How Much Is LR Revision & Redovisning Hedemora AB Worth?
LR Revision & Redovisning Hedemora AB - Company Valuation
Enterprise Value
31,135,253 kr
How This Is Valued
- Capitalised Earnings (EV/EBITDA)
- 31,135,253 kr
- Revenue Multiple
- 17,969,227 kr
- Range
- 24,433,419 kr–41,074,575 kr
- Evidence Strength
- Low
- Based on FY
- 2026
- Valuation Date
- Business Strength
- B
- Altman Z″
- 7.16
- Risks
- Insufficient Data
Scope & Evidence
- Company
- LR Revision & Redovisning Hedemora AB
- Registration
- SE · 5592829310
- Covers
- Not stated in the filing
- Filings Used
- 6 · FY 2026, 2025, 2024, 2023, 2022, 2021
Valuation by Method
Capitalised Earnings (EV/EBITDA)
31.1m kr
Revenue Multiple
18m kr
0 kr
8m kr
16m kr
24m kr
32m kr
Industry: NACE 69 · 1 Europe industry cohort
Methodology & Assumptions
- Maintainable EBITDA
- 2,429,842 kr
- Industry EV / EBITDA
- 12.8×
- EV / EBITDA Multiple
- 12.8×
- Industry Revenue Multiple
- 1.51×
- Revenue Multiple
- 1.51×
- Enterprise Value
- 31,135,253 kr
- Net Debt
- -1,277,085 kr
- Value Before Discount
- 31,135,253 kr
Key Ratios
- Current Ratio
- 1.74×
- Quick Ratio
- -
- Debt / Equity
- 1.31×
- Equity Ratio
- 43.3%
- Interest Coverage
- ≥ 100.00×
- Gross Margin
- -
- Net Profit Margin
- 16.0%
- Return on Equity
- 97.0%
- Return on Assets
- 42.0%
- Revenue CAGR
- -
Asset Distribution
Fixed AssetsCashReceivablesOther Assets
Liability Maturity
Short-Term
3-Year Revenue Scenarios
16m kr
12m kr
8m kr
4m kr
0 kr
202720282029
OptimisticBaseConservative
Revenue vs Industry Peers
- Ludvig & Co AB
- 1,101,665,000 kr
- Braathens Support AB
- 571,422,000 kr
- LR Revision & Redovisning Hedemora AB ★
- 12,395,209 kr
- R.H Consulting AB
- 2,264,407 kr
- NFF III A AB
- 311,999 kr
Revenue, Profit & EBITDA
14m kr
10.5m kr
7m kr
3.5m kr
0 kr
20222023202420252026
RevenueEBITDANet Profit
Versus Industry Median
14m kr
10.5m kr
7m kr
3.5m kr
0 kr
RevenueNet Profit
This CompanyIndustry Median