Brilliant Future AB (publ) (BRILL.ST)

Sweden · Industrial & Consumer Products · SEK

Key financials

ROE: -21.48%; 2025 (actual)
ROA: -7.28%; 2025 (actual)
Gross Margin: 93.07%; 2025 (actual)
Net Margin: -7.35%; 2025 (actual)
Total Assets: SEK 83,147.00K; 2025 (actual)
Net Income: -SEK 6,319.00K; 2025 (actual)
Valuation: SEK 61,516.61K; 2025 (actual)
Stock Price: SEK 4.46; 2025 (actual)

Historical & projected performance

Reported figures and Equlion model projections for the next 5 years.

Metric	2025 (actual)	2026	2027	2028	2029	2030
ROE	-21.48%	-26.86%	-41.91%	-86.74%	-	113.01%
Sector average	103.09%	-4.7%	10.06%	9.79%	16.99%	21.11%
ROA	-7.28%	-7.83%	-9.18%	-10.49%	-11.59%	-12.79%
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 Brilliant Future AB (publ)? It covers the balance sheet, income statement and Equlion model projections.

Total Assets	SEK 83,147.00K	SEK 76,283.06K	SEK 75,514.69K	SEK 76,012.11K	SEK 73,456.48K	SEK 67,487.02K
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 6,319.00K	-SEK 6,240.42K	-SEK 6,968.11K	-SEK 7,950.98K	-SEK 8,661.25K	-SEK 9,015.47K
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 61,516.61K	SEK 60,751.61K	SEK 67,835.85K	SEK 77,404.24K	SEK 84,318.81K	SEK 87,767.25K
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 4.46	SEK 4.40	SEK 4.92	SEK 5.61	SEK 6.11	SEK 6.36
Sector average	SEK 111.99	SEK 97.72	SEK 99.72	SEK 102.25	SEK 104.49	SEK 106.55