Zum Inhalt springen
| year |
workload |
fleets |
cabin cost |
Turnover |
Erlös |
Dividende |
| 2024 |
70% |
1 |
1.100 € |
4,215,750 € |
1,686,300 € |
165€ |
3,31% |
| 2025 |
70% |
2 |
1.155 € |
8,853,075 € |
3,541,230 € |
174 € |
3,47% |
| 2026 |
70% |
3 |
1.213 € |
13,943,593 € |
5,577,437 € |
182 € |
3,64% |
| 2027 |
70% |
4 |
1.273 € |
19,521,030 € |
7,808,412 € |
191 € |
3,83% |
| 2028 |
70% |
5 |
1.337 € |
25,621,352 € |
10,248,541 € |
201 € |
4,02% |
| 2029 |
75% |
6 |
1.404 € |
34,588,826 € |
13,835,530€ |
226 € |
4,52% |
| 2030 |
75% |
7 |
1.474 € |
42,371,311 € |
16,948,525 € |
237 € |
4,75% |
| 2031 |
75% |
8 |
1.548 € |
50,845,574 € |
20,338,230€ |
249 € |
4,98% |
| 2032 |
75% |
8 |
1.625 € |
53,387,852 € |
21,355,141 € |
262 € |
5,23% |
| 2033 |
75% |
8 |
1,706 € |
56,057,245 € |
22,422,898 € |
275 € |
5.49% |
| 2034 |
80% |
8 |
1,792 € |
62,784,114 € |
25,113,646 € |
308 € |
6,15% |
| 2035 |
80% |
8 |
1,881 € |
65,923,320 € |
26,369,328 € |
323 € |
6,46% |
| 2036 |
80% |
8 |
1,975 € |
69,219,486 € |
27,687,794 € |
339 € |
6,78% |
| 2037 |
80% |
8 |
2,074 € |
72,680,461 € |
29,072,184 € |
356 € |
7,12% |
| 2038 |
80% |
8 |
2,178 € |
76,314,484 € |
30,525,793 € |
374 € |
7,48% |
| 2039 |
85% |
8 |
2,287 € |
85,138,346 € |
34,055,338 € |
417 € |
8,34% |
| 2040 |
85% |
8 |
2,401 € |
89,395,263 € |
35,758,105 € |
438 € |
8,76% |
| 2041 |
85% |
8 |
2,521 € |
93,865,026 € |
37,546,010 € |
460 € |
9,20% |
| 2042 |
85% |
7 |
2,647 € |
86,238,493 € |
34,495,397 € |
483 € |
9,66% |
| 2043 |
85% |
6 |
2,780 € |
77,614,644 € |
31,045,857 € |
507 € |
10,14% |
| 2044 |
90% |
5 |
2,919 € |
71,907,684 € |
28,763,074 € |
564 € |
11,28% |
| 2045 |
90% |
4 |
3,065 € |
60,402,455 € |
24,160,982 € |
592 € |
11,84% |
| 2046 |
90% |
3 |
3,218 € |
47,566,933 € |
19,026,773 € |
622 € |
12,43% |
| 2047 |
90% |
2 |
3,379 € |
33,296,853 € |
13,318,741 € |
653 € |
13,05% |
| 2048 |
90% |
1 |
3,548 € |
17,480,848 € |
6,992,339 € |
685 € |
13,70% |
| profit share |
49% |
COSTS |
60% |
NFT value |
5.000 € |
NFT pieces |
5000 |
