Forecast Center

Unit K€

Topics

______________________________________________________________________________________________________________________________________________________

Y1
Y2
Y3
Y4
Y5
Gross Revenue

______________________________________________________________________________________________________________________________________________________

2,522
64,734
131,306
242,859
396,068
Net Banking Income

______________________________________________________________________________________________________________________________________________________

1,175
24,049
48,743
83,197
141,849
Direct Margin

______________________________________________________________________________________________________________________________________________________

392
18,886
32,146
48,351
102,143
EBITDA

______________________________________________________________________________________________________________________________________________________

(4,781)
4,949
6,388
1,589
19,030