Forecast
Balance sheet
Assets
| T | T+1 | T+2 | T+3 | T+4 | T+5 | |
|---|---|---|---|---|---|---|
| Total non-current assets | € 0 | € 0 | € 0 | € 0 | € 0 | € 0 |
| Total current assets | € 0 | € 0 | € 0 | € 0 | € 0 | € 0 |
| Total assets | € 0 | € 0 | € 0 | € 0 | € 0 | € 0 |
Equity and liabilities
| T | T+1 | T+2 | T+3 | T+4 | T+5 | |
|---|---|---|---|---|---|---|
| Equity attributable to common shareholders | € 0 | € 0 | € 0 | € 0 | € 0 | € 0 |
| Total non-current liabilities | € 0 | € 0 | € 0 | € 0 | € 0 | € 0 |
| Total current liabilities | € 0 | € 0 | € 0 | € 0 | € 0 | € 0 |
| Total equity and liabilities | € 0 | € 0 | € 0 | € 0 | € 0 | € 0 |
Income statement
| T | T+1 | T+2 | T+3 | T+4 | T+5 | |
|---|---|---|---|---|---|---|
| Net sales | € 1,046,000 | € 2,634,000 | € 4,008,000 | € 0 | € 0 | € 0 |
| Cost of sales | € 0 | € 0 | € 0 | € 0 | € 0 | € 0 |
| Gross profit | € 1,046,000 | € 2,634,000 | € 4,008,000 | € 0 | € 0 | € 0 |
| T | T+1 | T+2 | T+3 | T+4 | T+5 | |
|---|---|---|---|---|---|---|
| Personnel expenses | € 0 | € 0 | € 0 | € 0 | € 0 | € 0 |
| Depreciation & amortisation | € 0 | € 0 | € 0 | € 0 | € 0 | € 0 |
| Other operating expenses | € 0 | € 0 | € 0 | € 0 | € 0 | € 0 |
| Result from operating activities | € 1,046,000 | € 2,634,000 | € 4,008,000 | € 0 | € 0 | € 0 |
| T | T+1 | T+2 | T+3 | T+4 | T+5 | |
|---|---|---|---|---|---|---|
| Net finance income | € 0 | € 0 | € 0 | € 0 | € 0 | € 0 |
| Net finance costs | € 0 | € 0 | € 0 | € 0 | € 0 | € 0 |
| Share in results of associates and joint ventures | € 0 | € 0 | € 0 | € 0 | € 0 | € 0 |
| Result before Tax | € 1,046,000 | € 2,634,000 | € 4,008,000 | € 0 | € 0 | € 0 |
| T | T+1 | T+2 | T+3 | T+4 | T+5 | |
|---|---|---|---|---|---|---|
| Corporate income tax | € 0 | € 0 | € 0 | € 0 | € 0 | € 0 |
| Result after tax from continuing operations | € 1,046,000 | € 2,634,000 | € 4,008,000 | € 0 | € 0 | € 0 |
| T | T+1 | T+2 | T+3 | T+4 | T+5 | |
|---|---|---|---|---|---|---|
| Result after tax from discontinued operations | € 0 | € 0 | € 0 | € 0 | € 0 | € 0 |
| Net result attributable to shareholders | € | € | € | € | € | € |
| T | T+1 | T+2 | T+3 | T+4 | T+5 | |
|---|---|---|---|---|---|---|
| Other comprehensive income for the year, net of tax | € 0 | € 0 | € 0 | € 0 | € 0 | € 0 |
| Total comprehensive income for the year | € 1,046,000 | € 2,634,000 | € 4,008,000 | € 0 | € 0 | € 0 |
Net result attributable to
| T | T+1 | T+2 | T+3 | T+4 | T+5 | |
|---|---|---|---|---|---|---|
| Owners of the company | € 0 | € 0 | € 0 | € 0 | € 0 | € 0 |
| Non-controlling interests | € 0 | € 0 | € 0 | € 0 | € 0 | € 0 |
| Profit for the year | € 0 | € 0 | € 0 | € 0 | € 0 | € 0 |
Total comprehensive income attributable to
| T | T+1 | T+2 | T+3 | T+4 | T+5 | |
|---|---|---|---|---|---|---|
| Owners of the company | € 0 | € 0 | € 0 | € 0 | € 0 | € 0 |
| Non-controlling interests | € 0 | € 0 | € 0 | € 0 | € 0 | € 0 |
| Total comprehensive income for the year | € 0 | € 0 | € 0 | € 0 | € 0 | € 0 |