Instalco Intressenter AB
Instalco AB (publ) provides installation services in the electrical, heating and plumbing, ventilation, technical consulting, and industrial areas in Sweden and rest of the Nordics. The company engages in the construction, planning, and assembly of electrical systems; alarms and monitoring; data network and control of technical equipment; energy optimization; charging posts for electric vehicles;… Read more
Instalco Intressenter AB (INSTAL) - Net Assets
Latest net assets as of December 2025: Skr3.40 Billion SEK
Based on the latest financial reports, Instalco Intressenter AB (INSTAL) has net assets worth Skr3.40 Billion SEK as of December 2025.
Net assets (also known as shareholders' equity or book value) represent the difference between a company's total assets (Skr10.27 Billion) and total liabilities (Skr6.87 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 | Skr3.40 Billion |
| % of Total Assets | 33.1% |
| Annual Growth Rate | 21.68% |
| 5-Year Change | 35.87% |
| 10-Year Change | 514.02% |
| Growth Volatility | 33.47 |
Instalco Intressenter AB - Net Assets Trend (2014–2025)
This chart illustrates how Instalco Intressenter 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 Instalco Intressenter AB (2014–2025)
The table below shows the annual net assets of Instalco Intressenter AB from 2014 to 2025.
| Year | Net Assets | Change |
|---|---|---|
| 2025-12-31 | Skr3.40 Billion | +0.47% |
| 2024-12-31 | Skr3.38 Billion | -0.24% |
| 2023-12-31 | Skr3.39 Billion | +7.55% |
| 2022-12-31 | Skr3.15 Billion | +26.03% |
| 2021-12-31 | Skr2.50 Billion | +26.83% |
| 2020-12-31 | Skr1.97 Billion | +32.88% |
| 2019-12-31 | Skr1.48 Billion | +38.69% |
| 2018-12-31 | Skr1.07 Billion | +34.93% |
| 2017-12-31 | Skr793.00 Million | +43.30% |
| 2016-12-31 | Skr553.40 Million | +107.72% |
| 2015-12-31 | Skr266.42 Million | -32.13% |
| 2014-12-31 | Skr392.54 Million | -- |
Equity Component Analysis
This analysis shows how different components contribute to Instalco Intressenter 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 grown by 214293600000.0% over the analyzed period, indicating profitable operations and earnings retention.
Current Equity Component Breakdown (December 2025)
| Component | Amount | Percentage |
|---|---|---|
| Retained Earnings | Skr2.11 Billion | 65.37% |
| Common Stock | Skr1.00 Million | 0.03% |
| Other Components | Skr1.12 Billion | 34.60% |
| Total Equity | Skr3.23 Billion | 100.00% |
Instalco Intressenter AB Competitors by Market Cap
The table below lists competitors of Instalco Intressenter AB ranked by their market capitalization.
| Company | Market Cap |
|---|---|
|
Sansiri Public Company Limited
BK:SIRI-R
|
$662.14 Million |
|
Hunan Keli Motor Co Ltd
SHE:002892
|
$662.42 Million |
|
Hongrun Construction Group Co Ltd
SHE:002062
|
$662.62 Million |
|
C&C Group plc
PINK:CCGPY
|
$663.00 Million |
|
Basilea Pharmaceutica AG
PINK:BPMUF
|
$661.96 Million |
|
HBL Power Systems Limited
NSE:HBLPOWER
|
$661.89 Million |
|
Gambol Pet Group Co Ltd Class A
SHE:301498
|
$661.70 Million |
|
NORBIT ASA NK-1
F:4NK
|
$661.62 Million |
Equity Growth Attribution
This analysis shows how different factors contributed to changes in Instalco Intressenter AB's equity between the two most recent reporting periods.
Equity Growth Insights
- From 2024 to 2025, total equity changed from 3,209,000,000 to 3,228,000,000, a change of 19,000,000 (0.6%).
- Net income of 343,000,000 contributed positively to equity growth.
- Dividend payments of 183,000,000 reduced retained earnings.
- Share repurchases of 2,000,000 reduced equity.
- Other comprehensive income decreased equity by 10,000,000.
- Other factors decreased equity by 129,000,000.
Equity Change Factors (2024 to 2025)
| Factor | Impact | Contribution |
|---|---|---|
| Net Income | Skr343.00 Million | +10.63% |
| Dividends Paid | Skr183.00 Million | -5.67% |
| Share Repurchases | Skr2.00 Million | -0.06% |
| Other Comprehensive Income | Skr-10.00 Million | -0.31% |
| Other Changes | Skr-129.00 Million | -4.0% |
| Total Change | Skr- | 0.59% |
Book Value vs Market Value Analysis
This analysis compares Instalco Intressenter 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: 2.65x
- 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 19.66x to 2.65x over the analyzed period, indicating reduced market premium.
Historical Price-to-Book Ratios
| Date | Book Value per Share | Market Price | P/B Ratio |
|---|---|---|---|
| 2014-12-31 | Skr1.63 | Skr31.96 | x |
| 2015-12-31 | Skr1.10 | Skr31.96 | x |
| 2016-12-31 | Skr2.29 | Skr31.96 | x |
| 2017-12-31 | Skr3.28 | Skr31.96 | x |
| 2018-12-31 | Skr4.39 | Skr31.96 | x |
| 2019-12-31 | Skr5.85 | Skr31.96 | x |
| 2020-12-31 | Skr7.56 | Skr31.96 | x |
| 2021-12-31 | Skr9.36 | Skr31.96 | x |
| 2022-12-31 | Skr11.09 | Skr31.96 | x |
| 2023-12-31 | Skr12.07 | Skr31.96 | x |
| 2024-12-31 | Skr12.15 | Skr31.96 | x |
| 2025-12-31 | Skr12.06 | Skr31.96 | x |
Capital Efficiency Dashboard
This dashboard shows how efficiently Instalco Intressenter 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): 10.63%
- The company shows good efficiency in utilizing shareholder equity.
- DuPont Analysis Breakdown:
- • Net Profit Margin: 2.52%
- • Asset Turnover: 1.32x
- • Equity Multiplier: 3.18x
- Recent ROE (10.63%) is below the historical average (17.06%), suggesting potential challenges in capital efficiency.
Historical Capital Efficiency Metrics
| Year | Return on Equity | Net Profit Margin | Asset Turnover | Equity Multiplier | Economic Value Added |
|---|---|---|---|---|---|
| 2014 | -6.17% | -5.60% | 0.65x | 1.69x | Skr-63.49 Million |
| 2015 | 12.79% | 2.49% | 1.41x | 3.63x | Skr7.44 Million |
| 2016 | 25.30% | 4.91% | 1.87x | 2.76x | Skr84.66 Million |
| 2017 | 21.56% | 5.49% | 1.36x | 2.90x | Skr91.70 Million |
| 2018 | 23.27% | 5.64% | 1.54x | 2.69x | Skr142.00 Million |
| 2019 | 24.97% | 6.50% | 1.36x | 2.82x | Skr221.80 Million |
| 2020 | 23.27% | 6.40% | 1.36x | 2.67x | Skr260.00 Million |
| 2021 | 22.00% | 6.14% | 1.17x | 3.06x | Skr297.80 Million |
| 2022 | 17.66% | 4.31% | 1.26x | 3.25x | Skr225.60 Million |
| 2023 | 18.74% | 4.21% | 1.33x | 3.34x | Skr280.30 Million |
| 2024 | 10.75% | 2.52% | 1.33x | 3.21x | Skr24.10 Million |
| 2025 | 10.63% | 2.52% | 1.32x | 3.18x | Skr20.20 Million |
Industry Comparison
This section compares Instalco Intressenter AB's net assets metrics with peer companies in the Engineering & Construction industry.
Industry Context
- Industry: Engineering & Construction
- Average net assets among peers: $1,793,520,107
- Average return on equity (ROE) among peers: 18.29%
Peer Company Comparison
| Company | Net Assets | Return on Equity | Debt-to-Equity | Market Cap |
|---|---|---|---|---|
| Instalco Intressenter AB (INSTAL) | Skr3.40 Billion | -6.17% | 2.02x | $662.14 Million |
| Afry AB (AFRY) | $3.95 Billion | 13.99% | 0.85x | $1.01 Billion |
| Bravida Holding AB (BRAV) | $9.13 Billion | 13.49% | 1.57x | $1.83 Billion |
| Bygg Partner i Dalarna Holding AB (BYGGP) | $125.80 Million | 41.10% | 1.87x | $51.00 Million |
| Fasadgruppen Group AB (FG) | $2.09 Billion | 12.99% | 1.41x | $68.51 Million |
| Hexicon AB (HEXI) | $91.85 Million | -41.39% | 0.28x | $2.92 Million |
| Hifab Group AB Series B (HIFA-B) | $81.67 Million | 12.56% | 1.48x | $4.19 Million |
| Hultström Group B (HULT-B) | $60.21 Million | 21.18% | 1.68x | $3.85 Million |
| Infrea AB (INFREA) | $3.98 Million | 77.94% | 0.11x | $25.13 Million |
| Netel Holding AB (NETEL) | $603.27 Million | 12.75% | 1.50x | $13.47 Million |