Inission AB (publ)
Inission AB (publ), together with its subsidiaries, engages in the supply of tailored manufacturing services and products in the field of industrial electronics and mechanics. It operates through Inission EMS and Enedo OEM segments. The company offers contract manufacturing of electronics and mechanical products under the Inission brand, which covers the entire product lifecycle, such as design, … Read more
Inission AB (publ) (INISS-B) - Net Assets
Latest net assets as of September 2025: Skr685.60 Million SEK
Based on the latest financial reports, Inission AB (publ) (INISS-B) has net assets worth Skr685.60 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 (Skr1.80 Billion) and total liabilities (Skr1.11 Billion). 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 | Skr685.60 Million |
| % of Total Assets | 38.12% |
| Annual Growth Rate | 24.74% |
| 5-Year Change | 148.53% |
| 10-Year Change | 654.8% |
| Growth Volatility | 29.42 |
Inission AB (publ) - Net Assets Trend (2011–2024)
This chart illustrates how Inission AB (publ)'s net assets have evolved over time, based on quarterly financial data. Explore and compare other companies by net assets.
Annual Net Assets for Inission AB (publ) (2011–2024)
The table below shows the annual net assets of Inission AB (publ) from 2011 to 2024.
| Year | Net Assets | Change |
|---|---|---|
| 2024-12-31 | Skr669.90 Million | +10.72% |
| 2023-12-31 | Skr605.02 Million | +42.59% |
| 2022-12-31 | Skr424.31 Million | +59.84% |
| 2021-12-31 | Skr265.47 Million | -1.51% |
| 2020-12-31 | Skr269.54 Million | +89.47% |
| 2019-12-31 | Skr142.26 Million | +28.09% |
| 2018-12-31 | Skr111.07 Million | +40.77% |
| 2017-12-31 | Skr78.90 Million | +34.08% |
| 2016-12-31 | Skr58.84 Million | -33.70% |
| 2015-12-31 | Skr88.75 Million | +46.83% |
| 2014-12-31 | Skr60.44 Million | +9.28% |
| 2013-12-31 | Skr55.31 Million | +33.31% |
| 2012-12-31 | Skr41.49 Million | +9.67% |
| 2011-12-31 | Skr37.83 Million | -- |
Equity Component Analysis
This analysis shows how different components contribute to Inission 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 grown by 1505.1% over the analyzed period, indicating profitable operations and earnings retention.
Current Equity Component Breakdown (December 2024)
| Component | Amount | Percentage |
|---|---|---|
| Retained Earnings | Skr358.70 Million | 53.73% |
| Common Stock | Skr900.00K | 0.13% |
| Other Comprehensive Income | Skr15.40 Million | 2.31% |
| Other Components | Skr292.60 Million | 43.83% |
| Total Equity | Skr667.60 Million | 100.00% |
Inission AB (publ) Competitors by Market Cap
The table below lists competitors of Inission AB (publ) ranked by their market capitalization.
| Company | Market Cap |
|---|---|
|
LHYFE S.A. EO -01
F:F1B
|
$43.38 Million |
|
Globex Mining Enterprises Inc
OTCQX:GLBXF
|
$43.38 Million |
|
KoBioLabs Inc
KQ:348150
|
$43.39 Million |
|
Clal Insurance Enterprises Holdings Ltd
TA:CLIS
|
$43.39 Million |
|
Ihlas Gayrimenkul Proje Gelistirme ve Ticaret AS
IS:IHLGM
|
$43.35 Million |
|
Finder Energy Holdings Ltd
AU:FDR
|
$43.34 Million |
|
Jiangxi Chen Guang New Materials Co Ltd
SHG:605399
|
$43.34 Million |
|
Regina Miracle International (Holdings) Limited
F:RMT
|
$43.34 Million |
Equity Growth Attribution
This analysis shows how different factors contributed to changes in Inission AB (publ)'s equity between the two most recent reporting periods.
Equity Growth Insights
- From 2023 to 2024, total equity changed from 603,097,000 to 667,600,000, a change of 64,503,000 (10.7%).
- Net income of 72,400,000 contributed positively to equity growth.
- Dividend payments of 15,500,000 reduced retained earnings.
- Other comprehensive income increased equity by 6,593,001.
Equity Change Factors (2023 to 2024)
| Factor | Impact | Contribution |
|---|---|---|
| Net Income | Skr72.40 Million | +10.84% |
| Dividends Paid | Skr15.50 Million | -2.32% |
| Other Comprehensive Income | Skr6.59 Million | +0.99% |
| Other Changes | Skr1.01 Million | +0.15% |
| Total Change | Skr- | 10.70% |
Book Value vs Market Value Analysis
This analysis compares Inission 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: 1.96x
- The company is trading above its book value, indicating the market recognizes value beyond its reported assets.
- The price-to-book ratio has decreased from 18.71x to 1.96x over the analyzed period, indicating reduced market premium.
Historical Price-to-Book Ratios
| Date | Book Value per Share | Market Price | P/B Ratio |
|---|---|---|---|
| 2011-12-31 | Skr3.15 | Skr59.00 | x |
| 2012-12-31 | Skr3.46 | Skr59.00 | x |
| 2013-12-31 | Skr4.61 | Skr59.00 | x |
| 2014-12-31 | Skr5.04 | Skr59.00 | x |
| 2015-12-31 | Skr6.03 | Skr59.00 | x |
| 2016-12-31 | Skr3.97 | Skr59.00 | x |
| 2017-12-31 | Skr5.33 | Skr59.00 | x |
| 2018-12-31 | Skr7.45 | Skr59.00 | x |
| 2019-12-31 | Skr9.55 | Skr59.00 | x |
| 2020-12-31 | Skr16.98 | Skr59.00 | x |
| 2021-12-31 | Skr14.66 | Skr59.00 | x |
| 2022-12-31 | Skr21.89 | Skr59.00 | x |
| 2023-12-31 | Skr28.26 | Skr59.00 | x |
| 2024-12-31 | Skr30.03 | Skr59.00 | x |
Capital Efficiency Dashboard
This dashboard shows how efficiently Inission 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): 10.84%
- The company shows good efficiency in utilizing shareholder equity.
- DuPont Analysis Breakdown:
- • Net Profit Margin: 3.37%
- • Asset Turnover: 1.25x
- • Equity Multiplier: 2.57x
- Recent ROE (10.84%) is below the historical average (20.91%), suggesting potential challenges in capital efficiency.
Historical Capital Efficiency Metrics
| Year | Return on Equity | Net Profit Margin | Asset Turnover | Equity Multiplier | Economic Value Added |
|---|---|---|---|---|---|
| 2011 | 59.07% | 9.86% | 2.02x | 2.96x | Skr18.56 Million |
| 2012 | 23.46% | 4.76% | 1.56x | 3.17x | Skr5.58 Million |
| 2013 | 26.10% | 5.80% | 1.59x | 2.82x | Skr8.90 Million |
| 2014 | 13.13% | 3.18% | 1.73x | 2.39x | Skr1.89 Million |
| 2015 | 14.27% | 4.52% | 1.47x | 2.14x | Skr3.79 Million |
| 2016 | 31.46% | 3.52% | 1.57x | 5.68x | Skr12.63 Million |
| 2017 | 25.09% | 2.78% | 1.85x | 4.89x | Skr11.91 Million |
| 2018 | 27.21% | 4.06% | 1.54x | 4.37x | Skr18.98 Million |
| 2019 | 26.35% | 3.80% | 2.06x | 3.37x | Skr23.10 Million |
| 2020 | 10.12% | 2.57% | 2.03x | 1.94x | Skr321.10K |
| 2021 | -3.35% | -0.88% | 1.47x | 2.57x | Skr-35.34 Million |
| 2022 | 13.27% | 2.92% | 1.22x | 3.73x | Skr13.85 Million |
| 2023 | 15.77% | 4.33% | 1.40x | 2.60x | Skr34.80 Million |
| 2024 | 10.84% | 3.37% | 1.25x | 2.57x | Skr5.64 Million |
Industry Comparison
This section compares Inission AB (publ)'s net assets metrics with peer companies in the Industrial Distribution industry.
Industry Context
- Industry: Industrial Distribution
- Average net assets among peers: $997,161,714
- Average return on equity (ROE) among peers: 12.40%
Peer Company Comparison
| Company | Net Assets | Return on Equity | Debt-to-Equity | Market Cap |
|---|---|---|---|---|
| Inission AB (publ) (INISS-B) | Skr685.60 Million | 59.07% | 1.62x | $43.37 Million |
| Alligo AB Series B (ALLIGO-B) | $3.41 Billion | 14.09% | 1.45x | $332.94 Million |
| Beijer Ref AB (publ) (BEIJ-B) | $404.89 Million | 9.62% | 1.22x | $4.68 Billion |
| Bufab Holding AB (BUFAB) | $363.40 Million | -15.30% | 4.59x | $1.26 Billion |
| Ferronordic AB (publ) (FNM) | $890.34 Million | 28.17% | 2.34x | $15.24 Million |
| Indutrade AB (INDT) | $688.00 Million | 16.72% | 1.42x | $5.01 Billion |
| Momentum Group AB (publ) (MMGR-B) | $656.00 Million | 25.91% | 1.84x | $205.25 Million |
| OEM International AB (publ) (OEM-B) | $564.50 Million | 7.62% | 0.62x | $989.11 Million |