Reported figures and Equlion model projections for the next 5 years.
Metric
2025 (actual)
2026
2027
2028
2029
2030
Trend
ROE
-39.3%
-74.57%
-366.56%
145.04%
63.88%
40.17%
Sector average
103.09%
-4.7%
10.06%
9.79%
16.99%
21.11%
ROA
-20.62%
-23.69%
-25.17%
-27.17%
-27.34%
-26.8%
Sector average
-2.38%
-4.96%
-11.32%
-13.19%
-13.87%
-14.36%
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 OXE Marine AB (publ)? It covers the balance sheet, income statement and Equlion model projections.
Gross Margin
32.12%
32.12%
32.12%
32.12%
32.12%
32.12%
Sector average
6.13%
6.51%
6.51%
6.51%
6.51%
6.51%
Net Margin
-33.45%
-34.91%
-33.73%
-34.29%
-34.13%
-34.08%
Total Assets
SEK 286,399.00K
SEK 275,097.57K
SEK 299,807.10K
SEK 338,944.46K
SEK 369,754.04K
SEK 380,904.38K
Sector average
SEK 19,145,091.43K
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
Net Income
-SEK 61,576.00K
-SEK 66,498.12K
-SEK 72,364.79K
-SEK 86,770.84K
-SEK 96,873.80K
-SEK 100,580.58K
Sector average
SEK 962,343.80K
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
Valuation
SEK 358,355.39K
SEK 387,000.77K
SEK 421,143.16K
SEK 504,982.42K
SEK 563,778.85K
SEK 585,351.35K
Sector average
SEK 19,146,439.70K
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
Stock Price
SEK 0.38
SEK 0.41
SEK 0.45
SEK 0.54
SEK 0.60
SEK 0.62
Sector average
SEK 111.99
SEK 97.72
SEK 99.72
SEK 102.25
SEK 104.49
SEK 106.55
OXE Marine AB (publ) (OXE.ST) Financial Forecast | Equlion
