EMB Mission Bound AB (publ)
Navigo Invest AB (publ) is a private equity and venture capital firm specializing in buyouts, early stage, later stage, acquisition, growth capital, middle markets, turnaround and mature stage investments. The firm seeks to invest in small and medium-sized companies. The firm seeks to invest in the energy, green tech and clean technology sector, as well as B2B. It primarily focuses on unlisted co… Read more
EMB Mission Bound AB (publ) (NAVIGO-STAM) - Net Assets
Latest net assets as of December 2025: Skr1.26 Billion SEK
Based on the latest financial reports, EMB Mission Bound AB (publ) (NAVIGO-STAM) has net assets worth Skr1.26 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 (Skr1.64 Billion) and total liabilities (Skr376.93 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 | Skr1.26 Billion |
| % of Total Assets | 76.97% |
| Annual Growth Rate | 13.44% |
| 5-Year Change | N/A |
| 10-Year Change | N/A |
| Growth Volatility | 45.78 |
EMB Mission Bound AB (publ) - Net Assets Trend (2021–2025)
This chart illustrates how EMB Mission Bound 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 EMB Mission Bound AB (publ) (2021–2025)
The table below shows the annual net assets of EMB Mission Bound AB (publ) from 2021 to 2025.
| Year | Net Assets | Change |
|---|---|---|
| 2025-12-31 | Skr1.26 Billion | +0.78% |
| 2024-12-31 | Skr1.25 Billion | -17.70% |
| 2023-12-31 | Skr1.52 Billion | +98.80% |
| 2022-12-31 | Skr763.95 Million | +0.42% |
| 2021-12-31 | Skr760.76 Million | -- |
Equity Component Analysis
This analysis shows how different components contribute to EMB Mission Bound 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 433.1% over the analyzed period, potentially due to dividend distributions or operating losses.
Current Equity Component Breakdown (December 2025)
| Component | Amount | Percentage |
|---|---|---|
| Other Components | Skr1.41 Billion | 116.63% |
| Total Equity | Skr1.21 Billion | 100.00% |
EMB Mission Bound AB (publ) Competitors by Market Cap
The table below lists competitors of EMB Mission Bound AB (publ) ranked by their market capitalization.
| Company | Market Cap |
|---|---|
|
Mtag Group Berhad
KLSE:0213
|
$9.73 Million |
|
Cubic Korea Inc
KQ:021650
|
$9.73 Million |
|
Royal Plus PCL
BK:PLUS
|
$9.73 Million |
|
SSH Communications Security Oyj
HE:SSH1V
|
$9.74 Million |
|
Optimi Health Corp
OTCQX:OPTHF
|
$9.73 Million |
|
Tennessee Valley Financial Holdings Inc
PINK:TVLF
|
$9.73 Million |
|
Ostasiatiske Kompagni A/S
CO:OKEAC
|
$9.73 Million |
|
5TH PLANET GAMES DK -50
F:2HG1
|
$9.73 Million |
Equity Growth Attribution
This analysis shows how different factors contributed to changes in EMB Mission Bound AB (publ)'s equity between the two most recent reporting periods.
Equity Growth Insights
- From 2024 to 2025, total equity changed from 1,201,812,000 to 1,212,491,000, a change of 10,679,000 (0.9%).
- Net income of 32,894,000 contributed positively to equity growth.
- Dividend payments of 15,200,000 reduced retained earnings.
Equity Change Factors (2024 to 2025)
| Factor | Impact | Contribution |
|---|---|---|
| Net Income | Skr32.89 Million | +2.71% |
| Dividends Paid | Skr15.20 Million | -1.25% |
| Other Changes | Skr-7.01 Million | -0.58% |
| Total Change | Skr- | 0.89% |
Book Value vs Market Value Analysis
This analysis compares EMB Mission Bound 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: 0.25x
- The company is trading below its book value, potentially indicating the market believes the assets are overvalued on the balance sheet or anticipates future losses.
Historical Price-to-Book Ratios
| Date | Book Value per Share | Market Price | P/B Ratio |
|---|---|---|---|
| 2021-12-31 | Skr16.55 | Skr3.46 | x |
| 2022-12-31 | Skr16.56 | Skr3.46 | x |
| 2023-12-31 | Skr16.89 | Skr3.46 | x |
| 2024-12-31 | Skr13.86 | Skr3.46 | x |
| 2025-12-31 | Skr13.99 | Skr3.46 | x |
Capital Efficiency Dashboard
This dashboard shows how efficiently EMB Mission Bound 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): 2.71%
- The company may be facing challenges in efficiently utilizing shareholder equity.
- DuPont Analysis Breakdown:
- • Net Profit Margin: 4.94%
- • Asset Turnover: 0.41x
- • Equity Multiplier: 1.35x
- Recent ROE (2.71%) is above the historical average (-0.50%), indicating improving capital efficiency.
Historical Capital Efficiency Metrics
| Year | Return on Equity | Net Profit Margin | Asset Turnover | Equity Multiplier | Economic Value Added |
|---|---|---|---|---|---|
| 2021 | 6.11% | 2.25% | 1.85x | 1.46x | Skr-28.44 Million |
| 2022 | 6.73% | 83.80% | 0.07x | 1.14x | Skr-24.08 Million |
| 2023 | 2.13% | 8.02% | 0.20x | 1.32x | Skr-115.30 Million |
| 2024 | -20.18% | -37.75% | 0.39x | 1.38x | Skr-362.74 Million |
| 2025 | 2.71% | 4.94% | 0.41x | 1.35x | Skr-88.36 Million |
Industry Comparison
This section compares EMB Mission Bound AB (publ)'s net assets metrics with peer companies in the Asset Management industry.
Industry Context
- Industry: Asset Management
- Average net assets among peers: $310,488,743
- Average return on equity (ROE) among peers: -23.81%
Peer Company Comparison
| Company | Net Assets | Return on Equity | Debt-to-Equity | Market Cap |
|---|---|---|---|---|
| EMB Mission Bound AB (publ) (NAVIGO-STAM) | Skr1.26 Billion | 6.11% | 0.30x | $9.73 Million |
| Aberdeen International Inc (AABVF) | $136.31 Million | 25.56% | 0.23x | $2.78 Million |
| Acadian Asset Management Inc (AAMI) | $-17.60 Million | 0.00% | 0.00x | $1.39 Billion |
| AllianceBernstein Holding L.P. (AB) | $402.30 Million | 32.07% | 0.95x | $3.43 Billion |
| VIVO Cannabis Inc (ABCCF) | $164.13 Million | 16.36% | 0.09x | $148.26 Million |
| Associated Capital Group Inc (AC) | $502.13 Million | 5.33% | 0.17x | $42.54 Million |
| Adrian Resources Ltd (ADLRF) | $605.01 Million | 3.35% | 0.58x | $609.82 Million |
| Abrdn Emerging Markets Equity Income Fund Inc (AEF) | $85.10 Million | -65.65% | 0.01x | $77.20K |
| AGF Management Limited (AGFMF) | $1.12 Billion | 10.14% | 3.56x | $298.43 Million |
| Agronomics Limited (AGNMF) | $100.03 Million | 1.02% | 0.02x | $57.14 Million |
| AgriFORCE Growing Systems Ltd (AGRI) | $6.11 Million | -266.31% | 0.76x | $2.71 Million |