Ellwee AB
Ortelius International AB was incorporated in 2019 and is headquartered in Lund, Sweden.
Ellwee AB (ELLWEE) - Net Assets
Latest net assets as of June 2025: Skr-9.07 Million SEK
Based on the latest financial reports, Ellwee AB (ELLWEE) has net assets worth Skr-9.07 Million SEK as of June 2025.
Net assets (also known as shareholders' equity or book value) represent the difference between a company's total assets (Skr5.80 Million) and total liabilities (Skr14.87 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 | Skr-9.07 Million |
| % of Total Assets | -156.48% |
| Annual Growth Rate | 177.05% |
| 5-Year Change | -68.61% |
| 10-Year Change | N/A |
| Growth Volatility | 20806.02 |
Ellwee AB - Net Assets Trend (2019–2024)
This chart illustrates how Ellwee 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 Ellwee AB (2019–2024)
The table below shows the annual net assets of Ellwee AB from 2019 to 2024.
| Year | Net Assets | Change |
|---|---|---|
| 2024-12-31 | Skr8.18 Million | -55.64% |
| 2023-12-31 | Skr18.44 Million | -46.06% |
| 2022-12-31 | Skr34.18 Million | -22.23% |
| 2021-12-31 | Skr43.95 Million | +68.71% |
| 2020-12-31 | Skr26.05 Million | +52001.12% |
| 2019-12-31 | Skr50.00K | -- |
Equity Component Analysis
This analysis shows how different components contribute to Ellwee 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 14557994000.0% over the analyzed period, potentially due to dividend distributions or operating losses.
Current Equity Component Breakdown (December 2024)
| Component | Amount | Percentage |
|---|---|---|
| Common Stock | Skr2.38 Million | 29.13% |
| Other Comprehensive Income | Skr-145.58 Million | -1780.09% |
| Other Components | Skr296.96 Million | 3631.04% |
| Total Equity | Skr8.18 Million | 100.00% |
Ellwee AB Competitors by Market Cap
The table below lists competitors of Ellwee AB ranked by their market capitalization.
| Company | Market Cap |
|---|---|
|
On’ally Holdings PLC
CM:ONALN0000
|
$1.49K |
|
Bank JTrust Indonesia Tbk PT
JK:BCIC
|
$1.49K |
|
KlickOwn AG
STU:ILK1
|
$1.49K |
|
CGX ENERGY (GXCN.SG)
STU:GXCN
|
$1.49K |
|
Colombo Land and Development Company PLC
CM:CLNDN0000
|
$1.49K |
|
Watawala Plantations PLC
CM:WATAN0000
|
$1.49K |
|
HZLID
OTCQB:HZLID
|
$1.49K |
|
Netz Hotels Ltd
TA:NZHT
|
$1.49K |
Equity Growth Attribution
This analysis shows how different factors contributed to changes in Ellwee AB's equity between the two most recent reporting periods.
Equity Growth Insights
- From 2023 to 2024, total equity changed from 18,435,691 to 8,178,248, a change of -10,257,443 (-55.6%).
- Net income of 6,087,722 contributed positively to equity growth.
- New share issuances of 3,758,940 increased equity.
- Other comprehensive income decreased equity by 147,721,940.
- Other factors increased equity by 127,617,835.
Equity Change Factors (2023 to 2024)
| Factor | Impact | Contribution |
|---|---|---|
| Net Income | Skr6.09 Million | +74.44% |
| Share Issuances | Skr3.76 Million | +45.96% |
| Other Comprehensive Income | Skr-147.72 Million | -1806.28% |
| Other Changes | Skr127.62 Million | +1560.45% |
| Total Change | Skr- | -55.64% |
Book Value vs Market Value Analysis
This analysis compares Ellwee 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: 0.25x
- 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 2.40x to 0.25x over the analyzed period, indicating reduced market premium.
Historical Price-to-Book Ratios
| Date | Book Value per Share | Market Price | P/B Ratio |
|---|---|---|---|
| 2019-12-31 | Skr0.73 | Skr1.75 | x |
| 2020-12-31 | Skr2599.34 | Skr1.75 | x |
| 2021-12-31 | Skr617.93 | Skr1.75 | x |
| 2022-12-31 | Skr124.43 | Skr1.75 | x |
| 2023-12-31 | Skr40.62 | Skr1.75 | x |
| 2024-12-31 | Skr6.87 | Skr1.75 | x |
Capital Efficiency Dashboard
This dashboard shows how efficiently Ellwee 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): 74.44%
- The company demonstrates strong efficiency in generating profits from shareholder equity.
- DuPont Analysis Breakdown:
- • Net Profit Margin: 2.37%
- • Asset Turnover: 3.32x
- • Equity Multiplier: 9.44x
- Recent ROE (74.44%) is above the historical average (-103.16%), indicating improving capital efficiency.
Historical Capital Efficiency Metrics
| Year | Return on Equity | Net Profit Margin | Asset Turnover | Equity Multiplier | Economic Value Added |
|---|---|---|---|---|---|
| 2020 | -84.24% | -1503.40% | 0.04x | 1.34x | Skr-24.55 Million |
| 2021 | -90.74% | -137.86% | 0.26x | 2.56x | Skr-44.27 Million |
| 2022 | -217.68% | -35.54% | 2.50x | 2.45x | Skr-77.82 Million |
| 2023 | -197.61% | -15.29% | 2.80x | 4.61x | Skr-38.27 Million |
| 2024 | 74.44% | 2.37% | 3.32x | 9.44x | Skr5.27 Million |
Industry Comparison
This section compares Ellwee AB's net assets metrics with peer companies in the Auto Manufacturers industry.
Industry Context
- Industry: Auto Manufacturers
- Average net assets among peers: $16,196,854
- Average return on equity (ROE) among peers: -45.70%
Peer Company Comparison
| Company | Net Assets | Return on Equity | Debt-to-Equity | Market Cap |
|---|---|---|---|---|
| Ellwee AB (ELLWEE) | Skr-9.07 Million | -84.24% | N/A | $1.49K |
| Clean Motion AB (CLEMO) | $19.67 Million | -51.03% | 1.86x | $852.88K |
| Nilsson Special Vehicles publ AB (NILS) | $12.72 Million | -40.37% | 3.09x | $668.29K |