Loading company…
| EBITDA |
| 171 |
| 287 |
| 365 |
| 221 |
| 380 |
| Depreciation & amort. | −50 | −50 | −25 | −0 | −0 |
| EBIT | 121 | 237 | 340 | 221 | 380 |
| Net financials | — | — | 3 | 32 | 35 |
| Profit before tax | 407 | 202 | 273 | 252 | 464 |
| Tax | −90 | −42 | −58 | −54 | −97 |
| Net profit | 317 | 160 | 215 | 198 | 367 |
| Long-term debt |
| 0 |
| 0 |
| 0 |
| 0 |
| 0 |
| Short-term debt | 182 | 298 | 89 | 97 | 115 |
| Total debt | 182 | 298 | 89 | 97 | 115 |