How Much Is Sandhamnshjälpen AB Worth?
Sandhamnshjälpen AB - Company Valuation
Enterprise Value
1,704,363 kr
How This Is Valued
- Capitalised Earnings (EV/EBITDA)
- 1,704,363 kr
- Revenue Multiple
- 3,230,533 kr
- Range
- 1,337,501 kr–2,248,448 kr
- Evidence Strength
- Low
- Based on FY
- 2025
- Valuation Date
- Business Strength
- B+
- Altman Z″
- 7.28
- Risks
- Insufficient Data
Scope & Evidence
- Company
- Sandhamnshjälpen AB
- Registration
- SE · 5590040407
- Covers
- Not stated in the filing
- Filings Used
- 7 · FY 2025, 2024, 2023, 2022, 2021, 2020, 2019
Valuation by Method
Capitalised Earnings (EV/EBITDA)
1.7m kr
Revenue Multiple
3.2m kr
0 kr
850k kr
1.7m kr
2.6m kr
3.4m kr
Industry: NACE 81 · 2 Europe industry cohorts
Methodology & Assumptions
- Maintainable EBITDA
- 147,002 kr
- Industry EV / EBITDA
- 11.6×
- EV / EBITDA Multiple
- 11.6×
- Industry Revenue Multiple
- 1.34×
- Revenue Multiple
- 1.34×
- Enterprise Value
- 1,704,363 kr
- Value Before Discount
- 1,704,363 kr
Key Ratios
- Current Ratio
- 2.75×
- Quick Ratio
- -
- Debt / Equity
- 0.94×
- Equity Ratio
- 51.6%
- Interest Coverage
- ≥ 100.00×
- Gross Margin
- -
- Net Profit Margin
- 5.0%
- Return on Equity
- 27.6%
- Return on Assets
- 14.2%
- Revenue CAGR
- 1.8%
Asset Distribution
Fixed AssetsCashReceivablesOther Assets
Liability Maturity
Short-TermLong-Term
3-Year Revenue Scenarios
2.8m kr
2.1m kr
1.4m kr
700k kr
0 kr
202620272028
OptimisticBaseConservative
Revenue vs Industry Peers
- GRÖN STAD Mark och Anläggning AB
- 193,220,000 kr
- D.N. Trädgård & Markskötsel AB
- 178,510,726 kr
- Sandhamnshjälpen AB ★
- 2,328,491 kr
- Sten i Trädgården AB
- 1,931,682 kr
- Lisa Grape Interior Design AB
- 215,501 kr
Revenue, Profit & EBITDA
2.9m kr
1.9m kr
950k kr
0 kr
-950k kr
20212022202320242025
RevenueEBITDANet Profit
Versus Industry Median
2.4m kr
1.8m kr
1.2m kr
600k kr
0 kr
RevenueNet Profit
This CompanyIndustry Median