
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
______________________________________________________________________________________________________________________________________________________