Forecast Center

Unit K€

Topics

______________________________________________________________________________________________________________________________________________________

Y1
Y2
Y3
Y4
Y5
Gross Revenue

______________________________________________________________________________________________________________________________________________________

2,550
65,246
134,001
248,544
405,273
Net Banking Income

______________________________________________________________________________________________________________________________________________________

1,202
24,556
51,412
88,825
151,962
Direct Margin

______________________________________________________________________________________________________________________________________________________

419
19,392
34,814
53,979
111,255
EBITDA

______________________________________________________________________________________________________________________________________________________

(4,333)
5640
8,881
4,102
12,257