How Much Is Accomplice AB Worth?
Accomplice AB - Company Valuation
Enterprise Value
4,133,423 kr
- Range
- 3,030,842 kr–7,319,729 kr
- Evidence Strength
- Low
- Based on FY
- 2025
- Valuation Date
- Business Strength
- B+
- Altman Z″
- 7.21
- Risks
- Insufficient Data
Scope & Evidence
- Company
- Accomplice AB
- Registration
- SE · 5590236708
- Covers
- Not stated in the filing
- Filings Used
- 7 · FY 2025, 2024, 2023, 2022, 2021, 2020, 2019
Industry: NACE 62 · 3 Europe industry cohorts
Methodology & Assumptions
- Maintainable EBITDA
- -224,190 kr
- Industry EV / EBITDA
- 12.0×
- Industry Revenue Multiple
- 2.38×
- Revenue Multiple
- 2.38×
- Enterprise Value
- 4,133,423 kr
- Value Before Discount
- 4,133,423 kr
Key Ratios
- Current Ratio
- 2.25×
- Quick Ratio
- -
- Debt / Equity
- 0.80×
- Equity Ratio
- 55.6%
- Interest Coverage
- 15.11×
- Gross Margin
- -
- Net Profit Margin
- 7.9%
- Return on Equity
- 28.6%
- Return on Assets
- 15.9%
- Revenue CAGR
- -12.7%
Asset Distribution
CashReceivablesOther Assets
Liability Maturity
Short-Term
3-Year Revenue Scenarios
1.8m kr
1.4m kr
900k kr
450k kr
0 kr
202620272028
OptimisticBaseConservative
Revenue vs Industry Peers
- Enad Global 7 AB (publ)
- 1,713,000,000 kr
- Foxway Finance AB
- 1,607,872,184 kr
- DarkNebula AB
- 2,062,585 kr
- Accomplice AB ★
- 1,791,208 kr
- Evait AB
- 139,587 kr
- Conplat Systems AB
- 101,640 kr
Revenue, Profit & EBITDA
4.5m kr
3m kr
1.5m kr
0 kr
-1.5m kr
20212022202320242025
RevenueEBITDANet Profit
Versus Industry Median
1.8m kr
1.4m kr
900k kr
450k kr
0 kr
RevenueNet Profit
This CompanyIndustry Median