Reported figures and Equlion model projections for the next 5 years.
Metric
2025 (actual)
2026
2027
2028
2029
2030
Trend
ROE
-7.89%
-9.08%
-10.8%
-14.44%
-19.22%
-24.86%
Sector average
103.09%
-4.7%
10.06%
9.79%
16.99%
21.11%
ROA
-7.69%
-8.6%
-9.17%
-9.64%
-9.51%
-9.19%
Sector average
-2.38%
-4.96%
-11.32%
-13.19%
-13.87%
-14.36%
Amounts in SEK (thousands); stock price per share. Values that are missing or fail Equlion's automated data-quality checks are shown as “-”. Stock price and valuation carry no data date: they are the Equlion model's estimate for 2025. Projections are model estimates, not investment advice.
Want the full financial forecast report for Axolot Solutions Holding AB (publ)? It covers the balance sheet, income statement and Equlion model projections.
Gross Margin
53.16%
53.16%
53.16%
53.16%
53.16%
53.16%
Sector average
6.13%
6.51%
6.51%
6.51%
6.51%
6.51%
Net Margin
-56.06%
-56.09%
-56.15%
-56.25%
-56.31%
-56.32%
Total Assets
SEK 80,478.00K
SEK 76,637.08K
SEK 82,133.93K
SEK 95,943.06K
SEK 107,377.34K
SEK 111,443.78K
Sector average
SEK 19,145,091.43K
SEK 20,092,558.69K
SEK 22,231,046.38K
SEK 25,423,776.52K
SEK 28,653,407.84K
SEK 31,315,204.43K
Net Income
-SEK 5,937.00K
-SEK 6,755.54K
-SEK 7,276.66K
-SEK 8,582.71K
-SEK 9,666.42K
-SEK 10,052.32K
Sector average
SEK 962,343.80K
SEK 1,005,543.35K
SEK 1,253,752.96K
SEK 1,471,950.86K
SEK 1,710,992.93K
SEK 1,833,046.31K
Valuation
SEK 95,485.39K
SEK 108,649.98K
SEK 117,031.35K
SEK 138,036.60K
SEK 155,465.97K
SEK 161,672.43K
Sector average
SEK 19,146,439.70K
SEK 26,182,431.48K
SEK 26,737,895.37K
SEK 27,294,343.93K
SEK 27,811,906.52K
SEK 28,326,838.62K
Stock Price
SEK 0.30
SEK 0.34
SEK 0.37
SEK 0.44
SEK 0.49
SEK 0.51
Sector average
SEK 111.99
SEK 97.72
SEK 99.72
SEK 102.25
SEK 104.49
SEK 106.55
Axolot Solutions Holding AB (publ) (AXOLOT.ST) Financial Forecast | Equlion
