Reported figures and Equlion model projections for the next 5 years.
Metric
2025 (actual)
2026 (forecast)
2027
2028
2029
2030
2031
Trend
ROE
-40.35%
-65.97%
-109.9%
703.7%
95.2%
52.53%
35.57%
Sector average
-
-4.7%
10.06%
9.79%
16.99%
21.11%
18.56%
ROA
-31.45%
-45.5%
-46.37%
-51.82%
-57.16%
-60.08%
-60.78%
Sector average
-
-4.96%
-11.32%
-13.19%
Amounts in SEK; 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 2026. Projections are model estimates, not investment advice.
Want the full financial forecast report for Clean Motion AB (publ)? It covers the balance sheet, income statement and Equlion model projections.
-13.87%
-14.36%
-35.3%
Gross Margin
56.72%
-39%
-39%
-39%
-39%
-39%
-39%
Sector average
-
6.51%
6.51%
6.51%
6.51%
6.51%
43.29%
Net Margin
-
-804.56%
-755.06%
-755.75%
-756.42%
-756.81%
-756.95%
Total Assets
SEK 57,741,615.00
SEK 51,848,000.00
SEK 51,693,080.54
SEK 54,420,702.63
SEK 57,803,254.63
SEK 60,135,189.06
SEK 61,079,065.10
Sector average
-
SEK 20,092,558,686.73
SEK 22,231,046,380.53
SEK 25,423,776,522.79
SEK 28,653,407,838.54
SEK 31,315,204,428.70
SEK 30,027,346,262.77
Net Income
-SEK 18,518,654.00
-SEK 24,930,470.72
-SEK 24,007,227.59
-SEK 27,496,391.83
-SEK 32,073,650.16
-SEK 35,426,865.26
-SEK 36,836,627.82
Sector average
-
SEK 1,005,543,354.66
SEK 1,253,752,958.24
SEK 1,471,950,861.91
SEK 1,710,992,931.54
SEK 1,833,046,310.87
SEK 1,714,071,247.87
Valuation
-
SEK 25,986,563.62
SEK 25,024,210.49
SEK 28,661,181.08
SEK 33,432,339.07
SEK 36,927,601.50
SEK 38,397,083.76
Sector average
-
SEK 26,182,431,482.83
SEK 26,737,895,366.32
SEK 27,294,343,931.65
SEK 27,811,906,519.71
SEK 28,326,838,620.09
SEK 18,910,524,309.87
Stock Price
-
SEK 0.13
SEK 0.12
SEK 0.14
SEK 0.16
SEK 0.18
SEK 0.19
Sector average
-
SEK 97.72
SEK 99.72
SEK 102.25
SEK 104.49
SEK 106.55
SEK 81.00
Clean Motion AB (publ) (CLEMO.ST) Financial Forecast | Equlion
