Reported figures and Equlion model projections for the next 5 years.
Metric
2025 (actual)
2026 (forecast)
2027
2028
2029
2030
2031
Trend
ROE
-158.93%
-71.63%
-121.08%
482.47%
86.67%
48.9%
34.66%
Sector average
-
-15.56%
-22.82%
-60.33%
-5.4%
2.8%
21.99%
ROA
-23.52%
-22.84%
-26.64%
-32.1%
-33.08%
-33.99%
-34.92%
Sector average
-
-18.37%
-24.33%
-31.23%
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 Freja eID Group AB (publ)? It covers the balance sheet, income statement and Equlion model projections.
-25.08%
-4.52%
-35.58%
Gross Margin
27.23%
30.14%
30.14%
30.14%
30.14%
30.14%
30.14%
Net Margin
-29.97%
-23.39%
-23.48%
-23.62%
-23.57%
-23.53%
-23.48%
Total Assets
SEK 69,416.00K
SEK 67,194.00K
SEK 54,902.23K
SEK 57,924.53K
SEK 60,504.63K
SEK 62,866.74K
SEK 65,247.63K
Sector average
-
SEK 5,604,615.80K
SEK 5,869,474.88K
SEK 6,223,418.97K
SEK 6,660,202.06K
SEK 7,120,783.98K
SEK 11,144,571.07K
Net Income
-SEK 15,311.00K
-SEK 15,601.15K
-SEK 16,264.12K
-SEK 18,108.32K
-SEK 19,588.33K
-SEK 20,968.09K
-SEK 22,369.31K
Sector average
-
SEK 138,619.32K
SEK 145,240.31K
SEK 127,402.22K
SEK 140,337.71K
SEK 153,580.24K
SEK 307,706.83K
Valuation
-
SEK 442,695.10K
SEK 461,507.52K
SEK 513,838.09K
SEK 555,834.55K
SEK 594,986.42K
SEK 634,747.13K
Sector average
-
SEK 7,905,361.73K
SEK 7,988,287.06K
SEK 8,153,901.63K
SEK 8,320,632.72K
SEK 8,510,206.04K
SEK 8,212,218.95K
Stock Price
-
SEK 15.50
SEK 16.16
SEK 17.99
SEK 19.46
SEK 20.83
SEK 22.22
Sector average
-
SEK 38.22
SEK 38.34
SEK 39.63
SEK 40.67
SEK 41.72
SEK 25.12
Freja eID Group AB (publ) (FREJA.ST) Financial Forecast | Equlion
