Forecast Center

Unit K€

Topics

______________________________________________________________________________________________________________________________________________________

Y1
Y2
Y3
Y4
Y5
Gross Revenue

______________________________________________________________________________________________________________________________________________________

3,228
81,799
157,451
265,929
400,234
Net Banking Income

______________________________________________________________________________________________________________________________________________________

1,514
30,493
58,325
88,867
141,734
Direct Margin

______________________________________________________________________________________________________________________________________________________

746
26,271
43,498
56,656
103,591
EBITDA

______________________________________________________________________________________________________________________________________________________

(4,768)
9,569
9,444
1,365
11,945