2020	2019
Total operating revenue	38,98,35	33,89,56
Net sales revenue	386099	338012
Cost of goods sold	-17,83,01	-16,34,38
Gross profit	20,77,98	17,45,74
Administrative expenses	-15,06,89	-12,91,81
Depreciation, amortization and impairment charges	-64,70	-57,66
Net other operating result	85,72	-55,30
Other operating income	37,36	944
Other Net Operating Results	48,36	-64,74
Operating profit (EBIT)	5,92,11	3,40,97
EBITDA	6,08,45	4,63,37
Financial result	885	506
Finance income	13,79	11,31
Interest income	13,79	11,31
Finance Expenses	-494	-625
Interest expense	-494	-625
Net - other non-operating result	25,29	24,76
Other expenses	0	0
Profit before income tax	6,26,25	3,70,79
Income tax	-1,08,79	-89,52
Profit after income tax	5,17,46	2,81,27
Net Profit (Loss) for the Period	5,17,46	2,81,27
- Profit (loss) attributable to Owners	5,14,55	2,80,04
- Profit (loss) attributable to Minority Interests	291	123

I need a forecast for the coming 3 years with proforma