LL Lucky Games publ AB (LADYLU) - Net Assets
Based on the latest financial reports, LL Lucky Games publ AB (LADYLU) has net assets worth Skr37.32 Million SEK (≈ $4.02 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 (Skr79.36 Million ≈ $8.54 Million USD) and total liabilities (Skr42.04 Million ≈ $4.52 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. Read LADYLU total debt and obligations for a breakdown of total debt and financial obligations.
Key Net Assets Metrics
| Metric | Value |
|---|---|
| Current Net Assets | Skr37.32 Million |
| % of Total Assets | 47.03% |
| Annual Growth Rate | N/A |
| 5-Year Change | 1290.1% |
| 10-Year Change | N/A |
| Growth Volatility | 399.19 |
LL Lucky Games publ AB - Net Assets Trend (2019–2024)
This chart illustrates how LL Lucky Games publ AB's net assets have evolved over time, based on quarterly financial data. Also explore LL Lucky Games publ AB total assets for the complete picture of this company's asset base.
Annual Net Assets for LL Lucky Games publ AB (2019–2024)
The table below shows the annual net assets of LL Lucky Games publ AB from 2019 to 2024. For live valuation and market cap data, see market value of LL Lucky Games publ AB.
| Year | Net Assets | Change |
|---|---|---|
| 2024-12-31 | Skr37.28 Million ≈ $4.01 Million |
+1.15% |
| 2023-12-31 | Skr36.85 Million ≈ $3.97 Million |
+942.00% |
| 2022-12-31 | Skr3.54 Million ≈ $380.63K |
+163.91% |
| 2021-12-31 | Skr1.34 Million ≈ $144.23K |
-50.03% |
| 2020-12-31 | Skr2.68 Million ≈ $288.61K |
+511.26% |
| 2019-12-31 | Skr-652.10K ≈ $-70.18K |
-- |
Equity Component Analysis
This analysis shows how different components contribute to LL Lucky Games publ 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 15014307900.0% over the analyzed period, potentially due to dividend distributions or operating losses.
Current Equity Component Breakdown (December 2024)
| Component | Amount | Percentage |
|---|---|---|
| Common Stock | Skr9.79 Million | 26.26% |
| Other Components | Skr178.79 Million | 479.58% |
| Total Equity | Skr37.28 Million | 100.00% |
LL Lucky Games publ AB Competitors by Market Cap
The table below lists competitors of LL Lucky Games publ AB ranked by their market capitalization.
| Company | Market Cap |
|---|---|
|
Lion Forest Industries Bhd
KLSE:8486
|
$18.02 Million |
|
JERICHO OIL
F:JLM
|
$18.02 Million |
|
Rodrigo Tekstil Sanayi ve Ticaret AS
IS:RODRG
|
$18.06 Million |
|
Alpha Microelectronics
TWO:8024
|
$18.07 Million |
|
Salee Industry Public Company Limited
BK:SALEE
|
$18.01 Million |
|
Superhouse Limited
NSE:SUPERHOUSE
|
$18.01 Million |
|
Trust Finance Indonesia Tbk
JK:TRUS
|
$18.00 Million |
|
OPTIMI HEALTH CORP.
F:8BN
|
$17.99 Million |
Equity Growth Attribution
This analysis shows how different factors contributed to changes in LL Lucky Games publ AB's equity between the two most recent reporting periods.
Equity Growth Insights
- From 2023 to 2024, total equity changed from 36,855,000 to 37,280,000, a change of 425,000 (1.2%).
- Net loss of 22,130,000 reduced equity.
- New share issuances of 21,298,000 increased equity.
- Other comprehensive income decreased equity by 39,404,000.
- Other factors increased equity by 40,661,000.
Equity Change Factors (2023 to 2024)
| Factor | Impact | Contribution |
|---|---|---|
| Net Income | Skr-22.13 Million | -59.36% |
| Share Issuances | Skr21.30 Million | +57.13% |
| Other Comprehensive Income | Skr-39.40 Million | -105.7% |
| Other Changes | Skr40.66 Million | +109.07% |
| Total Change | Skr- | 1.15% |
Book Value vs Market Value Analysis
This analysis compares LL Lucky Games publ 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: 4.49x
- The company is trading at a significant premium to its book value, suggesting the market values its earnings potential, brand, or other intangibles highly.
Historical Price-to-Book Ratios
| Date | Book Value per Share | Market Price | P/B Ratio |
|---|---|---|---|
| 2019-12-31 | Skr-0.03 | Skr0.58 | x |
| 2020-12-31 | Skr0.08 | Skr0.58 | x |
| 2021-12-31 | Skr0.04 | Skr0.58 | x |
| 2022-12-31 | Skr0.07 | Skr0.58 | x |
| 2023-12-31 | Skr0.32 | Skr0.58 | x |
| 2024-12-31 | Skr0.13 | Skr0.58 | x |
Capital Efficiency Dashboard
This dashboard shows how efficiently LL Lucky Games publ 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): -59.36%
- The company may be facing challenges in efficiently utilizing shareholder equity.
- DuPont Analysis Breakdown:
- • Net Profit Margin: -24.04%
- • Asset Turnover: 1.12x
- • Equity Multiplier: 2.20x
- Recent ROE (-59.36%) is above the historical average (-528.76%), indicating improving capital efficiency.
Historical Capital Efficiency Metrics
| Year | Return on Equity | Net Profit Margin | Asset Turnover | Equity Multiplier | Economic Value Added |
|---|---|---|---|---|---|
| 2019 | 0.00% | 0.00% | 0.00x | 0.00x | Skr-2.70 Million |
| 2020 | -160.93% | -5732.21% | 0.03x | 1.12x | Skr-4.58 Million |
| 2021 | -1593.62% | -1108.67% | 0.09x | 15.94x | Skr-21.49 Million |
| 2022 | -1182.54% | -833.64% | 0.21x | 6.91x | Skr-42.18 Million |
| 2023 | -176.10% | -224.85% | 0.40x | 1.98x | Skr-68.59 Million |
| 2024 | -59.36% | -24.04% | 1.12x | 2.20x | Skr-25.86 Million |
Industry Comparison
This section compares LL Lucky Games publ AB's net assets metrics with peer companies in the Electronic Gaming & Multimedia industry.
Industry Context
- Industry: Electronic Gaming & Multimedia
- Average net assets among peers: $3,263,877,529
- Average return on equity (ROE) among peers: -125.84%
Peer Company Comparison
| Company | Net Assets | Return on Equity | Debt-to-Equity | Market Cap |
|---|---|---|---|---|
| LL Lucky Games publ AB (LADYLU) | Skr37.32 Million | 0.00% | 1.13x | $18.02 Million |
| Enad Global 7 AB (EG7) | $2.64 Million | 16.53% | 1.35x | $159.05 Million |
| Embracer Group AB (publ) (EMBRAC-B) | $27.17 Billion | 1.06% | 0.24x | $1.45 Billion |
| Flexion Mobile PLC (FLEXM) | $2.21 Million | -28.92% | 0.41x | $17.69 Million |
| Fragbite Group AB (FRAG) | $80.89 Million | -159.45% | 1.39x | $5.56 Million |
| Fsport AB (FSPORT) | $3.21 Million | -697.11% | 2.97x | $1.78 Million |
| G5 Entertainment publ AB (G5EN) | $104.36 Million | 6.53% | 0.41x | $47.35 Million |
| GiG Software PLC (GIG-SDB) | $20.92 Million | -309.23% | 5.46x | $35.93 Million |
| MAG Interactive AB (publ) (MAGI) | $94.06 Million | 41.50% | 0.35x | $22.52 Million |
| Modern Times Group Mtg AB (MTG-A) | $1.90 Billion | -3.50% | 2.25x | $5.19 Million |
About LL Lucky Games publ AB
Embark Group AB (publ) engages in the design and development of games. The company offers slot, casual casino, and bespoke games. The company was formerly known as LL Lucky Games AB (publ) and changed its name to Embark Group AB (publ) in July 2024. Embark Group AB (publ)was incorporated in 2019 and is based in Stockholm, Sweden.