Reported figures and Equlion model projections for the next 5 years.
Metric
2025 (actual)
2026
2027
2028
2029
2030
Trend
ROE
-196.61%
-486.44%
126.84%
59.39%
38.64%
28.32%
Sector average
103.09%
-4.7%
10.06%
9.79%
16.99%
21.11%
ROA
-24.4%
-55.56%
-60.47%
-63.12%
-63.36%
-63.15%
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 Desenio Group AB (publ)? It covers the balance sheet, income statement and Equlion model projections.
Gross Margin
84.92%
84.92%
84.92%
84.92%
84.92%
84.92%
Sector average
6.13%
6.51%
6.51%
6.51%
6.51%
6.51%
Net Margin
-37.7%
-74.59%
-68.86%
-63.94%
-60.66%
-59.45%
Total Assets
SEK 988,700.00K
SEK 847,861.72K
SEK 875,023.61K
SEK 921,173.09K
SEK 950,767.56K
SEK 962,712.10K
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 278,300.00K
-SEK 510,221.51K
-SEK 520,909.63K
-SEK 566,906.21K
-SEK 592,992.63K
-SEK 604,168.47K
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 199,770.56K
SEK 366,249.50K
SEK 373,921.70K
SEK 406,939.17K
SEK 425,664.64K
SEK 433,686.94K
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 0.07
SEK 0.12
SEK 0.13
SEK 0.14
SEK 0.14
SEK 0.15
Sector average
SEK 111.99
SEK 97.72
SEK 99.72
SEK 102.25
SEK 104.49
SEK 106.55
Desenio Group AB (publ) (DSNO.ST) Financial Forecast | Equlion
