LN Future Invest AB (publ)
LN Future Invest AB (publ) provides pH-balanced intimate health products for women. It offers ellen Probiotic Tampon; ellen pH-Control, a medical device, which is used to measure the vaginal pH at home; ellen Aqua Block Tampon, which is designed to prevent water from entering the vagina during bathing and swimming; and ellen Probiotic cream, a moisturizing and pH-balancing intimate cream that pre… Read more
LN Future Invest AB (publ) (LNFI) - Net Assets
Latest net assets as of June 2025: Skr3.58 Million SEK
Based on the latest financial reports, LN Future Invest AB (publ) (LNFI) has net assets worth Skr3.58 Million SEK as of June 2025.
Net assets (also known as shareholders' equity or book value) represent the difference between a company's total assets (Skr8.25 Million) and total liabilities (Skr4.67 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 | Skr3.58 Million |
| % of Total Assets | 43.42% |
| Annual Growth Rate | -16.54% |
| 5-Year Change | N/A |
| 10-Year Change | N/A |
| Growth Volatility | 64.02 |
LN Future Invest AB (publ) - Net Assets Trend (2021–2024)
This chart illustrates how LN Future Invest 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 LN Future Invest AB (publ) (2021–2024)
The table below shows the annual net assets of LN Future Invest AB (publ) from 2021 to 2024.
| Year | Net Assets | Change |
|---|---|---|
| 2024-12-31 | Skr4.54 Million | -21.49% |
| 2023-12-31 | Skr5.78 Million | +90.13% |
| 2022-12-31 | Skr3.04 Million | -61.06% |
| 2021-12-31 | Skr7.81 Million | -- |
Equity Component Analysis
This analysis shows how different components contribute to LN Future Invest 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 decreased by 111.4% over the analyzed period, potentially due to dividend distributions or operating losses.
Current Equity Component Breakdown (December 2024)
| Component | Amount | Percentage |
|---|---|---|
| Other Components | Skr5.03 Million | 110.93% |
| Total Equity | Skr4.54 Million | 100.00% |
LN Future Invest AB (publ) Competitors by Market Cap
The table below lists competitors of LN Future Invest AB (publ) ranked by their market capitalization.
| Company | Market Cap |
|---|---|
|
RHEPA
PINK:RHEPA
|
$377.56K |
|
XPPE
F:XPPE
|
$378.12K |
|
Lobe Sciences Ltd
OTCQB:LOBEF
|
$378.13K |
|
TUGA Innovations Inc
PINK:TUGAF
|
$378.23K |
|
FRESNILLO
BE:FNL
|
$377.32K |
|
Korea Airport Service Co. Ltd.
KQ:005430
|
$377.25K |
|
CIMPRESS (7VP.SG)
STU:7VP
|
$377.04K |
|
Formuepleje Mix Medium
CO:FPIMME
|
$376.94K |
Equity Growth Attribution
This analysis shows how different factors contributed to changes in LN Future Invest AB (publ)'s equity between the two most recent reporting periods.
Equity Growth Insights
- From 2023 to 2024, total equity changed from 5,779,023 to 4,536,955, a change of -1,242,068 (-21.5%).
- Net loss of 1,242,068 reduced equity.
Equity Change Factors (2023 to 2024)
| Factor | Impact | Contribution |
|---|---|---|
| Net Income | Skr-1.24 Million | -27.38% |
| Total Change | Skr- | -21.49% |
Book Value vs Market Value Analysis
This analysis compares LN Future Invest 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: 2.26x
- The company is trading above its book value, indicating the market recognizes value beyond its reported assets.
- The price-to-book ratio has increased from 0.69x to 2.26x over the analyzed period, suggesting growing market confidence.
Historical Price-to-Book Ratios
| Date | Book Value per Share | Market Price | P/B Ratio |
|---|---|---|---|
| 2021-12-31 | Skr1.34 | Skr0.93 | x |
| 2022-12-31 | Skr0.52 | Skr0.93 | x |
| 2023-12-31 | Skr0.52 | Skr0.93 | x |
| 2024-12-31 | Skr0.41 | Skr0.93 | x |
Capital Efficiency Dashboard
This dashboard shows how efficiently LN Future Invest 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): -27.38%
- The company may be facing challenges in efficiently utilizing shareholder equity.
- DuPont Analysis Breakdown:
- • Net Profit Margin: -5.50%
- • Asset Turnover: 2.42x
- • Equity Multiplier: 2.06x
- Recent ROE (-27.38%) is above the historical average (-77.14%), indicating improving capital efficiency.
Historical Capital Efficiency Metrics
| Year | Return on Equity | Net Profit Margin | Asset Turnover | Equity Multiplier | Economic Value Added |
|---|---|---|---|---|---|
| 2021 | -71.70% | -29.77% | 1.46x | 1.65x | Skr-6.38 Million |
| 2022 | -156.82% | -19.94% | 2.56x | 3.07x | Skr-5.07 Million |
| 2023 | -52.66% | -11.89% | 2.54x | 1.74x | Skr-3.62 Million |
| 2024 | -27.38% | -5.50% | 2.42x | 2.06x | Skr-1.70 Million |
Industry Comparison
This section compares LN Future Invest AB (publ)'s net assets metrics with peer companies in the Household & Personal Products industry.
Industry Context
- Industry: Household & Personal Products
- Average net assets among peers: $376,018,321
- Average return on equity (ROE) among peers: -0.12%
Peer Company Comparison
| Company | Net Assets | Return on Equity | Debt-to-Equity | Market Cap |
|---|---|---|---|---|
| LN Future Invest AB (publ) (LNFI) | Skr3.58 Million | -71.70% | 1.30x | $377.40K |
| Candles Scandinavia AB Series B (CANDLE-B) | $13.03 Million | 55.95% | 3.54x | $2.84 Million |
| Clemondo Group AB (publ) (CLEM) | $11.56 Million | 46.09% | 2.02x | $7.47 Million |
| Duni AB (DUNI) | $2.10 Billion | 12.72% | 0.76x | $201.11 Million |
| Ellen AB (publ) (ELN) | $14.21 Million | -65.07% | 0.24x | $248.28K |
| Lifeclean International AB (LCLEAN) | $12.26 Million | -55.78% | 0.72x | $1.17 Million |
| Lyko Group A (LYKO-A) | $106.05 Million | 5.39% | 3.29x | $90.20 Million |