Ellen AB (publ) (ELN) - Net Assets
Based on the latest financial reports, Ellen AB (publ) (ELN) has net assets worth Skr3.58 Million SEK (≈ $385.37K USD) as of June 2025. Net assets (also known as shareholders' equity or book value) represent the difference between a company's total assets (Skr8.25 Million ≈ $887.51K USD) and total liabilities (Skr4.67 Million ≈ $502.14K 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 financial resilience of Ellen AB (publ) to evaluate the company's liquid asset resilience ratio.
Key Net Assets Metrics
| Metric | Value |
|---|---|
| Current Net Assets | Skr3.58 Million |
| % of Total Assets | 43.42% |
| Annual Growth Rate | -3.85% |
| 5-Year Change | -66.14% |
| 10-Year Change | -59.4% |
| Growth Volatility | 61.14 |
Ellen AB (publ) - Net Assets Trend (2008–2024)
This chart illustrates how Ellen AB (publ)'s net assets have evolved over time, based on quarterly financial data. Also explore balance sheet size of Ellen AB (publ) for the complete picture of this company's asset base.
Annual Net Assets for Ellen AB (publ) (2008–2024)
The table below shows the annual net assets of Ellen AB (publ) from 2008 to 2024. For live valuation and market cap data, see Ellen AB (publ) (ELN) total market value.
| Year | Net Assets | Change |
|---|---|---|
| 2024-12-31 | Skr4.54 Million ≈ $488.36K |
-21.47% |
| 2023-12-31 | Skr5.78 Million ≈ $621.92K |
+90.13% |
| 2022-12-31 | Skr3.04 Million ≈ $327.11K |
-61.06% |
| 2021-12-31 | Skr7.81 Million ≈ $840.09K |
-41.76% |
| 2020-12-31 | Skr13.40 Million ≈ $1.44 Million |
+67.21% |
| 2019-12-31 | Skr8.02 Million ≈ $862.67K |
-46.46% |
| 2018-12-31 | Skr14.97 Million ≈ $1.61 Million |
+33.76% |
| 2017-12-31 | Skr11.19 Million ≈ $1.20 Million |
+115.73% |
| 2016-12-31 | Skr5.19 Million ≈ $558.40K |
-53.58% |
| 2015-12-31 | Skr11.18 Million ≈ $1.20 Million |
-25.08% |
| 2014-12-31 | Skr14.92 Million ≈ $1.61 Million |
+5.04% |
| 2013-12-31 | Skr14.21 Million ≈ $1.53 Million |
-25.72% |
| 2012-12-31 | Skr19.12 Million ≈ $2.06 Million |
+29.47% |
| 2011-12-31 | Skr14.77 Million ≈ $1.59 Million |
-26.56% |
| 2010-12-31 | Skr20.12 Million ≈ $2.16 Million |
+144.30% |
| 2009-12-31 | Skr8.23 Million ≈ $886.11K |
-3.24% |
| 2008-12-31 | Skr8.51 Million ≈ $915.81K |
-- |
Equity Component Analysis
This analysis shows how different components contribute to Ellen AB (publ)'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 62400000.0% over the analyzed period, potentially due to dividend distributions or operating losses.
Current Equity Component Breakdown (December 2024)
| Component | Amount | Percentage |
|---|---|---|
| Common Stock | Skr554.00K | 12.21% |
| Other Components | Skr4.61 Million | 101.54% |
| Total Equity | Skr4.54 Million | 100.00% |
Ellen AB (publ) Competitors by Market Cap
The table below lists competitors of Ellen AB (publ) ranked by their market capitalization.
| Company | Market Cap |
|---|---|
|
Global Battery Metals Ltd
V:GBML
|
$1.30 Million |
|
Avidian Gold Corp
V:AVG
|
$1.30 Million |
|
Siwani Makmur Tbk
JK:SIMA
|
$1.30 Million |
|
A Luzon Real Estate & Finance Ltd
TA:LZNR
|
$1.30 Million |
|
GCP Asset Backed Income Fund Limited
LSE:GABI
|
$1.28 Million |
|
Pacific Bay Minerals Ltd
V:PBM
|
$1.28 Million |
|
Metavisio (Thomson Computing)
PA:ALTHO
|
$1.28 Million |
|
Sileon AB
ST:SILEON
|
$1.28 Million |
Equity Growth Attribution
This analysis shows how different factors contributed to changes in Ellen AB (publ)'s equity between the two most recent reporting periods.
Equity Growth Insights
- From 2023 to 2024, total equity changed from 5,779,023 to 4,538,000, a change of -1,241,023 (-21.5%).
- Net loss of 1,242,000 reduced equity.
- Other comprehensive income decreased equity by 1,289,575.
- Other factors increased equity by 1,290,552.
Equity Change Factors (2023 to 2024)
| Factor | Impact | Contribution |
|---|---|---|
| Net Income | Skr-1.24 Million | -27.37% |
| Other Comprehensive Income | Skr-1.29 Million | -28.42% |
| Other Changes | Skr1.29 Million | +28.44% |
| Total Change | Skr- | -21.47% |
Book Value vs Market Value Analysis
This analysis compares Ellen AB (publ)'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: 2.64x
- 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 0.07x to 2.64x over the analyzed period, suggesting growing market confidence.
Historical Price-to-Book Ratios
| Date | Book Value per Share | Market Price | P/B Ratio |
|---|---|---|---|
| 2008-12-31 | Skr15.94 | Skr1.08 | x |
| 2009-12-31 | Skr9.78 | Skr1.08 | x |
| 2010-12-31 | Skr23.05 | Skr1.08 | x |
| 2011-12-31 | Skr11.45 | Skr1.08 | x |
| 2012-12-31 | Skr14.01 | Skr1.08 | x |
| 2013-12-31 | Skr9.59 | Skr1.08 | x |
| 2014-12-31 | Skr13.41 | Skr1.08 | x |
| 2015-12-31 | Skr9.11 | Skr1.08 | x |
| 2016-12-31 | Skr4.99 | Skr1.08 | x |
| 2017-12-31 | Skr6.92 | Skr1.08 | x |
| 2018-12-31 | Skr9.25 | Skr1.08 | x |
| 2019-12-31 | Skr2.28 | Skr1.08 | x |
| 2020-12-31 | Skr3.27 | Skr1.08 | x |
| 2021-12-31 | Skr1.34 | Skr1.08 | x |
| 2022-12-31 | Skr0.52 | Skr1.08 | x |
| 2023-12-31 | Skr0.68 | Skr1.08 | x |
| 2024-12-31 | Skr0.41 | Skr1.08 | x |
Capital Efficiency Dashboard
This dashboard shows how efficiently Ellen AB (publ) 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): -27.37%
- The company may be facing challenges in efficiently utilizing shareholder equity.
- DuPont Analysis Breakdown:
- • Net Profit Margin: -5.50%
- • Asset Turnover: 2.42x
- • Equity Multiplier: 2.06x
- Recent ROE (-27.37%) is above the historical average (-69.66%), indicating improving capital efficiency.
Historical Capital Efficiency Metrics
| Year | Return on Equity | Net Profit Margin | Asset Turnover | Equity Multiplier | Economic Value Added |
|---|---|---|---|---|---|
| 2008 | -124.04% | -144.19% | 0.55x | 1.57x | Skr-11.41 Million |
| 2009 | -118.29% | -123.73% | 0.54x | 1.78x | Skr-10.56 Million |
| 2010 | -38.85% | -52.65% | 0.61x | 1.21x | Skr-9.83 Million |
| 2011 | -36.17% | -28.27% | 0.90x | 1.42x | Skr-6.82 Million |
| 2012 | -13.90% | -12.30% | 0.85x | 1.32x | Skr-4.57 Million |
| 2013 | -65.07% | -53.76% | 0.97x | 1.24x | Skr-10.66 Million |
| 2014 | -34.03% | -27.56% | 0.95x | 1.30x | Skr-6.57 Million |
| 2015 | -33.48% | -19.98% | 1.13x | 1.48x | Skr-4.86 Million |
| 2016 | -115.43% | -32.43% | 1.22x | 2.92x | Skr-6.51 Million |
| 2017 | -78.13% | -56.85% | 0.98x | 1.40x | Skr-9.87 Million |
| 2018 | -72.17% | -58.64% | 0.95x | 1.30x | Skr-12.30 Million |
| 2019 | -86.79% | -32.86% | 1.74x | 1.52x | Skr-7.76 Million |
| 2020 | -57.92% | -41.69% | 1.05x | 1.32x | Skr-9.10 Million |
| 2021 | -71.70% | -29.77% | 1.46x | 1.65x | Skr-6.38 Million |
| 2022 | -158.18% | -20.11% | 2.56x | 3.07x | Skr-5.11 Million |
| 2023 | -52.66% | -11.89% | 2.54x | 1.74x | Skr-3.62 Million |
| 2024 | -27.37% | -5.50% | 2.42x | 2.06x | Skr-1.70 Million |
Industry Comparison
This section compares Ellen AB (publ)'s net assets metrics with peer companies in the Household & Personal Products industry.
Industry Context
- Industry: Household & Personal Products
- Average net assets among peers: $16,060,497,207
- Average return on equity (ROE) among peers: 0.39%
Peer Company Comparison
| Company | Net Assets | Return on Equity | Debt-to-Equity | Market Cap |
|---|---|---|---|---|
| Ellen AB (publ) (ELN) | Skr3.58 Million | -124.04% | 1.30x | $1.29 Million |
| Candles Scandinavia AB Series B (CANDLE-B) | $42.47 Million | -29.85% | 1.32x | $35.74 Million |
| Clemondo Group AB (publ) (CLEM) | $75.97 Million | 50.12% | 2.00x | $11.44 Million |
| Duni AB (DUNI) | $2.10 Billion | 12.72% | 0.76x | $429.92 Million |
| Essity AB (publ) (ESSITY-A) | $54.90 Billion | 14.36% | 1.81x | $1.51 Billion |
| Essity AB (publ) (ESSITY-B) | $54.90 Billion | 14.36% | 1.81x | $16.43 Billion |
| Lifeclean International AB (LCLEAN) | $14.74 Million | -71.05% | 0.46x | $2.35 Million |
| Lyko Group A (LYKO-A) | $393.30 Million | 12.03% | 2.19x | $107.09 Million |
About Ellen AB (publ)
Ellen AB (publ) provides pH-balanced intimate health products for women. It offers ellen Probiotic Tampon; ellen pH-Control, a medical device, which is used to measure the vaginal pH at home; ellen Aqua Block Tampon, which is designed to prevent water from entering the vagina during bathing and swimming; and ellen Probiotic cream, a moisturizing and pH-balancing intimate cream that prevents irrit… Read more