion | 9.44% | 1.90x | $236.36 Million |
| Exsitec Holding AB (EXS) | $147.68 Million | 1.86% | 0.47x | $151.03 Million |
| Fram Skandinavien AB Series B (FRAM-B) | $38.98 Million | -33.51% | 0.50x | $1.76 Million |
| Know IT AB (KNOW) | $1.24 Billion | 18.71% | 0.79x | $240.28 Million |
| Novotek AB (NTEK-B) | $236.40 Million | 16.54% | 1.60x | $49.94 Million |
About B3 Consulting Group AB
B3 Consulting Group AB (publ) operates as a consultancy company that provides IT and management consultancy services in Sweden. It operates through the Digital Experience & Solutions, Digital Management, Cloud & Technology Platforms, and B3 Poland segments. The Digital Experience and Solutions segment focuses on the development of applications, digital customer experiences, products, and services… Read more