{
"items": [
{
"from": "Management Service, Base",
"to": "Net revenue",
"flow": 7038000,
"colorFrom": "#525f7a",
"colorTo": "#525f7a"
},
{
"from": "Management Service, Incentive",
"to": "Net revenue",
"flow": 4069000,
"colorFrom": "#525f7a",
"colorTo": "#525f7a"
},
{
"from": "Property Management Fees",
"to": "Net revenue",
"flow": 1245000,
"colorFrom": "#525f7a",
"colorTo": "#525f7a"
},
{
"from": "Project Management Fees",
"to": "Net revenue",
"flow": 941000,
"colorFrom": "#525f7a",
"colorTo": "#525f7a"
},
{
"from": "Real Estate Rental Income",
"to": "Net revenue",
"flow": 317000,
"colorFrom": "#525f7a",
"colorTo": "#525f7a"
},
{
"from": "Net revenue",
"to": "Cost of goods sold",
"flow": 8344964.245713794,
"colorFrom": "#883935",
"colorTo": "#883935"
},
{
"from": "Net revenue",
"to": "Gross profit",
"flow": 5997243.042991298,
"colorFrom": "#1d6a54",
"colorTo": "#1d6a54"
},
{
"from": "Other income",
"to": "Gross profit",
"flow": 16016197.122426122,
"colorFrom": "#1d6a54",
"colorTo": "#1d6a54"
},
{
"from": "Gross profit",
"to": "R&D expenses",
"flow": 0,
"colorFrom": "#883935",
"colorTo": "#883935"
},
{
"from": "Gross profit",
"to": "SG&A expenses",
"flow": 5675023.692599294,
"colorFrom": "#883935",
"colorTo": "#883935"
},
{
"from": "Gross profit",
"to": "EBITDA",
"flow": 16338416.472818127,
"colorFrom": "#1d6a54",
"colorTo": "#1d6a54"
},
{
"from": "EBITDA",
"to": "D&A",
"flow": 1076074.7824588611,
"colorFrom": "#883935",
"colorTo": "#883935"
},
{
"from": "Net loss",
"to": "EBITDA",
"flow": 4289652.7957267165,
"colorFrom": "#883935",
"colorTo": "#883935"
},
{
"from": "EBIT",
"to": "Tax expenses",
"flow": 70647.02334797967,
"colorFrom": "#883935",
"colorTo": "#883935"
},
{
"from": "EBIT",
"to": "Net income",
"flow": 11106228.999741536,
"colorFrom": "#1d6a54",
"colorTo": "#1d6a54"
}
],
"priority": [
"Net loss",
"Tax credits",
"Other income",
"Net income",
"EBIT",
"EBITDA",
"Gross profit",
"Net revenue",
"Management Service, Base",
"Management Service, Incentive",
"Property Management Fees",
"Project Management Fees",
"Real Estate Rental Income",
"Cost of goods sold",
"R&D expenses",
"SG&A expenses",
"D&A",
"Tax expenses"
]
}
| Product
| Revenue
|
|
| Management Service, Base
|
€7.04M
|
50.1%
|
| Management Service, Incentive
|
€4.07M
|
28.9%
|
| Property Management Fees
|
€1.25M
|
8.9%
|
| Project Management Fees
|
€941.00K
|
6.7%
|
| Real Estate Rental Income
|
€317.00K
|
2.3%
|
