Skip to content
BalanceCheat
ENDE

Uploaded / public · Published

Synthetic MarketLane — marketplace revenue

Booking fees and seller services form a fictional marketplace forecast with monthly operator views.

Monthly

EURk · Base · Model horizon: 2026-01-01 – 2031-12-31

Publication date records when this snapshot was published, not how current its assumptions are.

Fork creates an editable copy in this browser (maximum 5 local models). Analyze layers run again from the published operator inputs. Opening this page does not save a model locally.

Financial risks · Forecasts depend on assumptions. Investing can result in a total loss.

Published models are independently created by users. Scenarios and forecasts are hypothetical and depend on assumptions; actual outcomes may differ substantially. BalanceCheat does not verify or endorse the accuracy or reasonableness of user models and does not provide personalized investment advice. These tools support modeling, education, research and discussion. Do not base investment decisions solely on a published model. Investing can result in a total loss. Authors must comply with applicable laws, including relevant investment-recommendation and conflict-of-interest disclosures. Labels and disclaimers do not create a regulatory exemption.

Results were calculated by the publisher’s local engine. The server validates the snapshot structure but does not independently recalculate the financial model. Forking verifies results in the local engine.

At a glance

Revenue

2,377.44 EURk1 Dec 2031 – 31 Dec 2031 · Base

EBITDA

570.59 EURk1 Dec 2031 – 31 Dec 2031 · Base

Cash & Cash Equivalents

16,492.46 EURk1 Dec 2031 – 31 Dec 2031 · Base

Monthly · Base

Income statement · Monthly
Metric1 Jan 2026 – 31 Jan 2026 Actual1 Feb 2026 – 28 Feb 2026 Actual1 Mar 2026 – 31 Mar 2026 Actual1 Apr 2026 – 30 Apr 2026 Actual1 May 2026 – 31 May 2026 Actual1 Jun 2026 – 30 Jun 2026 Actual1 Jul 2026 – 31 Jul 2026 Actual1 Aug 2026 – 31 Aug 2026 Actual1 Sept 2026 – 30 Sept 2026 Actual1 Oct 2026 – 31 Oct 2026 Actual1 Nov 2026 – 30 Nov 2026 Actual1 Dec 2026 – 31 Dec 2026 Actual1 Jan 2027 – 31 Jan 20271 Feb 2027 – 28 Feb 20271 Mar 2027 – 31 Mar 20271 Apr 2027 – 30 Apr 20271 May 2027 – 31 May 20271 Jun 2027 – 30 Jun 20271 Jul 2027 – 31 Jul 20271 Aug 2027 – 31 Aug 20271 Sept 2027 – 30 Sept 20271 Oct 2027 – 31 Oct 20271 Nov 2027 – 30 Nov 20271 Dec 2027 – 31 Dec 20271 Jan 2028 – 31 Jan 20281 Feb 2028 – 29 Feb 20281 Mar 2028 – 31 Mar 20281 Apr 2028 – 30 Apr 20281 May 2028 – 31 May 20281 Jun 2028 – 30 Jun 20281 Jul 2028 – 31 Jul 20281 Aug 2028 – 31 Aug 20281 Sept 2028 – 30 Sept 20281 Oct 2028 – 31 Oct 20281 Nov 2028 – 30 Nov 20281 Dec 2028 – 31 Dec 20281 Jan 2029 – 31 Jan 20291 Feb 2029 – 28 Feb 20291 Mar 2029 – 31 Mar 20291 Apr 2029 – 30 Apr 20291 May 2029 – 31 May 20291 Jun 2029 – 30 Jun 20291 Jul 2029 – 31 Jul 20291 Aug 2029 – 31 Aug 20291 Sept 2029 – 30 Sept 20291 Oct 2029 – 31 Oct 20291 Nov 2029 – 30 Nov 20291 Dec 2029 – 31 Dec 20291 Jan 2030 – 31 Jan 20301 Feb 2030 – 28 Feb 20301 Mar 2030 – 31 Mar 20301 Apr 2030 – 30 Apr 20301 May 2030 – 31 May 20301 Jun 2030 – 30 Jun 20301 Jul 2030 – 31 Jul 20301 Aug 2030 – 31 Aug 20301 Sept 2030 – 30 Sept 20301 Oct 2030 – 31 Oct 20301 Nov 2030 – 30 Nov 20301 Dec 2030 – 31 Dec 20301 Jan 2031 – 31 Jan 20311 Feb 2031 – 28 Feb 20311 Mar 2031 – 31 Mar 20311 Apr 2031 – 30 Apr 20311 May 2031 – 31 May 20311 Jun 2031 – 30 Jun 20311 Jul 2031 – 31 Jul 20311 Aug 2031 – 31 Aug 20311 Sept 2031 – 30 Sept 20311 Oct 2031 – 31 Oct 20311 Nov 2031 – 30 Nov 20311 Dec 2031 – 31 Dec 2031
Revenue (EURk)1,0001,0001,0001,0001,0001,0001,0001,0001,0001,0001,0001,0001,4501,4501,4501,4501,4501,4501,4501,4501,4501,4501,4501,4501,640.161,640.161,640.161,640.161,640.161,640.161,640.161,640.161,640.161,640.161,640.161,640.161,855.741,855.741,855.741,855.741,855.741,855.741,855.741,855.741,855.741,855.741,855.741,855.742,100.192,100.192,100.192,100.192,100.192,100.192,100.192,100.192,100.192,100.192,100.192,100.192,377.442,377.442,377.442,377.442,377.442,377.442,377.442,377.442,377.442,377.442,377.442,377.44
Cost of goods sold (EURk)-280-280-280-280-280-280-280-280-280-280-280-280-406-406-406-406-406-406-406-406-406-406-406-406-459.24-459.24-459.24-459.24-459.24-459.24-459.24-459.24-459.24-459.24-459.24-459.24-519.61-519.61-519.61-519.61-519.61-519.61-519.61-519.61-519.61-519.61-519.61-519.61-588.05-588.05-588.05-588.05-588.05-588.05-588.05-588.05-588.05-588.05-588.05-588.05-665.68-665.68-665.68-665.68-665.68-665.68-665.68-665.68-665.68-665.68-665.68-665.68
Gross profit (EURk)7207207207207207207207207207207207201,0441,0441,0441,0441,0441,0441,0441,0441,0441,0441,0441,0441,180.921,180.921,180.921,180.921,180.921,180.921,180.921,180.921,180.921,180.921,180.921,180.921,336.131,336.131,336.131,336.131,336.131,336.131,336.131,336.131,336.131,336.131,336.131,336.131,512.141,512.141,512.141,512.141,512.141,512.141,512.141,512.141,512.141,512.141,512.141,512.141,711.761,711.761,711.761,711.761,711.761,711.761,711.761,711.761,711.761,711.761,711.761,711.76
Other operating income (EURk)000000000000000000000000000000000000000000000000000000000000000000000000
SG&A (EURk)-480-480-480-480-480-480-480-480-480-480-480-480-696-696-696-696-696-696-696-696-696-696-696-696-787.28-787.28-787.28-787.28-787.28-787.28-787.28-787.28-787.28-787.28-787.28-787.28-890.76-890.76-890.76-890.76-890.76-890.76-890.76-890.76-890.76-890.76-890.76-890.76-1,008.09-1,008.09-1,008.09-1,008.09-1,008.09-1,008.09-1,008.09-1,008.09-1,008.09-1,008.09-1,008.09-1,008.09-1,141.17-1,141.17-1,141.17-1,141.17-1,141.17-1,141.17-1,141.17-1,141.17-1,141.17-1,141.17-1,141.17-1,141.17
Depreciation & amortization (EURk)-10-10-10-10-10-10-10-10-10-10-10-10-10-10-10-10-10-10-10-10-10-10-10-10-10-10-10-10-10-10-10-10-10-10-10-10-10-10-10-10-10-10-10-10-10-10-10-10-10-10-10-10-10-10-10-10-10-10-10-10-10-10-10-10-10-10-10-10-10-10-10-10
EBITDA (EURk)240240240240240240240240240240240240348348348348348348348348348348348348393.64393.64393.64393.64393.64393.64393.64393.64393.64393.64393.64393.64445.38445.38445.38445.38445.38445.38445.38445.38445.38445.38445.38445.38504.05504.05504.05504.05504.05504.05504.05504.05504.05504.05504.05504.05570.59570.59570.59570.59570.59570.59570.59570.59570.59570.59570.59570.59
EBIT (EURk)230230230230230230230230230230230230338338338338338338338338338338338338383.64383.64383.64383.64383.64383.64383.64383.64383.64383.64383.64383.64435.38435.38435.38435.38435.38435.38435.38435.38435.38435.38435.38435.38494.05494.05494.05494.05494.05494.05494.05494.05494.05494.05494.05494.05560.59560.59560.59560.59560.59560.59560.59560.59560.59560.59560.59560.59
Interest expense (EURk)-2.5-2.5-2.5-2.5-2.5-2.5-2.5-2.5-2.5-2.5-2.5-2.5-2.5-2.5-2.5-2.5-2.5-2.5-2.5-2.5-2.5-2.5-2.5-2.5-2.5-2.5-2.5-2.5-2.5-2.5-2.5-2.5-2.5-2.5-2.5-2.5-2.5-2.5-2.5-2.5-2.5-2.5-2.5-2.5-2.5-2.5-2.5-2.5-2.5-2.5-2.5-2.5-2.5-2.5-2.5-2.5-2.5-2.5-2.5-2.5-2.5-2.5-2.5-2.5-2.5-2.5-2.5-2.5-2.5-2.5-2.5-2.5
Earnings before tax (EURk)227.5227.5227.5227.5227.5227.5227.5227.5227.5227.5227.5227.5335.5335.5335.5335.5335.5335.5335.5335.5335.5335.5335.5335.5381.14381.14381.14381.14381.14381.14381.14381.14381.14381.14381.14381.14432.88432.88432.88432.88432.88432.88432.88432.88432.88432.88432.88432.88491.55491.55491.55491.55491.55491.55491.55491.55491.55491.55491.55491.55558.09558.09558.09558.09558.09558.09558.09558.09558.09558.09558.09558.09
Taxes (EURk)-56.88-56.88-56.88-56.88-56.88-56.88-56.88-56.88-56.88-56.88-56.88-56.88-83.88-83.88-83.88-83.88-83.88-83.88-83.88-83.88-83.88-83.88-83.88-83.88-95.28-95.28-95.28-95.28-95.28-95.28-95.28-95.28-95.28-95.28-95.28-95.28-108.22-108.22-108.22-108.22-108.22-108.22-108.22-108.22-108.22-108.22-108.22-108.22-122.89-122.89-122.89-122.89-122.89-122.89-122.89-122.89-122.89-122.89-122.89-122.89-139.52-139.52-139.52-139.52-139.52-139.52-139.52-139.52-139.52-139.52-139.52-139.52
Net income (EURk)170.62170.62170.62170.62170.62170.62170.62170.62170.62170.62170.62170.62251.62251.62251.62251.62251.62251.62251.62251.62251.62251.62251.62251.62285.85285.85285.85285.85285.85285.85285.85285.85285.85285.85285.85285.85324.66324.66324.66324.66324.66324.66324.66324.66324.66324.66324.66324.66368.66368.66368.66368.66368.66368.66368.66368.66368.66368.66368.66368.66418.56418.56418.56418.56418.56418.56418.56418.56418.56418.56418.56418.56
Revenue growth (%)-90.8300000000000450000000000013.110000000000013.140000000000013.1702.21723e-14-2.21723e-1402.21723e-14-2.21723e-1402.21723e-142.21723e-140-2.21723e-1413.200000000-1.95866e-1401.95866e-14
Gross margin (%)727272727272727272727272727272727272727272727272727272727272727272727272727272727272727272727272727272727272727272727272727272727272727272727272
Cash flow · Monthly · EURk
Metric1 Jan 2026 – 31 Jan 2026 Actual1 Feb 2026 – 28 Feb 2026 Actual1 Mar 2026 – 31 Mar 2026 Actual1 Apr 2026 – 30 Apr 2026 Actual1 May 2026 – 31 May 2026 Actual1 Jun 2026 – 30 Jun 2026 Actual1 Jul 2026 – 31 Jul 2026 Actual1 Aug 2026 – 31 Aug 2026 Actual1 Sept 2026 – 30 Sept 2026 Actual1 Oct 2026 – 31 Oct 2026 Actual1 Nov 2026 – 30 Nov 2026 Actual1 Dec 2026 – 31 Dec 2026 Actual1 Jan 2027 – 31 Jan 20271 Feb 2027 – 28 Feb 20271 Mar 2027 – 31 Mar 20271 Apr 2027 – 30 Apr 20271 May 2027 – 31 May 20271 Jun 2027 – 30 Jun 20271 Jul 2027 – 31 Jul 20271 Aug 2027 – 31 Aug 20271 Sept 2027 – 30 Sept 20271 Oct 2027 – 31 Oct 20271 Nov 2027 – 30 Nov 20271 Dec 2027 – 31 Dec 20271 Jan 2028 – 31 Jan 20281 Feb 2028 – 29 Feb 20281 Mar 2028 – 31 Mar 20281 Apr 2028 – 30 Apr 20281 May 2028 – 31 May 20281 Jun 2028 – 30 Jun 20281 Jul 2028 – 31 Jul 20281 Aug 2028 – 31 Aug 20281 Sept 2028 – 30 Sept 20281 Oct 2028 – 31 Oct 20281 Nov 2028 – 30 Nov 20281 Dec 2028 – 31 Dec 20281 Jan 2029 – 31 Jan 20291 Feb 2029 – 28 Feb 20291 Mar 2029 – 31 Mar 20291 Apr 2029 – 30 Apr 20291 May 2029 – 31 May 20291 Jun 2029 – 30 Jun 20291 Jul 2029 – 31 Jul 20291 Aug 2029 – 31 Aug 20291 Sept 2029 – 30 Sept 20291 Oct 2029 – 31 Oct 20291 Nov 2029 – 30 Nov 20291 Dec 2029 – 31 Dec 20291 Jan 2030 – 31 Jan 20301 Feb 2030 – 28 Feb 20301 Mar 2030 – 31 Mar 20301 Apr 2030 – 30 Apr 20301 May 2030 – 31 May 20301 Jun 2030 – 30 Jun 20301 Jul 2030 – 31 Jul 20301 Aug 2030 – 31 Aug 20301 Sept 2030 – 30 Sept 20301 Oct 2030 – 31 Oct 20301 Nov 2030 – 30 Nov 20301 Dec 2030 – 31 Dec 20301 Jan 2031 – 31 Jan 20311 Feb 2031 – 28 Feb 20311 Mar 2031 – 31 Mar 20311 Apr 2031 – 30 Apr 20311 May 2031 – 31 May 20311 Jun 2031 – 30 Jun 20311 Jul 2031 – 31 Jul 20311 Aug 2031 – 31 Aug 20311 Sept 2031 – 30 Sept 20311 Oct 2031 – 31 Oct 20311 Nov 2031 – 30 Nov 20311 Dec 2031 – 31 Dec 2031
Change in receivables-16.19-16.19-16.19-16.19-16.19-16.19-16.19-16.19-16.19-16.19-16.19-16.19-80.14-80.14-80.14-80.14-80.14-80.14-80.14-80.14-80.14-80.14-80.14-80.14-33.86-33.86-33.86-33.86-33.86-33.86-33.86-33.86-33.86-33.86-33.86-33.86-38.39-38.39-38.39-38.39-38.39-38.39-38.39-38.39-38.39-38.39-38.39-38.39-43.53-43.53-43.53-43.53-43.53-43.53-43.53-43.53-43.53-43.53-43.53-43.53-49.37-49.37-49.37-49.37-49.37-49.37-49.37-49.37-49.37-49.37-49.37-49.37
Change in inventory000000000000000000000000000000000000000000000000000000000000000000000000
Change in payables1.391.391.391.391.391.391.391.391.391.391.391.396.96.96.96.96.96.96.96.96.96.96.96.92.922.922.922.922.922.922.922.922.922.922.922.923.313.313.313.313.313.313.313.313.313.313.313.313.753.753.753.753.753.753.753.753.753.753.753.754.254.254.254.254.254.254.254.254.254.254.254.25
Change in other working capital0.450.450.450.450.450.450.450.450.450.450.450.452.252.252.252.252.252.252.252.252.252.252.252.250.950.950.950.950.950.950.950.950.950.950.950.951.081.081.081.081.081.081.081.081.081.081.081.081.221.221.221.221.221.221.221.221.221.221.221.221.391.391.391.391.391.391.391.391.391.391.391.39
D&A add-back101010101010101010101010101010101010101010101010101010101010101010101010101010101010101010101010101010101010101010101010101010101010101010101010
Other non-cash items000000000000000000000000000000000000000000000000000000000000000000000000
Cash flow from operations166.29166.29166.29166.29166.29166.29166.29166.29166.29166.29166.29166.29190.64190.64190.64190.64190.64190.64190.64190.64190.64190.64190.64190.64265.86265.86265.86265.86265.86265.86265.86265.86265.86265.86265.86265.86300.65300.65300.65300.65300.65300.65300.65300.65300.65300.65300.65300.65340.1340.1340.1340.1340.1340.1340.1340.1340.1340.1340.1340.1384.83384.83384.83384.83384.83384.83384.83384.83384.83384.83384.83384.83
Capital expenditure-15-15-15-15-15-15-15-15-15-15-15-15-15-15-15-15-15-15-15-15-15-15-15-15-15-15-15-15-15-15-15-15-15-15-15-15-15-15-15-15-15-15-15-15-15-15-15-15-15-15-15-15-15-15-15-15-15-15-15-15-15-15-15-15-15-15-15-15-15-15-15-15
Cash flow from investing-15-15-15-15-15-15-15-15-15-15-15-15-15-15-15-15-15-15-15-15-15-15-15-15-15-15-15-15-15-15-15-15-15-15-15-15-15-15-15-15-15-15-15-15-15-15-15-15-15-15-15-15-15-15-15-15-15-15-15-15-15-15-15-15-15-15-15-15-15-15-15-15
Debt issuance000000000000000000000000000000000000000000000000000000000000000000000000
Debt repayment000000000000000000000000000000000000000000000000000000000000000000000000
Revolver draw / (repayment)000000000000000000000000000000000000000000000000000000000000000000000000
Dividends paid-34.12-34.12-34.12-34.12-34.12-34.12-34.12-34.12-34.12-34.12-34.12-34.12-50.32-50.32-50.32-50.32-50.32-50.32-50.32-50.32-50.32-50.32-50.32-50.32-57.17-57.17-57.17-57.17-57.17-57.17-57.17-57.17-57.17-57.17-57.17-57.17-64.93-64.93-64.93-64.93-64.93-64.93-64.93-64.93-64.93-64.93-64.93-64.93-73.73-73.73-73.73-73.73-73.73-73.73-73.73-73.73-73.73-73.73-73.73-73.73-83.71-83.71-83.71-83.71-83.71-83.71-83.71-83.71-83.71-83.71-83.71-83.71
Cash flow from financing-34.12-34.12-34.12-34.12-34.12-34.12-34.12-34.12-34.12-34.12-34.12-34.12-50.32-50.32-50.32-50.32-50.32-50.32-50.32-50.32-50.32-50.32-50.32-50.32-57.17-57.17-57.17-57.17-57.17-57.17-57.17-57.17-57.17-57.17-57.17-57.17-64.93-64.93-64.93-64.93-64.93-64.93-64.93-64.93-64.93-64.93-64.93-64.93-73.73-73.73-73.73-73.73-73.73-73.73-73.73-73.73-73.73-73.73-73.73-73.73-83.71-83.71-83.71-83.71-83.71-83.71-83.71-83.71-83.71-83.71-83.71-83.71
Change in cash117.16117.16117.16117.16117.16117.16117.16117.16117.16117.16117.16117.16125.32125.32125.32125.32125.32125.32125.32125.32125.32125.32125.32125.32193.69193.69193.69193.69193.69193.69193.69193.69193.69193.69193.69193.69220.72220.72220.72220.72220.72220.72220.72220.72220.72220.72220.72220.72251.37251.37251.37251.37251.37251.37251.37251.37251.37251.37251.37251.37286.12286.12286.12286.12286.12286.12286.12286.12286.12286.12286.12286.12
Free cash flow151.29151.29151.29151.29151.29151.29151.29151.29151.29151.29151.29151.29175.64175.64175.64175.64175.64175.64175.64175.64175.64175.64175.64175.64250.86250.86250.86250.86250.86250.86250.86250.86250.86250.86250.86250.86285.65285.65285.65285.65285.65285.65285.65285.65285.65285.65285.65285.65325.1325.1325.1325.1325.1325.1325.1325.1325.1325.1325.1325.1369.83369.83369.83369.83369.83369.83369.83369.83369.83369.83369.83369.83
Balance sheet · Monthly · EURk
Metric1 Jan 2026 – 31 Jan 2026 Actual1 Feb 2026 – 28 Feb 2026 Actual1 Mar 2026 – 31 Mar 2026 Actual1 Apr 2026 – 30 Apr 2026 Actual1 May 2026 – 31 May 2026 Actual1 Jun 2026 – 30 Jun 2026 Actual1 Jul 2026 – 31 Jul 2026 Actual1 Aug 2026 – 31 Aug 2026 Actual1 Sept 2026 – 30 Sept 2026 Actual1 Oct 2026 – 31 Oct 2026 Actual1 Nov 2026 – 30 Nov 2026 Actual1 Dec 2026 – 31 Dec 2026 Actual1 Jan 2027 – 31 Jan 20271 Feb 2027 – 28 Feb 20271 Mar 2027 – 31 Mar 20271 Apr 2027 – 30 Apr 20271 May 2027 – 31 May 20271 Jun 2027 – 30 Jun 20271 Jul 2027 – 31 Jul 20271 Aug 2027 – 31 Aug 20271 Sept 2027 – 30 Sept 20271 Oct 2027 – 31 Oct 20271 Nov 2027 – 30 Nov 20271 Dec 2027 – 31 Dec 20271 Jan 2028 – 31 Jan 20281 Feb 2028 – 29 Feb 20281 Mar 2028 – 31 Mar 20281 Apr 2028 – 30 Apr 20281 May 2028 – 31 May 20281 Jun 2028 – 30 Jun 20281 Jul 2028 – 31 Jul 20281 Aug 2028 – 31 Aug 20281 Sept 2028 – 30 Sept 20281 Oct 2028 – 31 Oct 20281 Nov 2028 – 30 Nov 20281 Dec 2028 – 31 Dec 20281 Jan 2029 – 31 Jan 20291 Feb 2029 – 28 Feb 20291 Mar 2029 – 31 Mar 20291 Apr 2029 – 30 Apr 20291 May 2029 – 31 May 20291 Jun 2029 – 30 Jun 20291 Jul 2029 – 31 Jul 20291 Aug 2029 – 31 Aug 20291 Sept 2029 – 30 Sept 20291 Oct 2029 – 31 Oct 20291 Nov 2029 – 30 Nov 20291 Dec 2029 – 31 Dec 20291 Jan 2030 – 31 Jan 20301 Feb 2030 – 28 Feb 20301 Mar 2030 – 31 Mar 20301 Apr 2030 – 30 Apr 20301 May 2030 – 31 May 20301 Jun 2030 – 30 Jun 20301 Jul 2030 – 31 Jul 20301 Aug 2030 – 31 Aug 20301 Sept 2030 – 30 Sept 20301 Oct 2030 – 31 Oct 20301 Nov 2030 – 30 Nov 20301 Dec 2030 – 31 Dec 20301 Jan 2031 – 31 Jan 20311 Feb 2031 – 28 Feb 20311 Mar 2031 – 31 Mar 20311 Apr 2031 – 30 Apr 20311 May 2031 – 31 May 20311 Jun 2031 – 30 Jun 20311 Jul 2031 – 31 Jul 20311 Aug 2031 – 31 Aug 20311 Sept 2031 – 30 Sept 20311 Oct 2031 – 31 Oct 20311 Nov 2031 – 30 Nov 20311 Dec 2031 – 31 Dec 2031
Cash & Cash Equivalents2,277.162,394.322,511.482,628.642,745.82,862.962,980.123,097.283,214.443,331.63,448.763,565.923,691.243,816.553,941.874,067.194,192.514,317.824,443.144,568.464,693.774,819.094,944.415,069.735,263.415,457.15,650.795,844.476,038.166,231.856,425.546,619.226,812.917,006.67,200.297,393.977,614.697,835.418,056.148,276.868,497.588,718.38,939.029,159.749,380.469,601.189,821.910,042.6310,293.9910,545.3610,796.7311,048.111,299.4611,550.8311,802.212,053.5712,304.9412,556.312,807.6713,059.0413,345.1613,631.2813,917.414,203.5114,489.6314,775.7515,061.8715,347.9915,634.1115,920.2316,206.3416,492.46
Accounts receivable1,958.91,975.091,991.282,007.472,023.662,039.852,056.042,072.232,088.422,104.612,120.82,136.992,217.122,297.262,377.42,457.532,537.672,617.812,697.952,778.082,858.222,938.363,018.493,098.633,132.493,166.363,200.223,234.093,267.953,301.813,335.683,369.543,403.413,437.273,471.143,5053,543.393,581.783,620.173,658.563,696.953,735.353,773.743,812.133,850.523,888.913,927.33,965.694,009.234,052.764,096.294,139.824,183.364,226.894,270.424,313.954,357.494,401.024,444.554,488.084,537.464,586.834,636.24,685.584,734.954,784.334,833.74,883.074,932.454,981.825,031.195,080.57
Inventory000000000000000000000000000000000000000000000000000000000000000000000000
Accounts payable168.77170.16171.56172.95174.35175.74177.14178.53179.93181.32182.71184.11191.01197.92204.82211.73218.63225.53232.44239.34246.25253.15260.05266.96269.88272.79275.71278.63281.55284.46287.38290.3293.22296.13299.05301.97305.28308.58311.89315.2318.51321.81325.12328.43331.74335.04338.35341.66345.41349.16352.91356.66360.41364.16367.91371.66375.41379.16382.92386.67390.92395.17399.43403.68407.93412.19416.44420.7424.95429.2433.46437.71
Other current assets165166.36167.73169.09170.45171.82173.18174.55175.91177.27178.64180186.75193.5200.25207213.75220.5227.25234240.75247.5254.25261263.85266.7269.56272.41275.26278.11280.97283.82286.67289.52292.38295.23298.46301.7304.93308.16311.4314.63317.86321.1324.33327.57330.8334.03337.7341.37345.03348.7352.37356.03359.7363.37367.03370.7374.37378.03382.19386.35390.51394.67398.83402.99407.15411.3415.46419.62423.78427.94
Other current liabilities220221.82223.64225.45227.27229.09230.91232.73234.55236.36238.18240249258267276285294303312321330339348351.8355.61359.41363.21367.02370.82374.62378.43382.23386.03389.84393.64397.95402.26406.57410.88415.2419.51423.82428.13432.44436.75441.07445.38450.27455.16460.04464.93469.82474.71479.6484.49489.38494.27499.16504.05509.59515.14520.68526.23531.77537.32542.86548.41553.95559.5565.04570.59
Long-term debt600600600600600600600600600600600600600600600600600600600600600600600600600600600600600600600600600600600600600600600600600600600600600600600600600600600600600600600600600600600600600600600600600600600600600600600600
Required revolving funding000000000000000000000000000000000000000000000000000000000000000000000000
Property, plant & equipment8458508558608658708758808858908959009059109159209259309359409459509559609659709759809859909951,0001,0051,0101,0151,0201,0251,0301,0351,0401,0451,0501,0551,0601,0651,0701,0751,0801,0851,0901,0951,1001,1051,1101,1151,1201,1251,1301,1351,1401,1451,1501,1551,1601,1651,1701,1751,1801,1851,1901,1951,200
Other non-current assets360360360360360360360360360360360360360360360360360360360360360360360360360360360360360360360360360360360360360360360360360360360360360360360360360360360360360360360360360360360360360360360360360360360360360360360360
Other non-current liabilities120120120120120120120120120120120120120120120120120120120120120120120120120120120120120120120120120120120120120120120120120120120120120120120120120120120120120120120120120120120120120120120120120120120120120120120120
Total current assets4,401.064,535.784,670.494,805.24,939.925,074.635,209.345,344.055,478.775,613.485,748.195,882.916,095.116,307.316,519.526,731.726,943.937,156.137,368.347,580.547,792.748,004.958,217.158,429.368,659.768,890.169,120.579,350.979,581.379,811.7810,042.1810,272.5910,502.9910,733.3910,963.811,194.211,456.5511,718.8911,981.2412,243.5812,505.9312,768.2813,030.6213,292.9713,555.3113,817.6614,08014,342.3514,640.9214,939.4915,238.0515,536.6215,835.1916,133.7616,432.3216,730.8917,029.4617,328.0317,626.5917,925.1618,264.8118,604.4618,944.1119,283.7619,623.4119,963.0620,302.7120,642.3720,982.0221,321.6721,661.3222,000.97
Total assets5,606.065,745.785,885.496,025.26,164.926,304.636,444.346,584.056,723.776,863.487,003.197,142.917,360.117,577.317,794.528,011.728,228.938,446.138,663.348,880.549,097.749,314.959,532.159,749.369,984.7610,220.1610,455.5710,690.9710,926.3711,161.7811,397.1811,632.5911,867.9912,103.3912,338.812,574.212,841.5513,108.8913,376.2413,643.5813,910.9314,178.2814,445.6214,712.9714,980.3115,247.6615,51515,782.3516,085.9216,389.4916,693.0516,996.6217,300.1917,603.7617,907.3218,210.8918,514.4618,818.0319,121.5919,425.1619,769.8120,114.4620,459.1120,803.7621,148.4121,493.0621,837.7122,182.3722,527.0222,871.6723,216.3223,560.97
Book equity4,497.34,633.84,770.34,906.85,043.35,179.85,316.35,452.85,589.35,725.85,862.35,998.86,200.16,401.46,602.76,8047,005.37,206.67,407.97,609.27,810.58,011.88,213.18,414.48,643.088,871.769,100.459,329.139,557.819,786.510,015.1810,243.8610,472.5410,701.2310,929.9111,158.5911,418.3211,678.0511,937.7712,197.512,457.2312,716.9512,976.6813,236.4113,496.1313,755.8614,015.5914,275.3114,570.2414,865.1715,160.115,455.0215,749.9516,044.8816,339.8116,634.7416,929.6617,224.5917,519.5217,814.4518,149.318,484.1518,81919,153.8619,488.7119,823.5620,158.4120,493.2620,828.1221,162.9721,497.8221,832.67
Total liabilities & equity5,606.065,745.785,885.496,025.26,164.926,304.636,444.346,584.056,723.776,863.487,003.197,142.917,360.117,577.317,794.528,011.728,228.938,446.138,663.348,880.549,097.749,314.959,532.159,749.369,984.7610,220.1610,455.5710,690.9710,926.3711,161.7811,397.1811,632.5911,867.9912,103.3912,338.812,574.212,841.5513,108.8913,376.2413,643.5813,910.9314,178.2814,445.6214,712.9714,980.3115,247.6615,51515,782.3516,085.9216,389.4916,693.0516,996.6217,300.1917,603.7617,907.3218,210.8918,514.4618,818.0319,121.5919,425.1619,769.8120,114.4620,459.1120,803.7621,148.4121,493.0621,837.7122,182.3722,527.0222,871.6723,216.3223,560.97
Business Lines
Business Lines · Monthly · EURk
Metric1 Jan 2026 – 31 Jan 2026 Actual1 Feb 2026 – 28 Feb 2026 Actual1 Mar 2026 – 31 Mar 2026 Actual1 Apr 2026 – 30 Apr 2026 Actual1 May 2026 – 31 May 2026 Actual1 Jun 2026 – 30 Jun 2026 Actual1 Jul 2026 – 31 Jul 2026 Actual1 Aug 2026 – 31 Aug 2026 Actual1 Sept 2026 – 30 Sept 2026 Actual1 Oct 2026 – 31 Oct 2026 Actual1 Nov 2026 – 30 Nov 2026 Actual1 Dec 2026 – 31 Dec 2026 Actual1 Jan 2027 – 31 Jan 20271 Feb 2027 – 28 Feb 20271 Mar 2027 – 31 Mar 20271 Apr 2027 – 30 Apr 20271 May 2027 – 31 May 20271 Jun 2027 – 30 Jun 20271 Jul 2027 – 31 Jul 20271 Aug 2027 – 31 Aug 20271 Sept 2027 – 30 Sept 20271 Oct 2027 – 31 Oct 20271 Nov 2027 – 30 Nov 20271 Dec 2027 – 31 Dec 20271 Jan 2028 – 31 Jan 20281 Feb 2028 – 29 Feb 20281 Mar 2028 – 31 Mar 20281 Apr 2028 – 30 Apr 20281 May 2028 – 31 May 20281 Jun 2028 – 30 Jun 20281 Jul 2028 – 31 Jul 20281 Aug 2028 – 31 Aug 20281 Sept 2028 – 30 Sept 20281 Oct 2028 – 31 Oct 20281 Nov 2028 – 30 Nov 20281 Dec 2028 – 31 Dec 20281 Jan 2029 – 31 Jan 20291 Feb 2029 – 28 Feb 20291 Mar 2029 – 31 Mar 20291 Apr 2029 – 30 Apr 20291 May 2029 – 31 May 20291 Jun 2029 – 30 Jun 20291 Jul 2029 – 31 Jul 20291 Aug 2029 – 31 Aug 20291 Sept 2029 – 30 Sept 20291 Oct 2029 – 31 Oct 20291 Nov 2029 – 30 Nov 20291 Dec 2029 – 31 Dec 20291 Jan 2030 – 31 Jan 20301 Feb 2030 – 28 Feb 20301 Mar 2030 – 31 Mar 20301 Apr 2030 – 30 Apr 20301 May 2030 – 31 May 20301 Jun 2030 – 30 Jun 20301 Jul 2030 – 31 Jul 20301 Aug 2030 – 31 Aug 20301 Sept 2030 – 30 Sept 20301 Oct 2030 – 31 Oct 20301 Nov 2030 – 30 Nov 20301 Dec 2030 – 31 Dec 20301 Jan 2031 – 31 Jan 20311 Feb 2031 – 28 Feb 20311 Mar 2031 – 31 Mar 20311 Apr 2031 – 30 Apr 20311 May 2031 – 31 May 20311 Jun 2031 – 30 Jun 20311 Jul 2031 – 31 Jul 20311 Aug 2031 – 31 Aug 20311 Sept 2031 – 30 Sept 20311 Oct 2031 – 31 Oct 20311 Nov 2031 – 30 Nov 20311 Dec 2031 – 31 Dec 2031
Value · Booking fees666.67666.67666.67666.67666.67666.67666.67666.67666.67666.67666.67666.671,0501,0501,0501,0501,0501,0501,0501,0501,0501,0501,0501,0501,199.521,199.521,199.521,199.521,199.521,199.521,199.521,199.521,199.521,199.521,199.521,199.521,370.331,370.331,370.331,370.331,370.331,370.331,370.331,370.331,370.331,370.331,370.331,370.331,565.471,565.471,565.471,565.471,565.471,565.471,565.471,565.471,565.471,565.471,565.471,565.471,788.391,788.391,788.391,788.391,788.391,788.391,788.391,788.391,788.391,788.391,788.391,788.39
Value · Seller services333.33333.33333.33333.33333.33333.33333.33333.33333.33333.33333.33333.33400400400400400400400400400400400400440.64440.64440.64440.64440.64440.64440.64440.64440.64440.64440.64440.64485.41485.41485.41485.41485.41485.41485.41485.41485.41485.41485.41485.41534.73534.73534.73534.73534.73534.73534.73534.73534.73534.73534.73534.73589.05589.05589.05589.05589.05589.05589.05589.05589.05589.05589.05589.05

Modeling Rationale

Distinguish recognized fee revenue from transaction volume. GMV is not treated as company revenue.

Key assumptions

2027: seven million bookings at EUR 1.80 and 1,200 service subscriptions at EUR 4,000. Annual price growth 2%; respective volume growth 12% and 8%. Monthly outputs are allocated from annual sources.

Notes

Entirely synthetic data for a fictional company. No real issuer or market data. Exercise: Compare booking-volume growth with service pricing. Monthly values are not a seasonality forecast.

Published inputs and structure

Input data uses full functional-currency amounts. Rates retain their native percentage convention. Result tables state their display units in the caption or beside each metric.

Calendar
Calendar (4)
Actual Years
1
Calculation
annual
Fiscal Year End
fiscalYearEnd (2)
Day
31
Month
12
Start Year
2026
This line currently uses the existing Simple assumptions.
This line currently uses the existing Simple assumptions. (6)
Calendar
calendar (2)
Actual Years
1
Start Year
2026
Currency
EUR
Name
Synthetic MarketLane
Opening debt
opening (13)
Accounts payable
167372.35367372
Accounts receivable
1942714.8194271
Total assets
5466351.1830635
Cash & Cash Equivalents
2160000
Long-term debt
600000
Equity Value
4360797.011208
Inventory
0
Other current assets
163636.36363636
Other current liabilities
218181.81818182
Other non-current assets
360000
Other non-current liabilities
120000
Property, plant & equipment
840000
Revenue
10909090.909091
Type
services
Year view
years (6)
0
0 (13)
Capital expenditure
180000
Depreciation & amortization
120000
Long-term debt
600000
Days inventory outstanding
0
Days payable outstanding
20
Days sales outstanding
65
Gross margin
72
Revenue growth
10
Interest rate
5
Dividend payout / net income
20
Revenue
12000000
SG&A / revenue
48
Tax rate
25
1
1 (20)
Ar Adjustment
0
Capital expenditure
180000
Depreciation & amortization
120000
Long-term debt
600000
Days inventory outstanding
0
Days payable outstanding
20
Days sales outstanding
65
Equipment Purchase
0
Extra DA
0
Extra Dividend
0
Gross margin
72
Revenue growth
10
Interest rate
5
Inventory Adjustment
0
Dividend payout / net income
20
Revenue
—
Scenario Borrowing
0
Scenario Repayment
0
SG&A / revenue
48
Tax rate
25
2
2 (20)
Ar Adjustment
0
Capital expenditure
180000
Depreciation & amortization
120000
Long-term debt
600000
Days inventory outstanding
0
Days payable outstanding
20
Days sales outstanding
65
Equipment Purchase
0
Extra DA
0
Extra Dividend
0
Gross margin
72
Revenue growth
10
Interest rate
5
Inventory Adjustment
0
Dividend payout / net income
20
Revenue
—
Scenario Borrowing
0
Scenario Repayment
0
SG&A / revenue
48
Tax rate
25
3
3 (20)
Ar Adjustment
0
Capital expenditure
180000
Depreciation & amortization
120000
Long-term debt
600000
Days inventory outstanding
0
Days payable outstanding
20
Days sales outstanding
65
Equipment Purchase
0
Extra DA
0
Extra Dividend
0
Gross margin
72
Revenue growth
10
Interest rate
5
Inventory Adjustment
0
Dividend payout / net income
20
Revenue
—
Scenario Borrowing
0
Scenario Repayment
0
SG&A / revenue
48
Tax rate
25
4
4 (20)
Ar Adjustment
0
Capital expenditure
180000
Depreciation & amortization
120000
Long-term debt
600000
Days inventory outstanding
0
Days payable outstanding
20
Days sales outstanding
65
Equipment Purchase
0
Extra DA
0
Extra Dividend
0
Gross margin
72
Revenue growth
10
Interest rate
5
Inventory Adjustment
0
Dividend payout / net income
20
Revenue
—
Scenario Borrowing
0
Scenario Repayment
0
SG&A / revenue
48
Tax rate
25
5
5 (20)
Ar Adjustment
0
Capital expenditure
180000
Depreciation & amortization
120000
Long-term debt
600000
Days inventory outstanding
0
Days payable outstanding
20
Days sales outstanding
65
Equipment Purchase
0
Extra DA
0
Extra Dividend
0
Gross margin
72
Revenue growth
10
Interest rate
5
Inventory Adjustment
0
Dividend payout / net income
20
Revenue
—
Scenario Borrowing
0
Scenario Repayment
0
SG&A / revenue
48
Tax rate
25
Objects
Objects (2)
0
0 (14)
Active
true
Actuals
actuals (1)
2026
2026 (1)
Value
8000000
Opening driver value
8000000
Entity Id
entity-1
Events
events (0)
Group
revenue
Id
obj-1
Instrument Id
—
Kind
driver
Name
Booking fees
Periods
periods (5)
2027 01 01
2027-01-01 (3)
Calculation method
priceVolume
Price / unit
1.8
Volume
7000000
2028 01 01
2028-01-01 (3)
Calculation method
priceVolume
Price / unit
1.836
Volume
7840000
2029 01 01
2029-01-01 (3)
Calculation method
priceVolume
Price / unit
1.87272
Volume
8780800
2030 01 01
2030-01-01 (3)
Calculation method
priceVolume
Price / unit
1.9101744
Volume
9834496
2031 01 01
2031-01-01 (3)
Calculation method
priceVolume
Price / unit
1.948377888
Volume
11014635.52
Check the rule conditions and increments.
—
Source
user
Unit
EUR
1
1 (14)
Active
true
Actuals
actuals (1)
2026
2026 (1)
Value
4000000
Opening driver value
4000000
Entity Id
entity-1
Events
events (0)
Group
revenue
Id
obj-2
Instrument Id
—
Kind
driver
Name
Seller services
Periods
periods (5)
2027 01 01
2027-01-01 (3)
Calculation method
priceVolume
Price / unit
4000
Volume
1200
2028 01 01
2028-01-01 (3)
Calculation method
priceVolume
Price / unit
4080
Volume
1296
2029 01 01
2029-01-01 (3)
Calculation method
priceVolume
Price / unit
4161.6
Volume
1399.68
2030 01 01
2030-01-01 (3)
Calculation method
priceVolume
Price / unit
4244.832
Volume
1511.6544
2031 01 01
2031-01-01 (3)
Calculation method
priceVolume
Price / unit
4329.72864
Volume
1632.586752
Check the rule conditions and increments.
—
Source
user
Unit
EUR
Driven by Advanced Model
Driven by Advanced Model (1)
Revenue
detail

Report model

Reports are private. A valid investment-recommendation report temporarily hides author text while the financial model remains available. Previously reviewed and approved text is not hidden again automatically; new evidence and formal notices remain reviewable. Do not include unnecessary personal information.

Related models

Three statements · Stock Analysis

IONOS Group (IOS) — Hosting, Cloud & Cash Generation 2026–2030

IOS

A financial model and stock analysis of IONOS Group SE (Xetra: IOS), covering revenue, profitability and cash flow forecasts from 2026 to 2030. Explore how recurring web hosting revenue, cloud growth, infrastructure investment and restructuring affect EBITDA, EBIT and free cash flow. The model includes linked financial statements, Base, Bear and Bull scenarios, and an EV/EBIT valuation framework. Key assumptions are explained directly in the model and can be adjusted or forked.

EN · EURk · 2026-01-01 – 2031-01-01

Annual

Published

Open public model

Three statements · Stock Analysis

SUSS MicroTec (SMHN) — Backlog, Cash Flow & Stock Analysis 2026–2030

SMHN

A linked financial model of SUSS MicroTec’s Advanced Backend and Photomask businesses. Explore how order conversion, equipment mix, development spending and customer advances affect revenue, EBITDA, EBIT and cash across Base, Bear and Bull cases. Stock Analysis links a 2028 EV/EBIT framework to the operating model.

EN · EURk · 2026-01-01 – 2031-01-01

Annual

Published

Open public model

Three statements · DCF · Stock Analysis

PVA TePla (TPE) — Stock Analysis & Operating Scenarios 2026–2030

TPE

Explore PVA TePla through linked 2026–2030 financial projections, DCF and Stock Analysis. Metrology and Material Solutions delivery assumptions drive earnings, project working capital and explicit funding across Base, Bear and Bull. Native Comment buttons explain revenue, margins, capex and borrowing; reported FY2023–2025 statements are embedded as historical references. Start from audited FY2025 balances, inspect the reasoning, change a driver and fork the model for your own analysis.

EN · EURk · 2026-01-01 – 2031-01-01

Annual

Published

Open public model

Learn more