airbus a380 - Swiss Invest Group

STEUERLICHE ERGEBNISPROGNOSE, LIQUIDITÄTSPROGNOSE // TEIL B
2017 2018 2019 2020 2021 2022 2023 2024 2025 2026 2027
21.387 21.387 21.387 21.387 21.387 15.028 10.487 13.101 14.968 14.968 6.237
21.387 21.387 21.387 21.387 21.387 15.028 10.487 13.101 14.968 14.968 6.237
– 15.748 – 15.748 – 15.748 – 15.748 – 15.748 – 15.748 – 15.748 – 6.562 – – –
– 584 – 599 – 613 – 629 – 645 – 661 – 677 – 694 -711 – 729 – 374
– 1 – 1 – 1 – 1 – 1 – 1 – 1 – 1 – 1 – 1 35
– 3.317 – 2.738 – 2.127 – 1.488 – 805 – 136 – – – – –
– 19.650 – 19.085 – 18.489 – 17.865 – 17.198 – 16.545 – 16.426 – 7.256 – 712 – 730 – 339
1.737 2.302 2.898 3.522 4.189 – 1.517 – 5.939 5.845 14.256 14.238 5.898
1.376 2.302 2.898 3.522 4.189 – – – 12.645 14.238 5.898
109 109 109 109 108 98 164 203 310 403 210
– 29 – 29 – 29 – 29 – 28 – 26 – 43 – 53 – 82 – 106 – 55
80 80 80 80 79 72 121 149 228 297 154
2017 2018 2019 2020 2021 2022 2023 2024 2025 2026 2027
19.582 19.582 19.582 19.582 19.582 14.277 10.487 13.101 14.968 14.968 6.237
– – – – – – – – – – 46.707
80 80 80 80 79 72 121 149 228 297 154
– 584 – 599 – 613 – 629 – 645 – 661 – 677 – 694 – 711 – 729 – 374
– 3.317 – 2.738 – 2.127 – 1.488 – 805 – 136 – – – – –
– 10.782 – 11.362 – 11.973 – 12.612 – 13.295 – 6.914 – – – – –
– – – – – – – – – – –
– – – – – – – – – – –
– – – – – – – – – – –
– – – – – – – – – – –
– 1 – 1 – 1 – 1 – 1 – 1 – 1 – 1 – 1 – 1 35
4.978 4.964 4.949 4.933 4.917 6.637 9.929 12.555 14.484 14.535 52.759
– 4.960 – 4.960 – 4.960 – 4.960 – 4.960 – 4.960 – 8.680 – 8.680 – 9.920 – 9.920 – 70.631
8,00% 8,00% 8,00% 8,00% 8,00% 8,00% 14,00% 14,00% 16,00% 16,00% 113,92%
18 4 – 11 – 27 – 43 1.677 1.249 3.875 4.564 4.615 – 17.872
1.969 1.973 1.961 1.934 1.891 3.568 4.818 8.693 13.257 17.872 –
73