HAKI Safety B (HAKI-B) - Net Assets
Based on the latest financial reports, HAKI Safety B (HAKI-B) has net assets worth Skr684.00 Million SEK as of December 2025. Net assets (also known as shareholders' equity or book value) represent the difference between a company's total assets (Skr1.43 Billion) and total liabilities (Skr745.00 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 | Skr684.00 Million |
| % of Total Assets | 47.87% |
| Annual Growth Rate | 7.76% |
| 5-Year Change | 26.74% |
| 10-Year Change | N/A |
| Growth Volatility | 5.25 |
HAKI Safety B - Net Assets Trend (2020–2025)
This chart illustrates how HAKI Safety B's net assets have evolved over time, based on quarterly financial data. Explore and compare other companies by net assets.
Annual Net Assets for HAKI Safety B (2020–2025)
The table below shows the annual net assets of HAKI Safety B from 2020 to 2025.
| Year | Net Assets | Change |
|---|---|---|
| 2025-09-30 | Skr684.00 Million | 0.00% |
| 2024-09-30 | Skr684.00 Million | +6.38% |
| 2023-09-30 | Skr643.00 Million | +5.76% |
| 2022-09-30 | Skr608.00 Million | +12.66% |
| 2021-09-30 | Skr539.70 Million | +14.66% |
| 2020-09-30 | Skr470.70 Million | -- |
Equity Component Analysis
This analysis shows how different components contribute to HAKI Safety B'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 (September 2025)
| Component | Amount | Percentage |
|---|---|---|
| Other Components | Skr684.00 Million | 100.00% |
| Total Equity | Skr684.00 Million | 100.00% |
HAKI Safety B Competitors by Market Cap
The table below lists competitors of HAKI Safety B ranked by their market capitalization.
| Company | Market Cap |
|---|---|
|
Lisata Therapeutics Inc.
NASDAQ:LSTA
|
$40.31 Million |
|
Apexindo Pratama Duta Tbk
JK:APEX
|
$40.31 Million |
|
STEP Energy Services Ltd
PINK:SNVVF
|
$40.32 Million |
|
Ralco Agencies Ltd
TA:RLCO
|
$40.33 Million |
|
ADWYF
PINK:ADWYF
|
$40.28 Million |
|
CYVIZ AS NK 110
F:8P9
|
$40.28 Million |
|
Mentice AB
ST:MNTC
|
$40.26 Million |
|
R.P.P. Infra Projects Limited
NSE:RPPINFRA
|
$40.24 Million |
Equity Growth Attribution
This analysis shows how different factors contributed to changes in HAKI Safety B's equity between the two most recent reporting periods.
Equity Growth Insights
- From 2024 to 2025, total equity changed from 684,000,000 to 684,000,000, a change of 0 (0.0%).
- Net income of 34,000,000 contributed positively to equity growth.
- Dividend payments of 14,000,000 reduced retained earnings.
- Other factors decreased equity by 20,000,000.
Equity Change Factors (2024 to 2025)
| Factor | Impact | Contribution |
|---|---|---|
| Net Income | Skr34.00 Million | +4.97% |
| Dividends Paid | Skr14.00 Million | -2.05% |
| Other Changes | Skr-20.00 Million | -2.92% |
| Total Change | Skr- | 0.00% |
Book Value vs Market Value Analysis
This analysis compares HAKI Safety B'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: 0.79x
- 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 1.12x to 0.79x over the analyzed period, indicating reduced market premium.
Historical Price-to-Book Ratios
| Date | Book Value per Share | Market Price | P/B Ratio |
|---|---|---|---|
| 2020-09-30 | Skr17.22 | Skr19.35 | x |
| 2021-09-30 | Skr19.75 | Skr19.35 | x |
| 2022-09-30 | Skr21.97 | Skr19.35 | x |
| 2023-09-30 | Skr23.23 | Skr19.35 | x |
| 2024-09-30 | Skr24.69 | Skr19.35 | x |
| 2025-09-30 | Skr24.52 | Skr19.35 | x |
Capital Efficiency Dashboard
This dashboard shows how efficiently HAKI Safety B 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): 4.97%
- The company may be facing challenges in efficiently utilizing shareholder equity.
- DuPont Analysis Breakdown:
- • Net Profit Margin: 2.88%
- • Asset Turnover: 0.83x
- • Equity Multiplier: 2.09x
- Recent ROE (4.97%) is below the historical average (7.15%), suggesting potential challenges in capital efficiency.
Historical Capital Efficiency Metrics
| Year | Return on Equity | Net Profit Margin | Asset Turnover | Equity Multiplier | Economic Value Added |
|---|---|---|---|---|---|
| 2020 | -0.13% | -0.10% | 0.88x | 1.42x | Skr-47.67 Million |
| 2021 | 10.77% | 6.73% | 0.88x | 1.82x | Skr4.13 Million |
| 2022 | 11.68% | 6.08% | 0.81x | 2.37x | Skr10.20 Million |
| 2023 | 9.64% | 5.22% | 0.89x | 2.07x | Skr-2.30 Million |
| 2024 | 5.99% | 3.90% | 0.70x | 2.20x | Skr-27.40 Million |
| 2025 | 4.97% | 2.88% | 0.83x | 2.09x | Skr-34.40 Million |
Industry Comparison
This section compares HAKI Safety B's net assets metrics with peer companies in the Metal Fabrication industry.
Industry Context
- Industry: Metal Fabrication
- Average net assets among peers: $178,552,940
- Average return on equity (ROE) among peers: -46.84%
Peer Company Comparison
| Company | Net Assets | Return on Equity | Debt-to-Equity | Market Cap |
|---|---|---|---|---|
| HAKI Safety B (HAKI-B) | Skr684.00 Million | -0.13% | 1.09x | $40.31 Million |
| AGES Industri AB (publ) (AGES-B) | $457.47 Million | 12.75% | 1.28x | $29.00 Million |
| Cell Impact AB (CI) | $2.34 Million | -315.52% | 2.28x | $4.25 Million |
| Nordic Flanges Group AB (NFGAB) | $29.45 Million | -40.85% | 3.44x | $6.22 Million |
| Precomp Solutions AB Series B (PCOM-B) | $27.61 Million | 23.67% | 1.97x | $2.22 Million |
| ProfilGruppen AB (publ) (PROF-B) | $374.40 Million | 21.50% | 1.45x | $78.03 Million |
| Troax Group AB (TROAX) | $180.06 Million | 17.38% | 0.83x | $678.81 Million |
About HAKI Safety B
HAKI Safety AB (publ) provides safety products and solutions for infrastructure, energy, industry, aviation, rail and construction, and civil engineering industries in Europe and North America. The company offers work zone safety products, such as catchfans, barrier systems, fall protection, access platforms, and stairs; system scaffolds products, including system and frame scaffolding, weather p… Read more