Complete the business plan $($i$.$e$.$ Income Statement and Balance Sheet$)$ for the years $2024-28$ based on the presented planning assumptions $($see sheet $"$DCF Valuation"$)$; please make sure that total assets equal total liabilities and equity for all planning years.

I already try to fill up some numbers, but i$\text{'}$m not sure about them.

Thank you in adavance.