Reported figures and Equlion model projections for the next 5 years.
Metric
2025 (actual)
2026 (forecast)
2027
2028
2029
2030
2031
Trend
ROE
-164.75%
-196.2%
-
96.22%
48.15%
32.18%
23.75%
Sector average
-
-12.15%
46.93%
14.12%
-14.05%
3.46%
83.17%
ROA
-27.74%
-18.55%
-17.7%
-18.68%
-18.53%
-18.55%
-18.26%
Sector average
-
-8.31%
-8.32%
-9.04%
-9.32%
-9.47%
-15.7%
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 OrganoClick AB (publ)? It covers the balance sheet, income statement and Equlion model projections.
Gross Margin
13.99%
17.92%
17.92%
17.92%
17.92%
17.92%
17.92%
Sector average
-
30.95%
30.95%
30.95%
30.95%
30.95%
26.74%
Net Margin
-34.25%
-31.71%
-30.15%
-32.54%
-32.86%
-33.04%
-33.24%
Total Assets
SEK 135,218.00K
SEK 136,755.00K
SEK 137,002.72K
SEK 135,004.63K
SEK 132,742.74K
SEK 131,591.57K
SEK 129,376.81K
Sector average
-
SEK 22,681,967.34K
SEK 23,291,736.76K
SEK 23,832,542.06K
SEK 24,345,896.31K
SEK 24,896,530.34K
SEK 784,893.96K
Net Income
-SEK 36,371.00K
-SEK 25,221.73K
-SEK 24,234.11K
-SEK 25,407.04K
-SEK 24,801.86K
-SEK 24,511.72K
-SEK 23,827.69K
Sector average
-
SEK 824,529.48K
SEK 848,333.93K
SEK 769,520.31K
SEK 734,016.51K
SEK 705,945.74K
-SEK 6,081.79K
Valuation
-
SEK 320,633.45K
SEK 308,078.28K
SEK 322,989.19K
SEK 315,295.77K
SEK 311,607.35K
SEK 302,911.60K
Sector average
-
SEK 16,297,432.97K
SEK 16,450,119.03K
SEK 16,686,712.71K
SEK 16,954,142.91K
SEK 17,258,374.29K
SEK 560,374.31K
Stock Price
-
SEK 1.75
SEK 1.68
SEK 1.76
SEK 1.72
SEK 1.70
SEK 1.65
Sector average
-
SEK 62.48
SEK 62.01
SEK 62.85
SEK 63.67
SEK 64.68
SEK 14.31
OrganoClick AB (publ) (ORGC.ST) Financial Forecast | Equlion
