Forecast Center

Unit K€

Topics

______________________________________________________________________________________________________________________________________________________

Y1
Y2
Y3
Y4
Y5
Gross Revenue

______________________________________________________________________________________________________________________________________________________

1,966
63,936
113,621
173,829
220,252
Net Banking Income

______________________________________________________________________________________________________________________________________________________

457
16,550
27,940
38,225
51,151
Direct Margin

______________________________________________________________________________________________________________________________________________________

(13)
14,581
21,342
23,863
32,174
EBITDA

______________________________________________________________________________________________________________________________________________________

(2,777)
690
2,326
308
2,647