Intellego Technologies AB (INT) - Net Assets
Based on the latest financial reports, Intellego Technologies AB (INT) has net assets worth Skr627.47 Million SEK (≈ $67.53 Million USD) as of September 2025. Net assets (also known as shareholders' equity or book value) represent the difference between a company's total assets (Skr830.73 Million ≈ $89.40 Million USD) and total liabilities (Skr203.26 Million ≈ $21.87 Million 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 Intellego Technologies AB liquidity resilience to evaluate the company's liquid asset resilience ratio.
Key Net Assets Metrics
| Metric | Value |
|---|---|
| Current Net Assets | Skr627.47 Million |
| % of Total Assets | 75.53% |
| Annual Growth Rate | -27.87% |
| 5-Year Change | 6727.27% |
| 10-Year Change | N/A |
| Growth Volatility | 244.97 |
Intellego Technologies AB - Net Assets Trend (2016–2024)
This chart illustrates how Intellego Technologies AB's net assets have evolved over time, based on quarterly financial data. Also explore Intellego Technologies AB balance sheet assets for the complete picture of this company's asset base.
Annual Net Assets for Intellego Technologies AB (2016–2024)
The table below shows the annual net assets of Intellego Technologies AB from 2016 to 2024. For live valuation and market cap data, see Intellego Technologies AB market cap and net worth.
| Year | Net Assets | Change |
|---|---|---|
| 2024-12-31 | Skr296.17 Million ≈ $31.87 Million |
+95.85% |
| 2023-12-31 | Skr151.22 Million ≈ $16.27 Million |
+669.91% |
| 2022-12-31 | Skr19.64 Million ≈ $2.11 Million |
+15.92% |
| 2021-12-31 | Skr16.94 Million ≈ $1.82 Million |
+290.60% |
| 2020-12-31 | Skr4.34 Million ≈ $466.84K |
+329.62% |
| 2019-12-31 | Skr1.01 Million ≈ $108.66K |
-100.00% |
| 2018-12-31 | Skr23.67 Billion ≈ $2.55 Billion |
+5.48% |
| 2017-12-31 | Skr22.44 Billion ≈ $2.41 Billion |
+454.93% |
| 2016-12-31 | Skr4.04 Billion ≈ $435.09 Million |
-- |
Equity Component Analysis
This analysis shows how different components contribute to Intellego Technologies 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 96.9% over the analyzed period, potentially due to dividend distributions or operating losses.
Current Equity Component Breakdown (December 2024)
| Component | Amount | Percentage |
|---|---|---|
| Retained Earnings | Skr98.40 Million | 33.23% |
| Common Stock | Skr1.05 Million | 0.35% |
| Other Comprehensive Income | Skr10.31 Million | 3.48% |
| Other Components | Skr186.41 Million | 62.94% |
| Total Equity | Skr296.17 Million | 100.00% |
Intellego Technologies AB Competitors by Market Cap
The table below lists competitors of Intellego Technologies AB ranked by their market capitalization.
| Company | Market Cap |
|---|---|
|
Quercus TFI SA
WAR:QRS
|
$157.10 Million |
|
Karyopharm Therapeutics Inc
NASDAQ:KPTI
|
$157.11 Million |
|
Ordinary Fully Paid Deferred Settlement
AU:BTRDA
|
$157.16 Million |
|
Sermsang Power Corporation Public Company Limited
BK:SSP
|
$157.24 Million |
|
TIZIANA LIFE SCIENCES LTD
F:0RP
|
$157.03 Million |
|
Payton -L
TA:PAYT
|
$157.03 Million |
|
SKP Resources Bhd
KLSE:7155
|
$156.90 Million |
|
Sebo Manufacturing Engineering & Construction Corp
KQ:011560
|
$156.86 Million |
Equity Growth Attribution
This analysis shows how different factors contributed to changes in Intellego Technologies AB's equity between the two most recent reporting periods.
Equity Growth Insights
- From 2023 to 2024, total equity changed from 151,218,000 to 296,166,000, a change of 144,948,000 (95.9%).
- Net income of 68,416,000 contributed positively to equity growth.
- Share repurchases of 63,000,000 reduced equity.
- New share issuances of 66,480,000 increased equity.
- Other comprehensive income increased equity by 11,612,000.
- Other factors increased equity by 61,440,000.
Equity Change Factors (2023 to 2024)
| Factor | Impact | Contribution |
|---|---|---|
| Net Income | Skr68.42 Million | +23.1% |
| Share Repurchases | Skr63.00 Million | -21.27% |
| Share Issuances | Skr66.48 Million | +22.45% |
| Other Comprehensive Income | Skr11.61 Million | +3.92% |
| Other Changes | Skr61.44 Million | +20.75% |
| Total Change | Skr- | 95.85% |
Book Value vs Market Value Analysis
This analysis compares Intellego Technologies 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: 4.31x
- The company is trading at a significant premium to its book value, suggesting the market values its earnings potential, brand, or other intangibles highly.
- The price-to-book ratio has increased from 0.83x to 4.31x over the analyzed period, suggesting growing market confidence.
Historical Price-to-Book Ratios
| Date | Book Value per Share | Market Price | P/B Ratio |
|---|---|---|---|
| 2016-12-31 | Skr55.88 | Skr46.55 | x |
| 2017-12-31 | Skr170.56 | Skr46.55 | x |
| 2018-12-31 | Skr180.26 | Skr46.55 | x |
| 2019-12-31 | Skr0.06 | Skr46.55 | x |
| 2020-12-31 | Skr0.25 | Skr46.55 | x |
| 2021-12-31 | Skr0.86 | Skr46.55 | x |
| 2022-12-31 | Skr1.00 | Skr46.55 | x |
| 2023-12-31 | Skr5.86 | Skr46.55 | x |
| 2024-12-31 | Skr10.79 | Skr46.55 | x |
Capital Efficiency Dashboard
This dashboard shows how efficiently Intellego Technologies 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): 23.10%
- The company demonstrates strong efficiency in generating profits from shareholder equity.
- DuPont Analysis Breakdown:
- • Net Profit Margin: 25.79%
- • Asset Turnover: 0.64x
- • Equity Multiplier: 1.40x
- Recent ROE (23.10%) is above the historical average (-18.67%), indicating improving capital efficiency.
Historical Capital Efficiency Metrics
| Year | Return on Equity | Net Profit Margin | Asset Turnover | Equity Multiplier | Economic Value Added |
|---|---|---|---|---|---|
| 2016 | 36.06% | 24.84% | 0.41x | 3.56x | Skr1.05 Billion |
| 2017 | 6.69% | 15.91% | 0.14x | 3.02x | Skr-742.60 Million |
| 2018 | 8.18% | 14.40% | 0.18x | 3.21x | Skr-430.60 Million |
| 2019 | -282.97% | -376.97% | 0.37x | 2.05x | Skr-2.96 Million |
| 2020 | 75.56% | 43.96% | 1.26x | 1.36x | Skr2.84 Million |
| 2021 | -23.38% | -43.31% | 0.48x | 1.13x | Skr-5.66 Million |
| 2022 | -50.72% | -17.24% | 0.32x | 9.34x | Skr-11.93 Million |
| 2023 | 39.42% | 31.96% | 0.74x | 1.67x | Skr44.48 Million |
| 2024 | 23.10% | 25.79% | 0.64x | 1.40x | Skr38.80 Million |
Industry Comparison
This section compares Intellego Technologies AB's net assets metrics with peer companies in the Electrical Equipment & Parts industry.
Industry Context
- Industry: Electrical Equipment & Parts
- Average net assets among peers: $362,435,571
- Average return on equity (ROE) among peers: -132.70%
Peer Company Comparison
| Company | Net Assets | Return on Equity | Debt-to-Equity | Market Cap |
|---|---|---|---|---|
| Intellego Technologies AB (INT) | Skr627.47 Million | 36.06% | 0.32x | $157.08 Million |
| AQ Group AB (AQ) | $1.46 Billion | 16.08% | 0.67x | $2.16 Billion |
| Ctek AB (CTEK) | $179.80 Million | 20.63% | 6.69x | $119.74 Million |
| Fagerhult AB (FAG) | $411.70 Million | 22.44% | 0.77x | $421.27 Million |
| Ferroamp Elektronik AB (FERRO) | $161.92 Million | -33.61% | 0.46x | $39.59 Million |
| Garo AB (GARO) | $296.20 Million | 27.92% | 0.91x | $60.91 Million |
| Heliospectra publ AB (HELIO) | $8.03 Million | -746.62% | 6.02x | $6.75 Million |
| Powercell Sweden (PCELL) | $16.20 Million | -235.77% | 2.94x | $163.23 Million |
About Intellego Technologies AB
Intellego Technologies AB manufactures and sells ultraviolet indicators in Sweden, the United Kingdom, the United States, Europe, China, and internationally. The company offers disinfection, hardening, and development projects and other products. The company was incorporated in 2011 and is based in Solna, Sweden.