SlideShare a Scribd company logo
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
1

CUSTOMERS  PROBLEM

How can I manage to have time for everything?
I want someone taking care of my laundry!
1

CUSTOMERS
1

CUSTOMERS  PROBLEM
How can I leverage my customer basis?
I want someone to take care of my marketing

and order processes!
2

SOLUTION

Mamma’s
2

SOLUTION
3

TECHNOLOGY

NETWORK OF
USERS

Local Laundry

NETWORK OF
LOCAL LAUNDRIES
3

TECHNOLOGY
4

MARKETING AND SALES

€ 50.000.000
4

MARKETING AND SALES

1º) 3.988.227
2º) 334.038
3º) 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
Mamma’s
Lavandaria

Price
Convenience
Time-saving
Quality
Marketing
Personalization
and Design
Variety of
Services

Network

Big Laundry
Chains

Local Laundry

Washing
Machine
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
7

TRACTION

Interest by the Users

79%
Value this time
saving service
7

TRACTION
Already with orders!

24 ORDERS
… in 2 weeks
7

TRACTION
Lavandaria Lorento
Lavandaria Atlântica

Lavandaria Aliança

Lavandaria Luz da
Estrela

Interest by the Laundries
FINANCIALS

8

Customer Acquisition Costs

Social
Media
Google Ads

Customer Lifetime Value

Revenues
per
Customer

Additional Purchases

Additions

∑ 19€

Pay per
Click
Intro Days

∑ 115€
Costs
Referrals
8

FINANCIALS
Margin 30-40%
15,000 €

210,000 €

10,000 €

140,000 €

Operational
Break-Even

5,000 €

70,000 €

0€

0€
1

4

7

10

13

16

19

22

-5,000 €

-10,000 €

25

28

31

34
-70,000 €

Company
Break-Even

-140,000 €
9

CALENDAR

What have we done
so far…
MARKET VALIDATION
9

CALENDAR
9

CALENDAR

And how about
the future…
9

CALENDAR

2014

Launch the Website
fully-fledge
Continuous
Feedback

2015

Expansion to Porto

2016

Expansion to
other Iberian
Cities
?

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 – Big Laundry Chains
Competitors – Local Laundries
Competitors – Washing Machines
Financials – Assumptions
Financials – P&L
Financials – Balance Sheet
Financials – Cash Flows
Financials – Break-Even Analysis
Implementation Plan
MARKETING PLAN

!

Activities
Web Presence
Non-local Students
Induction Days
On Campus Presence

Ad Supports
Urban Workers
Campus Contacts
Companies Contacts

JAN

FEV

MAR

ABR

MAY

JUN

JUL

AUG

SEP

OCT

NOV

DEZ
!

IMPLEMENTATION PLAN

ACTIVITIES
Website 1.0
Website 2.0
Continuously Development

Continuously Evaluation of the Service
Expansion to Porto
Expansion to other Iberian Cities

2014
1Q

2Q

3Q

2015
4Q

1S

2S

2016
1S

2S
!

COMPETITORS – BIG LAUNDRY CHAINS
Advantages

Disadvantages

Recognizable brand on
the market

Higher price then local
laundry

Benefits from network

No personalization

Perceived high quality

No pick up and delivery

More variaty of service
Convenient location
!

COMPETITORS – LOCAL LAUNDRIES

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 – 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
!

FINANCIALS – ASSUMPTIONS
Sales
Growth 1st year
Growth 2nd year
Growth 3rd year
Quantitiy order per month
Intermediate fee per order

Bootstrapping
Operation from our Home
No wages during the start,
live from savings
Top-down Approach
Customer
SAM non local students

70,792

SAM Urban worker

263,246

SAM Target Group

334,038

SOM - 10% use laundry
Market share 3rd year 15%

33,404
5,011

Customer Lifetime Value
Average fee per order
Number of usage per week
Average value per customer
per week
Lifespan
Retention Rate
Margin
Discount rate
Simple LTV
Custom LTV
Traditional LTV
Average LTV

15%
8%
5%
2.5x per month
2.00 €

2.00 €
0.625
1.25 €
3y
70%
30%
15%
195 €
59 €
91 €
115 €
!

FINANCIALS – P&L

Year 1
Months
Jan
Sales

Feb

Mar

Apr

May

Jun

Jul

Aug

Sep

Oct

Nov

Dec

1042

1198

1377

1584

1822

2095

2409

2770

3186

3664

4214

4846

Personnel

0

0

1333

1333

1333

1333

1333

1333

1333

1333

1333

1333

Soc Security

0

0

147

147

147

147

147

147

147

147

147

147

Social Media

500

500

500

500

500

500

500

500

500

500

500

500

Pay per click

300

300

300

300

300

300

300

300

300

300

300

300

Introduction day's
presence

0

495

0

0

0

0

0

495

0

0

0

0

Posters for Universities

0

675

0

0

0

0

0

0

0

0

0

0

1633

1633

1633

1633

1633

1633

1633

1633

1633

1633

1633

1633

Bonus finishing platform

0

0

0

0

0

500

0

0

0

0

0

0

Legal Costs

0

0

4000

0

0

0

0

0

4000

0

0

0

Tax Advisory

0

0

0

0

0

0

0

0

2667

0

0

0

63

63

63

63

63

63

63

63

63

63

63

63

-1455

-2469

-6599

-2392

-2155

-2381

-1567

-1701

-7457

-312

237

869

0

0

0

0

0

0

0

0

0

0

0

0

-1455

-2469

-6599

-2392

-2155

-2381

-1567

-1701

-7457

-312

237

869

0

0

0

0

0

0

0

0

0

0

0

0

Google Ads

Unpredicted Expenses

EBIT
Interest

EBT
Tax

Net earnings
% of sales

-1455

-2469

-6599

-2392

-2155

-2381

-1567

-1701

-7457

-312

237

869

-139.7%

-206.1%

-479.1%

-151.0%

-118.3%

-113.7%

-65.1%

-61.4%

-234.0%

-8.5%

5.6%

17.9%
!

FINANCIALS – P&L

Year 2
Months
Jan

Feb

Mar

Apr

May

Jun

Jul

Aug

Sep

Oct

Nov

Dec

Sales

5572

6018

6500

7020

7581

8188

8843

9550

10314

11139

12030

12993

Personnel

1413

1413

1413

1413

1413

1413

1413

1413

1413

1413

1413

1413

Soc Security

155

155

155

155

155

155

155

155

155

155

155

155

Social Media

217

217

217

217

217

217

217

217

217

217

217

217

Pay per click

333

333

333

333

333

333

333

333

333

333

333

333

Introduction day's presence

0

325

0

0

0

0

0

325

0

0

0

0

Posters for Universities

0

320

0

0

0

0

0

0

0

0

0

0

Google Ads

1682

1682

1682

1682

1682

1682

1682

1682

1682

1682

1682

1682

Bonus finishing platform

0

0

0

0

0

0

0

0

0

0

0

0

Legal Costs

0

0

0

0

0

0

0

0

0

0

0

0

Tax Advisory
Unpredicted Expenses

EBIT
Interest

EBT
Tax

Net earnings
% of sales

0

0

0

0

0

0

0

0

2747

0

0

0

83

83

83

83

83

83

83

83

83

83

83

83

1688

1489

2615

3135

3697

4303

4958

5341

3683

7255

8146

9108

0

0

0

0

0

0

0

0

0

0

0

0

1688

1489

2615

3135

3697

4303

4958

5341

3683

7255

8146

9108

0

0

0

0

0

0

0

0

811

1669

1874

2095

1688

1489

2615

3135

3697

4303

4958

5341

2872

5586

6272

7013

30.3%

24.7%

40.2%

44.7%

48.8%

52.6%

56.1%

55.9%

27.8%

50.1%

52.1%

54.0%
!

FINANCIALS – P&L

Year 3
Months
Jan
Sales
Personnel

Feb

Mar

Apr

May

Jun

Jul

Aug

Sep

Oct

Nov

Dec

14032

14734

15471

16244

17056

17909

18805

19745

20732

21769

22857

24000

1456

1456

1456

1456

1456

1456

1456

1456

1456

1456

1456

1456

Soc Security

160

160

160

160

160

160

160

160

160

160

160

160

Social Media

250

250

250

250

250

250

250

250

250

250

250

250

Pay per click

383

383

383

383

383

383

383

383

383

383

383

383

0

375

0

0

0

0

0

375

0

0

0

0

Introduction day's presence
Posters for Universities

0

330

0

0

0

0

0

0

0

0

0

0

1733

1733

1733

1733

1733

1733

1733

1733

1733

1733

1733

1733

Bonus finishing platform

0

0

0

0

0

0

0

0

0

0

0

0

Legal Costs

0

0

0

0

0

0

0

0

0

0

0

0

Tax Advisory

0

0

0

0

0

0

0

0

2829

0

0

0

117

117

117

117

117

117

117

117

117

117

117

117

9934

9930

11372

12145

12958

13811

14706

15271

13804

17670

18758

19901

0

0

0

0

0

0

0

0

0

0

0

0

EBT

9934

9930

11372

12145

12958

13811

14706

15271

13804

17670

18758

19901

Tax

2285

2284

2616

2793

2980

3176

3382

3512

3175

4064

4314

4577

Net earnings

7649

7646

8756

9352

9977

10634

11324

11759

10629

13606

14444

15324

54.5%

51.9%

56.6%

57.6%

58.5%

59.4%

60.2%

59.6%

51.3%

62.5%

63.2%

63.9%

Google Ads

Unpredicted Expenses

EBIT
Interest

% of sales
!

FINANCIALS – BALANCE SHEET

Year 1
Months
Jan

Feb

Mar

Apr

May

Jun

Jul

Aug

Sep

Oct

Nov

Dec

Cash

33211

30174

22545

19943

17633

15044

13457

11706

2874

2830

3463

4872

ASSETS

33211

30174

22545

19943

17633

15044

13457

11706

2874

2830

3463

4872

Accounts Payable

0

0

0

0

0

0

0

0

0

0

0

0

Social Sec Payable

0

0

147

147

147

147

147

147

147

147

147

147

VAT payable

-335

-902

-2080

-2289

-2445

-2652

-2672

-2723

-4097

-3829

-3434

-2894

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

35000

35000

35000

35000

35000

35000

35000

35000

35000

35000

35000

35000

Retained Earnings

-1455

-3923

-10522

-12914

-15069

-17450

-19017

-20718

-28175

-28487

-28250

-27381

LIABILITIES

33211

30174

22545

19943

17633

15044

13457

11706

2874

2830

3463

4872
!

FINANCIALS – BALANCE SHEET

Year 2
Months
Jan

Feb

Mar

Apr

May

Jun

Jul

Aug

Sep

Oct

Nov

Dec

Cash

7318

9510

13088

17305

22212

27866

31161

38091

42982

47968

58348

69912

ASSETS

7318

9510

13088

17305

22212

27866

31161

38091

42982

47968

58348

69912

0

0

0

0

0

0

0

0

0

0

0

0

155

155

155

155

155

155

155

155

155

155

155

155

VAT payable

-2145

-1441

-479

603

1814

3165

1501

3090

4298

2029

4264

6720

Tax payable

0

0

0

0

0

0

0

0

811

2480

4354

6449

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

35000

35000

35000

35000

35000

35000

35000

35000

35000

35000

35000

35000

-25693

-24204

-21589

-18454

-14757

-10454

-5496

-155

2717

8303

14575

21589

7318

9510

13088

17305

22212

27866

31161

38091

42982

47968

58348

69912

Accounts Payable
Social Sec Payable

Capital
Retained Earnings

LIABILITIES
!

FINANCIALS – BALANCE SHEET

Year 3
Months
Jan

Feb

Mar

Apr

May

Jun

Jul

Aug

Sep

Oct

Nov

Dec

Cash

75788

88373

101120

108132

124441

140188

148583

167738

183477

194398

217842

241081

ASSETS

75788

88373

101120

108132

124441

140188

148583

167738

183477

194398

217842

241081

0

0

0

0

0

0

0

0

0

0

0

0

160

160

160

160

160

160

160

160

160

160

160

160

VAT payable

2656

5312

8299

3165

6517

10065

3754

7638

11185

4436

9122

14071

Tax payable

8733

11017

12021

14814

17794

19359

22741

26253

27816

31880

36195

39160

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

35000

35000

35000

35000

35000

35000

35000

35000

35000

35000

35000

35000

Retained Earnings

29238

36884

45640

54992

64970

75604

86928

98686

109316

122922

137366

152690

LIABILITIES

75788

88373

101120

108132

124441

140188

148583

167738

183477

194398

217842

241081

Accounts Payable
Social Sec Payable
!

FINANCIALS – CASH FLOW

Year 1
Months
Jan

Feb

Mar

Apr

May

Jun

Jul

Aug

Sep

Oct

Nov

Dec

Income
Capital

35000

0

0

0

0

0

0

0

0

0

0

0

1281

1473

1694

1948

2241

2577

2963

3408

3919

4507

5183

5960

0
0
0
0
615
369
0
0
2009
0
0
0
77
0
0
0

0
0
0
0
615
369
609
830
2009
0
0
0
77
0
0
0

0
1333
0
0
615
369
0
0
2009
0
4920
0
77
0
0
0

0
1333
147
0
615
369
0
0
2009
0
0
0
77
0
0
0

0
1333
147
0
615
369
0
0
2009
0
0
0
77
0
0
0

0
1333
147
0
615
369
0
0
2009
615
0
0
77
0
0
0

0
1333
147
0
615
369
0
0
2009
0
0
0
77
0
0
0

0
1333
147
0
615
369
609
0
2009
0
0
0
77
0
0
0

0
1333
147
0
615
369
0
0
2009
0
4920
3280
77
0
0
0

0
1333
147
0
615
369
0
0
2009
0
0
0
77
0
0
0

0
1333
147
0
615
369
0
0
2009
0
0
0
77
0
0
0

0
1333
147
0
615
369
0
0
2009
0
0
0
77
0
0
0

Net cash flow

33211

-3036

-7630

-2602

-2310

-2589

-1587

-1752

-8832

-44

632

1410

Cumulative cash

33211

30174

22545

19943

17633

15044

13457

11706

2874

2830

3463

4872

Sales
Outgoing
Fixed assets
Personnel
Social Security
VAT settlement
Social Media
Pay per click
Introduction day's presence
Posters for Universities
Google Ads
Bonus finishing platform
Legal Costs
Tax Advisory
Unpredicted Expenses
Raw Materials
Debt Service
Tax
!

FINANCIALS – CASH FLOW

Year 2

Months
Jan

Feb

Mar

Apr

May

Jun

Jul

Aug

Sep

Oct

Nov

Dec

Income
Capital
Sales

0

0

0

0

0

0

0

0

0

0

0

0

6854

7402

7995

8634

9325

10071

10877

11747

12686

13701

14797

15981

Outgoing

Fixed assets

0

0

0

0

0

0

0

0

0

0

0

0

1413

1413

1413

1413

1413

1413

1413

1413

1413

1413

1413

1413

147

155

155

155

155

155

155

155

155

155

155

155

0

0

0

0

0

0

3165

0

0

4298

0

Social Media

267

267

267

267

267

267

267

267

267

267

267

0
267

Pay per click

Personnel
Social Security
VAT settlement

410

410

410

410

410

410

410

410

410

410

410

410

Introduction day's presence

0

400

0

0

0

0

0

400

0

0

0

0

Posters for Universities

0

394

0

0

0

0

0

0

0

0

0

0

2069

2069

2069

2069

2069

2069

2069

2069

2069

2069

2069

2069

Bonus finishing platform

0

0

0

0

0

0

0

0

0

0

0

0

Legal Costs

0

0

0

0

0

0

0

0

0

0

0

0

Tax Advisory

0

0

0

0

0

0

0

0

3378

0

0

0

103

103

103

103

103

103

103

103

103

103

103

103

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

2446

2192

3578

4217

4908

5654

3295

6930

4891

4986

10380

11564

Cumulative cash

7318

9510

13088

17305

22212

27866

31161

38091

42982

47968

58348

69912

Google Ads

Unpredicted Expenses
!

FINANCIALS – CASH FLOW

Year 3
Months
Jan

Feb

Mar

Apr

May

Jun

Jul

Aug

Sep

Oct

Nov

Dec

Income
Capital
Sales

0

0

0

0

0

0

0

0

0

0

0

0

17260

18123

19029

19980

20979

22028

23130

24286

25500

26776

28114

29520

Outgoing
Fixed assets

0

0

0

0

0

0

0

0

0

0

0

0

1456

1456

1456

1456

1456

1456

1456

1456

1456

1456

1456

1456

Social Security

155

160

160

160

160

160

160

160

160

160

160

160

VAT settlement

Personnel

6720

0

0

8299

0

0

10065

0

0

11185

0

0

Social Media

308

308

308

308

308

308

308

308

308

308

308

308

Pay per click

472

472

472

472

472

472

472

472

472

472

472

472

Introduction day's presence

0

461

0

0

0

0

0

461

0

0

0

0

Posters for Universities

0

406

0

0

0

0

0

0

0

0

0

0

Google Ads

2131

2131

2131

2131

2131

2131

2131

2131

2131

2131

2131

2131

Bonus finishing platform

0

0

0

0

0

0

0

0

0

0

0

0

Legal Costs

0

0

0

0

0

0

0

0

0

0

0

0

Tax Advisory

0

0

0

0

0

0

0

0

3480

0

0

0

144

144

144

144

144

144

144

144

144

144

144

144

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

1612

0

0

1612

0

0

1612

0

0

1612

5875

12586

12747

7011

16310

15746

8395

19155

15739

10921

23445

23238

75788

88373

101120

108132

124441

140188

148583

167738

183477

194398

217842

241081

Unpredicted Expenses

Net cash flow
Cumulative cash

More Related Content

Viewers also liked

The lean explorers session 9.1
The lean explorers   session 9.1The lean explorers   session 9.1
The lean explorers session 9.1Martine Ulvin
 
5th May Presentation
5th May Presentation5th May Presentation
5th May Presentationinnvolve
 
Class 12 final version (1)
Class 12 final version (1)Class 12 final version (1)
Class 12 final version (1)uniclean2013
 
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
 

Viewers also liked (8)

The lean explorers session 9.1
The lean explorers   session 9.1The lean explorers   session 9.1
The lean explorers session 9.1
 
19 maio
19 maio19 maio
19 maio
 
5th May Presentation
5th May Presentation5th May Presentation
5th May Presentation
 
28 abril
28 abril28 abril
28 abril
 
Presentation 24 March
Presentation 24 MarchPresentation 24 March
Presentation 24 March
 
12 maio
12 maio12 maio
12 maio
 
Class 12 final version (1)
Class 12 final version (1)Class 12 final version (1)
Class 12 final version (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
 

Similar to Class Presentation 12/12/2013

Imran Zaman, CMO Europe/India/Africa at Amway - Unifying your Message across ...
Imran Zaman, CMO Europe/India/Africa at Amway - Unifying your Message across ...Imran Zaman, CMO Europe/India/Africa at Amway - Unifying your Message across ...
Imran Zaman, CMO Europe/India/Africa at Amway - Unifying your Message across ...
Global Business Events
 
Portfolio
PortfolioPortfolio
Uber for business imc final presentation
Uber for business imc final presentationUber for business imc final presentation
Uber for business imc final presentation
Jorge Tatto
 
Digital marketing 1
Digital marketing 1Digital marketing 1
Digital marketing 1
P&CO
 
Sell Faster & Win More with SAP Cloud for Sales & Ariba
Sell Faster & Win More with SAP Cloud for Sales & AribaSell Faster & Win More with SAP Cloud for Sales & Ariba
Sell Faster & Win More with SAP Cloud for Sales & Ariba
SAP Ariba
 
LMA BD SIG - Hottest Marketing Trends Revolutionizing Law Firm BD
LMA BD SIG - Hottest Marketing Trends Revolutionizing Law Firm BDLMA BD SIG - Hottest Marketing Trends Revolutionizing Law Firm BD
LMA BD SIG - Hottest Marketing Trends Revolutionizing Law Firm BD
Mark Power
 
Designing and managing integrated marketing communications [autosaved]
Designing and managing integrated marketing  communications [autosaved]Designing and managing integrated marketing  communications [autosaved]
Designing and managing integrated marketing communications [autosaved]
sslimon
 
Finding the right IMC channels
Finding the right IMC channelsFinding the right IMC channels
Finding the right IMC channels
Team Pramkaew
 
ZoomLYD Brazil
ZoomLYD BrazilZoomLYD Brazil
ZoomLYD Brazil
Jérôme Moles
 
ZoomLYD - Soft Landing Program
ZoomLYD - Soft Landing ProgramZoomLYD - Soft Landing Program
ZoomLYD - Soft Landing Program
Jérôme Moles
 
Sitecore Summer School 2016
Sitecore Summer School 2016Sitecore Summer School 2016
Sitecore Summer School 2016
Michal Popelář
 
Marikiti Market pitchdeck
Marikiti Market pitchdeckMarikiti Market pitchdeck
Marikiti Market pitchdeck
Eric Kotonya
 
Leadership in retail innovation. Carsten Wulff
Leadership in retail innovation. Carsten WulffLeadership in retail innovation. Carsten Wulff
Leadership in retail innovation. Carsten Wulff
StrongPoint
 
Leadman for Investors
Leadman for InvestorsLeadman for Investors
Leadman for Investors
Vadim Pogudin
 
Influenzo najad menouar
Influenzo   najad menouarInfluenzo   najad menouar
Influenzo najad menouar
WebshopVakbeurs
 
Africa business communities_online_marketing_desk
Africa business communities_online_marketing_deskAfrica business communities_online_marketing_desk
Africa business communities_online_marketing_desk
PauwRtest
 
CASE STUDY: Customer experience management: How to manage the digital 'moment...
CASE STUDY: Customer experience management: How to manage the digital 'moment...CASE STUDY: Customer experience management: How to manage the digital 'moment...
CASE STUDY: Customer experience management: How to manage the digital 'moment...
B2B Marketing
 
Company Profile Augustus Communications Pvt. Ltd.
Company Profile Augustus Communications Pvt. Ltd.Company Profile Augustus Communications Pvt. Ltd.
Company Profile Augustus Communications Pvt. Ltd.
augustuscomm
 

Similar to Class Presentation 12/12/2013 (20)

Imran Zaman, CMO Europe/India/Africa at Amway - Unifying your Message across ...
Imran Zaman, CMO Europe/India/Africa at Amway - Unifying your Message across ...Imran Zaman, CMO Europe/India/Africa at Amway - Unifying your Message across ...
Imran Zaman, CMO Europe/India/Africa at Amway - Unifying your Message across ...
 
Portfolio
PortfolioPortfolio
Portfolio
 
Uber for business imc final presentation
Uber for business imc final presentationUber for business imc final presentation
Uber for business imc final presentation
 
Digital marketing 1
Digital marketing 1Digital marketing 1
Digital marketing 1
 
BLOOMEI Project Design
BLOOMEI Project Design BLOOMEI Project Design
BLOOMEI Project Design
 
Sell Faster & Win More with SAP Cloud for Sales & Ariba
Sell Faster & Win More with SAP Cloud for Sales & AribaSell Faster & Win More with SAP Cloud for Sales & Ariba
Sell Faster & Win More with SAP Cloud for Sales & Ariba
 
LMA BD SIG - Hottest Marketing Trends Revolutionizing Law Firm BD
LMA BD SIG - Hottest Marketing Trends Revolutionizing Law Firm BDLMA BD SIG - Hottest Marketing Trends Revolutionizing Law Firm BD
LMA BD SIG - Hottest Marketing Trends Revolutionizing Law Firm BD
 
Designing and managing integrated marketing communications [autosaved]
Designing and managing integrated marketing  communications [autosaved]Designing and managing integrated marketing  communications [autosaved]
Designing and managing integrated marketing communications [autosaved]
 
COSSOR
COSSORCOSSOR
COSSOR
 
Finding the right IMC channels
Finding the right IMC channelsFinding the right IMC channels
Finding the right IMC channels
 
ZoomLYD Brazil
ZoomLYD BrazilZoomLYD Brazil
ZoomLYD Brazil
 
ZoomLYD - Soft Landing Program
ZoomLYD - Soft Landing ProgramZoomLYD - Soft Landing Program
ZoomLYD - Soft Landing Program
 
Sitecore Summer School 2016
Sitecore Summer School 2016Sitecore Summer School 2016
Sitecore Summer School 2016
 
Marikiti Market pitchdeck
Marikiti Market pitchdeckMarikiti Market pitchdeck
Marikiti Market pitchdeck
 
Leadership in retail innovation. Carsten Wulff
Leadership in retail innovation. Carsten WulffLeadership in retail innovation. Carsten Wulff
Leadership in retail innovation. Carsten Wulff
 
Leadman for Investors
Leadman for InvestorsLeadman for Investors
Leadman for Investors
 
Influenzo najad menouar
Influenzo   najad menouarInfluenzo   najad menouar
Influenzo najad menouar
 
Africa business communities_online_marketing_desk
Africa business communities_online_marketing_deskAfrica business communities_online_marketing_desk
Africa business communities_online_marketing_desk
 
CASE STUDY: Customer experience management: How to manage the digital 'moment...
CASE STUDY: Customer experience management: How to manage the digital 'moment...CASE STUDY: Customer experience management: How to manage the digital 'moment...
CASE STUDY: Customer experience management: How to manage the digital 'moment...
 
Company Profile Augustus Communications Pvt. Ltd.
Company Profile Augustus Communications Pvt. Ltd.Company Profile Augustus Communications Pvt. Ltd.
Company Profile Augustus Communications Pvt. Ltd.
 

Recently uploaded

Search Disrupted Google’s Leaked Documents Rock the SEO World.pdf
Search Disrupted Google’s Leaked Documents Rock the SEO World.pdfSearch Disrupted Google’s Leaked Documents Rock the SEO World.pdf
Search Disrupted Google’s Leaked Documents Rock the SEO World.pdf
Arihant Webtech Pvt. Ltd
 
Improving profitability for small business
Improving profitability for small businessImproving profitability for small business
Improving profitability for small business
Ben Wann
 
The-McKinsey-7S-Framework. strategic management
The-McKinsey-7S-Framework. strategic managementThe-McKinsey-7S-Framework. strategic management
The-McKinsey-7S-Framework. strategic management
Bojamma2
 
ikea_woodgreen_petscharity_dog-alogue_digital.pdf
ikea_woodgreen_petscharity_dog-alogue_digital.pdfikea_woodgreen_petscharity_dog-alogue_digital.pdf
ikea_woodgreen_petscharity_dog-alogue_digital.pdf
agatadrynko
 
Sustainability: Balancing the Environment, Equity & Economy
Sustainability: Balancing the Environment, Equity & EconomySustainability: Balancing the Environment, Equity & Economy
Sustainability: Balancing the Environment, Equity & Economy
Operational Excellence Consulting
 
falcon-invoice-discounting-a-premier-platform-for-investors-in-india
falcon-invoice-discounting-a-premier-platform-for-investors-in-indiafalcon-invoice-discounting-a-premier-platform-for-investors-in-india
falcon-invoice-discounting-a-premier-platform-for-investors-in-india
Falcon Invoice Discounting
 
amptalk_RecruitingDeck_english_2024.06.05
amptalk_RecruitingDeck_english_2024.06.05amptalk_RecruitingDeck_english_2024.06.05
amptalk_RecruitingDeck_english_2024.06.05
marketing317746
 
What is the TDS Return Filing Due Date for FY 2024-25.pdf
What is the TDS Return Filing Due Date for FY 2024-25.pdfWhat is the TDS Return Filing Due Date for FY 2024-25.pdf
What is the TDS Return Filing Due Date for FY 2024-25.pdf
seoforlegalpillers
 
5 Things You Need To Know Before Hiring a Videographer
5 Things You Need To Know Before Hiring a Videographer5 Things You Need To Know Before Hiring a Videographer
5 Things You Need To Know Before Hiring a Videographer
ofm712785
 
ModelingMarketingStrategiesMKS.CollumbiaUniversitypdf
ModelingMarketingStrategiesMKS.CollumbiaUniversitypdfModelingMarketingStrategiesMKS.CollumbiaUniversitypdf
ModelingMarketingStrategiesMKS.CollumbiaUniversitypdf
fisherameliaisabella
 
RMD24 | Debunking the non-endemic revenue myth Marvin Vacquier Droop | First ...
RMD24 | Debunking the non-endemic revenue myth Marvin Vacquier Droop | First ...RMD24 | Debunking the non-endemic revenue myth Marvin Vacquier Droop | First ...
RMD24 | Debunking the non-endemic revenue myth Marvin Vacquier Droop | First ...
BBPMedia1
 
Enterprise Excellence is Inclusive Excellence.pdf
Enterprise Excellence is Inclusive Excellence.pdfEnterprise Excellence is Inclusive Excellence.pdf
Enterprise Excellence is Inclusive Excellence.pdf
KaiNexus
 
Business Valuation Principles for Entrepreneurs
Business Valuation Principles for EntrepreneursBusiness Valuation Principles for Entrepreneurs
Business Valuation Principles for Entrepreneurs
Ben Wann
 
Authentically Social Presented by Corey Perlman
Authentically Social Presented by Corey PerlmanAuthentically Social Presented by Corey Perlman
Authentically Social Presented by Corey Perlman
Corey Perlman, Social Media Speaker and Consultant
 
ikea_woodgreen_petscharity_cat-alogue_digital.pdf
ikea_woodgreen_petscharity_cat-alogue_digital.pdfikea_woodgreen_petscharity_cat-alogue_digital.pdf
ikea_woodgreen_petscharity_cat-alogue_digital.pdf
agatadrynko
 
Call 8867766396 Satta Matka Dpboss Matka Guessing Satta batta Matka 420 Satta...
Call 8867766396 Satta Matka Dpboss Matka Guessing Satta batta Matka 420 Satta...Call 8867766396 Satta Matka Dpboss Matka Guessing Satta batta Matka 420 Satta...
Call 8867766396 Satta Matka Dpboss Matka Guessing Satta batta Matka 420 Satta...
bosssp10
 
LA HUG - Video Testimonials with Chynna Morgan - June 2024
LA HUG - Video Testimonials with Chynna Morgan - June 2024LA HUG - Video Testimonials with Chynna Morgan - June 2024
LA HUG - Video Testimonials with Chynna Morgan - June 2024
Lital Barkan
 
3.0 Project 2_ Developing My Brand Identity Kit.pptx
3.0 Project 2_ Developing My Brand Identity Kit.pptx3.0 Project 2_ Developing My Brand Identity Kit.pptx
3.0 Project 2_ Developing My Brand Identity Kit.pptx
tanyjahb
 
-- June 2024 is National Volunteer Month --
-- June 2024 is National Volunteer Month ---- June 2024 is National Volunteer Month --
-- June 2024 is National Volunteer Month --
NZSG
 
Bài tập - Tiếng anh 11 Global Success UNIT 1 - Bản HS.doc
Bài tập - Tiếng anh 11 Global Success UNIT 1 - Bản HS.docBài tập - Tiếng anh 11 Global Success UNIT 1 - Bản HS.doc
Bài tập - Tiếng anh 11 Global Success UNIT 1 - Bản HS.doc
daothibichhang1
 

Recently uploaded (20)

Search Disrupted Google’s Leaked Documents Rock the SEO World.pdf
Search Disrupted Google’s Leaked Documents Rock the SEO World.pdfSearch Disrupted Google’s Leaked Documents Rock the SEO World.pdf
Search Disrupted Google’s Leaked Documents Rock the SEO World.pdf
 
Improving profitability for small business
Improving profitability for small businessImproving profitability for small business
Improving profitability for small business
 
The-McKinsey-7S-Framework. strategic management
The-McKinsey-7S-Framework. strategic managementThe-McKinsey-7S-Framework. strategic management
The-McKinsey-7S-Framework. strategic management
 
ikea_woodgreen_petscharity_dog-alogue_digital.pdf
ikea_woodgreen_petscharity_dog-alogue_digital.pdfikea_woodgreen_petscharity_dog-alogue_digital.pdf
ikea_woodgreen_petscharity_dog-alogue_digital.pdf
 
Sustainability: Balancing the Environment, Equity & Economy
Sustainability: Balancing the Environment, Equity & EconomySustainability: Balancing the Environment, Equity & Economy
Sustainability: Balancing the Environment, Equity & Economy
 
falcon-invoice-discounting-a-premier-platform-for-investors-in-india
falcon-invoice-discounting-a-premier-platform-for-investors-in-indiafalcon-invoice-discounting-a-premier-platform-for-investors-in-india
falcon-invoice-discounting-a-premier-platform-for-investors-in-india
 
amptalk_RecruitingDeck_english_2024.06.05
amptalk_RecruitingDeck_english_2024.06.05amptalk_RecruitingDeck_english_2024.06.05
amptalk_RecruitingDeck_english_2024.06.05
 
What is the TDS Return Filing Due Date for FY 2024-25.pdf
What is the TDS Return Filing Due Date for FY 2024-25.pdfWhat is the TDS Return Filing Due Date for FY 2024-25.pdf
What is the TDS Return Filing Due Date for FY 2024-25.pdf
 
5 Things You Need To Know Before Hiring a Videographer
5 Things You Need To Know Before Hiring a Videographer5 Things You Need To Know Before Hiring a Videographer
5 Things You Need To Know Before Hiring a Videographer
 
ModelingMarketingStrategiesMKS.CollumbiaUniversitypdf
ModelingMarketingStrategiesMKS.CollumbiaUniversitypdfModelingMarketingStrategiesMKS.CollumbiaUniversitypdf
ModelingMarketingStrategiesMKS.CollumbiaUniversitypdf
 
RMD24 | Debunking the non-endemic revenue myth Marvin Vacquier Droop | First ...
RMD24 | Debunking the non-endemic revenue myth Marvin Vacquier Droop | First ...RMD24 | Debunking the non-endemic revenue myth Marvin Vacquier Droop | First ...
RMD24 | Debunking the non-endemic revenue myth Marvin Vacquier Droop | First ...
 
Enterprise Excellence is Inclusive Excellence.pdf
Enterprise Excellence is Inclusive Excellence.pdfEnterprise Excellence is Inclusive Excellence.pdf
Enterprise Excellence is Inclusive Excellence.pdf
 
Business Valuation Principles for Entrepreneurs
Business Valuation Principles for EntrepreneursBusiness Valuation Principles for Entrepreneurs
Business Valuation Principles for Entrepreneurs
 
Authentically Social Presented by Corey Perlman
Authentically Social Presented by Corey PerlmanAuthentically Social Presented by Corey Perlman
Authentically Social Presented by Corey Perlman
 
ikea_woodgreen_petscharity_cat-alogue_digital.pdf
ikea_woodgreen_petscharity_cat-alogue_digital.pdfikea_woodgreen_petscharity_cat-alogue_digital.pdf
ikea_woodgreen_petscharity_cat-alogue_digital.pdf
 
Call 8867766396 Satta Matka Dpboss Matka Guessing Satta batta Matka 420 Satta...
Call 8867766396 Satta Matka Dpboss Matka Guessing Satta batta Matka 420 Satta...Call 8867766396 Satta Matka Dpboss Matka Guessing Satta batta Matka 420 Satta...
Call 8867766396 Satta Matka Dpboss Matka Guessing Satta batta Matka 420 Satta...
 
LA HUG - Video Testimonials with Chynna Morgan - June 2024
LA HUG - Video Testimonials with Chynna Morgan - June 2024LA HUG - Video Testimonials with Chynna Morgan - June 2024
LA HUG - Video Testimonials with Chynna Morgan - June 2024
 
3.0 Project 2_ Developing My Brand Identity Kit.pptx
3.0 Project 2_ Developing My Brand Identity Kit.pptx3.0 Project 2_ Developing My Brand Identity Kit.pptx
3.0 Project 2_ Developing My Brand Identity Kit.pptx
 
-- June 2024 is National Volunteer Month --
-- June 2024 is National Volunteer Month ---- June 2024 is National Volunteer Month --
-- June 2024 is National Volunteer Month --
 
Bài tập - Tiếng anh 11 Global Success UNIT 1 - Bản HS.doc
Bài tập - Tiếng anh 11 Global Success UNIT 1 - Bản HS.docBài tập - Tiếng anh 11 Global Success UNIT 1 - Bản HS.doc
Bài tập - Tiếng anh 11 Global Success UNIT 1 - Bản HS.doc
 

Class Presentation 12/12/2013

  • 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. 1 CUSTOMERS  PROBLEM How can I manage to have time for everything? I want someone taking care of my laundry!
  • 7. 1 CUSTOMERS  PROBLEM How can I leverage my customer basis? I want someone to take care of my marketing and order processes!
  • 13. 4 MARKETING AND SALES 1º) 3.988.227 2º) 334.038 3º) 33.404
  • 15. 4 MARKETING AND SALES INTRODUCTION DAYS ON-CAMPUS PRESENCE PARTNERSHIPS
  • 16. 4 MARKETING AND SALES CORPORATE CAMPUS OTHER COMPANIES SMALL BUSINESSES
  • 18. 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
  • 19. 7 TRACTION Interest by the Users 79% Value this time saving service
  • 20. 7 TRACTION Already with orders! 24 ORDERS … in 2 weeks
  • 21. 7 TRACTION Lavandaria Lorento Lavandaria Atlântica Lavandaria Aliança Lavandaria Luz da Estrela Interest by the Laundries
  • 22. FINANCIALS 8 Customer Acquisition Costs Social Media Google Ads Customer Lifetime Value Revenues per Customer Additional Purchases Additions ∑ 19€ Pay per Click Intro Days ∑ 115€ Costs Referrals
  • 23. 8 FINANCIALS Margin 30-40% 15,000 € 210,000 € 10,000 € 140,000 € Operational Break-Even 5,000 € 70,000 € 0€ 0€ 1 4 7 10 13 16 19 22 -5,000 € -10,000 € 25 28 31 34 -70,000 € Company Break-Even -140,000 €
  • 24. 9 CALENDAR What have we done so far… MARKET VALIDATION
  • 28. ? Q&A THANK YOU FOR YOUR ATTENTION!
  • 29. ? 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 – Big Laundry Chains Competitors – Local Laundries Competitors – Washing Machines Financials – Assumptions Financials – P&L Financials – Balance Sheet Financials – Cash Flows Financials – Break-Even Analysis Implementation Plan
  • 30. MARKETING PLAN ! Activities Web Presence Non-local Students Induction Days On Campus Presence Ad Supports Urban Workers Campus Contacts Companies Contacts JAN FEV MAR ABR MAY JUN JUL AUG SEP OCT NOV DEZ
  • 31. ! IMPLEMENTATION PLAN ACTIVITIES Website 1.0 Website 2.0 Continuously Development Continuously Evaluation of the Service Expansion to Porto Expansion to other Iberian Cities 2014 1Q 2Q 3Q 2015 4Q 1S 2S 2016 1S 2S
  • 32. ! COMPETITORS – BIG LAUNDRY CHAINS Advantages Disadvantages Recognizable brand on the market Higher price then local laundry Benefits from network No personalization Perceived high quality No pick up and delivery More variaty of service Convenient location
  • 33. ! COMPETITORS – LOCAL LAUNDRIES 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
  • 34. ! 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
  • 35. ! FINANCIALS – ASSUMPTIONS Sales Growth 1st year Growth 2nd year Growth 3rd year Quantitiy order per month Intermediate fee per order Bootstrapping Operation from our Home No wages during the start, live from savings Top-down Approach Customer SAM non local students 70,792 SAM Urban worker 263,246 SAM Target Group 334,038 SOM - 10% use laundry Market share 3rd year 15% 33,404 5,011 Customer Lifetime Value Average fee per order Number of usage per week Average value per customer per week Lifespan Retention Rate Margin Discount rate Simple LTV Custom LTV Traditional LTV Average LTV 15% 8% 5% 2.5x per month 2.00 € 2.00 € 0.625 1.25 € 3y 70% 30% 15% 195 € 59 € 91 € 115 €
  • 36. ! FINANCIALS – P&L Year 1 Months Jan Sales Feb Mar Apr May Jun Jul Aug Sep Oct Nov Dec 1042 1198 1377 1584 1822 2095 2409 2770 3186 3664 4214 4846 Personnel 0 0 1333 1333 1333 1333 1333 1333 1333 1333 1333 1333 Soc Security 0 0 147 147 147 147 147 147 147 147 147 147 Social Media 500 500 500 500 500 500 500 500 500 500 500 500 Pay per click 300 300 300 300 300 300 300 300 300 300 300 300 Introduction day's presence 0 495 0 0 0 0 0 495 0 0 0 0 Posters for Universities 0 675 0 0 0 0 0 0 0 0 0 0 1633 1633 1633 1633 1633 1633 1633 1633 1633 1633 1633 1633 Bonus finishing platform 0 0 0 0 0 500 0 0 0 0 0 0 Legal Costs 0 0 4000 0 0 0 0 0 4000 0 0 0 Tax Advisory 0 0 0 0 0 0 0 0 2667 0 0 0 63 63 63 63 63 63 63 63 63 63 63 63 -1455 -2469 -6599 -2392 -2155 -2381 -1567 -1701 -7457 -312 237 869 0 0 0 0 0 0 0 0 0 0 0 0 -1455 -2469 -6599 -2392 -2155 -2381 -1567 -1701 -7457 -312 237 869 0 0 0 0 0 0 0 0 0 0 0 0 Google Ads Unpredicted Expenses EBIT Interest EBT Tax Net earnings % of sales -1455 -2469 -6599 -2392 -2155 -2381 -1567 -1701 -7457 -312 237 869 -139.7% -206.1% -479.1% -151.0% -118.3% -113.7% -65.1% -61.4% -234.0% -8.5% 5.6% 17.9%
  • 37. ! FINANCIALS – P&L Year 2 Months Jan Feb Mar Apr May Jun Jul Aug Sep Oct Nov Dec Sales 5572 6018 6500 7020 7581 8188 8843 9550 10314 11139 12030 12993 Personnel 1413 1413 1413 1413 1413 1413 1413 1413 1413 1413 1413 1413 Soc Security 155 155 155 155 155 155 155 155 155 155 155 155 Social Media 217 217 217 217 217 217 217 217 217 217 217 217 Pay per click 333 333 333 333 333 333 333 333 333 333 333 333 Introduction day's presence 0 325 0 0 0 0 0 325 0 0 0 0 Posters for Universities 0 320 0 0 0 0 0 0 0 0 0 0 Google Ads 1682 1682 1682 1682 1682 1682 1682 1682 1682 1682 1682 1682 Bonus finishing platform 0 0 0 0 0 0 0 0 0 0 0 0 Legal Costs 0 0 0 0 0 0 0 0 0 0 0 0 Tax Advisory Unpredicted Expenses EBIT Interest EBT Tax Net earnings % of sales 0 0 0 0 0 0 0 0 2747 0 0 0 83 83 83 83 83 83 83 83 83 83 83 83 1688 1489 2615 3135 3697 4303 4958 5341 3683 7255 8146 9108 0 0 0 0 0 0 0 0 0 0 0 0 1688 1489 2615 3135 3697 4303 4958 5341 3683 7255 8146 9108 0 0 0 0 0 0 0 0 811 1669 1874 2095 1688 1489 2615 3135 3697 4303 4958 5341 2872 5586 6272 7013 30.3% 24.7% 40.2% 44.7% 48.8% 52.6% 56.1% 55.9% 27.8% 50.1% 52.1% 54.0%
  • 38. ! FINANCIALS – P&L Year 3 Months Jan Sales Personnel Feb Mar Apr May Jun Jul Aug Sep Oct Nov Dec 14032 14734 15471 16244 17056 17909 18805 19745 20732 21769 22857 24000 1456 1456 1456 1456 1456 1456 1456 1456 1456 1456 1456 1456 Soc Security 160 160 160 160 160 160 160 160 160 160 160 160 Social Media 250 250 250 250 250 250 250 250 250 250 250 250 Pay per click 383 383 383 383 383 383 383 383 383 383 383 383 0 375 0 0 0 0 0 375 0 0 0 0 Introduction day's presence Posters for Universities 0 330 0 0 0 0 0 0 0 0 0 0 1733 1733 1733 1733 1733 1733 1733 1733 1733 1733 1733 1733 Bonus finishing platform 0 0 0 0 0 0 0 0 0 0 0 0 Legal Costs 0 0 0 0 0 0 0 0 0 0 0 0 Tax Advisory 0 0 0 0 0 0 0 0 2829 0 0 0 117 117 117 117 117 117 117 117 117 117 117 117 9934 9930 11372 12145 12958 13811 14706 15271 13804 17670 18758 19901 0 0 0 0 0 0 0 0 0 0 0 0 EBT 9934 9930 11372 12145 12958 13811 14706 15271 13804 17670 18758 19901 Tax 2285 2284 2616 2793 2980 3176 3382 3512 3175 4064 4314 4577 Net earnings 7649 7646 8756 9352 9977 10634 11324 11759 10629 13606 14444 15324 54.5% 51.9% 56.6% 57.6% 58.5% 59.4% 60.2% 59.6% 51.3% 62.5% 63.2% 63.9% Google Ads Unpredicted Expenses EBIT Interest % of sales
  • 39. ! FINANCIALS – BALANCE SHEET Year 1 Months Jan Feb Mar Apr May Jun Jul Aug Sep Oct Nov Dec Cash 33211 30174 22545 19943 17633 15044 13457 11706 2874 2830 3463 4872 ASSETS 33211 30174 22545 19943 17633 15044 13457 11706 2874 2830 3463 4872 Accounts Payable 0 0 0 0 0 0 0 0 0 0 0 0 Social Sec Payable 0 0 147 147 147 147 147 147 147 147 147 147 VAT payable -335 -902 -2080 -2289 -2445 -2652 -2672 -2723 -4097 -3829 -3434 -2894 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 35000 35000 35000 35000 35000 35000 35000 35000 35000 35000 35000 35000 Retained Earnings -1455 -3923 -10522 -12914 -15069 -17450 -19017 -20718 -28175 -28487 -28250 -27381 LIABILITIES 33211 30174 22545 19943 17633 15044 13457 11706 2874 2830 3463 4872
  • 40. ! FINANCIALS – BALANCE SHEET Year 2 Months Jan Feb Mar Apr May Jun Jul Aug Sep Oct Nov Dec Cash 7318 9510 13088 17305 22212 27866 31161 38091 42982 47968 58348 69912 ASSETS 7318 9510 13088 17305 22212 27866 31161 38091 42982 47968 58348 69912 0 0 0 0 0 0 0 0 0 0 0 0 155 155 155 155 155 155 155 155 155 155 155 155 VAT payable -2145 -1441 -479 603 1814 3165 1501 3090 4298 2029 4264 6720 Tax payable 0 0 0 0 0 0 0 0 811 2480 4354 6449 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 35000 35000 35000 35000 35000 35000 35000 35000 35000 35000 35000 35000 -25693 -24204 -21589 -18454 -14757 -10454 -5496 -155 2717 8303 14575 21589 7318 9510 13088 17305 22212 27866 31161 38091 42982 47968 58348 69912 Accounts Payable Social Sec Payable Capital Retained Earnings LIABILITIES
  • 41. ! FINANCIALS – BALANCE SHEET Year 3 Months Jan Feb Mar Apr May Jun Jul Aug Sep Oct Nov Dec Cash 75788 88373 101120 108132 124441 140188 148583 167738 183477 194398 217842 241081 ASSETS 75788 88373 101120 108132 124441 140188 148583 167738 183477 194398 217842 241081 0 0 0 0 0 0 0 0 0 0 0 0 160 160 160 160 160 160 160 160 160 160 160 160 VAT payable 2656 5312 8299 3165 6517 10065 3754 7638 11185 4436 9122 14071 Tax payable 8733 11017 12021 14814 17794 19359 22741 26253 27816 31880 36195 39160 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 35000 35000 35000 35000 35000 35000 35000 35000 35000 35000 35000 35000 Retained Earnings 29238 36884 45640 54992 64970 75604 86928 98686 109316 122922 137366 152690 LIABILITIES 75788 88373 101120 108132 124441 140188 148583 167738 183477 194398 217842 241081 Accounts Payable Social Sec Payable
  • 42. ! FINANCIALS – CASH FLOW Year 1 Months Jan Feb Mar Apr May Jun Jul Aug Sep Oct Nov Dec Income Capital 35000 0 0 0 0 0 0 0 0 0 0 0 1281 1473 1694 1948 2241 2577 2963 3408 3919 4507 5183 5960 0 0 0 0 615 369 0 0 2009 0 0 0 77 0 0 0 0 0 0 0 615 369 609 830 2009 0 0 0 77 0 0 0 0 1333 0 0 615 369 0 0 2009 0 4920 0 77 0 0 0 0 1333 147 0 615 369 0 0 2009 0 0 0 77 0 0 0 0 1333 147 0 615 369 0 0 2009 0 0 0 77 0 0 0 0 1333 147 0 615 369 0 0 2009 615 0 0 77 0 0 0 0 1333 147 0 615 369 0 0 2009 0 0 0 77 0 0 0 0 1333 147 0 615 369 609 0 2009 0 0 0 77 0 0 0 0 1333 147 0 615 369 0 0 2009 0 4920 3280 77 0 0 0 0 1333 147 0 615 369 0 0 2009 0 0 0 77 0 0 0 0 1333 147 0 615 369 0 0 2009 0 0 0 77 0 0 0 0 1333 147 0 615 369 0 0 2009 0 0 0 77 0 0 0 Net cash flow 33211 -3036 -7630 -2602 -2310 -2589 -1587 -1752 -8832 -44 632 1410 Cumulative cash 33211 30174 22545 19943 17633 15044 13457 11706 2874 2830 3463 4872 Sales Outgoing Fixed assets Personnel Social Security VAT settlement Social Media Pay per click Introduction day's presence Posters for Universities Google Ads Bonus finishing platform Legal Costs Tax Advisory Unpredicted Expenses Raw Materials Debt Service Tax
  • 43. ! FINANCIALS – CASH FLOW Year 2 Months Jan Feb Mar Apr May Jun Jul Aug Sep Oct Nov Dec Income Capital Sales 0 0 0 0 0 0 0 0 0 0 0 0 6854 7402 7995 8634 9325 10071 10877 11747 12686 13701 14797 15981 Outgoing Fixed assets 0 0 0 0 0 0 0 0 0 0 0 0 1413 1413 1413 1413 1413 1413 1413 1413 1413 1413 1413 1413 147 155 155 155 155 155 155 155 155 155 155 155 0 0 0 0 0 0 3165 0 0 4298 0 Social Media 267 267 267 267 267 267 267 267 267 267 267 0 267 Pay per click Personnel Social Security VAT settlement 410 410 410 410 410 410 410 410 410 410 410 410 Introduction day's presence 0 400 0 0 0 0 0 400 0 0 0 0 Posters for Universities 0 394 0 0 0 0 0 0 0 0 0 0 2069 2069 2069 2069 2069 2069 2069 2069 2069 2069 2069 2069 Bonus finishing platform 0 0 0 0 0 0 0 0 0 0 0 0 Legal Costs 0 0 0 0 0 0 0 0 0 0 0 0 Tax Advisory 0 0 0 0 0 0 0 0 3378 0 0 0 103 103 103 103 103 103 103 103 103 103 103 103 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 2446 2192 3578 4217 4908 5654 3295 6930 4891 4986 10380 11564 Cumulative cash 7318 9510 13088 17305 22212 27866 31161 38091 42982 47968 58348 69912 Google Ads Unpredicted Expenses
  • 44. ! FINANCIALS – CASH FLOW Year 3 Months Jan Feb Mar Apr May Jun Jul Aug Sep Oct Nov Dec Income Capital Sales 0 0 0 0 0 0 0 0 0 0 0 0 17260 18123 19029 19980 20979 22028 23130 24286 25500 26776 28114 29520 Outgoing Fixed assets 0 0 0 0 0 0 0 0 0 0 0 0 1456 1456 1456 1456 1456 1456 1456 1456 1456 1456 1456 1456 Social Security 155 160 160 160 160 160 160 160 160 160 160 160 VAT settlement Personnel 6720 0 0 8299 0 0 10065 0 0 11185 0 0 Social Media 308 308 308 308 308 308 308 308 308 308 308 308 Pay per click 472 472 472 472 472 472 472 472 472 472 472 472 Introduction day's presence 0 461 0 0 0 0 0 461 0 0 0 0 Posters for Universities 0 406 0 0 0 0 0 0 0 0 0 0 Google Ads 2131 2131 2131 2131 2131 2131 2131 2131 2131 2131 2131 2131 Bonus finishing platform 0 0 0 0 0 0 0 0 0 0 0 0 Legal Costs 0 0 0 0 0 0 0 0 0 0 0 0 Tax Advisory 0 0 0 0 0 0 0 0 3480 0 0 0 144 144 144 144 144 144 144 144 144 144 144 144 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 1612 0 0 1612 0 0 1612 0 0 1612 5875 12586 12747 7011 16310 15746 8395 19155 15739 10921 23445 23238 75788 88373 101120 108132 124441 140188 148583 167738 183477 194398 217842 241081 Unpredicted Expenses Net cash flow Cumulative cash