Reported figures and Equlion model projections for the next 5 years.
Metric
2025 (actual)
2026 (forecast)
2027
2028
2029
2030
2031
Trend
ROE
-
-71.03%
-84.2%
-594.95%
119.75%
58.01%
34.34%
ROA
-
-63.03%
-50.23%
-52.58%
-52.08%
-56.82%
-52.39%
Sector average
-
-4.99%
-4.81%
-6.38%
-17.12%
-1.99%
-8.52%
Total Assets
SEK 143.46M
SEK 100.85M
SEK 97.56M
SEK 97.56M
SEK 97.56M
SEK 97.56M
SEK 97.56M
Sector average
Amounts in SEK (millions); 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 K33 AB (publ)? It covers the balance sheet, income statement and Equlion model projections.
-
SEK 221,480.76M
SEK 228,102.37M
SEK 234,281.12M
SEK 240,416.19M
SEK 246,492.42M
SEK 288,613.11M
Net Income
-SEK 67.72M
-SEK 77.00M
-SEK 49.83M
-SEK 51.29M
-SEK 50.81M
-SEK 55.44M
-SEK 51.12M
Sector average
-
SEK 5,891.13M
SEK 6,330.00M
SEK 5,875.19M
SEK 5,833.78M
SEK 5,778.72M
SEK 1,129.13M
Valuation
-
SEK 386.45M
SEK 250.09M
SEK 257.44M
SEK 255.01M
SEK 278.22M
SEK 256.54M
Sector average
-
SEK 65,298.91M
SEK 66,031.27M
SEK 67,032.22M
SEK 68,089.71M
SEK 69,317.63M
SEK 35,342.67M
Stock Price
-
SEK 0.03
SEK 0.02
SEK 0.02
SEK 0.02
SEK 0.02
SEK 0.02
Sector average
-
SEK 184.91
SEK 186.99
SEK 189.70
SEK 197.23
SEK 196.12
SEK 57.40
K33 AB (publ) (K33.ST) Financial Forecast | Equlion
