Reported figures and Equlion model projections for the next 5 years.
Metric
2025 (actual)
2026
2027
2028
2029
2030
Trend
ROE
-4.7%
-6.29%
-5.6%
-8%
-9.2%
-10.38%
Sector average
103.09%
-4.7%
10.06%
9.79%
16.99%
21.11%
ROA
-2.14%
-2.62%
-2.2%
-2.88%
-2.99%
-3.07%
Sector average
-2.38%
-4.96%
-11.32%
-13.19%
-13.87%
-14.36%
Gross Margin
12.31%
12.31%
12.31%
12.31%
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 Balco Group AB? It covers the balance sheet, income statement and Equlion model projections.
12.31%
12.31%
Sector average
6.13%
6.51%
6.51%
6.51%
6.51%
6.51%
Net Margin
-2.76%
-3.36%
-2.46%
-2.81%
-2.68%
-2.64%
Total Assets
SEK 1,722,606.00K
SEK 1,689,713.29K
SEK 1,718,582.10K
SEK 1,759,806.39K
SEK 1,771,409.80K
SEK 1,744,474.94K
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 35,781.00K
-SEK 44,675.45K
-SEK 37,458.21K
-SEK 50,043.88K
-SEK 52,778.43K
-SEK 54,008.02K
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 398,274.51K
SEK 497,277.64K
SEK 416,943.32K
SEK 557,033.14K
SEK 587,471.10K
SEK 601,157.52K
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 17.30
SEK 21.60
SEK 18.11
SEK 24.20
SEK 25.52
SEK 26.11
Sector average
SEK 111.99
SEK 97.72
SEK 99.72
SEK 102.25
SEK 104.49
SEK 106.55
Balco Group AB (BALCO.ST) Financial Forecast | Equlion
