Brilliant Future AB
Brilliant Future AB (publ) provides data-driven survey and action platforms for measuring customer and employee experience in Sweden and internationally. The company offers Brilliant Employee, a web-based solution that allows employees and managers to give feedback; and Brilliant Customer, a web-based solution for customer surveys. The company was incorporated in 1990 and is based in Stockholm, S… Read more
Brilliant Future AB (BRILL) - Net Assets
Latest net assets as of September 2025: Skr27.29 Million SEK
Based on the latest financial reports, Brilliant Future AB (BRILL) has net assets worth Skr27.29 Million SEK as of September 2025.
Net assets (also known as shareholders' equity or book value) represent the difference between a company's total assets (Skr73.40 Million) and total liabilities (Skr46.11 Million). 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 | Skr27.29 Million |
| % of Total Assets | 37.18% |
| Annual Growth Rate | 0.99% |
| 5-Year Change | 23.15% |
| 10-Year Change | N/A |
| Growth Volatility | 58.29 |
Brilliant Future AB - Net Assets Trend (2018–2024)
This chart illustrates how Brilliant Future AB's net assets have evolved over time, based on quarterly financial data. Explore and compare other companies by net assets.
Annual Net Assets for Brilliant Future AB (2018–2024)
The table below shows the annual net assets of Brilliant Future AB from 2018 to 2024.
| Year | Net Assets | Change |
|---|---|---|
| 2024-12-31 | Skr32.49 Million | -17.89% |
| 2023-12-31 | Skr39.57 Million | +123.17% |
| 2022-12-31 | Skr17.73 Million | -56.19% |
| 2021-12-31 | Skr40.48 Million | +53.42% |
| 2020-12-31 | Skr26.38 Million | -13.92% |
| 2019-12-31 | Skr30.65 Million | +0.08% |
| 2018-12-31 | Skr30.62 Million | -- |
Equity Component Analysis
This analysis shows how different components contribute to Brilliant Future 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 decreased by 540.9% over the analyzed period, potentially due to dividend distributions or operating losses.
Current Equity Component Breakdown (December 2024)
| Component | Amount | Percentage |
|---|---|---|
| Common Stock | Skr4.34 Million | 13.35% |
| Other Components | Skr80.88 Million | 248.95% |
| Total Equity | Skr32.49 Million | 100.00% |
Brilliant Future AB Competitors by Market Cap
The table below lists competitors of Brilliant Future AB ranked by their market capitalization.
| Company | Market Cap |
|---|---|
|
ALLIANCE ONE INT
F:DM8
|
$1.68 Million |
|
Bikurey Hasade Holdings Ltd
TA:BKRY
|
$1.68 Million |
|
SKIL Infrastructure Limited
NSE:SKIL
|
$1.68 Million |
|
Sabre Resources Ltd
AU:SBR
|
$1.68 Million |
|
Nicoccino Holding AB
ST:NICO
|
$1.68 Million |
|
Dart Mining NL
AU:DTM
|
$1.68 Million |
|
GSS Infotech Limited
NSE:GSS
|
$1.68 Million |
|
Sirisoft Public Company Limited
BK:SRS
|
$1.68 Million |
Equity Growth Attribution
This analysis shows how different factors contributed to changes in Brilliant Future AB's equity between the two most recent reporting periods.
Equity Growth Insights
- From 2023 to 2024, total equity changed from 39,570,000 to 32,490,000, a change of -7,080,000 (-17.9%).
- Net loss of 4,779,000 reduced equity.
- Other comprehensive income decreased equity by 1,000.
- Other factors decreased equity by 2,300,000.
Equity Change Factors (2023 to 2024)
| Factor | Impact | Contribution |
|---|---|---|
| Net Income | Skr-4.78 Million | -14.71% |
| Other Comprehensive Income | Skr-1.00K | -0.0% |
| Other Changes | Skr-2.30 Million | -7.08% |
| Total Change | Skr- | -17.89% |
Book Value vs Market Value Analysis
This analysis compares Brilliant Future 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: 1.77x
- The company is trading above its book value, indicating the market recognizes value beyond its reported assets.
- The price-to-book ratio has increased from 1.00x to 1.77x over the analyzed period, suggesting growing market confidence.
Historical Price-to-Book Ratios
| Date | Book Value per Share | Market Price | P/B Ratio |
|---|---|---|---|
| 2018-12-31 | Skr4.14 | Skr4.16 | x |
| 2019-12-31 | Skr4.15 | Skr4.16 | x |
| 2020-12-31 | Skr3.57 | Skr4.16 | x |
| 2021-12-31 | Skr5.48 | Skr4.16 | x |
| 2022-12-31 | Skr2.37 | Skr4.16 | x |
| 2023-12-31 | Skr3.11 | Skr4.16 | x |
| 2024-12-31 | Skr2.36 | Skr4.16 | x |
Capital Efficiency Dashboard
This dashboard shows how efficiently Brilliant Future 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): -14.71%
- The company may be facing challenges in efficiently utilizing shareholder equity.
- DuPont Analysis Breakdown:
- • Net Profit Margin: -5.59%
- • Asset Turnover: 0.95x
- • Equity Multiplier: 2.78x
- Recent ROE (-14.71%) is above the historical average (-37.54%), indicating improving capital efficiency.
Historical Capital Efficiency Metrics
| Year | Return on Equity | Net Profit Margin | Asset Turnover | Equity Multiplier | Economic Value Added |
|---|---|---|---|---|---|
| 2018 | 40.05% | 11.71% | 1.38x | 2.47x | Skr9.20 Million |
| 2019 | 3.76% | 1.15% | 1.60x | 2.04x | Skr-1.91 Million |
| 2020 | -16.17% | -4.60% | 1.20x | 2.93x | Skr-6.90 Million |
| 2021 | -64.04% | -26.22% | 1.30x | 1.88x | Skr-29.97 Million |
| 2022 | -183.40% | -40.87% | 0.90x | 4.96x | Skr-34.29 Million |
| 2023 | -28.26% | -12.64% | 0.98x | 2.28x | Skr-15.14 Million |
| 2024 | -14.71% | -5.59% | 0.95x | 2.78x | Skr-8.03 Million |
Industry Comparison
This section compares Brilliant Future AB's net assets metrics with peer companies in the Consulting Services industry.
Industry Context
- Industry: Consulting Services
- Average net assets among peers: $66,773,000
- Average return on equity (ROE) among peers: -9.64%
Peer Company Comparison
| Company | Net Assets | Return on Equity | Debt-to-Equity | Market Cap |
|---|---|---|---|---|
| Brilliant Future AB (BRILL) | Skr27.29 Million | 40.05% | 1.69x | $1.68 Million |
| Rejlers AB (publ) (REJL-B) | $56.77 Million | 12.09% | 0.95x | $258.20 Million |
| VIMAB Group AB (VIMAB) | $76.77 Million | -31.37% | 1.19x | $1.94 Million |