Greetings, Kindly please solve the following question for me and show me all the workings.

Here is the Data provided:

And here is the Question:

B n D E F G H | 1 2 Income Statement 4 5 Revenue 6 Cost of Sales 7 Gross Profit 8 OPEX 9 Depreciation 10 EBIT 11 Interest 12 Profit Before Tax 13 Tax Expense 14 Net Profit 2021 166,337 -80,341 85,996 -19,865 -35,644 30,487 -8,583 21,904 -6,133 15,771 2022 179,644 -86,768 92,876 -21,454 -35,644 35,778 -7,991 27,787 -7,780 20,007 2023 194,015 -93,709 100,306 -23,171 -35,644 41,492 -7,351 34,141 -9,559 24,582 2024 209,537 -101,206 108,330 -25,024 -35,644 47,662 -6,660 41,003 -11,481 29,522 2025 226,300 -109,303 116,997 -27,026 -35,644 54,327 -5,913 48,414 -13,556 34,858 2026 244,404 -118,047 126,357 -29,188 -35,644 61,525 -5,107 56,417 -15,797 40,621 2027 263,956 -127,491 136,465 -31,523 -35,644 69,298 -4,237 65,061 -18,217 46,844 15 16 Balance Sheet 18 19 PPE 20 Depreciation 21 Net PPE 22 Debtors 23 Cash 24 Total Assets 2021 249,506 -35,644 213,862 16,634 154,120 384,615 2022 219,565 -35,644 183,921 17,964 196,295 398,180 2023 188,826 -35,644 153,182 19,402 243,221 415,805 2024 157,267 -35,644 121,623 20,954 295,236 437,813 2025 124,867 -35,644 89,223 22,630 352,703 464,556 2026 91,602 -35,644 55,959 24,440 416,013 496,412 2027 57,451 -35,644 21,807 26,396 485,588 533,791