SlideShare a Scribd company logo
1 of 59
Mamma’s Lavandaria
Anastasiia Pleshkova | Diogo Cardoso | Sofia Zubkova | Steffen Rilling
0 AGENDA
Customers and Problem
Solution
Technology
Marketing and Sales
Competition
Team
Traction
Financials
Calendar
1 CUSTOMERS
How can I manage to have time for everything?
I want someone taking care of my laundry!
1  PROBLEMCUSTOMERS
1 CUSTOMERS
How can I leverage my customer basis?
I want someone to take care of my marketing
and order processes!
1  PROBLEMCUSTOMERS
2 SOLUTION
Mamma’s Lavandaria
2 SOLUTION
2
CUSTOMIZED SERVICE
WHAT MAKES US UNIQUE?
2
FIRST MOVER ADVANTAGE
WHAT MAKES US UNIQUE?
2
NETWORK EFFECT
WHAT MAKES US UNIQUE?
2
RELATION WITH LOCAL LAUNDRIES
WHAT MAKES US UNIQUE?
Local Laundry
NETWORK OF
LOCAL LAUNDRIES
NETWORK OF
USERS
3 TECHNOLOGY
3 TECHNOLOGY
4 MARKETING AND SALES
€ 100.000.000
4 MARKETING AND SALES
334.038
3.988.227
33.404
4 MARKETING AND SALES
WEB MARKETING
4 MARKETING AND SALES
INTRODUCTION DAYS
ON-CAMPUS PRESENCE
PARTNERSHIPS
4 MARKETING AND SALES
CORPORATE CAMPUS
OTHER COMPANIES
SMALL BUSINESSES
5 COMPETITION
PRICEPRICE
5 COMPETITION
5 COMPETITION
QUALITYQUALITYQUALITY
5 COMPETITION
6 TEAM
Commercial Director of a
student’s company which
had a 15% increase sales
last year
CFO of a company that
recently opened a rural
hospital in Tanzania
Analyst to adapt an
international brand
into a national market
Member of a project to
internationalize a
multinational Russian
company to Ecuador
Interest by the Users
79%
Value this time
saving service
7 TRACTION
Already with orders!
42 ORDERS
… in 6 weeks
7 TRACTION
Lavandaria Lorento
Lavandaria Atlântica
Lavandaria Luz da
EstrelaLavandaria Aliança
Interest by the Laundries
7 TRACTION
8 FINANCIALS
Google Ads
Intro Days
Social
Media
Pay per
Click∑ 16€
CUSTOMER LIFETIME
VALUE
CUSTOMER
ACQUISITION COSTS
FIGURES
8 FINANCIALS
Revenues
per
Customer
Costs
Referrals
∑ 128€
Additions
Additional Purchases
CUSTOMER LIFETIME
VALUE
CUSTOMER
ACQUISITION COSTS
FIGURES
8 FINANCIALS
CUSTOMER LIFETIME
VALUE
CUSTOMER
ACQUISITION COSTS
FIGURES
28th Month
80% IRR
€20.000 Start
15% Market
MARKET VALIDATION
9 CALENDAR
Where we are right
now…
9 CALENDAR
And how about
the future…
9 CALENDAR
2014
Launch the Website
fully-fledge
Continuous
Feedback
Expansion to Porto
Expansion to
other Iberian
Cities
2015 2016
9 CALENDAR
? Q&A
THANK YOU FOR YOUR
ATTENTION!
? Q&A
MAIN SLIDES
Customer and Problem– Users
Customer and Problem – Local Laundries
Solution
Technology – Process
Technology – User
Marketing and Sales – Intro
Marketing and Sales – All Customers
Marketing and Sales – Students
Marketng and Sales – Urban Workers
Competition
Team
Traction – Users
Traction – Orders
Traction – Local Laundries
Financials
Calendar
BACK-UP SLIDES
Marketing Plan
Competitors – Table Summary
Competitors – Big Laundry Chains
Competitors – Local Laundries
Competitors – Washing Machines
Value Chain
Processes
Financials – Assumptions
Financials – Year-End Summary
Financials – P&L
Financials – Balance Sheet
Financials – Cash Flows
Financials – Cost Structure
Financials – Required Start-Up Funds
Financials – Break-Even Analysis
Implementation Plan
! MARKETING PLAN
Activities JAN FEV MAR ABR MAY JUN JUL AUG SEP OCT NOV DEZ
Web Presence
Non-local Students
Induction Days
On Campus Presence
Ad Supports
Urban Workers
Campus Contacts
Companies Contacts
! IMPLEMENTATION PLAN
ACTIVITIES
2014 2015 2016
1Q 2Q 3Q 4Q 1S 2S 1S 2S
Website 1.0
Website 2.0
Continuously Development
Continuously Evaluation of the Service
Expansion to Porto
Expansion to other Iberian Cities
COMPETITORS SUMMARY TABLE
Mamma’s
Lavandaria
Big Laundry
Chains
Local Laundry
Washing
Machine
PRICE
CONVENIENCE
TIME-SAVING
QUALITY
MARKETING
PERSONALIZATION
VARIETY OF
SERVICES
ACCESSIBILITY
!
! COMPETITORS – BIG LAUNDRY CHAINS
Advantages
Recognizable brand on
the market
Benefits from network
Perceived high quality
More variaty of service
Convenient location
Disadvantages
Higher price then local
laundry
No personalization
No pick up and delivery
Advantages
Lower price compared to
big laundry chain
More personalized
approach
Perceived high quality of
the service
Disadvantages
Low variaty of service
Low marketing and sales
acquisition capacity
Lack of network around
them
! COMPETITORS – LOCAL LAUNDRIES
! COMPETITORS – WASHING MACHINES
Advantages
Available anytime you need
Cost per washing not very
high
Disadvantages
High initial sunk cost for a
good machine
Variable quality depending
on the machine
Time-consuming
! VALUE CHAIN
! PROCESSES
Local Laundries
Process
Customer
Process
Quality Process
Bootstrapping
a) Basic Equipment (e.g. cell phone, computer, writing material)
b) Auxiliary Equipment (Open Source Software)
c) Office Equipment (e.g. table, chair, coffee machine)
d) Abdictation of founders wage (18 months)
e) Accounting throughout year
Top-down Approach Customer
SAM non local students 70,792
SAM Urban worker 263,246
SAM Target Group 334,038
SOM - 10% use laundry 33,404
Market share 3rd year 15% 5,011
Sales
a) No monthly seasonality in laundry business
b) 15% market share by the end of 2016
c) 15% intermediation fee
d) Average Laundry Order 20€
Customer Lifetime Value
Average Customer Order 2,40 €
Number of visits per week 0,63x
Average value per customer
per week
1,50 €
Lifespan 3y
Retention rate 80%
Margin 30%
Discount rate 15%
simple LTV 234,00 €
Custom LTV 70,20 €
Traditional LTV 160,46 €
Weighted LTV 127,59 €
! FINANCIALS – ASSUMPTIONS
0%
5%
10%
15%
20%
Jan-Jun 14 Jul-Dec 14 Jan-Jun 15 Jul-Dec 15 Jan-Jun 16 Jul-Dec 16
Growth Rates
YEAR 1
Jan Feb Mar Apr May Jun Jul Aug Sep Oct Nov Dec
Sales 735 809 889 978 1076 1184 1361 1566 1800 2071 2381 2738
Personnel 0 1190 1190 1190 1190 1232 1232 1232 1232 1232 1232 1232
Soc. Security 0 131 131 131 131 136 136 136 136 136 136 136
Social Media 200 200 200 200 200 200 200 200 200 200 200 200
Pay per click 100 100 100 100 100 100 100 100 100 100 100 100
Introduction day's
presence 0 245 0 0 0 0 0 245 0 0 0 0
Posters for Universities 0 360 0 0 0 0 0 0 0 0 0 0
Google Ads 567 567 567 567 567 567 567 567 567 567 567 567
Additional Internet
Marketing 2000 0 0 0 0 0 2000 0 0 0 0 0
Account. Tax Service 358 358 358 358 358 358 358 358 358 358 358 358
Office Rent 58 58 58 58 58 58 58 58 58 58 58 58
Other Expenses 197 197 197 197 197 197 197 197 197 197 197 197
EBIT -2776 -2629 -1943 -1854 -1757 -1695 -3518 -1558 -1079 -808 -498 -141
Interest 0 0 0 0 0 0 0 0 0 0 0 0
EBT -2776 -2629 -1943 -1854 -1757 -1695 -3518 -1558 -1079 -808 -498 -141
Tax 0 0 0 0 0 0 0 0 0 0 0 0
Net earnings -2776 -2629 -1943 -1854 -1757 -1695 -3518 -1558 -1079 -808 -498 -141
% of sales -377,7% -325,2% -218,5% -189,5% -163,2% -143,2% -258,4% -99,5% -59,9% -39,0% -20,9% -5,1%
! FINANCIALS – P&L
! FINANCIALS – P&L
YEAR 2
Jan Feb Mar Apr May Jun Jul Aug Sep Oct Nov Dec
Sales 3243 3633 4069 4557 5104 5716 6402 7170 8031 8994 10074 11283
Personnel 1455 1455 1455 1455 1455 1455 3088 3088 3088 3088 3088 3088
Soc. Security 160 160 160 160 160 160 340 340 340 340 340 340
Social Media 260 260 260 260 260 260 260 260 260 260 260 260
Pay per click 130 130 130 130 130 130 130 130 130 130 130 130
Introduction day's
presence 319 0 0 0 0 0 319 0 0 0 0 0
Posters for Universities 468 0 0 0 0 0 0 0 0 0 0 0
Google Ads 737 737 737 737 737 737 737 737 737 737 737 737
Additional Internet
Marketing 0 0 0 0 0 0 0 0 1000 3000 4000 4000
Account. Tax Service 634 634 634 634 634 634 634 634 634 634 634 634
Office Rent 70 70 70 70 70 70 70 70 70 70 70 70
Other Expenses 236 236 236 236 236 236 236 236 236 236 236 236
EBIT -1360 -184 252 740 1287 1899 454 1541 1401 365 444 1653
Interest 0 0 0 0 0 0 0 0 0 0 0 0
EBT -1360 -184 252 740 1287 1899 454 1541 1401 365 444 1653
Tax 0 0 0 0 0 0 0 0 0 0 0 0
Net earnings -1360 -184 252 740 1287 1899 454 1541 1401 365 444 1653
% of sales -41,9% -5,1% 6,2% 16,2% 25,2% 33,2% 7,1% 21,5% 17,4% 4,1% 4,4% 14,6%
! FINANCIALS – P&L
YEAR 3
Jan Feb Mar Apr May Jun Jul Aug Sep Oct Nov Dec
Sales 12783 13806 14910 16103 17391 18783 20285 21908 23661 25554 27598 29806
Personnel 6164 6164 6164 6164 6164 6164 6164 6164 6164 6164 6164 6164
Soc. Security 678 678 678 678 678 678 678 678 678 678 678 678
Social Media 416 416 416 416 416 416 416 416 416 416 416 416
Pay per click 208 208 208 208 208 208 208 208 208 208 208 208
Introduction day's
presence 0 510 0 0 0 0 0 510 0 0 0 0
Posters for Universities 0 749 0 0 0 0 0 0 0 0 0 0
Google Ads 1179 1179 1179 1179 1179 1179 1179 1179 1179 1179 1179 1179
Additional Internet
Marketing 0 0 1000 2000 2000 3000 3000 3500 3500 4000 4000 4000
Account. Tax Service 546 546 546 546 546 546 546 546 546 546 546 546
Office Rent 84 84 84 84 84 84 84 84 84 84 84 84
Other Expenses 283 283 283 283 283 283 283 283 283 283 283 283
EBIT 2818 2583 3946 4138 5427 5818 7321 7934 10196 11589 13633 15841
Interest 0 0 0 0 0 0 0 0 0 0 0 0
EBT 2818 2583 3946 4138 5427 5818 7321 7934 10196 11589 13633 15841
Tax 0 0 0 396 1248 1338 1684 1825 2345 2665 3136 3643
Net earnings 2818 2583 3946 3743 4179 4480 5637 6109 7851 8924 10498 12198
% of sales 22,0% 18,7% 26,5% 23,2% 24,0% 23,9% 27,8% 27,9% 33,2% 34,9% 38,0% 40,9%
YEAR 1
Jan Feb Mar Apr May Jun Jul Aug Sep Oct Nov Dec
Cash 47224 44726 42782 40928 39171 37481 33963 32405 31326 30518 30020 29879
ASSETS 47224 44726 42782 40928 39171 37481 33963 32405 31326 30518 30020 29879
Accounts Payable 0 0 0 0 0 0 0 0 0 0 0 0
Social Sec Payable 0 131 131 131 131 136 136 136 136 136 136 136
VAT payable 0 0 0 0 0 0 0 0 0 0 0 0
Tax payable 0 0 0 0 0 0 0 0 0 0 0 0
Short term loans 0 0 0 0 0 0 0 0 0 0 0 0
Long term loans 0 0 0 0 0 0 0 0 0 0 0 0
Capital 50000 50000 50000 50000 50000 50000 50000 50000 50000 50000 50000 50000
Retained Earnings -2776 -5405 -7349 -9203 -10960 -12655 -16172 -17731 -18809 -19618 -20116 -20256
CAPITAL AND
LIABILITIES
47224 44726 42782 40928 39171 37481 33963 32405 31326 30518 30020 29879
! FINANCIALS – BALANCE SHEET
! FINANCIALS – BALANCE SHEET
YEAR 2
Jan Feb Mar Apr May Jun Jul Aug Sep Oct Nov Dec
Cash 28544 28360 28612 29352 30639 32538 33171 34712 36113 36478 36922 38574
ASSETS 28544 28360 28612 29352 30639 32538 33171 34712 36113 36478 36922 38574
Accounts Payable 0 0 0 0 0 0 0 0 0 0 0 0
Social Sec Payable 160 160 160 160 160 160 340 340 340 340 340 340
VAT payable 0 0 0 0 0 0 0 0 0 0 0 0
Tax payable 0 0 0 0 0 0 0 0 0 0 0 0
Short term loans 0 0 0 0 0 0 0 0 0 0 0 0
Long term loans 0 0 0 0 0 0 0 0 0 0 0 0
Capital 50000 50000 50000 50000 50000 50000 50000 50000 50000 50000 50000 50000
Retained Earnings -21616 -21800 -21548 -20808 -19521 -17622 -17168 -15628 -14227 -13862 -13418 -11765
CAPITAL AND
LIABILITIES
28544 28360 28612 29352 30639 32538 33171 34712 36113 36478 36922 38574
! FINANCIALS – BALANCE SHEET
YEAR 3
Jan Feb Mar Apr May Jun Jul Aug Sep Oct Nov Dec
Cash 41731 44314 48260 52398 57825 63643 70963 78897 79093 65682 44316 10157
ASSETS 41731 44314 48260 52398 57825 63643 70963 78897 79093 65682 44316 10157
Accounts Payable 0 0 0 0 0 0 0 0 0 0 0 0
Social Sec Payable 678 678 678 678 678 678 678 678 678 678 678 678
VAT payable 0 0 0 0 0 0 0 0 0 0 0 0
Tax payable 0 0 0 396 1644 2982 4666 6490 8836 11501 14637 18280
Short term loans 0 0 0 0 0 0 0 0 0 0 0 0
Long term loans 0 0 0 0 0 0 0 0 0 0 0 0
Capital 50000 50000 50000 50000 50000 50000 50000 50000 40000 15000 -20000 -70000
Retained Earnings -8947 -6364 -2418 1324 5503 9983 15620 21729 29580 38503 49001 61199
CAPITAL AND
LIABILITIES
41731 44314 48260 52398 57825 63643 70963 78897 79093 65682 44316 10157
YEAR 1
Jan Feb Mar Apr May Jun Jul Aug Sep Oct Nov Dec
Income
Capital 50000 0 0 0 0 0 0 0 0 0 0 0
Sales 735 809 889 978 1076 1184 1361 1566 1800 2071 2381 2738
Outgoing
Fixed assets 0 0 0 0 0 0 0 0 0 0 0 0
Personnel 0 1190 1190 1190 1190 1232 1232 1232 1232 1232 1232 1232
Social Security 0 0 131 131 131 131 136 136 136 136 136 136
VAT settlement 0 0 0 0 0 0 0 0 0 0 0 0
Social Media 200 200 200 200 200 200 200 200 200 200 200 200
Pay per click 100 100 100 100 100 100 100 100 100 100 100 100
Introduction day's presence 0 245 0 0 0 0 0 245 0 0 0 0
Posters for Universities 0 360 0 0 0 0 0 0 0 0 0 0
Google Ads 567 567 567 567 567 567 567 567 567 567 567 567
Additional Web Marketing 2000 0 0 0 0 0 2000 0 0 0 0 0
Legal Costs and Trademark 358 358 358 358 358 358 358 358 358 358 358 358
Account. Tax Service 58 58 58 58 58 58 58 58 58 58 58 58
Office Rent 197 197 197 197 197 197 197 197 197 197 197 197
Other Expenses 31 31 31 31 31 31 31 31 31 31 31 31
Raw Materials 0 0 0 0 0 0 0 0 0 0 0 0
Debt Service 0 0 0 0 0 0 0 0 0 0 0 0
Tax 0 0 0 0 0 0 0 0 0 0 0 0
Net cash flow 47224 -2498 -1943 -1854 -1757 -1691 -3518 -1558 -1079 -808 -498 -141
Cumulative cash 47224 44726 42782 40928 39171 37481 33963 32405 31326 30518 30020 29879
! FINANCIALS – CASH FLOW
! FINANCIALS – CASH FLOW
YEAR 2
Jan Feb Mar Apr May Jun Jul Aug Sep Oct Nov Dec
Income
Capital 0 0 0 0 0 0 0 0 0 0 0 0
Sales 3243 3633 4069 4557 5104 5716 6402 7170 8031 8994 10074 11283
Outgoing
Fixed assets 0 0 0 0 0 0 0 0 0 0 0 0
Personnel 1455 1455 1455 1455 1455 1455 3088 3088 3088 3088 3088 3088
Social Security 136 160 160 160 160 160 160 340 340 340 340 340
VAT settlement 0 0 0 0 0 0 0 0 0 0 0 0
Social Media 260 260 260 260 260 260 260 260 260 260 260 260
Pay per click 130 130 130 130 130 130 130 130 130 130 130 130
Introduction day's presence 319 0 0 0 0 0 319 0 0 0 0 0
Posters for Universities 468 0 0 0 0 0 0 0 0 0 0 0
Google Ads 737 737 737 737 737 737 737 737 737 737 737 737
Additional Web Marketing 0 0 0 0 0 0 0 0 1000 3000 4000 4000
Legal Costs and Trademark 634 634 634 634 634 634 634 634 634 634 634 634
Account. Tax Service 70 70 70 70 70 70 70 70 70 70 70 70
Office Rent 236 236 236 236 236 236 236 236 236 236 236 236
Other Expenses 135 135 135 135 135 135 135 135 135 135 135 135
Raw Materials 0 0 0 0 0 0 0 0 0 0 0 0
Debt Service 0 0 0 0 0 0 0 0 0 0 0 0
Tax 0 0 0 0 0 0 0 0 0 0 0 0
Net cash flow -1335 -184 252 740 1287 1899 633 1541 1401 365 444 1653
Cumulative cash 28544 28360 28612 29352 30639 32538 33171 34712 36113 36478 36922 38574
! FINANCIALS – CASH FLOW
YEAR 3
Jan Feb Mar Apr May Jun Jul Aug Sep Oct Nov Dec
Income
Capital 0 0 0 0 0 0 0 0 -10000 -25000 -35000 -50000
Sales 12783 13806 14910 16103 17391 18783 20285 21908 23661 25554 27598 29806
Outgoing
Fixed assets 0 0 0 0 0 0 0 0 0 0 0 0
Personnel 6164 6164 6164 6164 6164 6164 6164 6164 6164 6164 6164 6164
Social Security 340 678 678 678 678 678 678 678 678 678 678 678
VAT settlement 0 0 0 0 0 0 0 0 0 0 0 0
Social Media 416 416 416 416 416 416 416 416 416 416 416 416
Pay per click 208 208 208 208 208 208 208 208 208 208 208 208
Introduction day's presence 0 510 0 0 0 0 0 510 0 0 0 0
Posters for Universities 0 749 0 0 0 0 0 0 0 0 0 0
Google Ads 1179 1179 1179 1179 1179 1179 1179 1179 1179 1179 1179 1179
Additional Web Marketing 0 0 1000 2000 2000 3000 3000 3500 3500 4000 4000 4000
Legal Costs and Trademark 546 546 546 546 546 546 546 546 546 546 546 546
Account. Tax Service 84 84 84 84 84 84 84 84 84 84 84 84
Office Rent 283 283 283 283 283 283 283 283 283 283 283 283
Other Expenses 407 407 407 407 407 407 407 407 407 407 407 407
Raw Materials 0 0 0 0 0 0 0 0 0 0 0 0
Debt Service 0 0 0 0 0 0 0 0 0 0 0 0
Tax 0 0 0 0 0 0 0 0 0 0 0 0
Net cash flow 3157 2583 3946 4138 5427 5818 7321 7934 196 -13411 -21367 -34159
Cumulative cash 41731 44314 48260 52398 57825 63643 70963 78897 79093 65682 44316 10157
! FINANCIALS – BREAK-EVEN ANALYSIS
-30,000 €
-20,000 €
-10,000 €
0 €
10,000 €
20,000 €
30,000 €
40,000 €
0 1 2 3 4 5 6 7 8 9 101112131415161718192021222324252627282930313233343536
CUMULATIVE CASH FLOW
Margin 30-40%
Break-Even
! FINANCIALS – YEAR-END SUMMARY
2014 %of sales 2015 %of sales 2016 %of sales
Total Sales 17 588,88 € - 78 275,50 € 242 588,81 €
Total Expenses 37 845,10 € 215% 69 784,58 € 89% 151 344,75 € 62%
Total Salary 14 859,46 € 30 258,60 € 82 105,37 €
Total Marketing 15 250,00 € 26 625,00 € 53 400,00 €
Total Legal costs 5 000,00 € 8 446,00 € 7 557,60 €
Other Expenses 2 735,63 € 4 454,98 € 8 281,78 €
EBIT 20 256,21 €- -115% 8 490,93 € 11% 91 244,07 € 38%
Taxes - € - € 18 280,12 €
Net profit 20 256,21 €- -115% 8 490,93 € 11% 72 963,95 € 30%
! FINANCIALS – REQUIRED START FUNDS
Required Startup funds Amount Total
Expenses 15 months
Wages 19 205 €
Bonus finish Website 500 €
Internet Marketing 17 780 €
Offline Marketing 1 637 €
Legal Costs 3 756 €
European Trademark 2 446 €
Accounting and Tax Service 910 €
Office Rent 3 068 €
Other Expenses 781 €
Total funds needed 50 082 €
Founder's Investment 30 000 €
Required Investment 20 000 €
! FINANCIALS – COST STRUCTURE

More Related Content

Viewers also liked

5th May Presentation
5th May Presentation5th May Presentation
5th May Presentationinnvolve
 
The lean explorers session 9.1
The lean explorers   session 9.1The lean explorers   session 9.1
The lean explorers session 9.1Martine Ulvin
 
The lean explorers: SWOT, competition and segmentation. Session 5
The lean explorers: SWOT, competition and segmentation. Session 5The lean explorers: SWOT, competition and segmentation. Session 5
The lean explorers: SWOT, competition and segmentation. Session 5Martine Ulvin
 
The tempbox presentation session 10
The tempbox presentation session 10The tempbox presentation session 10
The tempbox presentation session 10Martine Ulvin
 
Class 12 final version (1)
Class 12 final version (1)Class 12 final version (1)
Class 12 final version (1)uniclean2013
 
Presentation 5 12-2013 final
Presentation 5 12-2013 finalPresentation 5 12-2013 final
Presentation 5 12-2013 finaluniclean2013
 

Viewers also liked (7)

28 abril
28 abril28 abril
28 abril
 
5th May Presentation
5th May Presentation5th May Presentation
5th May Presentation
 
The lean explorers session 9.1
The lean explorers   session 9.1The lean explorers   session 9.1
The lean explorers session 9.1
 
The lean explorers: SWOT, competition and segmentation. Session 5
The lean explorers: SWOT, competition and segmentation. Session 5The lean explorers: SWOT, competition and segmentation. Session 5
The lean explorers: SWOT, competition and segmentation. Session 5
 
The tempbox presentation session 10
The tempbox presentation session 10The tempbox presentation session 10
The tempbox presentation session 10
 
Class 12 final version (1)
Class 12 final version (1)Class 12 final version (1)
Class 12 final version (1)
 
Presentation 5 12-2013 final
Presentation 5 12-2013 finalPresentation 5 12-2013 final
Presentation 5 12-2013 final
 

Similar to Final Pitch Presentation

Final presentation intro.me v4
Final presentation intro.me v4Final presentation intro.me v4
Final presentation intro.me v4Abhinav Nair
 
Analyst Presentation Q3 2015 EN
Analyst Presentation Q3 2015 ENAnalyst Presentation Q3 2015 EN
Analyst Presentation Q3 2015 ENAlma Media
 
2017 Ventureburn Tech Startup Survey results
2017 Ventureburn Tech Startup Survey results2017 Ventureburn Tech Startup Survey results
2017 Ventureburn Tech Startup Survey resultsBurn Media
 
Sales Cycle Influencers
Sales Cycle InfluencersSales Cycle Influencers
Sales Cycle InfluencersBredin, Inc.
 
Alma Media's financial result Q3 2014
Alma Media's financial result Q3 2014Alma Media's financial result Q3 2014
Alma Media's financial result Q3 2014Alma Media
 
Analyytikkoesitys Q2_2015_ENG
Analyytikkoesitys  Q2_2015_ENGAnalyytikkoesitys  Q2_2015_ENG
Analyytikkoesitys Q2_2015_ENGAlma Media
 
[DNTS2019 - EverWin] Tài liệu thuyết trình vòng 1 Chung kết
[DNTS2019 - EverWin] Tài liệu thuyết trình vòng 1 Chung kết[DNTS2019 - EverWin] Tài liệu thuyết trình vòng 1 Chung kết
[DNTS2019 - EverWin] Tài liệu thuyết trình vòng 1 Chung kếtKhải Tiên
 
Case Study: Quality Content
Case Study: Quality ContentCase Study: Quality Content
Case Study: Quality ContentAngelina Teneva
 
Revenue Models
Revenue ModelsRevenue Models
Revenue ModelsMyNearBite
 
LinkedIn Q4 2015 Earnings Call
LinkedIn Q4 2015 Earnings CallLinkedIn Q4 2015 Earnings Call
LinkedIn Q4 2015 Earnings CallLinkedIn
 
Big Data, Big Revenue: How Big Data Means Millions for Marketing
Big Data, Big Revenue: How Big Data Means Millions for MarketingBig Data, Big Revenue: How Big Data Means Millions for Marketing
Big Data, Big Revenue: How Big Data Means Millions for MarketingVivastream
 
Saycle PitchDeck
Saycle PitchDeckSaycle PitchDeck
Saycle PitchDeckNewmark
 
Saycle PitchDeck
Saycle PitchDeckSaycle PitchDeck
Saycle PitchDeckNewmark
 
How Automated T&E Expense Management Removes Barriers to Company Growth
How Automated T&E Expense Management Removes Barriers to Company GrowthHow Automated T&E Expense Management Removes Barriers to Company Growth
How Automated T&E Expense Management Removes Barriers to Company GrowthAshley Emery
 
7 approaches to achieving progressive growth in digital
7 approaches to achieving progressive growth in digital7 approaches to achieving progressive growth in digital
7 approaches to achieving progressive growth in digitalSerge Milbank
 
The CMO Survey Highlights and Insights August 2015
The CMO Survey Highlights and Insights August 2015The CMO Survey Highlights and Insights August 2015
The CMO Survey Highlights and Insights August 2015christinemoorman
 
7 Approaches to Achieving Progressive Growth in Digital
7 Approaches to Achieving Progressive Growth in Digital7 Approaches to Achieving Progressive Growth in Digital
7 Approaches to Achieving Progressive Growth in DigitalStream20consultants
 

Similar to Final Pitch Presentation (20)

Final presentation intro.me v4
Final presentation intro.me v4Final presentation intro.me v4
Final presentation intro.me v4
 
Analyst Presentation Q3 2015 EN
Analyst Presentation Q3 2015 ENAnalyst Presentation Q3 2015 EN
Analyst Presentation Q3 2015 EN
 
2017 Ventureburn Tech Startup Survey results
2017 Ventureburn Tech Startup Survey results2017 Ventureburn Tech Startup Survey results
2017 Ventureburn Tech Startup Survey results
 
Business Plan
Business PlanBusiness Plan
Business Plan
 
Sales Cycle Influencers
Sales Cycle InfluencersSales Cycle Influencers
Sales Cycle Influencers
 
Alma Media's financial result Q3 2014
Alma Media's financial result Q3 2014Alma Media's financial result Q3 2014
Alma Media's financial result Q3 2014
 
Analyytikkoesitys Q2_2015_ENG
Analyytikkoesitys  Q2_2015_ENGAnalyytikkoesitys  Q2_2015_ENG
Analyytikkoesitys Q2_2015_ENG
 
[DNTS2019 - EverWin] Tài liệu thuyết trình vòng 1 Chung kết
[DNTS2019 - EverWin] Tài liệu thuyết trình vòng 1 Chung kết[DNTS2019 - EverWin] Tài liệu thuyết trình vòng 1 Chung kết
[DNTS2019 - EverWin] Tài liệu thuyết trình vòng 1 Chung kết
 
Case Study: Quality Content
Case Study: Quality ContentCase Study: Quality Content
Case Study: Quality Content
 
Revenue Models
Revenue ModelsRevenue Models
Revenue Models
 
LinkedIn Q4 2015 Earnings Call
LinkedIn Q4 2015 Earnings CallLinkedIn Q4 2015 Earnings Call
LinkedIn Q4 2015 Earnings Call
 
Borrell_Survey_Results
Borrell_Survey_ResultsBorrell_Survey_Results
Borrell_Survey_Results
 
Big Data, Big Revenue: How Big Data Means Millions for Marketing
Big Data, Big Revenue: How Big Data Means Millions for MarketingBig Data, Big Revenue: How Big Data Means Millions for Marketing
Big Data, Big Revenue: How Big Data Means Millions for Marketing
 
Saycle PitchDeck
Saycle PitchDeckSaycle PitchDeck
Saycle PitchDeck
 
Saycle PitchDeck
Saycle PitchDeckSaycle PitchDeck
Saycle PitchDeck
 
How Automated T&E Expense Management Removes Barriers to Company Growth
How Automated T&E Expense Management Removes Barriers to Company GrowthHow Automated T&E Expense Management Removes Barriers to Company Growth
How Automated T&E Expense Management Removes Barriers to Company Growth
 
7 approaches to achieving progressive growth in digital
7 approaches to achieving progressive growth in digital7 approaches to achieving progressive growth in digital
7 approaches to achieving progressive growth in digital
 
The CMO Survey Highlights and Insights August 2015
The CMO Survey Highlights and Insights August 2015The CMO Survey Highlights and Insights August 2015
The CMO Survey Highlights and Insights August 2015
 
Ikea entering india
Ikea entering indiaIkea entering india
Ikea entering india
 
7 Approaches to Achieving Progressive Growth in Digital
7 Approaches to Achieving Progressive Growth in Digital7 Approaches to Achieving Progressive Growth in Digital
7 Approaches to Achieving Progressive Growth in Digital
 

Recently uploaded

Jamworks pilot and AI at Jisc (20/03/2024)
Jamworks pilot and AI at Jisc (20/03/2024)Jamworks pilot and AI at Jisc (20/03/2024)
Jamworks pilot and AI at Jisc (20/03/2024)Jisc
 
SOC 101 Demonstration of Learning Presentation
SOC 101 Demonstration of Learning PresentationSOC 101 Demonstration of Learning Presentation
SOC 101 Demonstration of Learning Presentationcamerronhm
 
FSB Advising Checklist - Orientation 2024
FSB Advising Checklist - Orientation 2024FSB Advising Checklist - Orientation 2024
FSB Advising Checklist - Orientation 2024Elizabeth Walsh
 
Details on CBSE Compartment Exam.pptx1111
Details on CBSE Compartment Exam.pptx1111Details on CBSE Compartment Exam.pptx1111
Details on CBSE Compartment Exam.pptx1111GangaMaiya1
 
NO1 Top Black Magic Specialist In Lahore Black magic In Pakistan Kala Ilam Ex...
NO1 Top Black Magic Specialist In Lahore Black magic In Pakistan Kala Ilam Ex...NO1 Top Black Magic Specialist In Lahore Black magic In Pakistan Kala Ilam Ex...
NO1 Top Black Magic Specialist In Lahore Black magic In Pakistan Kala Ilam Ex...Amil baba
 
How to Add a Tool Tip to a Field in Odoo 17
How to Add a Tool Tip to a Field in Odoo 17How to Add a Tool Tip to a Field in Odoo 17
How to Add a Tool Tip to a Field in Odoo 17Celine George
 
dusjagr & nano talk on open tools for agriculture research and learning
dusjagr & nano talk on open tools for agriculture research and learningdusjagr & nano talk on open tools for agriculture research and learning
dusjagr & nano talk on open tools for agriculture research and learningMarc Dusseiller Dusjagr
 
Food safety_Challenges food safety laboratories_.pdf
Food safety_Challenges food safety laboratories_.pdfFood safety_Challenges food safety laboratories_.pdf
Food safety_Challenges food safety laboratories_.pdfSherif Taha
 
COMMUNICATING NEGATIVE NEWS - APPROACHES .pptx
COMMUNICATING NEGATIVE NEWS - APPROACHES .pptxCOMMUNICATING NEGATIVE NEWS - APPROACHES .pptx
COMMUNICATING NEGATIVE NEWS - APPROACHES .pptxannathomasp01
 
Simple, Complex, and Compound Sentences Exercises.pdf
Simple, Complex, and Compound Sentences Exercises.pdfSimple, Complex, and Compound Sentences Exercises.pdf
Simple, Complex, and Compound Sentences Exercises.pdfstareducators107
 
HMCS Max Bernays Pre-Deployment Brief (May 2024).pptx
HMCS Max Bernays Pre-Deployment Brief (May 2024).pptxHMCS Max Bernays Pre-Deployment Brief (May 2024).pptx
HMCS Max Bernays Pre-Deployment Brief (May 2024).pptxEsquimalt MFRC
 
OSCM Unit 2_Operations Processes & Systems
OSCM Unit 2_Operations Processes & SystemsOSCM Unit 2_Operations Processes & Systems
OSCM Unit 2_Operations Processes & SystemsSandeep D Chaudhary
 
Basic Civil Engineering first year Notes- Chapter 4 Building.pptx
Basic Civil Engineering first year Notes- Chapter 4 Building.pptxBasic Civil Engineering first year Notes- Chapter 4 Building.pptx
Basic Civil Engineering first year Notes- Chapter 4 Building.pptxDenish Jangid
 
Google Gemini An AI Revolution in Education.pptx
Google Gemini An AI Revolution in Education.pptxGoogle Gemini An AI Revolution in Education.pptx
Google Gemini An AI Revolution in Education.pptxDr. Sarita Anand
 
AIM of Education-Teachers Training-2024.ppt
AIM of Education-Teachers Training-2024.pptAIM of Education-Teachers Training-2024.ppt
AIM of Education-Teachers Training-2024.pptNishitharanjan Rout
 
TỔNG ÔN TẬP THI VÀO LỚP 10 MÔN TIẾNG ANH NĂM HỌC 2023 - 2024 CÓ ĐÁP ÁN (NGỮ Â...
TỔNG ÔN TẬP THI VÀO LỚP 10 MÔN TIẾNG ANH NĂM HỌC 2023 - 2024 CÓ ĐÁP ÁN (NGỮ Â...TỔNG ÔN TẬP THI VÀO LỚP 10 MÔN TIẾNG ANH NĂM HỌC 2023 - 2024 CÓ ĐÁP ÁN (NGỮ Â...
TỔNG ÔN TẬP THI VÀO LỚP 10 MÔN TIẾNG ANH NĂM HỌC 2023 - 2024 CÓ ĐÁP ÁN (NGỮ Â...Nguyen Thanh Tu Collection
 
How to Manage Call for Tendor in Odoo 17
How to Manage Call for Tendor in Odoo 17How to Manage Call for Tendor in Odoo 17
How to Manage Call for Tendor in Odoo 17Celine George
 
How to Add New Custom Addons Path in Odoo 17
How to Add New Custom Addons Path in Odoo 17How to Add New Custom Addons Path in Odoo 17
How to Add New Custom Addons Path in Odoo 17Celine George
 
Towards a code of practice for AI in AT.pptx
Towards a code of practice for AI in AT.pptxTowards a code of practice for AI in AT.pptx
Towards a code of practice for AI in AT.pptxJisc
 

Recently uploaded (20)

Call Girls in Uttam Nagar (delhi) call me [🔝9953056974🔝] escort service 24X7
Call Girls in  Uttam Nagar (delhi) call me [🔝9953056974🔝] escort service 24X7Call Girls in  Uttam Nagar (delhi) call me [🔝9953056974🔝] escort service 24X7
Call Girls in Uttam Nagar (delhi) call me [🔝9953056974🔝] escort service 24X7
 
Jamworks pilot and AI at Jisc (20/03/2024)
Jamworks pilot and AI at Jisc (20/03/2024)Jamworks pilot and AI at Jisc (20/03/2024)
Jamworks pilot and AI at Jisc (20/03/2024)
 
SOC 101 Demonstration of Learning Presentation
SOC 101 Demonstration of Learning PresentationSOC 101 Demonstration of Learning Presentation
SOC 101 Demonstration of Learning Presentation
 
FSB Advising Checklist - Orientation 2024
FSB Advising Checklist - Orientation 2024FSB Advising Checklist - Orientation 2024
FSB Advising Checklist - Orientation 2024
 
Details on CBSE Compartment Exam.pptx1111
Details on CBSE Compartment Exam.pptx1111Details on CBSE Compartment Exam.pptx1111
Details on CBSE Compartment Exam.pptx1111
 
NO1 Top Black Magic Specialist In Lahore Black magic In Pakistan Kala Ilam Ex...
NO1 Top Black Magic Specialist In Lahore Black magic In Pakistan Kala Ilam Ex...NO1 Top Black Magic Specialist In Lahore Black magic In Pakistan Kala Ilam Ex...
NO1 Top Black Magic Specialist In Lahore Black magic In Pakistan Kala Ilam Ex...
 
How to Add a Tool Tip to a Field in Odoo 17
How to Add a Tool Tip to a Field in Odoo 17How to Add a Tool Tip to a Field in Odoo 17
How to Add a Tool Tip to a Field in Odoo 17
 
dusjagr & nano talk on open tools for agriculture research and learning
dusjagr & nano talk on open tools for agriculture research and learningdusjagr & nano talk on open tools for agriculture research and learning
dusjagr & nano talk on open tools for agriculture research and learning
 
Food safety_Challenges food safety laboratories_.pdf
Food safety_Challenges food safety laboratories_.pdfFood safety_Challenges food safety laboratories_.pdf
Food safety_Challenges food safety laboratories_.pdf
 
COMMUNICATING NEGATIVE NEWS - APPROACHES .pptx
COMMUNICATING NEGATIVE NEWS - APPROACHES .pptxCOMMUNICATING NEGATIVE NEWS - APPROACHES .pptx
COMMUNICATING NEGATIVE NEWS - APPROACHES .pptx
 
Simple, Complex, and Compound Sentences Exercises.pdf
Simple, Complex, and Compound Sentences Exercises.pdfSimple, Complex, and Compound Sentences Exercises.pdf
Simple, Complex, and Compound Sentences Exercises.pdf
 
HMCS Max Bernays Pre-Deployment Brief (May 2024).pptx
HMCS Max Bernays Pre-Deployment Brief (May 2024).pptxHMCS Max Bernays Pre-Deployment Brief (May 2024).pptx
HMCS Max Bernays Pre-Deployment Brief (May 2024).pptx
 
OSCM Unit 2_Operations Processes & Systems
OSCM Unit 2_Operations Processes & SystemsOSCM Unit 2_Operations Processes & Systems
OSCM Unit 2_Operations Processes & Systems
 
Basic Civil Engineering first year Notes- Chapter 4 Building.pptx
Basic Civil Engineering first year Notes- Chapter 4 Building.pptxBasic Civil Engineering first year Notes- Chapter 4 Building.pptx
Basic Civil Engineering first year Notes- Chapter 4 Building.pptx
 
Google Gemini An AI Revolution in Education.pptx
Google Gemini An AI Revolution in Education.pptxGoogle Gemini An AI Revolution in Education.pptx
Google Gemini An AI Revolution in Education.pptx
 
AIM of Education-Teachers Training-2024.ppt
AIM of Education-Teachers Training-2024.pptAIM of Education-Teachers Training-2024.ppt
AIM of Education-Teachers Training-2024.ppt
 
TỔNG ÔN TẬP THI VÀO LỚP 10 MÔN TIẾNG ANH NĂM HỌC 2023 - 2024 CÓ ĐÁP ÁN (NGỮ Â...
TỔNG ÔN TẬP THI VÀO LỚP 10 MÔN TIẾNG ANH NĂM HỌC 2023 - 2024 CÓ ĐÁP ÁN (NGỮ Â...TỔNG ÔN TẬP THI VÀO LỚP 10 MÔN TIẾNG ANH NĂM HỌC 2023 - 2024 CÓ ĐÁP ÁN (NGỮ Â...
TỔNG ÔN TẬP THI VÀO LỚP 10 MÔN TIẾNG ANH NĂM HỌC 2023 - 2024 CÓ ĐÁP ÁN (NGỮ Â...
 
How to Manage Call for Tendor in Odoo 17
How to Manage Call for Tendor in Odoo 17How to Manage Call for Tendor in Odoo 17
How to Manage Call for Tendor in Odoo 17
 
How to Add New Custom Addons Path in Odoo 17
How to Add New Custom Addons Path in Odoo 17How to Add New Custom Addons Path in Odoo 17
How to Add New Custom Addons Path in Odoo 17
 
Towards a code of practice for AI in AT.pptx
Towards a code of practice for AI in AT.pptxTowards a code of practice for AI in AT.pptx
Towards a code of practice for AI in AT.pptx
 

Final Pitch Presentation

  • 1. Mamma’s Lavandaria Anastasiia Pleshkova | Diogo Cardoso | Sofia Zubkova | Steffen Rilling
  • 2. 0 AGENDA Customers and Problem Solution Technology Marketing and Sales Competition Team Traction Financials Calendar
  • 3.
  • 5. How can I manage to have time for everything? I want someone taking care of my laundry! 1  PROBLEMCUSTOMERS
  • 7. How can I leverage my customer basis? I want someone to take care of my marketing and order processes! 1  PROBLEMCUSTOMERS
  • 11. 2 FIRST MOVER ADVANTAGE WHAT MAKES US UNIQUE?
  • 13. 2 RELATION WITH LOCAL LAUNDRIES WHAT MAKES US UNIQUE?
  • 14. Local Laundry NETWORK OF LOCAL LAUNDRIES NETWORK OF USERS 3 TECHNOLOGY
  • 16. 4 MARKETING AND SALES € 100.000.000
  • 17. 4 MARKETING AND SALES 334.038 3.988.227 33.404
  • 18. 4 MARKETING AND SALES WEB MARKETING
  • 19. 4 MARKETING AND SALES INTRODUCTION DAYS ON-CAMPUS PRESENCE PARTNERSHIPS
  • 20. 4 MARKETING AND SALES CORPORATE CAMPUS OTHER COMPANIES SMALL BUSINESSES
  • 25. 6 TEAM Commercial Director of a student’s company which had a 15% increase sales last year CFO of a company that recently opened a rural hospital in Tanzania Analyst to adapt an international brand into a national market Member of a project to internationalize a multinational Russian company to Ecuador
  • 26. Interest by the Users 79% Value this time saving service 7 TRACTION
  • 27. Already with orders! 42 ORDERS … in 6 weeks 7 TRACTION
  • 28. Lavandaria Lorento Lavandaria Atlântica Lavandaria Luz da EstrelaLavandaria Aliança Interest by the Laundries 7 TRACTION
  • 29. 8 FINANCIALS Google Ads Intro Days Social Media Pay per Click∑ 16€ CUSTOMER LIFETIME VALUE CUSTOMER ACQUISITION COSTS FIGURES
  • 30. 8 FINANCIALS Revenues per Customer Costs Referrals ∑ 128€ Additions Additional Purchases CUSTOMER LIFETIME VALUE CUSTOMER ACQUISITION COSTS FIGURES
  • 31. 8 FINANCIALS CUSTOMER LIFETIME VALUE CUSTOMER ACQUISITION COSTS FIGURES 28th Month 80% IRR €20.000 Start 15% Market
  • 32. MARKET VALIDATION 9 CALENDAR Where we are right now…
  • 34. And how about the future… 9 CALENDAR
  • 35. 2014 Launch the Website fully-fledge Continuous Feedback Expansion to Porto Expansion to other Iberian Cities 2015 2016 9 CALENDAR
  • 36. ? Q&A THANK YOU FOR YOUR ATTENTION!
  • 37. ? Q&A MAIN SLIDES Customer and Problem– Users Customer and Problem – Local Laundries Solution Technology – Process Technology – User Marketing and Sales – Intro Marketing and Sales – All Customers Marketing and Sales – Students Marketng and Sales – Urban Workers Competition Team Traction – Users Traction – Orders Traction – Local Laundries Financials Calendar BACK-UP SLIDES Marketing Plan Competitors – Table Summary Competitors – Big Laundry Chains Competitors – Local Laundries Competitors – Washing Machines Value Chain Processes Financials – Assumptions Financials – Year-End Summary Financials – P&L Financials – Balance Sheet Financials – Cash Flows Financials – Cost Structure Financials – Required Start-Up Funds Financials – Break-Even Analysis Implementation Plan
  • 38. ! MARKETING PLAN Activities JAN FEV MAR ABR MAY JUN JUL AUG SEP OCT NOV DEZ Web Presence Non-local Students Induction Days On Campus Presence Ad Supports Urban Workers Campus Contacts Companies Contacts
  • 39. ! IMPLEMENTATION PLAN ACTIVITIES 2014 2015 2016 1Q 2Q 3Q 4Q 1S 2S 1S 2S Website 1.0 Website 2.0 Continuously Development Continuously Evaluation of the Service Expansion to Porto Expansion to other Iberian Cities
  • 40. COMPETITORS SUMMARY TABLE Mamma’s Lavandaria Big Laundry Chains Local Laundry Washing Machine PRICE CONVENIENCE TIME-SAVING QUALITY MARKETING PERSONALIZATION VARIETY OF SERVICES ACCESSIBILITY !
  • 41. ! COMPETITORS – BIG LAUNDRY CHAINS Advantages Recognizable brand on the market Benefits from network Perceived high quality More variaty of service Convenient location Disadvantages Higher price then local laundry No personalization No pick up and delivery
  • 42. Advantages Lower price compared to big laundry chain More personalized approach Perceived high quality of the service Disadvantages Low variaty of service Low marketing and sales acquisition capacity Lack of network around them ! COMPETITORS – LOCAL LAUNDRIES
  • 43. ! COMPETITORS – WASHING MACHINES Advantages Available anytime you need Cost per washing not very high Disadvantages High initial sunk cost for a good machine Variable quality depending on the machine Time-consuming
  • 46. Bootstrapping a) Basic Equipment (e.g. cell phone, computer, writing material) b) Auxiliary Equipment (Open Source Software) c) Office Equipment (e.g. table, chair, coffee machine) d) Abdictation of founders wage (18 months) e) Accounting throughout year Top-down Approach Customer SAM non local students 70,792 SAM Urban worker 263,246 SAM Target Group 334,038 SOM - 10% use laundry 33,404 Market share 3rd year 15% 5,011 Sales a) No monthly seasonality in laundry business b) 15% market share by the end of 2016 c) 15% intermediation fee d) Average Laundry Order 20€ Customer Lifetime Value Average Customer Order 2,40 € Number of visits per week 0,63x Average value per customer per week 1,50 € Lifespan 3y Retention rate 80% Margin 30% Discount rate 15% simple LTV 234,00 € Custom LTV 70,20 € Traditional LTV 160,46 € Weighted LTV 127,59 € ! FINANCIALS – ASSUMPTIONS 0% 5% 10% 15% 20% Jan-Jun 14 Jul-Dec 14 Jan-Jun 15 Jul-Dec 15 Jan-Jun 16 Jul-Dec 16 Growth Rates
  • 47. YEAR 1 Jan Feb Mar Apr May Jun Jul Aug Sep Oct Nov Dec Sales 735 809 889 978 1076 1184 1361 1566 1800 2071 2381 2738 Personnel 0 1190 1190 1190 1190 1232 1232 1232 1232 1232 1232 1232 Soc. Security 0 131 131 131 131 136 136 136 136 136 136 136 Social Media 200 200 200 200 200 200 200 200 200 200 200 200 Pay per click 100 100 100 100 100 100 100 100 100 100 100 100 Introduction day's presence 0 245 0 0 0 0 0 245 0 0 0 0 Posters for Universities 0 360 0 0 0 0 0 0 0 0 0 0 Google Ads 567 567 567 567 567 567 567 567 567 567 567 567 Additional Internet Marketing 2000 0 0 0 0 0 2000 0 0 0 0 0 Account. Tax Service 358 358 358 358 358 358 358 358 358 358 358 358 Office Rent 58 58 58 58 58 58 58 58 58 58 58 58 Other Expenses 197 197 197 197 197 197 197 197 197 197 197 197 EBIT -2776 -2629 -1943 -1854 -1757 -1695 -3518 -1558 -1079 -808 -498 -141 Interest 0 0 0 0 0 0 0 0 0 0 0 0 EBT -2776 -2629 -1943 -1854 -1757 -1695 -3518 -1558 -1079 -808 -498 -141 Tax 0 0 0 0 0 0 0 0 0 0 0 0 Net earnings -2776 -2629 -1943 -1854 -1757 -1695 -3518 -1558 -1079 -808 -498 -141 % of sales -377,7% -325,2% -218,5% -189,5% -163,2% -143,2% -258,4% -99,5% -59,9% -39,0% -20,9% -5,1% ! FINANCIALS – P&L
  • 48. ! FINANCIALS – P&L YEAR 2 Jan Feb Mar Apr May Jun Jul Aug Sep Oct Nov Dec Sales 3243 3633 4069 4557 5104 5716 6402 7170 8031 8994 10074 11283 Personnel 1455 1455 1455 1455 1455 1455 3088 3088 3088 3088 3088 3088 Soc. Security 160 160 160 160 160 160 340 340 340 340 340 340 Social Media 260 260 260 260 260 260 260 260 260 260 260 260 Pay per click 130 130 130 130 130 130 130 130 130 130 130 130 Introduction day's presence 319 0 0 0 0 0 319 0 0 0 0 0 Posters for Universities 468 0 0 0 0 0 0 0 0 0 0 0 Google Ads 737 737 737 737 737 737 737 737 737 737 737 737 Additional Internet Marketing 0 0 0 0 0 0 0 0 1000 3000 4000 4000 Account. Tax Service 634 634 634 634 634 634 634 634 634 634 634 634 Office Rent 70 70 70 70 70 70 70 70 70 70 70 70 Other Expenses 236 236 236 236 236 236 236 236 236 236 236 236 EBIT -1360 -184 252 740 1287 1899 454 1541 1401 365 444 1653 Interest 0 0 0 0 0 0 0 0 0 0 0 0 EBT -1360 -184 252 740 1287 1899 454 1541 1401 365 444 1653 Tax 0 0 0 0 0 0 0 0 0 0 0 0 Net earnings -1360 -184 252 740 1287 1899 454 1541 1401 365 444 1653 % of sales -41,9% -5,1% 6,2% 16,2% 25,2% 33,2% 7,1% 21,5% 17,4% 4,1% 4,4% 14,6%
  • 49. ! FINANCIALS – P&L YEAR 3 Jan Feb Mar Apr May Jun Jul Aug Sep Oct Nov Dec Sales 12783 13806 14910 16103 17391 18783 20285 21908 23661 25554 27598 29806 Personnel 6164 6164 6164 6164 6164 6164 6164 6164 6164 6164 6164 6164 Soc. Security 678 678 678 678 678 678 678 678 678 678 678 678 Social Media 416 416 416 416 416 416 416 416 416 416 416 416 Pay per click 208 208 208 208 208 208 208 208 208 208 208 208 Introduction day's presence 0 510 0 0 0 0 0 510 0 0 0 0 Posters for Universities 0 749 0 0 0 0 0 0 0 0 0 0 Google Ads 1179 1179 1179 1179 1179 1179 1179 1179 1179 1179 1179 1179 Additional Internet Marketing 0 0 1000 2000 2000 3000 3000 3500 3500 4000 4000 4000 Account. Tax Service 546 546 546 546 546 546 546 546 546 546 546 546 Office Rent 84 84 84 84 84 84 84 84 84 84 84 84 Other Expenses 283 283 283 283 283 283 283 283 283 283 283 283 EBIT 2818 2583 3946 4138 5427 5818 7321 7934 10196 11589 13633 15841 Interest 0 0 0 0 0 0 0 0 0 0 0 0 EBT 2818 2583 3946 4138 5427 5818 7321 7934 10196 11589 13633 15841 Tax 0 0 0 396 1248 1338 1684 1825 2345 2665 3136 3643 Net earnings 2818 2583 3946 3743 4179 4480 5637 6109 7851 8924 10498 12198 % of sales 22,0% 18,7% 26,5% 23,2% 24,0% 23,9% 27,8% 27,9% 33,2% 34,9% 38,0% 40,9%
  • 50. YEAR 1 Jan Feb Mar Apr May Jun Jul Aug Sep Oct Nov Dec Cash 47224 44726 42782 40928 39171 37481 33963 32405 31326 30518 30020 29879 ASSETS 47224 44726 42782 40928 39171 37481 33963 32405 31326 30518 30020 29879 Accounts Payable 0 0 0 0 0 0 0 0 0 0 0 0 Social Sec Payable 0 131 131 131 131 136 136 136 136 136 136 136 VAT payable 0 0 0 0 0 0 0 0 0 0 0 0 Tax payable 0 0 0 0 0 0 0 0 0 0 0 0 Short term loans 0 0 0 0 0 0 0 0 0 0 0 0 Long term loans 0 0 0 0 0 0 0 0 0 0 0 0 Capital 50000 50000 50000 50000 50000 50000 50000 50000 50000 50000 50000 50000 Retained Earnings -2776 -5405 -7349 -9203 -10960 -12655 -16172 -17731 -18809 -19618 -20116 -20256 CAPITAL AND LIABILITIES 47224 44726 42782 40928 39171 37481 33963 32405 31326 30518 30020 29879 ! FINANCIALS – BALANCE SHEET
  • 51. ! FINANCIALS – BALANCE SHEET YEAR 2 Jan Feb Mar Apr May Jun Jul Aug Sep Oct Nov Dec Cash 28544 28360 28612 29352 30639 32538 33171 34712 36113 36478 36922 38574 ASSETS 28544 28360 28612 29352 30639 32538 33171 34712 36113 36478 36922 38574 Accounts Payable 0 0 0 0 0 0 0 0 0 0 0 0 Social Sec Payable 160 160 160 160 160 160 340 340 340 340 340 340 VAT payable 0 0 0 0 0 0 0 0 0 0 0 0 Tax payable 0 0 0 0 0 0 0 0 0 0 0 0 Short term loans 0 0 0 0 0 0 0 0 0 0 0 0 Long term loans 0 0 0 0 0 0 0 0 0 0 0 0 Capital 50000 50000 50000 50000 50000 50000 50000 50000 50000 50000 50000 50000 Retained Earnings -21616 -21800 -21548 -20808 -19521 -17622 -17168 -15628 -14227 -13862 -13418 -11765 CAPITAL AND LIABILITIES 28544 28360 28612 29352 30639 32538 33171 34712 36113 36478 36922 38574
  • 52. ! FINANCIALS – BALANCE SHEET YEAR 3 Jan Feb Mar Apr May Jun Jul Aug Sep Oct Nov Dec Cash 41731 44314 48260 52398 57825 63643 70963 78897 79093 65682 44316 10157 ASSETS 41731 44314 48260 52398 57825 63643 70963 78897 79093 65682 44316 10157 Accounts Payable 0 0 0 0 0 0 0 0 0 0 0 0 Social Sec Payable 678 678 678 678 678 678 678 678 678 678 678 678 VAT payable 0 0 0 0 0 0 0 0 0 0 0 0 Tax payable 0 0 0 396 1644 2982 4666 6490 8836 11501 14637 18280 Short term loans 0 0 0 0 0 0 0 0 0 0 0 0 Long term loans 0 0 0 0 0 0 0 0 0 0 0 0 Capital 50000 50000 50000 50000 50000 50000 50000 50000 40000 15000 -20000 -70000 Retained Earnings -8947 -6364 -2418 1324 5503 9983 15620 21729 29580 38503 49001 61199 CAPITAL AND LIABILITIES 41731 44314 48260 52398 57825 63643 70963 78897 79093 65682 44316 10157
  • 53. YEAR 1 Jan Feb Mar Apr May Jun Jul Aug Sep Oct Nov Dec Income Capital 50000 0 0 0 0 0 0 0 0 0 0 0 Sales 735 809 889 978 1076 1184 1361 1566 1800 2071 2381 2738 Outgoing Fixed assets 0 0 0 0 0 0 0 0 0 0 0 0 Personnel 0 1190 1190 1190 1190 1232 1232 1232 1232 1232 1232 1232 Social Security 0 0 131 131 131 131 136 136 136 136 136 136 VAT settlement 0 0 0 0 0 0 0 0 0 0 0 0 Social Media 200 200 200 200 200 200 200 200 200 200 200 200 Pay per click 100 100 100 100 100 100 100 100 100 100 100 100 Introduction day's presence 0 245 0 0 0 0 0 245 0 0 0 0 Posters for Universities 0 360 0 0 0 0 0 0 0 0 0 0 Google Ads 567 567 567 567 567 567 567 567 567 567 567 567 Additional Web Marketing 2000 0 0 0 0 0 2000 0 0 0 0 0 Legal Costs and Trademark 358 358 358 358 358 358 358 358 358 358 358 358 Account. Tax Service 58 58 58 58 58 58 58 58 58 58 58 58 Office Rent 197 197 197 197 197 197 197 197 197 197 197 197 Other Expenses 31 31 31 31 31 31 31 31 31 31 31 31 Raw Materials 0 0 0 0 0 0 0 0 0 0 0 0 Debt Service 0 0 0 0 0 0 0 0 0 0 0 0 Tax 0 0 0 0 0 0 0 0 0 0 0 0 Net cash flow 47224 -2498 -1943 -1854 -1757 -1691 -3518 -1558 -1079 -808 -498 -141 Cumulative cash 47224 44726 42782 40928 39171 37481 33963 32405 31326 30518 30020 29879 ! FINANCIALS – CASH FLOW
  • 54. ! FINANCIALS – CASH FLOW YEAR 2 Jan Feb Mar Apr May Jun Jul Aug Sep Oct Nov Dec Income Capital 0 0 0 0 0 0 0 0 0 0 0 0 Sales 3243 3633 4069 4557 5104 5716 6402 7170 8031 8994 10074 11283 Outgoing Fixed assets 0 0 0 0 0 0 0 0 0 0 0 0 Personnel 1455 1455 1455 1455 1455 1455 3088 3088 3088 3088 3088 3088 Social Security 136 160 160 160 160 160 160 340 340 340 340 340 VAT settlement 0 0 0 0 0 0 0 0 0 0 0 0 Social Media 260 260 260 260 260 260 260 260 260 260 260 260 Pay per click 130 130 130 130 130 130 130 130 130 130 130 130 Introduction day's presence 319 0 0 0 0 0 319 0 0 0 0 0 Posters for Universities 468 0 0 0 0 0 0 0 0 0 0 0 Google Ads 737 737 737 737 737 737 737 737 737 737 737 737 Additional Web Marketing 0 0 0 0 0 0 0 0 1000 3000 4000 4000 Legal Costs and Trademark 634 634 634 634 634 634 634 634 634 634 634 634 Account. Tax Service 70 70 70 70 70 70 70 70 70 70 70 70 Office Rent 236 236 236 236 236 236 236 236 236 236 236 236 Other Expenses 135 135 135 135 135 135 135 135 135 135 135 135 Raw Materials 0 0 0 0 0 0 0 0 0 0 0 0 Debt Service 0 0 0 0 0 0 0 0 0 0 0 0 Tax 0 0 0 0 0 0 0 0 0 0 0 0 Net cash flow -1335 -184 252 740 1287 1899 633 1541 1401 365 444 1653 Cumulative cash 28544 28360 28612 29352 30639 32538 33171 34712 36113 36478 36922 38574
  • 55. ! FINANCIALS – CASH FLOW YEAR 3 Jan Feb Mar Apr May Jun Jul Aug Sep Oct Nov Dec Income Capital 0 0 0 0 0 0 0 0 -10000 -25000 -35000 -50000 Sales 12783 13806 14910 16103 17391 18783 20285 21908 23661 25554 27598 29806 Outgoing Fixed assets 0 0 0 0 0 0 0 0 0 0 0 0 Personnel 6164 6164 6164 6164 6164 6164 6164 6164 6164 6164 6164 6164 Social Security 340 678 678 678 678 678 678 678 678 678 678 678 VAT settlement 0 0 0 0 0 0 0 0 0 0 0 0 Social Media 416 416 416 416 416 416 416 416 416 416 416 416 Pay per click 208 208 208 208 208 208 208 208 208 208 208 208 Introduction day's presence 0 510 0 0 0 0 0 510 0 0 0 0 Posters for Universities 0 749 0 0 0 0 0 0 0 0 0 0 Google Ads 1179 1179 1179 1179 1179 1179 1179 1179 1179 1179 1179 1179 Additional Web Marketing 0 0 1000 2000 2000 3000 3000 3500 3500 4000 4000 4000 Legal Costs and Trademark 546 546 546 546 546 546 546 546 546 546 546 546 Account. Tax Service 84 84 84 84 84 84 84 84 84 84 84 84 Office Rent 283 283 283 283 283 283 283 283 283 283 283 283 Other Expenses 407 407 407 407 407 407 407 407 407 407 407 407 Raw Materials 0 0 0 0 0 0 0 0 0 0 0 0 Debt Service 0 0 0 0 0 0 0 0 0 0 0 0 Tax 0 0 0 0 0 0 0 0 0 0 0 0 Net cash flow 3157 2583 3946 4138 5427 5818 7321 7934 196 -13411 -21367 -34159 Cumulative cash 41731 44314 48260 52398 57825 63643 70963 78897 79093 65682 44316 10157
  • 56. ! FINANCIALS – BREAK-EVEN ANALYSIS -30,000 € -20,000 € -10,000 € 0 € 10,000 € 20,000 € 30,000 € 40,000 € 0 1 2 3 4 5 6 7 8 9 101112131415161718192021222324252627282930313233343536 CUMULATIVE CASH FLOW Margin 30-40% Break-Even
  • 57. ! FINANCIALS – YEAR-END SUMMARY 2014 %of sales 2015 %of sales 2016 %of sales Total Sales 17 588,88 € - 78 275,50 € 242 588,81 € Total Expenses 37 845,10 € 215% 69 784,58 € 89% 151 344,75 € 62% Total Salary 14 859,46 € 30 258,60 € 82 105,37 € Total Marketing 15 250,00 € 26 625,00 € 53 400,00 € Total Legal costs 5 000,00 € 8 446,00 € 7 557,60 € Other Expenses 2 735,63 € 4 454,98 € 8 281,78 € EBIT 20 256,21 €- -115% 8 490,93 € 11% 91 244,07 € 38% Taxes - € - € 18 280,12 € Net profit 20 256,21 €- -115% 8 490,93 € 11% 72 963,95 € 30%
  • 58. ! FINANCIALS – REQUIRED START FUNDS Required Startup funds Amount Total Expenses 15 months Wages 19 205 € Bonus finish Website 500 € Internet Marketing 17 780 € Offline Marketing 1 637 € Legal Costs 3 756 € European Trademark 2 446 € Accounting and Tax Service 910 € Office Rent 3 068 € Other Expenses 781 € Total funds needed 50 082 € Founder's Investment 30 000 € Required Investment 20 000 €
  • 59. ! FINANCIALS – COST STRUCTURE

Editor's Notes

  1. VIDEO
  2. 28th month, 80%, 20000, 15%