Reported figures and Equlion model projections for the next 5 years.
Metric
2025 (actual)
2026
2027
2028
2029
2030
Trend
ROE
-24.09%
-31.74%
-45.96%
-86.06%
-617.55%
119.33%
ROA
-21.17%
-23.06%
-22.99%
-23.19%
-23.19%
-23.19%
Total Assets
SEK 149,039.00K
SEK 147,013.00K
SEK 147,013.00K
SEK 147,013.00K
SEK 147,013.00K
SEK 147,013.00K
Sector average
SEK 2,857,190.78K
SEK 2,900,240.60K
SEK 3,045,009.79K
SEK 3,280,286.42K
SEK 3,536,407.14K
SEK 3,762,908.71K
Net Income
-SEK 34,082.00K
-SEK 34,127.84K
-SEK 33,801.03K
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 Vivesto AB? It covers the balance sheet, income statement and Equlion model projections.