Reported figures and Equlion model projections for the next 5 years.
Metric
2025 (actual)
2026 (forecast)
2027
2028
2029
2030
2031
Trend
ROE
-48.87%
-37.24%
-30.29%
-51.29%
-128.77%
402.53%
81.6%
Sector average
-
-4.7%
10.06%
9.79%
16.99%
21.11%
18.56%
ROA
-14.35%
-13.73%
-12.13%
-13.7%
-14.18%
-14.23%
-13.95%
Sector average
-
-4.96%
-11.32%
-13.19%
Amounts in SEK; 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 Sweden Buyersclub AB? It covers the balance sheet, income statement and Equlion model projections.
-13.87%
-14.36%
-35.3%
Gross Margin
36.88%
34.59%
34.59%
34.59%
34.59%
34.59%
34.59%
Sector average
-
6.51%
6.51%
6.51%
6.51%
6.51%
43.29%
Net Margin
-3.82%
-3.14%
-2.79%
-2.82%
-2.74%
-2.68%
-2.66%
Total Assets
SEK 29,660,633.00
SEK 33,471,000.00
SEK 31,632,603.38
SEK 34,260,463.87
SEK 38,048,730.48
SEK 41,133,070.39
SEK 42,250,474.28
Sector average
-
SEK 20,092,558,686.73
SEK 22,231,046,380.53
SEK 25,423,776,522.79
SEK 28,653,407,838.54
SEK 31,315,204,428.70
SEK 30,027,346,262.77
Net Income
-SEK 3,972,272.00
-SEK 4,334,634.31
-SEK 3,947,345.67
-SEK 4,513,836.92
-SEK 5,126,064.00
-SEK 5,635,658.89
-SEK 5,814,151.89
Sector average
-
SEK 1,005,543,354.66
SEK 1,253,752,958.24
SEK 1,471,950,861.91
SEK 1,710,992,931.54
SEK 1,833,046,310.87
SEK 1,714,071,247.87
Valuation
-
SEK 72,348,388.86
SEK 65,884,242.89
SEK 75,339,418.65
SEK 85,557,960.64
SEK 94,063,492.20
SEK 97,042,678.05
Sector average
-
SEK 26,182,431,482.83
SEK 26,737,895,366.32
SEK 27,294,343,931.65
SEK 27,811,906,519.71
SEK 28,326,838,620.09
SEK 18,910,524,309.87
Stock Price
-
SEK 4.38
SEK 3.99
SEK 4.56
SEK 5.18
SEK 5.69
SEK 5.88
Sector average
-
SEK 97.72
SEK 99.72
SEK 102.25
SEK 104.49
SEK 106.55
SEK 81.00
Sweden Buyersclub AB (BUY.ST) Financial Forecast | Equlion
