Forecast
Forecast (EUR)
| Product | Amount | Qu. | OP | 2026 01 | 2026 02 | 2026 03 | 2026 04 | 2026 05 | 2026 06 | 2026 07 | 2026 08 | 2026 09 | 2026 10 | 2026 11 | 2026 12 | 2027 01 | 2027 02 | 2027 03 | 2027 04 | 2027 05 | 2027 06 | 2027 07 | 2027 08 | 2027 09 | 2027 10 | 2027 11 | 2027 12 |
||||||||||||||||||||||||
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| BOSTON PIZZA ROYALTIES INCOME F-CA1010551078
BEP: 20.60 CAD |
3,878.66CAD 2,410.90EUR
PRICE: 22.42CAD
|
173 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| |||||||||||||||||||||||||
| NORTHWEST HEALTHCARE PROP REIT-CA6674951059
BEP: 4.98 CAD |
4,048.00CAD 2,516.16EUR
PRICE: 5.06CAD
|
800 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| |||||||||||||||||||||||||
| PIZZA PIZZA ROYALTY CORP-CA72551W1041
BEP: 15.78 CAD |
3,503.25CAD 2,177.55EUR
PRICE: 15.57CAD
|
225 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| |||||||||||||||||||||||||
| SABRA HEALTH CARE REIT INC-US78573L1061
BEP: 0.00 USD |
1,855.00USD 1,578.72EUR
PRICE: 18.55USD
|
100 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| |||||||||||||||||||||||||
| TOTAL ENERGIES SE-FR0000120271
BEP: 52.73 EUR |
2,341.08EUR 2,341.08EUR
PRICE: 55.74EUR
|
42 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| |||||||||||||||||||||||||
| WHITECAP RESOURCES INC-CA96600A1084
BEP: 10.31 CAD |
3,981.12CAD 2,474.59EUR
PRICE: 11.44CAD
|
348 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| |||||||||||||||||||||||||
| BRISTOL-MYERS SQUIBB CO-US1101221083
BEP: 53.28 USD |
2,458.80USD 2,092.60EUR
PRICE: 54.64USD
|
45 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| |||||||||||||||||||||||||
| PFIZER INC-US7170811035
BEP: 33.99 USD |
26,864.32USD 22,863.25EUR
PRICE: 25.06USD
|
1072 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| |||||||||||||||||||||||||
| SABRA HEALTH CARE REIT INC-US78573L1061
BEP: 13.88 USD |
9,275.00USD 7,893.62EUR
PRICE: 18.55USD
|
500 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| |||||||||||||||||||||||||
| VERIZON COMMUNICATIONS INC-US92343V1044
BEP: 42.42 USD |
14,385.60USD 12,243.06EUR
PRICE: 39.96USD
|
360 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| |||||||||||||||||||||||||
| BANK NOVA SCOTIA HALIF-CA0641491075
BEP: 48.26 USD |
11,687.26USD 9,946.60EUR
PRICE: 73.97USD
|
158 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| |||||||||||||||||||||||||
| BASF SE-DE000BASF111
BEP: 50.57 EUR |
10,283.60EUR 10,283.60EUR
PRICE: 43.76EUR
|
235 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| |||||||||||||||||||||||||
| BAYER AG-DE000BAY0017
BEP: 34.20 EUR |
21,972.00EUR 21,972.00EUR
PRICE: 36.62EUR
|
600 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| |||||||||||||||||||||||||
| EQUINOR-NO0010096985
BEP: 239.50 NOK |
123,240.00NOK 10,406.15EUR
PRICE: 237.00NOK
|
520 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| |||||||||||||||||||||||||
| MERCEDES-BENZ GROUP AG-DE0007100000
BEP: 43.72 EUR |
5,091.24EUR 5,091.24EUR
PRICE: 60.61EUR
|
84 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| |||||||||||||||||||||||||
| MIND C.T.I. LTD. - ORD-IL0010851827
BEP: 2.02 USD |
4,146.00USD 3,528.51EUR
PRICE: 1.20USD
|
3455 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| |||||||||||||||||||||||||
| NORTHWEST HEALTHCARE PROPERTIES REIT-CA6674951059
BEP: 5.03 CAD |
3,542.00CAD 2,201.64EUR
PRICE: 5.06CAD
|
700 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| |||||||||||||||||||||||||
| RTL GROUP SA-LU0061462528
BEP: 34.37 EUR |
7,481.40EUR 7,481.40EUR
PRICE: 33.70EUR
|
222 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| |||||||||||||||||||||||||
| FORECAST PROFIT WITH POTENCIAL | 134.88 | 512.94 | 349.86 | 533.56 | 1,412.56 | 351.46 | 103.18 | 425.99 | 338.15 | 67.94 | 398.36 | 443.29 | 134.88 | 512.94 | 349.86 | 533.56 | 1,412.56 | 351.46 | 103.18 | 425.99 | 338.15 | 67.94 | 398.36 | 443.29 | |||||||||||||||||||||||||||
| FORECAST PROFIT | 86.45 | 473.92 | 301.43 | 504.94 | 1,366.44 | 301.43 | 74.56 | 379.87 | 301.43 | 25.01 | 369.74 | 397.17 | 86.45 | 473.92 | 301.43 | 504.94 | 1,366.44 | 301.43 | 74.56 | 379.87 | 301.43 | 25.01 | 369.74 | 397.17 | |||||||||||||||||||||||||||
| EXECUTED PROFIT | |||||||||||||||||||||||||||||||||||||||||||||||||||
| 2026 | 2027 | |
|---|---|---|
| FORECAST PROFIT WITH POTENCIAL | 5,072.17 | 5,072.17 |
| FORECAST PROFIT | 4,582.39 | 4,582.39 |
| EXECUTED PROFIT |