Reported figures and Equlion model projections for the next 5 years.
Metric
2025 (actual)
2026 (forecast)
2027
2028
2029
2030
2031
Trend
ROE
-3.15%
-12.53%
-4.86%
-6.3%
-8.22%
-10.14%
-11.78%
Sector average
-
-4.7%
10.06%
9.79%
16.99%
21.11%
18.56%
ROA
-1.49%
-6.44%
-2%
-2.24%
-2.45%
-2.54%
-2.56%
Sector average
-
-4.96%
-11.32%
-13.19%
-13.87%
-14.36%
-35.3%
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 Vetted Assets AB? It covers the balance sheet, income statement and Equlion model projections.
Gross Margin
43.85%
49.02%
49.02%
49.02%
49.02%
49.02%
49.02%
Sector average
-
6.51%
6.51%
6.51%
6.51%
6.51%
43.29%
Net Margin
-2.14%
-6.52%
-2.34%
-2.37%
-2.39%
-2.4%
-2.4%
Total Assets
SEK 145,046.00K
SEK 278,841.00K
SEK 301,483.41K
SEK 333,431.67K
SEK 370,517.17K
SEK 393,432.73K
SEK 395,301.16K
Sector average
-
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
SEK 30,027,346.26K
Net Income
-SEK 2,713.00K
-SEK 13,658.28K
-SEK 5,800.57K
-SEK 7,101.46K
-SEK 8,624.21K
-SEK 9,710.99K
-SEK 10,110.29K
Sector average
-
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
SEK 1,714,071.25K
Valuation
-
SEK 59,301.51K
SEK 29,650.76K
SEK 36,300.54K
SEK 44,084.37K
SEK 49,639.65K
SEK 51,680.75K
Sector average
-
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
SEK 18,910,524.31K
Stock Price
-
SEK 0.93
SEK 0.47
SEK 0.57
SEK 0.69
SEK 0.78
SEK 0.81
Sector average
-
SEK 97.72
SEK 99.72
SEK 102.25
SEK 104.49
SEK 106.55
SEK 81.00
Vetted Assets AB (VETT.ST) Financial Forecast | Equlion
