SlideShare a Scribd company logo
PlaynBrag
Pitch
PlaynBrag is a social media
& social sports betting App
that is seeking to disrupt
the sports betting &
fantasy sports Industry
Snap Shot of Market We Are Seeking To Disrupt
• 100 million Fantasy Sports players globally
• Global sports betting industry market in 2020 worth
US $203 billion
• UK remote sports betting market worth £2.33 billion in 2020
• UK - 4.9 million sportsbook customers / 3 million fantasy sports
players across the 5 sports we currently provide on our app
• US Fantasy sports market - 59.3 million players in the U.S
worth US $8.4 Billion
• 14 states offer online sports betting in the U.S. - $17 Billion
wagered with $1.2 billion in revenue
• How we intend to disrupt the
market is by offering the customer
“An Immersive Social Sports
App Experience”
With 5 Global Sports Offerings on the App
Premier League Football
Champions League
Formula 1
Golf
Tennis
Swipe for each sport –
* NFL, NBA, NHL & AFL
(Integrated & tested on web services)
Creating Habitual Users
• Create habitual users with our social
media feed page for each sport, where
they can consume & interact on all of
the latest content, on their preferred
sport, and also engage in the betting
tabs which are at the footer of each
social media page
Frictionless User Experience
• While also enabling our players to
set up & join social bets with friends
& other social groups seamlessly in
under 40 seconds
Enhanced User Engagement Features
i) Live Scoring
• Player’s bet updates in real time
with live scoring where each player’s
positions are constantly changing,
offering them a highly engaged user
experience
ii) Comments Feature
• There is a comments feature, in the
bets section, where players can
exchange banter / trash talk with
each other when their bet is in-play -
Further enriching the engagement
& user experience
Public Section
• Public Bets & Leaderboards are also
available within the app to give the
players opportunities to win bigger
pots & grow the community further
Taking Market Share
• We seek to take significant market share
from sports betting & fantasy sports
providers based on giving our customer
better value, with our superior offering –
whilst also creating a new market for
social betting
Route to Market
• Golf Fans (most engaged audience)
• Premier League Football Fans (lowest to acquire
@ €1.30)
We use video mobile facebook marketing to
acquire our customers – (using multiple lookalike
audiences)
• We will also sponsor sports podcasters & other
prominent sports social influencers & get them
to create & promote large public cash pots with
their community on our app
Our KPIs
•50% of newly registered users create a bet
Golf Tournament
•Cost to acquire registered users - €1.56 (App
install & user registered)
•53% converting to active players
•Average of 5 players per private league
•84% of active players coming back daily
•90% of active players bought more virtual credits
(converted to cash players)
Competition/Market Validation
• Paddy Power - Global Sportsbook –
Fantasy Sports Offering on their app for the UK /
Irish Market validating there is an appetite for
this type of market in this region now
• DraftKings – Daily Fantasy Sports Company –
*Valued @ $20 Billion (most similar to our model
– except @ PlaynBrag’s you can set up & join bets
much faster, is customized for social betting & has
sports social content with the social media feeds)
*As of June 2021
Business Model
• 7.5% commission charge for all winning cash
pots / 10% commission for all winning *virtual
pots
*Each customer receives 20 virtual credits when
signing up. Thereafter they must buy more
virtual credits where they can also cash them in
Virtual Credits also allow players to bet cross
currency with other players
Key Takeaways
• Ready to scale –
➢ UK Gambling Licence acquired, we are fully compliant & all our regulartory
requirements are in place, which are all done internally so as to keep our
costs down
➢ Accepting live payments with paying customers
➢ Clear route to market with a low & sustainable CAC (Cost to acquire customer)
market entry with a massive market opportunity
➢ App & service validated among core users on the platform & all development
is completed & fully tested and now ready to scale
The Team –
Who We Are
Oisin Walsh
Founder & CEO
• 10 years with startups in Ireland
• Responsible for UX, Design,
Regulatory Supervision, Marketing,
Project Management
Hiren Mansuriya Ravi Mansuriya
Co- Founder & CTO Co-Founder & CEO
• Spaculus Limited (software partner in India with 60 employees)
• Responsible for maintenance, development, updates, email & push
notifications marketing
• PlaynBrag dedicated team of 3 people: 1 developer, 1 tester and 1
iOS/Android developer
• Spaculus have been involved with Oisin Walsh since the start of the
build and have a full & complete working knowledge of the Platform
We are seeking a Seed Round Investment of
€670,000 (Or the equivalent in $US / £GBP @ market rate)
to scale the business
Seeking Funds
Email: oisin@playnbrag.com
Phone: 00353 87 966 5954
Skype id: wallywalsh007
Contact information:
Average over 3 Year Cycle
Salary
Sports Data Feed
Amazon Cloud
Licencing Costs
Accountancy
Marketing Costs
Audits
Send Grid
Breakdown of how the funds will be spent
(Over 3 years)
Projections based on CAC @ €2.28 for Cash Players over
3 years (With 20% organic growth in Year 2 & 25% in
Year 3)
Year 1 Year 2 Year 3
Cash Users 109,469 240,832 410,509
Average Number of Transactions 9 9 9
Average Transaction Value €8.427 €8.427 €8.427
Turnover (€) €8,302,457 €18,265,421 €31,134,234
Revenue (€) (7.5%) €622,684 €1,369,907 €2,335,068
OVERHEADS €725,530 €1,155,896 €1,663,796
EBITDA -102,846 214,010 671,271
3 year Financial Projections (from when we start to scale)
Profit & Loss
*Customer & Technical supplied through outsource partner – Spaculus Limited
Year 1 Year 2 Year 3
Web Development & Maintenance (*1 Full Time Developer /
App developer 1 Full Time QA, 1 Part Time Delivery Manager,
1 Part Time Project Manger)
€42,000 €48,000 €48,000
*2 Full Time Customer Support - €1800 x 12 €10,800 *€21,600 *€21,600
*1 Technical Support weekend shift €300 x 52 €15,600 (2) €31,200 (2) €31,200
Opta Sports Data Feeds = €2,000 monthly (When we include
NFL,NBA & NHL)
€15,000 €15,000 €24,000
Amazon Web Services (Cloud servers & database) = €700 /
€1,000 - 6 months each in Year 1
€10,200 €12,000 €12,000
GAMSTOP Self Exclusion Service €2,300 €2,300 €2,300
U.K. Gambling License €2,400 €2,400 €12,630
Australian Gambling License (Northern Territory) & Irish
Gambling Licence (€5,000)
€5,000
$23,000
(€15,900) +
€5,000 = €20,900
€20,900
Security Audit €5,000 €5,000 €5,000
Accountancy Fees €1,500 €2,000 €2,000
Send Grid email provider €960 €2,400 €2,400
*Marketing (Breakdown of Marketing on next slide) €249,500 €249,500 €249,500
Card Charges (32 cents per transaction) €315,270 €693,596 €1,182,266
Salary – Oisin Donal Walsh €50,000 €50,000 €50,000
OVERHEADS €725,530 €1,155,896 €1,663,796
Operating costs for same period

More Related Content

Similar to PlaynBrag Pitch Deck.pdf

Where Fantasy Sports Meets Sports Betting - Playnbrag.com
Where Fantasy Sports Meets Sports Betting - Playnbrag.comWhere Fantasy Sports Meets Sports Betting - Playnbrag.com
Where Fantasy Sports Meets Sports Betting - Playnbrag.com
Oisin Walsh
 
DigitalProduct_SportsSuperApplication_Zone
DigitalProduct_SportsSuperApplication_ZoneDigitalProduct_SportsSuperApplication_Zone
DigitalProduct_SportsSuperApplication_Zone
ishika singh
 
4.5 marketing plan
4.5 marketing plan4.5 marketing plan
4.5 marketing planBryan Cleary
 
Approach to Omni Channel strategy for betting and gaming industry
Approach to Omni Channel strategy for betting and gaming industryApproach to Omni Channel strategy for betting and gaming industry
Approach to Omni Channel strategy for betting and gaming industry
Vikas vardhan soni
 
CricLive - Adesh Sharma, IIT Delhi
CricLive - Adesh Sharma, IIT DelhiCricLive - Adesh Sharma, IIT Delhi
CricLive - Adesh Sharma, IIT Delhi
Adesh Sharma
 
MTVChain - Pitch.pdf
MTVChain - Pitch.pdfMTVChain - Pitch.pdf
MTVChain - Pitch.pdf
Nathan Frey
 
Gambling hq pitchdeck_052319
Gambling hq pitchdeck_052319Gambling hq pitchdeck_052319
Gambling hq pitchdeck_052319
Marc Gendell
 
Gambling hq pitchdeck_052319 (1)
Gambling hq pitchdeck_052319 (1)Gambling hq pitchdeck_052319 (1)
Gambling hq pitchdeck_052319 (1)
Marc Gendell
 
GamesFame_Investor_Deck
GamesFame_Investor_DeckGamesFame_Investor_Deck
GamesFame_Investor_Deck
Vishnu Radhakrishnan
 
Android App Marketing Plan - Snooker Masters
Android App Marketing Plan - Snooker Masters Android App Marketing Plan - Snooker Masters
Android App Marketing Plan - Snooker Masters
Smaran Mahesh
 
Gamer World Investor Deck
Gamer World Investor DeckGamer World Investor Deck
Gamer World Investor Deck
Sefa Kuru
 
Sharechat - Another growth opportunity
Sharechat - Another growth opportunitySharechat - Another growth opportunity
Sharechat - Another growth opportunity
Preeti Sava
 
Skill on Sports
Skill on SportsSkill on Sports
Skill on Sports
Oleksii Artemiev
 
Summary dream foot
Summary dream footSummary dream foot
Summary dream foot
SergiiOliinyk
 
TrustPartners Betting Exchange Virtual Events Extended Palinsesto in Italy
TrustPartners Betting Exchange Virtual Events Extended Palinsesto in ItalyTrustPartners Betting Exchange Virtual Events Extended Palinsesto in Italy
TrustPartners Betting Exchange Virtual Events Extended Palinsesto in ItalyTrustPartners
 
Casino Gateway | Investing In iGaming Excellence
Casino Gateway | Investing In iGaming ExcellenceCasino Gateway | Investing In iGaming Excellence
Casino Gateway | Investing In iGaming Excellence
CasinoGateway
 
How to launch successful retargeting campaigns for gaming apps issei tanaka_f...
How to launch successful retargeting campaigns for gaming apps issei tanaka_f...How to launch successful retargeting campaigns for gaming apps issei tanaka_f...
How to launch successful retargeting campaigns for gaming apps issei tanaka_f...
Jessica Tams
 
Orangerries bicby app presentation
Orangerries bicby app presentationOrangerries bicby app presentation
Orangerries bicby app presentation
Graham Crawford
 
Superone businesssummary
Superone businesssummary Superone businesssummary
Superone businesssummary
hasanuk
 

Similar to PlaynBrag Pitch Deck.pdf (20)

Where Fantasy Sports Meets Sports Betting - Playnbrag.com
Where Fantasy Sports Meets Sports Betting - Playnbrag.comWhere Fantasy Sports Meets Sports Betting - Playnbrag.com
Where Fantasy Sports Meets Sports Betting - Playnbrag.com
 
DigitalProduct_SportsSuperApplication_Zone
DigitalProduct_SportsSuperApplication_ZoneDigitalProduct_SportsSuperApplication_Zone
DigitalProduct_SportsSuperApplication_Zone
 
4.5 marketing plan
4.5 marketing plan4.5 marketing plan
4.5 marketing plan
 
Approach to Omni Channel strategy for betting and gaming industry
Approach to Omni Channel strategy for betting and gaming industryApproach to Omni Channel strategy for betting and gaming industry
Approach to Omni Channel strategy for betting and gaming industry
 
CricLive - Adesh Sharma, IIT Delhi
CricLive - Adesh Sharma, IIT DelhiCricLive - Adesh Sharma, IIT Delhi
CricLive - Adesh Sharma, IIT Delhi
 
MTVChain - Pitch.pdf
MTVChain - Pitch.pdfMTVChain - Pitch.pdf
MTVChain - Pitch.pdf
 
Gambling hq pitchdeck_052319
Gambling hq pitchdeck_052319Gambling hq pitchdeck_052319
Gambling hq pitchdeck_052319
 
Gambling hq pitchdeck_052319 (1)
Gambling hq pitchdeck_052319 (1)Gambling hq pitchdeck_052319 (1)
Gambling hq pitchdeck_052319 (1)
 
GamesFame_Investor_Deck
GamesFame_Investor_DeckGamesFame_Investor_Deck
GamesFame_Investor_Deck
 
Android App Marketing Plan - Snooker Masters
Android App Marketing Plan - Snooker Masters Android App Marketing Plan - Snooker Masters
Android App Marketing Plan - Snooker Masters
 
Plan roca
Plan rocaPlan roca
Plan roca
 
Gamer World Investor Deck
Gamer World Investor DeckGamer World Investor Deck
Gamer World Investor Deck
 
Sharechat - Another growth opportunity
Sharechat - Another growth opportunitySharechat - Another growth opportunity
Sharechat - Another growth opportunity
 
Skill on Sports
Skill on SportsSkill on Sports
Skill on Sports
 
Summary dream foot
Summary dream footSummary dream foot
Summary dream foot
 
TrustPartners Betting Exchange Virtual Events Extended Palinsesto in Italy
TrustPartners Betting Exchange Virtual Events Extended Palinsesto in ItalyTrustPartners Betting Exchange Virtual Events Extended Palinsesto in Italy
TrustPartners Betting Exchange Virtual Events Extended Palinsesto in Italy
 
Casino Gateway | Investing In iGaming Excellence
Casino Gateway | Investing In iGaming ExcellenceCasino Gateway | Investing In iGaming Excellence
Casino Gateway | Investing In iGaming Excellence
 
How to launch successful retargeting campaigns for gaming apps issei tanaka_f...
How to launch successful retargeting campaigns for gaming apps issei tanaka_f...How to launch successful retargeting campaigns for gaming apps issei tanaka_f...
How to launch successful retargeting campaigns for gaming apps issei tanaka_f...
 
Orangerries bicby app presentation
Orangerries bicby app presentationOrangerries bicby app presentation
Orangerries bicby app presentation
 
Superone businesssummary
Superone businesssummary Superone businesssummary
Superone businesssummary
 

Recently uploaded

Social Media Marketing Strategies .
Social Media Marketing Strategies                     .Social Media Marketing Strategies                     .
Social Media Marketing Strategies .
Virtual Real Design
 
“To be integrated is to feel secure, to feel connected.” The views and experi...
“To be integrated is to feel secure, to feel connected.” The views and experi...“To be integrated is to feel secure, to feel connected.” The views and experi...
“To be integrated is to feel secure, to feel connected.” The views and experi...
AJHSSR Journal
 
Improving Workplace Safety Performance in Malaysian SMEs: The Role of Safety ...
Improving Workplace Safety Performance in Malaysian SMEs: The Role of Safety ...Improving Workplace Safety Performance in Malaysian SMEs: The Role of Safety ...
Improving Workplace Safety Performance in Malaysian SMEs: The Role of Safety ...
AJHSSR Journal
 
7 Tips on Social Media Marketing strategy
7 Tips on Social Media Marketing strategy7 Tips on Social Media Marketing strategy
7 Tips on Social Media Marketing strategy
Digital Marketing Lab
 
Grow Your Reddit Community Fast.........
Grow Your Reddit Community Fast.........Grow Your Reddit Community Fast.........
Grow Your Reddit Community Fast.........
SocioCosmos
 
Buy Pinterest Followers, Reactions & Repins Go Viral on Pinterest with Socio...
Buy Pinterest Followers, Reactions & Repins  Go Viral on Pinterest with Socio...Buy Pinterest Followers, Reactions & Repins  Go Viral on Pinterest with Socio...
Buy Pinterest Followers, Reactions & Repins Go Viral on Pinterest with Socio...
SocioCosmos
 
Multilingual SEO Services | Multilingual Keyword Research | Filose
Multilingual SEO Services |  Multilingual Keyword Research | FiloseMultilingual SEO Services |  Multilingual Keyword Research | Filose
Multilingual SEO Services | Multilingual Keyword Research | Filose
madisonsmith478075
 
Unlock TikTok Success with Sociocosmos..
Unlock TikTok Success with Sociocosmos..Unlock TikTok Success with Sociocosmos..
Unlock TikTok Success with Sociocosmos..
SocioCosmos
 
Your Path to YouTube Stardom Starts Here
Your Path to YouTube Stardom Starts HereYour Path to YouTube Stardom Starts Here
Your Path to YouTube Stardom Starts Here
SocioCosmos
 
SluggerPunk Final Angel Investor Proposal
SluggerPunk Final Angel Investor ProposalSluggerPunk Final Angel Investor Proposal
SluggerPunk Final Angel Investor Proposal
grogshiregames
 
SluggerPunk Angel Investor Final Proposal
SluggerPunk Angel Investor Final ProposalSluggerPunk Angel Investor Final Proposal
SluggerPunk Angel Investor Final Proposal
grogshiregames
 
Surat Digital Marketing School - course curriculum
Surat Digital Marketing School - course curriculumSurat Digital Marketing School - course curriculum
Surat Digital Marketing School - course curriculum
digitalcourseshop4
 
LORRAINE ANDREI_LEQUIGAN_HOW TO USE TRELLO
LORRAINE ANDREI_LEQUIGAN_HOW TO USE TRELLOLORRAINE ANDREI_LEQUIGAN_HOW TO USE TRELLO
LORRAINE ANDREI_LEQUIGAN_HOW TO USE TRELLO
lorraineandreiamcidl
 

Recently uploaded (13)

Social Media Marketing Strategies .
Social Media Marketing Strategies                     .Social Media Marketing Strategies                     .
Social Media Marketing Strategies .
 
“To be integrated is to feel secure, to feel connected.” The views and experi...
“To be integrated is to feel secure, to feel connected.” The views and experi...“To be integrated is to feel secure, to feel connected.” The views and experi...
“To be integrated is to feel secure, to feel connected.” The views and experi...
 
Improving Workplace Safety Performance in Malaysian SMEs: The Role of Safety ...
Improving Workplace Safety Performance in Malaysian SMEs: The Role of Safety ...Improving Workplace Safety Performance in Malaysian SMEs: The Role of Safety ...
Improving Workplace Safety Performance in Malaysian SMEs: The Role of Safety ...
 
7 Tips on Social Media Marketing strategy
7 Tips on Social Media Marketing strategy7 Tips on Social Media Marketing strategy
7 Tips on Social Media Marketing strategy
 
Grow Your Reddit Community Fast.........
Grow Your Reddit Community Fast.........Grow Your Reddit Community Fast.........
Grow Your Reddit Community Fast.........
 
Buy Pinterest Followers, Reactions & Repins Go Viral on Pinterest with Socio...
Buy Pinterest Followers, Reactions & Repins  Go Viral on Pinterest with Socio...Buy Pinterest Followers, Reactions & Repins  Go Viral on Pinterest with Socio...
Buy Pinterest Followers, Reactions & Repins Go Viral on Pinterest with Socio...
 
Multilingual SEO Services | Multilingual Keyword Research | Filose
Multilingual SEO Services |  Multilingual Keyword Research | FiloseMultilingual SEO Services |  Multilingual Keyword Research | Filose
Multilingual SEO Services | Multilingual Keyword Research | Filose
 
Unlock TikTok Success with Sociocosmos..
Unlock TikTok Success with Sociocosmos..Unlock TikTok Success with Sociocosmos..
Unlock TikTok Success with Sociocosmos..
 
Your Path to YouTube Stardom Starts Here
Your Path to YouTube Stardom Starts HereYour Path to YouTube Stardom Starts Here
Your Path to YouTube Stardom Starts Here
 
SluggerPunk Final Angel Investor Proposal
SluggerPunk Final Angel Investor ProposalSluggerPunk Final Angel Investor Proposal
SluggerPunk Final Angel Investor Proposal
 
SluggerPunk Angel Investor Final Proposal
SluggerPunk Angel Investor Final ProposalSluggerPunk Angel Investor Final Proposal
SluggerPunk Angel Investor Final Proposal
 
Surat Digital Marketing School - course curriculum
Surat Digital Marketing School - course curriculumSurat Digital Marketing School - course curriculum
Surat Digital Marketing School - course curriculum
 
LORRAINE ANDREI_LEQUIGAN_HOW TO USE TRELLO
LORRAINE ANDREI_LEQUIGAN_HOW TO USE TRELLOLORRAINE ANDREI_LEQUIGAN_HOW TO USE TRELLO
LORRAINE ANDREI_LEQUIGAN_HOW TO USE TRELLO
 

PlaynBrag Pitch Deck.pdf

  • 2. PlaynBrag is a social media & social sports betting App that is seeking to disrupt the sports betting & fantasy sports Industry
  • 3. Snap Shot of Market We Are Seeking To Disrupt • 100 million Fantasy Sports players globally • Global sports betting industry market in 2020 worth US $203 billion • UK remote sports betting market worth £2.33 billion in 2020 • UK - 4.9 million sportsbook customers / 3 million fantasy sports players across the 5 sports we currently provide on our app • US Fantasy sports market - 59.3 million players in the U.S worth US $8.4 Billion • 14 states offer online sports betting in the U.S. - $17 Billion wagered with $1.2 billion in revenue
  • 4. • How we intend to disrupt the market is by offering the customer “An Immersive Social Sports App Experience”
  • 5. With 5 Global Sports Offerings on the App Premier League Football Champions League Formula 1 Golf Tennis Swipe for each sport – * NFL, NBA, NHL & AFL (Integrated & tested on web services)
  • 6. Creating Habitual Users • Create habitual users with our social media feed page for each sport, where they can consume & interact on all of the latest content, on their preferred sport, and also engage in the betting tabs which are at the footer of each social media page
  • 7. Frictionless User Experience • While also enabling our players to set up & join social bets with friends & other social groups seamlessly in under 40 seconds
  • 8. Enhanced User Engagement Features i) Live Scoring • Player’s bet updates in real time with live scoring where each player’s positions are constantly changing, offering them a highly engaged user experience
  • 9. ii) Comments Feature • There is a comments feature, in the bets section, where players can exchange banter / trash talk with each other when their bet is in-play - Further enriching the engagement & user experience
  • 10. Public Section • Public Bets & Leaderboards are also available within the app to give the players opportunities to win bigger pots & grow the community further
  • 11. Taking Market Share • We seek to take significant market share from sports betting & fantasy sports providers based on giving our customer better value, with our superior offering – whilst also creating a new market for social betting
  • 12. Route to Market • Golf Fans (most engaged audience) • Premier League Football Fans (lowest to acquire @ €1.30) We use video mobile facebook marketing to acquire our customers – (using multiple lookalike audiences) • We will also sponsor sports podcasters & other prominent sports social influencers & get them to create & promote large public cash pots with their community on our app
  • 13. Our KPIs •50% of newly registered users create a bet Golf Tournament •Cost to acquire registered users - €1.56 (App install & user registered) •53% converting to active players •Average of 5 players per private league •84% of active players coming back daily •90% of active players bought more virtual credits (converted to cash players)
  • 14. Competition/Market Validation • Paddy Power - Global Sportsbook – Fantasy Sports Offering on their app for the UK / Irish Market validating there is an appetite for this type of market in this region now • DraftKings – Daily Fantasy Sports Company – *Valued @ $20 Billion (most similar to our model – except @ PlaynBrag’s you can set up & join bets much faster, is customized for social betting & has sports social content with the social media feeds) *As of June 2021
  • 15. Business Model • 7.5% commission charge for all winning cash pots / 10% commission for all winning *virtual pots *Each customer receives 20 virtual credits when signing up. Thereafter they must buy more virtual credits where they can also cash them in Virtual Credits also allow players to bet cross currency with other players
  • 16. Key Takeaways • Ready to scale – ➢ UK Gambling Licence acquired, we are fully compliant & all our regulartory requirements are in place, which are all done internally so as to keep our costs down ➢ Accepting live payments with paying customers ➢ Clear route to market with a low & sustainable CAC (Cost to acquire customer) market entry with a massive market opportunity ➢ App & service validated among core users on the platform & all development is completed & fully tested and now ready to scale
  • 17. The Team – Who We Are Oisin Walsh Founder & CEO • 10 years with startups in Ireland • Responsible for UX, Design, Regulatory Supervision, Marketing, Project Management Hiren Mansuriya Ravi Mansuriya Co- Founder & CTO Co-Founder & CEO • Spaculus Limited (software partner in India with 60 employees) • Responsible for maintenance, development, updates, email & push notifications marketing • PlaynBrag dedicated team of 3 people: 1 developer, 1 tester and 1 iOS/Android developer • Spaculus have been involved with Oisin Walsh since the start of the build and have a full & complete working knowledge of the Platform
  • 18. We are seeking a Seed Round Investment of €670,000 (Or the equivalent in $US / £GBP @ market rate) to scale the business Seeking Funds Email: oisin@playnbrag.com Phone: 00353 87 966 5954 Skype id: wallywalsh007 Contact information:
  • 19. Average over 3 Year Cycle Salary Sports Data Feed Amazon Cloud Licencing Costs Accountancy Marketing Costs Audits Send Grid Breakdown of how the funds will be spent (Over 3 years)
  • 20. Projections based on CAC @ €2.28 for Cash Players over 3 years (With 20% organic growth in Year 2 & 25% in Year 3) Year 1 Year 2 Year 3 Cash Users 109,469 240,832 410,509 Average Number of Transactions 9 9 9 Average Transaction Value €8.427 €8.427 €8.427 Turnover (€) €8,302,457 €18,265,421 €31,134,234 Revenue (€) (7.5%) €622,684 €1,369,907 €2,335,068 OVERHEADS €725,530 €1,155,896 €1,663,796 EBITDA -102,846 214,010 671,271 3 year Financial Projections (from when we start to scale) Profit & Loss
  • 21. *Customer & Technical supplied through outsource partner – Spaculus Limited Year 1 Year 2 Year 3 Web Development & Maintenance (*1 Full Time Developer / App developer 1 Full Time QA, 1 Part Time Delivery Manager, 1 Part Time Project Manger) €42,000 €48,000 €48,000 *2 Full Time Customer Support - €1800 x 12 €10,800 *€21,600 *€21,600 *1 Technical Support weekend shift €300 x 52 €15,600 (2) €31,200 (2) €31,200 Opta Sports Data Feeds = €2,000 monthly (When we include NFL,NBA & NHL) €15,000 €15,000 €24,000 Amazon Web Services (Cloud servers & database) = €700 / €1,000 - 6 months each in Year 1 €10,200 €12,000 €12,000 GAMSTOP Self Exclusion Service €2,300 €2,300 €2,300 U.K. Gambling License €2,400 €2,400 €12,630 Australian Gambling License (Northern Territory) & Irish Gambling Licence (€5,000) €5,000 $23,000 (€15,900) + €5,000 = €20,900 €20,900 Security Audit €5,000 €5,000 €5,000 Accountancy Fees €1,500 €2,000 €2,000 Send Grid email provider €960 €2,400 €2,400 *Marketing (Breakdown of Marketing on next slide) €249,500 €249,500 €249,500 Card Charges (32 cents per transaction) €315,270 €693,596 €1,182,266 Salary – Oisin Donal Walsh €50,000 €50,000 €50,000 OVERHEADS €725,530 €1,155,896 €1,663,796 Operating costs for same period