Reported figures and Equlion model projections for the next 5 years.
Metric
2025 (actual)
2026 (forecast)
2027
2028
2029
2030
2031
Trend
ROE
-46.64%
-39.88%
-55.16%
-153.78%
269.6%
77.65%
45.05%
Sector average
-
-4.7%
10.06%
9.79%
16.99%
21.11%
18.56%
ROA
-42.46%
-35.74%
-41.85%
-52.01%
-56.81%
-59.29%
-59.69%
Sector average
-
-4.96%
-11.32%
-13.19%
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 2026. Projections are model estimates, not investment advice.
Want the full financial forecast report for Freemelt Holding AB (publ)? It covers the balance sheet, income statement and Equlion model projections.
-13.87%
-14.36%
-35.3%
Gross Margin
78.74%
77.04%
77.04%
77.04%
77.04%
77.04%
77.04%
Sector average
-
6.51%
6.51%
6.51%
6.51%
6.51%
43.29%
Net Margin
-167.17%
-234.97%
-233.86%
-233.97%
-234.08%
-234.15%
-234.17%
Total Assets
SEK 206,225.00K
SEK 198,698.00K
SEK 159,887.43K
SEK 169,440.67K
SEK 181,583.31K
SEK 190,249.36K
SEK 193,752.24K
Sector average
-
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
SEK 30,027,346.26K
Net Income
-SEK 91,192.00K
-SEK 72,354.39K
-SEK 75,034.00K
-SEK 85,639.92K
-SEK 99,709.46K
-SEK 110,225.82K
-SEK 114,602.15K
Sector average
-
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
SEK 1,714,071.25K
Valuation
-
SEK 275,583.10K
SEK 285,789.21K
SEK 326,184.99K
SEK 379,772.98K
SEK 419,827.66K
SEK 436,496.20K
Sector average
-
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
SEK 18,910,524.31K
Stock Price
-
SEK 1.46
SEK 1.51
SEK 1.73
SEK 2.01
SEK 2.22
SEK 2.31
Sector average
-
SEK 97.72
SEK 99.72
SEK 102.25
SEK 104.49
SEK 106.55
SEK 81.00
Freemelt Holding AB (publ) (FREEM.ST) Financial Forecast | Equlion
