Zum Inhalt springen
| year |
workload |
fleets |
cabin cost |
Turnover |
Erlös |
Dividende |
| 2024 |
50% |
1 |
1.100 € |
3.011.250 € |
1.204.500 € |
118 € |
2,36% |
| 2025 |
50% |
2 |
1.155 € |
6.323.625 € |
2.529.450 € |
124 € |
2,48% |
| 2026 |
50% |
3 |
1.213 € |
9.959.709 € |
3.983.884 € |
130 € |
2,60% |
| 2027 |
50% |
4 |
1.273 € |
13.943.593 € |
5.577.437 € |
137 € |
2,73% |
| 2028 |
50% |
5 |
1.337 € |
18.300.966 € |
7.320.386 € |
143 € |
2,87% |
| 2029 |
55% |
6 |
1.404 € |
25.365.139 € |
10.146.056 € |
166 € |
3,31% |
| 2030 |
55% |
7 |
1.474 € |
31.072.295 € |
12.428.918 € |
174 € |
3,48% |
| 2031 |
55% |
8 |
1.548 € |
37.286.754 € |
14.914.702 € |
183 € |
3,65% |
| 2032 |
55% |
8 |
1.625 € |
39.151.092 € |
15.660.437 € |
192 € |
3,84% |
| 2033 |
55% |
8 |
1,706 € |
41,108,646 € |
16,443,459 € |
201 € |
4,03% |
| 2034 |
60% |
8 |
1,792 € |
47,088,086 € |
18,835,234 € |
231 € |
4,61% |
| 2035 |
60% |
8 |
1,881 € |
49,442,490 € |
19,776,996 € |
242 € |
4,85% |
| 2036 |
60% |
8 |
1,975 € |
51,914,615 € |
20,765,846 € |
254 € |
5,09% |
| 2037 |
60% |
8 |
2,074 € |
54,510,345 € |
21,804,138 € |
267 € |
5,34% |
| 2038 |
60% |
8 |
2,178 € |
57,235,863 € |
22,894,345 € |
280 € |
5,61% |
| 2039 |
65% |
8 |
2,287 € |
65,105,794 € |
26,042,318 € |
319 € |
6,38% |
| 2040 |
65% |
8 |
2,401 € |
68,361,083 € |
27,344,433 € |
335 € |
6,70% |
| 2041 |
65% |
8 |
2,521 € |
71,779,138 € |
28,711,655 € |
352 € |
7,03% |
| 2042 |
65% |
7 |
2,647 € |
65,947,083 € |
26,378,833 € |
369 € |
7,39% |
| 2043 |
65% |
6 |
2,780 € |
59,352,374 € |
23,740,950 € |
388 € |
7,76% |
| 2044 |
70% |
5 |
2,919 € |
55,928,199 € |
22,371,280 € |
438 € |
8,77% |
| 2045 |
70% |
4 |
3,065 € |
46,979,687 € |
18,791,875 € |
460 € |
9,21% |
| 2046 |
70% |
3 |
3,218 € |
36,996,504 € |
14,798,601 € |
483 € |
9,67% |
| 2047 |
70% |
2 |
3,379 € |
25,897,553 € |
10,359,021 € |
508 € |
10,15% |
| 2048 |
70% |
1 |
3,548 € |
13,596,215 € |
5,438,486 € |
533 € |
10,66% |
| profit share |
49% |
COSTS |
60% |
NFT value |
5.000 € |
NFT pieces |
5000 |
