ABCDEFGHIJKLMNOPQRSTUVWXYZAAABACADAEAFAGAHAIAJAKALAMANAOAPAQ
1
2
3
4
Ethic Hub
5
6
7
8
Financial model
9
10
11
12
Company Information
Table of Contents & Quick Access
13
14
Business Description: I. Financial Statements:
15
Connecting Farmers with BlockchainSummary
16
Ethix- Token economics
17
Income StatementIncome Statement DAO
18
Balance Sheet
19
Management Team:Cash Flow Statement
20
Jori Armbruster
21
jori.armbruster@ethichub.com
II. Calculation Tabs
22
 Revenue Build
23
 Cost Build
24
Financial Advisory: SG&A
25
Anne Rambaud CAPEX & Dep
26
anne@kayaimpacto.com Financial Obligations
27
28
29
30
Directions & Proper Use
31
32
Blue: indicates hard-coded numbers and historic data
33
Black: indicates formulas
34
35
36
37
38
39
234
235
236
237
238
239
240
241
242
243
244
245
246
247
248
249
250
251
252
253
254
255
256
257
258
259
260
261
262
263
264
265
266
267
268
269
270
271
272
273
274
275
276
277
278
279
280
281
282
283
284
285
286
287
288
289
290
291
292
293
294