Modelon AB (publ) (MODEL.ST)

Sweden · Technology · SEK

Key financials

ROE: -81.81%; 2025 (actual)
ROA: -32.63%; 2025 (actual)
Gross Margin: -11.27%; 2025 (actual)
Net Margin: -45.67%; 2025 (actual)
Total Assets: SEK 79,138.00K; 2025 (actual)
Net Income: -SEK 32,644.00K; 2025 (actual)
Valuation: SEK 200,471.77K; 2025 (actual)
Stock Price: SEK 11.00; 2025 (actual)

Historical & projected performance

Reported figures and Equlion model projections for the next 5 years.

Metric	2025 (actual)	2026	2027	2028	2029	2030
ROE	-81.81%	-188.48%	212.01%	72.58%	44.71%	32.7%
Sector average	-58.36%	-15.56%	-22.82%	-60.33%	-5.4%	2.8%
ROA	-32.63%	-51.3%	-108.81%	-213.39%	-212.28%	-212.18%
Sector average	-15.66%	-18.37%	-24.33%	-31.23%	-25.08%	-4.52%
Gross Margin	-11.27%	-11.27%	-11.27%

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 Modelon AB (publ)? It covers the balance sheet, income statement and Equlion model projections.

Total Assets	SEK 79,138.00K	SEK 46,812.25K	SEK 17,216.24K	SEK 18,922.16K	SEK 20,355.43K	SEK 21,686.83K
Sector average	SEK 5,572,969.14K	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

Net Income	-SEK 32,644.00K	-SEK 32,305.08K	-SEK 34,834.79K	-SEK 38,557.36K	-SEK 41,689.41K	-SEK 44,601.77K
Sector average	SEK 244,683.06K	SEK 138,619.32K	SEK 145,240.31K	SEK 127,402.22K	SEK 140,337.71K	SEK 153,580.24K

Valuation	SEK 200,471.77K	SEK 198,390.39K	SEK 213,925.74K	SEK 236,786.64K	SEK 256,021.01K	SEK 273,906.24K
Sector average	SEK 4,387,444.21K	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

Stock Price	SEK 11.00	SEK 10.89	SEK 11.74	SEK 12.99	SEK 14.05	SEK 15.03
Sector average	SEK 52.73	SEK 38.22	SEK 38.34	SEK 39.63	SEK 40.67	SEK 41.72