Professional Documents
Culture Documents
Financial Projection Model (5 Years)
Financial Projection Model (5 Years)
Financial Projection Model (5 Years)
Financial Projection
1 Disclaimer
Whilst every effort has been made to ensure the accuracy of the contents and calculations contained in this Model, Users of the Model should be aware that it is generally not practical to test a computer spreadsheet to the extent
whereby it can be assured that all errors have been detected.
Users of the model should be aware that the Model is subject to a number of restrictions and limitations which amongst others include the following. It is always recommended to seek professional advice before making any
decisions on information derived from this model.
- The projection outputs of the Model are based on user-defined input assumptions. It is the responsibility of the Users of the Model to check the reasonableness and accuracy of these assumption;
- The Model has inbuilt controls and checks to flag any key irregularities across inputs, calculations and outputs but does not correct any errors or warnings identified;
- The Model does not provide a comprehensive list of all possible income, expenses, gains, losses, assets, liabilities and equity components that may arise in a business context. It is the responsibility of the User to identify and
factor in any other components not included in the Model;
- The Model does not separately include impacts for prepayments or accruals;
- The Model calculates items such as corporate taxes, fixed assets, borrowings, sales revenues etc. on a simplified basis;
- The model does not take into consideration any specific Generally Accepted Accounting Principles (‘GAAP’) adjustments applicable to the particular industry in which the business operates
- The presentation of projected financial statements do not take into consideration any specific GAAP presentation requirements
For the avoidance of doubt, the developers of this Model shall not be liable for losses, damages, costs or expenses arising from or in any way connected with your use of the Model.
2 Instructions
2.1 The only tabs that should be populated by the user are the input tabs. The calculation tab uses the user-defined inputs to produce the projection outputs which are presented in the output tabs.
2.2 The user should start off my populating the 'i_Setup' tab followed by the 'i_Assumptions' tab.
2.3 The input cells in the input sheets that are required to be populated are formated as follows:
2.4 The following signage conventions apply throughout the model. Most Input cells contain data validations to help users populate assumption in line with the below conventions
· Revenues (+) and expenses (-)
· Assets (+), Liabilities (-) and Equity (-)
· Cash Inflows (+) and cash outflows (-)
2.5 Most of the reference or input cells contain input messages with details on the particular item or on how the input cell should be populated. Hover over the cells to see the input message (in Excel)
2.6 The projection model contains error checks and warnings throughout the tabs. The workbook aand tab checks status are displayed at the top left hand corner of each tab and summarised in the 'sysChecks' tab.
The status bar is set out as follows:
3 Contents
Inputs i_Setup General inputs for timeline, currency, business name and revenue/cost categories
i_Assumptions Inputs tab for assumptions on revenues, costs, taxes, dividends, and balance sheet time
Calculations c_Revenues Calculation of revenue, cost, and other Income Statement and Balance Sheet Projections
Outputs o_Fin Stats Financial Statement Projection outputs including Income Statement, Balance Sheet, and Cash Flow Statement
END OF WORKSHEET
Financial Projection
1 Check Text
2 Model checks
Input sheets
i_Setup OK OK
i_Assumptions OK OK
Calculation sheets
c_Calculations OK OK
Output sheets
o_Charts OK OK
o_Fin Stats OK OK
END OF WORKSHEET
Financial Projection
1 Setup Inputs
5 Revenue Streams
Name Sales Tax
Revenue Stream 1 (RS1) Text
Revenue Stream 2 (RS2) Text
Revenue Stream 3 (RS3) Text
Revenue Stream 4 (RS4) Text
Revenue Stream 5 (RS5) Text
Revenue Stream 6 (RS6) Text
Revenue Stream 7 (RS7) Text
Revenue Stream 8 (RS8) Text
Revenue Stream 9 (RS9) Text
Revenue Stream 10 (RS10) Text
6 Variable Costs
Name Sales Tax
RS1 - Variable Cost 1 Text
RS1 - Variable Cost 2 Text
7 Staff Costs
Name
Staff Cost Category 1 Text
Staff Cost Category 2 Text
Staff Cost Category 3 Text
Staff Cost Category 4 Text
Staff Cost Category 5 Text
8 Marketing Costs
Name Sales Tax
Marketing Cost Category 1 Text
Marketing Cost Category 2 Text
Marketing Cost Category 3 Text
Marketing Cost Category 4 Text
Marketing Cost Category 5 Text
9 Fixed Costs
Name Sales Tax
Fixed Cost Category 1 Text
Fixed Cost Category 2 Text
Fixed Cost Category 3 Text
Fixed Cost Category 4 Text
Fixed Cost Category 5 Text
Fixed Cost Category 6 Text
Fixed Cost Category 7 Text
Fixed Cost Category 8 Text
Fixed Cost Category 9 Text
Fixed Cost Category 10 Text
10 Fixed Assets
Name Sales Tax
Fixed Asset 1 Text
Fixed Asset 2 Text
Fixed Asset 3 Text
END OF WORKSHEET
Financial Projection Start date 1-Jan-22 1-Jan-23 1-Jan-24 1-Jan-25 1-Jan-26 1-Jan-22 1-Feb-22 1-Mar-22 1-Apr-22 1-May-22 1-Jun-22 1-Jul-22 1-Aug-22 1-Sep-22 1-Oct-22 1-Nov-22 1-Dec-22 1-Jan-23 1-Feb-23 1-Mar-23 1-Apr-23 1-May-23 1-Jun-23 1-Jul-23 1-Aug-23 1-Sep-23 1-Oct-23 1-Nov-23 1-Dec-23 1-Jan-24 1-Feb-24 1-Mar-24 1-Apr-24 1-May-24 1-Jun-24 1-Jul-24
End date 31-Dec-22 31-Dec-23 31-Dec-24 31-Dec-25 31-Dec-26 31-Jan-22 28-Feb-22 31-Mar-22 30-Apr-22 31-May-22 30-Jun-22 31-Jul-22 31-Aug-22 30-Sep-22 31-Oct-22 30-Nov-22 31-Dec-22 31-Jan-23 28-Feb-23 31-Mar-23 30-Apr-23 31-May-23 30-Jun-23 31-Jul-23 31-Aug-23 30-Sep-23 31-Oct-23 30-Nov-23 31-Dec-23 31-Jan-24 29-Feb-24 31-Mar-24 30-Apr-24 31-May-24 30-Jun-24 31-Jul-24
Timeline ANNUAL ANNUAL ANNUAL ANNUAL ANNUAL MONTHLY MONTHLY MONTHLY MONTHLY MONTHLY MONTHLY MONTHLY MONTHLY MONTHLY MONTHLY MONTHLY MONTHLY MONTHLY MONTHLY MONTHLY MONTHLY MONTHLY MONTHLY MONTHLY MONTHLY MONTHLY MONTHLY MONTHLY MONTHLY MONTHLY MONTHLY MONTHLY MONTHLY MONTHLY MONTHLY MONTHLY
Tab Check LINK TO CONTENTS Year index 1 2 3 4 5 1 1 1 1 1 1 1 1 1 1 1 1 2 2 2 2 2 2 2 2 2 2 2 2 3 3 3 3 3 3 3
OK OK sht_sysCheck Relative period 1 1 1 1 1 1 2 3 4 5 6 7 8 9 10 11 12 1 2 3 4 5 6 7 8 9 10 11 12 1 2 3 4 5 6 7
Err Alert Period index 1 2 3 4 5 1 2 3 4 5 6 7 8 9 10 11 12 13 14 15 16 17 18 19 20 21 22 23 24 25 26 27 28 29 30 31
Status Operating Operating Operating Operating Operating Operating Operating Operating Operating Operating Operating Operating Operating Operating Operating Operating Operating Operating Operating Operating Operating Operating Operating Operating Operating Operating Operating Operating Operating Operating Operating Operating Operating Operating Operating Operating
1 Income Statement
1.1 Revenue
Sales Volume
Staff Costs
Staff Numbers
SC1 - N/A no.
SC2 - N/A no.
SC3 - N/A no.
SC4 - N/A no.
SC5 - N/A no.
Contractor Costs
Marketing Costs
Fixed Costs
1.4 Taxation
Sales Tax
Corporate Tax
Tax Rate %
1.5 Dividends
Calculation Type
% of Retained Earnings
Frequency List
Monthly Input
2 Balance Sheet
Addition Amounts
Useful Life
2.2 Financing
Borrowing
Share Capital
END OF WORKSHEET
1-Aug-24 1-Sep-24 1-Oct-24 1-Nov-24 1-Dec-24 1-Jan-25 1-Feb-25 1-Mar-25 1-Apr-25 1-May-25 1-Jun-25 1-Jul-25 1-Aug-25 1-Sep-25 1-Oct-25 1-Nov-25 1-Dec-25 1-Jan-26 1-Feb-26 1-Mar-26 1-Apr-26 1-May-26 1-Jun-26 1-Jul-26 1-Aug-26 1-Sep-26 1-Oct-26 1-Nov-26 1-Dec-26
31-Aug-24 30-Sep-24 31-Oct-24 30-Nov-24 31-Dec-24 31-Jan-25 28-Feb-25 31-Mar-25 30-Apr-25 31-May-25 30-Jun-25 31-Jul-25 31-Aug-25 30-Sep-25 31-Oct-25 30-Nov-25 31-Dec-25 31-Jan-26 28-Feb-26 31-Mar-26 30-Apr-26 31-May-26 30-Jun-26 31-Jul-26 31-Aug-26 30-Sep-26 31-Oct-26 30-Nov-26 31-Dec-26
MONTHLY MONTHLY MONTHLY MONTHLY MONTHLY MONTHLY MONTHLY MONTHLY MONTHLY MONTHLY MONTHLY MONTHLY MONTHLY MONTHLY MONTHLY MONTHLY MONTHLY MONTHLY MONTHLY MONTHLY MONTHLY MONTHLY MONTHLY MONTHLY MONTHLY MONTHLY MONTHLY MONTHLY MONTHLY
3 3 3 3 3 4 4 4 4 4 4 4 4 4 4 4 4 5 5 5 5 5 5 5 5 5 5 5 5
8 9 10 11 12 1 2 3 4 5 6 7 8 9 10 11 12 1 2 3 4 5 6 7 8 9 10 11 12
32 33 34 35 36 37 38 39 40 41 42 43 44 45 46 47 48 49 50 51 52 53 54 55 56 57 58 59 60
Operating Operating Operating Operating Operating Operating Operating Operating Operating Operating Operating Operating Operating Operating Operating Operating Operating Operating Operating Operating Operating Operating Operating Operating Operating Operating Operating Operating Operating
Financial Projection Start date 1-Jan-22 1-Jan-23 1-Jan-24 1-Jan-25 1-Jan-26 1-Jan-22 1-Feb-22 1-Mar-22 1-Apr-22 1-May-22 1-Jun-22 1-Jul-22 1-Aug-22 1-Sep-22 1-Oct-22 1-Nov-22 1-Dec-22 1-Jan-23 1-Feb-23 1-Mar-23 1-Apr-23 1-May-23 1-Jun-23 1-Jul-23 1-Aug-23 1-Sep-23 1-Oct-23 1-Nov-23 1-Dec-23 1-Jan-24 1-Feb-24 1-Mar-24 1-Apr-24 1-May-24 1-Jun-24 1-Jul-24 1-Aug-24 1-Sep-24 1-Oct-24 1-Nov-24 1-Dec-24
End date 31-Dec-22 31-Dec-23 31-Dec-24 31-Dec-25 31-Dec-26 31-Jan-22 28-Feb-22 31-Mar-22 30-Apr-22 31-May-22 30-Jun-22 31-Jul-22 31-Aug-22 30-Sep-22 31-Oct-22 30-Nov-22 31-Dec-22 31-Jan-23 28-Feb-23 31-Mar-23 30-Apr-23 31-May-23 30-Jun-23 31-Jul-23 31-Aug-23 30-Sep-23 31-Oct-23 30-Nov-23 31-Dec-23 31-Jan-24 29-Feb-24 31-Mar-24 30-Apr-24 31-May-24 30-Jun-24 31-Jul-24 31-Aug-24 30-Sep-24 31-Oct-24 30-Nov-24 31-Dec-24
Timeline ANNUAL ANNUAL ANNUAL ANNUAL ANNUAL MONTHLY MONTHLY MONTHLY MONTHLY MONTHLY MONTHLY MONTHLY MONTHLY MONTHLY MONTHLY MONTHLY MONTHLY MONTHLY MONTHLY MONTHLY MONTHLY MONTHLY MONTHLY MONTHLY MONTHLY MONTHLY MONTHLY MONTHLY MONTHLY MONTHLY MONTHLY MONTHLY MONTHLY MONTHLY MONTHLY MONTHLY MONTHLY MONTHLY MONTHLY MONTHLY MONTHLY
Tab Check LINK TO CONTENTS Year index 1 2 3 4 5 1 1 1 1 1 1 1 1 1 1 1 1 2 2 2 2 2 2 2 2 2 2 2 2 3 3 3 3 3 3 3 3 3 3 3 3
OK OK sht_sysCheck Relative period 1 1 1 1 1 1 2 3 4 5 6 7 8 9 10 11 12 1 2 3 4 5 6 7 8 9 10 11 12 1 2 3 4 5 6 7 8 9 10 11 12
Err Alert Period index 1 2 3 4 5 1 2 3 4 5 6 7 8 9 10 11 12 13 14 15 16 17 18 19 20 21 22 23 24 25 26 27 28 29 30 31 32 33 34 35 36
Status Operating Operating Operating Operating Operating Operating Operating Operating Operating Operating Operating Operating Operating Operating Operating Operating Operating Operating Operating Operating Operating Operating Operating Operating Operating Operating Operating Operating Operating Operating Operating Operating Operating Operating Operating Operating Operating Operating Operating Operating Operating
1 Revenue
Sales Volume
Sales Price
Sales Tax Rate % 0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0%
Revenue Receipts
Accounts Receivable
OK Signage Check OK OK OK OK OK OK OK OK OK OK OK OK OK OK OK OK OK OK OK OK OK OK OK OK OK OK OK OK OK OK OK OK OK OK OK OK OK OK OK OK OK
2 Variable Costs
Accounts Payable
OK Signage Check OK OK OK OK OK OK OK OK OK OK OK OK OK OK OK OK OK OK OK OK OK OK OK OK OK OK OK OK OK OK OK OK OK OK OK OK OK OK OK OK OK
1 Other Costs
Staff Numbers
Contractor Costs
2.1 Taxation
Tax Expense
Corporate Tax Rate % 0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0%
Tax Asset
OK Signage Check OK OK OK OK OK OK OK OK OK OK OK OK OK OK OK OK OK OK OK OK OK OK OK OK OK OK OK OK OK OK OK OK OK OK OK OK
Tax Payments
Tax Liability
2.2 Dividends
Available Resources
Selected Calculation
3 Balance Sheet
FA1 - N/A
OK Signage Check OK OK OK OK OK OK OK OK OK OK OK OK OK OK OK OK OK OK OK OK OK OK OK OK OK OK OK OK OK OK OK OK OK OK OK OK OK OK OK OK OK
FA2 - N/A
OK Signage Check OK OK OK OK OK OK OK OK OK OK OK OK OK OK OK OK OK OK OK OK OK OK OK OK OK OK OK OK OK OK OK OK OK OK OK OK OK OK OK OK OK
FA3 - N/A
OK Signage Check OK OK OK OK OK OK OK OK OK OK OK OK OK OK OK OK OK OK OK OK OK OK OK OK OK OK OK OK OK OK OK OK OK OK OK OK OK OK OK OK OK
3.3 Borrowings
OK Signage Check OK OK OK OK OK OK OK OK OK OK OK OK OK OK OK OK OK OK OK OK OK OK OK OK OK OK OK OK OK OK OK OK OK OK OK OK
3.4 Equity
Share Capital
OK Signage Check OK OK OK OK OK OK OK OK OK OK OK OK OK OK OK OK OK OK OK OK OK OK OK OK OK OK OK OK OK OK OK OK OK OK OK OK
Retained Earnings
END OF WORKSHEET
1-Jan-25 1-Feb-25 1-Mar-25 1-Apr-25 1-May-25 1-Jun-25 1-Jul-25 1-Aug-25 1-Sep-25 1-Oct-25 1-Nov-25 1-Dec-25 1-Jan-26 1-Feb-26 1-Mar-26 1-Apr-26 1-May-26 1-Jun-26 1-Jul-26 1-Aug-26 1-Sep-26 1-Oct-26 1-Nov-26 1-Dec-26
31-Jan-25 28-Feb-25 31-Mar-25 30-Apr-25 31-May-25 30-Jun-25 31-Jul-25 31-Aug-25 30-Sep-25 31-Oct-25 30-Nov-25 31-Dec-25 31-Jan-26 28-Feb-26 31-Mar-26 30-Apr-26 31-May-26 30-Jun-26 31-Jul-26 31-Aug-26 30-Sep-26 31-Oct-26 30-Nov-26 31-Dec-26
MONTHLY MONTHLY MONTHLY MONTHLY MONTHLY MONTHLY MONTHLY MONTHLY MONTHLY MONTHLY MONTHLY MONTHLY MONTHLY MONTHLY MONTHLY MONTHLY MONTHLY MONTHLY MONTHLY MONTHLY MONTHLY MONTHLY MONTHLY MONTHLY
4 4 4 4 4 4 4 4 4 4 4 4 5 5 5 5 5 5 5 5 5 5 5 5
1 2 3 4 5 6 7 8 9 10 11 12 1 2 3 4 5 6 7 8 9 10 11 12
37 38 39 40 41 42 43 44 45 46 47 48 49 50 51 52 53 54 55 56 57 58 59 60
Operating Operating Operating Operating Operating Operating Operating Operating Operating Operating Operating Operating Operating Operating Operating Operating Operating Operating Operating Operating Operating Operating Operating Operating
- - - - - - - - - - - - - - - - - - - - - - - -
- - - - - - - - - - - - - - - - - - - - - - - -
- - - - - - - - - - - - - - - - - - - - - - - -
- - - - - - - - - - - - - - - - - - - - - - - -
- - - - - - - - - - - - - - - - - - - - - - - -
- - - - - - - - - - - - - - - - - - - - - - - -
- - - - - - - - - - - - - - - - - - - - - - - -
- - - - - - - - - - - - - - - - - - - - - - - -
- - - - - - - - - - - - - - - - - - - - - - - -
- - - - - - - - - - - - - - - - - - - - - - - -
- - - - - - - - - - - - - - - - - - - - - - - -
- - - - - - - - - - - - - - - - - - - - - - - -
- - - - - - - - - - - - - - - - - - - - - - - -
- - - - - - - - - - - - - - - - - - - - - - - -
- - - - - - - - - - - - - - - - - - - - - - - -
- - - - - - - - - - - - - - - - - - - - - - - -
- - - - - - - - - - - - - - - - - - - - - - - -
- - - - - - - - - - - - - - - - - - - - - - - -
- - - - - - - - - - - - - - - - - - - - - - - -
- - - - - - - - - - - - - - - - - - - - - - - -
- - - - - - - - - - - - - - - - - - - - - - - -
- - - - - - - - - - - - - - - - - - - - - - - -
- - - - - - - - - - - - - - - - - - - - - - - -
- - - - - - - - - - - - - - - - - - - - - - - -
- - - - - - - - - - - - - - - - - - - - - - - -
- - - - - - - - - - - - - - - - - - - - - - - -
- - - - - - - - - - - - - - - - - - - - - - - -
- - - - - - - - - - - - - - - - - - - - - - - -
- - - - - - - - - - - - - - - - - - - - - - - -
- - - - - - - - - - - - - - - - - - - - - - - -
- - - - - - - - - - - - - - - - - - - - - - - -
0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0%
- - - - - - - - - - - - - - - - - - - - - - - -
- - - - - - - - - - - - - - - - - - - - - - - -
- - - - - - - - - - - - - - - - - - - - - - - -
- - - - - - - - - - - - - - - - - - - - - - - -
- - - - - - - - - - - - - - - - - - - - - - - -
- - - - - - - - - - - - - - - - - - - - - - - -
- - - - - - - - - - - - - - - - - - - - - - - -
- - - - - - - - - - - - - - - - - - - - - - - -
- - - - - - - - - - - - - - - - - - - - - - - -
- - - - - - - - - - - - - - - - - - - - - - - -
- - - - - - - - - - - - - - - - - - - - - - - -
- - - - - - - - - - - - - - - - - - - - - - - -
- - - - - - - - - - - - - - - - - - - - - - - -
- - - - - - - - - - - - - - - - - - - - - - - -
- - - - - - - - - - - - - - - - - - - - - - - -
- - - - - - - - - - - - - - - - - - - - - - - -
- - - - - - - - - - - - - - - - - - - - - - - -
- - - - - - - - - - - - - - - - - - - - - - - -
- - - - - - - - - - - - - - - - - - - - - - - -
- - - - - - - - - - - - - - - - - - - - - - - -
- - - - - - - - - - - - - - - - - - - - - - - -
- - - - - - - - - - - - - - - - - - - - - - - -
- - - - - - - - - - - - - - - - - - - - - - - -
- - - - - - - - - - - - - - - - - - - - - - - -
- - - - - - - - - - - - - - - - - - - - - - - -
- - - - - - - - - - - - - - - - - - - - - - - -
OK OK OK OK OK OK OK OK OK OK OK OK OK OK OK OK OK OK OK OK OK OK OK OK
- - - - - - - - - - - - - - - - - - - - - - - -
- - - - - - - - - - - - - - - - - - - - - - - -
- - - - - - - - - - - - - - - - - - - - - - - -
- - - - - - - - - - - - - - - - - - - - - - - -
- - - - - - - - - - - - - - - - - - - - - - - -
- - - - - - - - - - - - - - - - - - - - - - - -
- - - - - - - - - - - - - - - - - - - - - - - -
- - - - - - - - - - - - - - - - - - - - - - - -
- - - - - - - - - - - - - - - - - - - - - - - -
- - - - - - - - - - - - - - - - - - - - - - - -
- - - - - - - - - - - - - - - - - - - - - - - -
- - - - - - - - - - - - - - - - - - - - - - - -
- - - - - - - - - - - - - - - - - - - - - - - -
- - - - - - - - - - - - - - - - - - - - - - - -
- - - - - - - - - - - - - - - - - - - - - - - -
- - - - - - - - - - - - - - - - - - - - - - - -
- - - - - - - - - - - - - - - - - - - - - - - -
- - - - - - - - - - - - - - - - - - - - - - - -
- - - - - - - - - - - - - - - - - - - - - - - -
- - - - - - - - - - - - - - - - - - - - - - - -
- - - - - - - - - - - - - - - - - - - - - - - -
- - - - - - - - - - - - - - - - - - - - - - - -
- - - - - - - - - - - - - - - - - - - - - - - -
- - - - - - - - - - - - - - - - - - - - - - - -
- - - - - - - - - - - - - - - - - - - - - - - -
- - - - - - - - - - - - - - - - - - - - - - - -
- - - - - - - - - - - - - - - - - - - - - - - -
- - - - - - - - - - - - - - - - - - - - - - - -
- - - - - - - - - - - - - - - - - - - - - - - -
- - - - - - - - - - - - - - - - - - - - - - - -
- - - - - - - - - - - - - - - - - - - - - - - -
- - - - - - - - - - - - - - - - - - - - - - - -
- - - - - - - - - - - - - - - - - - - - - - - -
- - - - - - - - - - - - - - - - - - - - - - - -
- - - - - - - - - - - - - - - - - - - - - - - -
- - - - - - - - - - - - - - - - - - - - - - - -
- - - - - - - - - - - - - - - - - - - - - - - -
- - - - - - - - - - - - - - - - - - - - - - - -
- - - - - - - - - - - - - - - - - - - - - - - -
- - - - - - - - - - - - - - - - - - - - - - - -
- - - - - - - - - - - - - - - - - - - - - - - -
- - - - - - - - - - - - - - - - - - - - - - - -
- - - - - - - - - - - - - - - - - - - - - - - -
- - - - - - - - - - - - - - - - - - - - - - - -
- - - - - - - - - - - - - - - - - - - - - - - -
- - - - - - - - - - - - - - - - - - - - - - - -
- - - - - - - - - - - - - - - - - - - - - - - -
- - - - - - - - - - - - - - - - - - - - - - - -
- - - - - - - - - - - - - - - - - - - - - - - -
- - - - - - - - - - - - - - - - - - - - - - - -
- - - - - - - - - - - - - - - - - - - - - - - -
- - - - - - - - - - - - - - - - - - - - - - - -
- - - - - - - - - - - - - - - - - - - - - - - -
- - - - - - - - - - - - - - - - - - - - - - - -
- - - - - - - - - - - - - - - - - - - - - - - -
- - - - - - - - - - - - - - - - - - - - - - - -
- - - - - - - - - - - - - - - - - - - - - - - -
- - - - - - - - - - - - - - - - - - - - - - - -
- - - - - - - - - - - - - - - - - - - - - - - -
- - - - - - - - - - - - - - - - - - - - - - - -
- - - - - - - - - - - - - - - - - - - - - - - -
- - - - - - - - - - - - - - - - - - - - - - - -
- - - - - - - - - - - - - - - - - - - - - - - -
- - - - - - - - - - - - - - - - - - - - - - - -
- - - - - - - - - - - - - - - - - - - - - - - -
- - - - - - - - - - - - - - - - - - - - - - - -
- - - - - - - - - - - - - - - - - - - - - - - -
- - - - - - - - - - - - - - - - - - - - - - - -
- - - - - - - - - - - - - - - - - - - - - - - -
- - - - - - - - - - - - - - - - - - - - - - - -
- - - - - - - - - - - - - - - - - - - - - - - -
- - - - - - - - - - - - - - - - - - - - - - - -
- - - - - - - - - - - - - - - - - - - - - - - -
- - - - - - - - - - - - - - - - - - - - - - - -
- - - - - - - - - - - - - - - - - - - - - - - -
- - - - - - - - - - - - - - - - - - - - - - - -
- - - - - - - - - - - - - - - - - - - - - - - -
- - - - - - - - - - - - - - - - - - - - - - - -
- - - - - - - - - - - - - - - - - - - - - - - -
- - - - - - - - - - - - - - - - - - - - - - - -
- - - - - - - - - - - - - - - - - - - - - - - -
- - - - - - - - - - - - - - - - - - - - - - - -
- - - - - - - - - - - - - - - - - - - - - - - -
- - - - - - - - - - - - - - - - - - - - - - - -
- - - - - - - - - - - - - - - - - - - - - - - -
- - - - - - - - - - - - - - - - - - - - - - - -
- - - - - - - - - - - - - - - - - - - - - - - -
OK OK OK OK OK OK OK OK OK OK OK OK OK OK OK OK OK OK OK OK OK OK OK OK
- - - - - - - - - - - - - - - - - - - - - - - -
- - - - - - - - - - - - - - - - - - - - - - - -
- - - - - - - - - - - - - - - - - - - - - - - -
- - - - - - - - - - - - - - - - - - - - - - - -
- - - - - - - - - - - - - - - - - - - - - - - -
- - - - - - - - - - - - - - - - - - - - - - - -
- - - - - - - - - - - - - - - - - - - - - - - -
- - - - - - - - - - - - - - - - - - - - - - - -
- - - - - - - - - - - - - - - - - - - - - - - -
- - - - - - - - - - - - - - - - - - - - - - - -
- - - - - - - - - - - - - - - - - - - - - - - -
- - - - - - - - - - - - - - - - - - - - - - - -
- - - - - - - - - - - - - - - - - - - - - - - -
- - - - - - - - - - - - - - - - - - - - - - - -
- - - - - - - - - - - - - - - - - - - - - - - -
- - - - - - - - - - - - - - - - - - - - - - - -
- - - - - - - - - - - - - - - - - - - - - - - -
- - - - - - - - - - - - - - - - - - - - - - - -
- - - - - - - - - - - - - - - - - - - - - - - -
- - - - - - - - - - - - - - - - - - - - - - - -
- - - - - - - - - - - - - - - - - - - - - - - -
- - - - - - - - - - - - - - - - - - - - - - - -
- - - - - - - - - - - - - - - - - - - - - - - -
- - - - - - - - - - - - - - - - - - - - - - - -
- - - - - - - - - - - - - - - - - - - - - - - -
- - - - - - - - - - - - - - - - - - - - - - - -
- - - - - - - - - - - - - - - - - - - - - - - -
- - - - - - - - - - - - - - - - - - - - - - - -
- - - - - - - - - - - - - - - - - - - - - - - -
- - - - - - - - - - - - - - - - - - - - - - - -
- - - - - - - - - - - - - - - - - - - - - - - -
- - - - - - - - - - - - - - - - - - - - - - - -
- - - - - - - - - - - - - - - - - - - - - - - -
- - - - - - - - - - - - - - - - - - - - - - - -
- - - - - - - - - - - - - - - - - - - - - - - -
- - - - - - - - - - - - - - - - - - - - - - - -
- - - - - - - - - - - - - - - - - - - - - - - -
- - - - - - - - - - - - - - - - - - - - - - - -
- - - - - - - - - - - - - - - - - - - - - - - -
- - - - - - - - - - - - - - - - - - - - - - - -
- - - - - - - - - - - - - - - - - - - - - - - -
- - - - - - - - - - - - - - - - - - - - - - - -
- - - - - - - - - - - - - - - - - - - - - - - -
- - - - - - - - - - - - - - - - - - - - - - - -
- - - - - - - - - - - - - - - - - - - - - - - -
- - - - - - - - - - - - - - - - - - - - - - - -
- - - - - - - - - - - - - - - - - - - - - - - -
- - - - - - - - - - - - - - - - - - - - - - - -
- - - - - - - - - - - - - - - - - - - - - - - -
- - - - - - - - - - - - - - - - - - - - - - - -
- - - - - - - - - - - - - - - - - - - - - - - -
- - - - - - - - - - - - - - - - - - - - - - - -
- - - - - - - - - - - - - - - - - - - - - - - -
- - - - - - - - - - - - - - - - - - - - - - - -
- - - - - - - - - - - - - - - - - - - - - - - -
- - - - - - - - - - - - - - - - - - - - - - - -
- - - - - - - - - - - - - - - - - - - - - - - -
- - - - - - - - - - - - - - - - - - - - - - - -
- - - - - - - - - - - - - - - - - - - - - - - -
- - - - - - - - - - - - - - - - - - - - - - - -
- - - - - - - - - - - - - - - - - - - - - - - -
- - - - - - - - - - - - - - - - - - - - - - - -
- - - - - - - - - - - - - - - - - - - - - - - -
- - - - - - - - - - - - - - - - - - - - - - - -
0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0%
- - - - - - - - - - - - - - - - - - - - - - - -
- - - - - - - - - - - - - - - - - - - - - - - -
- - - - - - - - - - - - - - - - - - - - - - - -
- - - - - - - - - - - - - - - - - - - - - - - -
- - - - - - - - - - - - - - - - - - - - - - - -
OK OK OK OK OK OK OK OK OK OK OK OK OK OK OK OK OK OK OK OK OK OK OK OK
- - - - - - - - - - - - - - - - - - - - - - - -
- - - - - - - - - - - - - - - - - - - - - - - -
- - - - - - - - - - - - - - - - - - - - - - - -
- - - - - - - - - - - - - - - - - - - - - - - -
- - - - - - - - - - - - - - - - - - - - - - - -
- - - - - - - - - - - - - - - - - - - - - - - -
- - - - - - - - - - - - - - - - - - - - - - - -
- - - - - - - - - - - - - - - - - - - - - - - -
- - - - - - - - - - - - - - - - - - - - - - - -
- - - - - - - - - - - - - - - - - - - - - - - -
- - - - - - - - - - - - - - - - - - - - - - - -
- - - - - - - - - - - - - - - - - - - - - - - -
- - - - - - - - - - - - - - - - - - - - - - - -
- - - - - - - - - - - 1 - - - - - - - - - - - 1
0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0%
- - - - - - - - - - - - - - - - - - - - - - - -
- - - - - - - - - - - - - - - - - - - - - - - -
- - - - - - - - - - - - - - - - - - - - - - - -
- - - - - - - - - - - - - - - - - - - - - - - -
- - - - - - - - - - - - - - - - - - - - - - - -
- - - - - - - - - - - - - - - - - - - - - - - -
- - - - - - - - - - - - - - - - - - - - - - - -
- - - - - - - - - - - - - - - - - - - - - - - -
- - - - - - - - - - - - - - - - - - - - - - - -
- - - - - - - - - - - - - - - - - - - - - - - -
- - - - - - - - - - - - - - - - - - - - - - - -
- - - - - - - - - - - - - - - - - - - - - - - -
- - - - - - - - - - - - - - - - - - - - - - - -
- - - - - - - - - - - - - - - - - - - - - - - -
- - - - - - - - - - - - - - - - - - - - - - - -
OK OK OK OK OK OK OK OK OK OK OK OK OK OK OK OK OK OK OK OK OK OK OK OK
- - - - - - - - - - - - - - - - - - - - - - - -
- - - - - - - - - - - - - - - - - - - - - - - -
- - - - - - - - - - - - - - - - - - - - - - - -
- - - - - - - - - - - - - - - - - - - - - - - -
OK OK OK OK OK OK OK OK OK OK OK OK OK OK OK OK OK OK OK OK OK OK OK OK
- - - - - - - - - - - - - - - - - - - - - - - -
- - - - - - - - - - - - - - - - - - - - - - - -
- - - - - - - - - - - - - - - - - - - - - - - -
- - - - - - - - - - - - - - - - - - - - - - - -
OK OK OK OK OK OK OK OK OK OK OK OK OK OK OK OK OK OK OK OK OK OK OK OK
- - - - - - - - - - - - - - - - - - - - - - - -
- - - - - - - - - - - - - - - - - - - - - - - -
- - - - - - - - - - - - - - - - - - - - - - - -
- - - - - - - - - - - - - - - - - - - - - - - -
- - - - - - - - - - - - - - - - - - - - - - - -
- - - - - - - - - - - - - - - - - - - - - - - -
- - - - - - - - - - - - - - - - - - - - - - - -
- - - - - - - - - - - - - - - - - - - - - - - -
- - - - - - - - - - - - - - - - - - - - - - - -
- - - - - - - - - - - - - - - - - - - - - - - -
- - - - - - - - - - - - - - - - - - - - - - - -
- - - - - - - - - - - - - - - - - - - - - - - -
- - - - - - - - - - - - - - - - - - - - - - - -
- - - - - - - - - - - - - - - - - - - - - - - -
- - - - - - - - - - - - - - - - - - - - - - - -
- - - - - - - - - - - - - - - - - - - - - - - -
- - - - - - - - - - - - - - - - - - - - - - - -
- - - - - - - - - - - - - - - - - - - - - - - -
- - - - - - - - - - - - - - - - - - - - - - - -
- - - - - - - - - - - - - - - - - - - - - - - -
- - - - - - - - - - - - - - - - - - - - - - - -
- - - - - - - - - - - - - - - - - - - - - - - -
- - - - - - - - - - - - - - - - - - - - - - - -
- - - - - - - - - - - - - - - - - - - - - - - -
- - - - - - - - - - - - - - - - - - - - - - - -
- - - - - - - - - - - - - - - - - - - - - - - -
- - - - - - - - - - - - - - - - - - - - - - - -
- - - - - - - - - - - - - - - - - - - - - - - -
- - - - - - - - - - - - - - - - - - - - - - - -
- - - - - - - - - - - - - - - - - - - - - - - -
- - - - - - - - - - - - - - - - - - - - - - - -
- - - - - - - - - - - - - - - - - - - - - - - -
- - - - - - - - - - - - - - - - - - - - - - - -
- - - - - - - - - - - - - - - - - - - - - - - -
- - - - - - - - - - - - - - - - - - - - - - - -
- - - - - - - - - - - - - - - - - - - - - - - -
- - - - - - - - - - - - - - - - - - - - - - - -
- - - - - - - - - - - - - - - - - - - - - - - -
- - - - - - - - - - - - - - - - - - - - - - - -
- - - - - - - - - - - - - - - - - - - - - - - -
- - - - - - - - - - - - - - - - - - - - - - - -
- - - - - - - - - - - - - - - - - - - - - - - -
- - - - - - - - - - - - - - - - - - - - - - - -
- - - - - - - - - - - - - - - - - - - - - - - -
- - - - - - - - - - - - - - - - - - - - - - - -
- - - - - - - - - - - - - - - - - - - - - - - -
- - - - - - - - - - - - - - - - - - - - - - - -
- - - - - - - - - - - - - - - - - - - - - - - -
- - - - - - - - - - - - - - - - - - - - - - - -
- - - - - - - - - - - - - - - - - - - - - - - -
- - - - - - - - - - - - - - - - - - - - - - - -
- - - - - - - - - - - - - - - - - - - - - - - -
- - - - - - - - - - - - - - - - - - - - - - - -
- - - - - - - - - - - - - - - - - - - - - - - -
- - 1 - - 1 - - 1 - - 1 - - 1 - - 1 - - 1 - - 1
- - - - - - - - - - - - - - - - - - - - - - - -
- - - - - - - - - - - - - - - - - - - - - - - -
- - - - - - - - - - - - - - - - - - - - - - - -
- - - - - - - - - - - - - - - - - - - - - - - -
- - - - - - - - - - - - - - - - - - - - - - - -
- - - - - - - - - - - - - - - - - - - - - - - -
- - - - - - - - - - - - - - - - - - - - - - - -
- - - - - - - - - - - - - - - - - - - - - - - -
- - - - - - - - - - - - - - - - - - - - - - - -
- - - - - - - - - - - - - - - - - - - - - - - -
- - - - - - - - - - - - - - - - - - - - - - - -
- - - - - - - - - - - - - - - - - - - - - - - -
- - - - - - - - - - - - - - - - - - - - - - - -
OK OK OK OK OK OK OK OK OK OK OK OK OK OK OK OK OK OK OK OK OK OK OK OK
- - - - - - - - - - - - - - - - - - - - - - - -
- - - - - - - - - - - - - - - - - - - - - - - -
- - - - - - - - - - - - - - - - - - - - - - - -
OK OK OK OK OK OK OK OK OK OK OK OK OK OK OK OK OK OK OK OK OK OK OK OK
- - - - - - - - - - - - - - - - - - - - - - - -
- - - - - - - - - - - - - - - - - - - - - - - -
- - - - - - - - - - - - - - - - - - - - - - - -
- - - - - - - - - - - - - - - - - - - - - - - -
Financial Projection Start date 1-Jan-22 1-Jan-23 1-Jan-24 1-Jan-25 1-Jan-26 1-Jan-22 1-Feb-22 1-Mar-22 1-Apr-22 1-May-22 1-Jun-22 1-Jul-22 1-Aug-22 1-Sep-22 1-Oct-22 1-Nov-22 1-Dec-22 1-Jan-23 1-Feb-23 1-Mar-23 1-Apr-23 1-May-23 1-Jun-23 1-Jul-23 1-Aug-23 1-Sep-23 1-Oct-23 1-Nov-23 1-Dec-23 1-Jan-24 1-Feb-24 1-Mar-24 1-Apr-24 1-May-24 1-Jun-24
End date 31-Dec-22 31-Dec-23 31-Dec-24 31-Dec-25 31-Dec-26 31-Jan-22 28-Feb-22 31-Mar-22 30-Apr-22 31-May-22 30-Jun-22 31-Jul-22 31-Aug-22 30-Sep-22 31-Oct-22 30-Nov-22 31-Dec-22 31-Jan-23 28-Feb-23 31-Mar-23 30-Apr-23 31-May-23 30-Jun-23 31-Jul-23 31-Aug-23 30-Sep-23 31-Oct-23 30-Nov-23 31-Dec-23 31-Jan-24 29-Feb-24 31-Mar-24 30-Apr-24 31-May-24 30-Jun-24
Timeline ANNUAL ANNUAL ANNUAL ANNUAL ANNUAL MONTHLY MONTHLY MONTHLY MONTHLY MONTHLY MONTHLY MONTHLY MONTHLY MONTHLY MONTHLY MONTHLY MONTHLY MONTHLY MONTHLY MONTHLY MONTHLY MONTHLY MONTHLY MONTHLY MONTHLY MONTHLY MONTHLY MONTHLY MONTHLY MONTHLY MONTHLY MONTHLY MONTHLY MONTHLY MONTHLY
Tab Check LINK TO CONTENTS Year index 1 2 3 4 5 1 1 1 1 1 1 1 1 1 1 1 1 2 2 2 2 2 2 2 2 2 2 2 2 3 3 3 3 3 3
OK OK sht_sysCheck Relative period 1 1 1 1 1 1 2 3 4 5 6 7 8 9 10 11 12 1 2 3 4 5 6 7 8 9 10 11 12 1 2 3 4 5 6
Err Alert Period index 1 2 3 4 5 1 2 3 4 5 6 7 8 9 10 11 12 13 14 15 16 17 18 19 20 21 22 23 24 25 26 27 28 29 30
Status Operating Operating Operating Operating Operating Operating Operating Operating Operating Operating Operating Operating Operating Operating Operating Operating Operating Operating Operating Operating Operating Operating Operating Operating Operating Operating Operating Operating Operating Operating Operating Operating Operating Operating Operating
1 Income Statement
Revenue
RS1 - N/A USD - - - - - - - - - - - - - - - - - - - - - - - - - - - - - - - - - - -
RS2 - N/A USD - - - - - - - - - - - - - - - - - - - - - - - - - - - - - - - - - - -
RS3 - N/A USD - - - - - - - - - - - - - - - - - - - - - - - - - - - - - - - - - - -
RS4 - N/A USD - - - - - - - - - - - - - - - - - - - - - - - - - - - - - - - - - - -
RS5 - N/A USD - - - - - - - - - - - - - - - - - - - - - - - - - - - - - - - - - - -
RS6 - N/A USD - - - - - - - - - - - - - - - - - - - - - - - - - - - - - - - - - - -
RS7 - N/A USD - - - - - - - - - - - - - - - - - - - - - - - - - - - - - - - - - - -
RS8 - N/A USD - - - - - - - - - - - - - - - - - - - - - - - - - - - - - - - - - - -
RS9 - N/A USD - - - - - - - - - - - - - - - - - - - - - - - - - - - - - - - - - - -
RS10 - N/A USD - - - - - - - - - - - - - - - - - - - - - - - - - - - - - - - - - - -
Total Revenue USD - - - - - - - - - - - - - - - - - - - - - - - - - - - - - - - - - - -
Variable Costs
RS1 - N/A USD - - - - - - - - - - - - - - - - - - - - - - - - - - - - - - - - - - -
RS2 - N/A USD - - - - - - - - - - - - - - - - - - - - - - - - - - - - - - - - - - -
RS3 - N/A USD - - - - - - - - - - - - - - - - - - - - - - - - - - - - - - - - - - -
RS4 - N/A USD - - - - - - - - - - - - - - - - - - - - - - - - - - - - - - - - - - -
RS5 - N/A USD - - - - - - - - - - - - - - - - - - - - - - - - - - - - - - - - - - -
RS6 - N/A USD - - - - - - - - - - - - - - - - - - - - - - - - - - - - - - - - - - -
RS7 - N/A USD - - - - - - - - - - - - - - - - - - - - - - - - - - - - - - - - - - -
RS8 - N/A USD - - - - - - - - - - - - - - - - - - - - - - - - - - - - - - - - - - -
RS9 - N/A USD - - - - - - - - - - - - - - - - - - - - - - - - - - - - - - - - - - -
RS10 - N/A USD - - - - - - - - - - - - - - - - - - - - - - - - - - - - - - - - - - -
Total Variable Costs USD - - - - - - - - - - - - - - - - - - - - - - - - - - - - - - - - - - -
Staff Costs
SC1 - N/A USD - - - - - - - - - - - - - - - - - - - - - - - - - - - - - - - - - - -
SC2 - N/A USD - - - - - - - - - - - - - - - - - - - - - - - - - - - - - - - - - - -
SC3 - N/A USD - - - - - - - - - - - - - - - - - - - - - - - - - - - - - - - - - - -
SC4 - N/A USD - - - - - - - - - - - - - - - - - - - - - - - - - - - - - - - - - - -
SC5 - N/A USD - - - - - - - - - - - - - - - - - - - - - - - - - - - - - - - - - - -
Contractor Costs USD - - - - - - - - - - - - - - - - - - - - - - - - - - - - - - - - - - -
Total Staff Costs USD - - - - - - - - - - - - - - - - - - - - - - - - - - - - - - - - - - -
Marketing Costs
MC1 - N/A USD - - - - - - - - - - - - - - - - - - - - - - - - - - - - - - - - - - -
MC2 - N/A USD - - - - - - - - - - - - - - - - - - - - - - - - - - - - - - - - - - -
MC3 - N/A USD - - - - - - - - - - - - - - - - - - - - - - - - - - - - - - - - - - -
MC4 - N/A USD - - - - - - - - - - - - - - - - - - - - - - - - - - - - - - - - - - -
MC5 - N/A USD - - - - - - - - - - - - - - - - - - - - - - - - - - - - - - - - - - -
Total Marketing Costs USD - - - - - - - - - - - - - - - - - - - - - - - - - - - - - - - - - - -
Fixed Costs
FC1 - N/A USD - - - - - - - - - - - - - - - - - - - - - - - - - - - - - - - - - - -
FC2 - N/A USD - - - - - - - - - - - - - - - - - - - - - - - - - - - - - - - - - - -
FC3 - N/A USD - - - - - - - - - - - - - - - - - - - - - - - - - - - - - - - - - - -
FC4 - N/A USD - - - - - - - - - - - - - - - - - - - - - - - - - - - - - - - - - - -
FC5 - N/A USD - - - - - - - - - - - - - - - - - - - - - - - - - - - - - - - - - - -
FC6 - N/A USD - - - - - - - - - - - - - - - - - - - - - - - - - - - - - - - - - - -
FC7 - N/A USD - - - - - - - - - - - - - - - - - - - - - - - - - - - - - - - - - - -
FC8 - N/A USD - - - - - - - - - - - - - - - - - - - - - - - - - - - - - - - - - - -
FC9 - N/A USD - - - - - - - - - - - - - - - - - - - - - - - - - - - - - - - - - - -
FC10 - N/A USD - - - - - - - - - - - - - - - - - - - - - - - - - - - - - - - - - - -
FC11 - N/A USD - - - - - - - - - - - - - - - - - - - - - - - - - - - - - - - - - - -
FC12 - N/A USD - - - - - - - - - - - - - - - - - - - - - - - - - - - - - - - - - - -
FC13 - N/A USD - - - - - - - - - - - - - - - - - - - - - - - - - - - - - - - - - - -
FC14 - N/A USD - - - - - - - - - - - - - - - - - - - - - - - - - - - - - - - - - - -
FC15 - N/A USD - - - - - - - - - - - - - - - - - - - - - - - - - - - - - - - - - - -
Total Fixed Costs USD - - - - - - - - - - - - - - - - - - - - - - - - - - - - - - - - - - -
EBITDA USD - - - - - - - - - - - - - - - - - - - - - - - - - - - - - - - - - - -
Taxes USD - - - - - - - - - - - - - - - - - - - - - - - - - - - - - - - - - - -
2 Balance Sheet
2.1 Assets
Non-Current Assets
FA1 - N/A USD - - - - - - - - - - - - - - - - - - - - - - - - - - - - - - - - - - -
FA2 - N/A - - - - - - - - - - - - - - - - - - - - - - - - - - - - - - - - - - -
FA3 - N/A USD - - - - - - - - - - - - - - - - - - - - - - - - - - - - - - - - - - -
Total Non-Current Assets USD - - - - - - - - - - - - - - - - - - - - - - - - - - - - - - - - - - -
Current Assets
Cash USD - - - - - - - - - - - - - - - - - - - - - - - - - - - - - - - - - - -
Accounts Receivable USD - - - - - - - - - - - - - - - - - - - - - - - - - - - - - - - - - - -
Tax Asset USD - - - - - - - - - - - - - - - - - - - - - - - - - - - - - - - - - - -
Total Current Assets USD - - - - - - - - - - - - - - - - - - - - - - - - - - - - - - - - - - -
Liabilities
Borrowings USD - - - - - - - - - - - - - - - - - - - - - - - - - - - - - - - - - - -
Accounts Payable USD - - - - - - - - - - - - - - - - - - - - - - - - - - - - - - - - - - -
Sales Tax Liability USD - - - - - - - - - - - - - - - - - - - - - - - - - - - - - - - - - - -
Corporate Tax Liability USD - - - - - - - - - - - - - - - - - - - - - - - - - - - - - - - - - - -
Total Liabilities USD - - - - - - - - - - - - - - - - - - - - - - - - - - - - - - - - - - -
Equity
Share Capital USD - - - - - - - - - - - - - - - - - - - - - - - - - - - - - - - - - - -
Retained Earnings USD - - - - - - - - - - - - - - - - - - - - - - - - - - - - - - - - - - -
Total Equity USD - - - - - - - - - - - - - - - - - - - - - - - - - - - - - - - - - - -
3 Cash Flow
Cash Balance
Total Net Cash flow movement USD - - - - - - - - - - - - - - - - - - - - - - - - - - - - - - - - - - -
Opening Cash Balance USD - - - - - - - - - - - - - - - - - - - - - - - - - - - - - - - - - - -
Closing Cash Balance USD - - - - - - - - - - - - - - - - - - - - - - - - - - - - - - - - - - -
END OF WORKSHEET
1-Jul-24 1-Aug-24 1-Sep-24 1-Oct-24 1-Nov-24 1-Dec-24 1-Jan-25 1-Feb-25 1-Mar-25 1-Apr-25 1-May-25 1-Jun-25 1-Jul-25 1-Aug-25 1-Sep-25 1-Oct-25 1-Nov-25 1-Dec-25 1-Jan-26 1-Feb-26 1-Mar-26 1-Apr-26 1-May-26 1-Jun-26 1-Jul-26 1-Aug-26 1-Sep-26 1-Oct-26 1-Nov-26 1-Dec-26
31-Jul-24 31-Aug-24 30-Sep-24 31-Oct-24 30-Nov-24 31-Dec-24 31-Jan-25 28-Feb-25 31-Mar-25 30-Apr-25 31-May-25 30-Jun-25 31-Jul-25 31-Aug-25 30-Sep-25 31-Oct-25 30-Nov-25 31-Dec-25 31-Jan-26 28-Feb-26 31-Mar-26 30-Apr-26 31-May-26 30-Jun-26 31-Jul-26 31-Aug-26 30-Sep-26 31-Oct-26 30-Nov-26 31-Dec-26
MONTHLY MONTHLY MONTHLY MONTHLY MONTHLY MONTHLY MONTHLY MONTHLY MONTHLY MONTHLY MONTHLY MONTHLY MONTHLY MONTHLY MONTHLY MONTHLY MONTHLY MONTHLY MONTHLY MONTHLY MONTHLY MONTHLY MONTHLY MONTHLY MONTHLY MONTHLY MONTHLY MONTHLY MONTHLY MONTHLY
3 3 3 3 3 3 4 4 4 4 4 4 4 4 4 4 4 4 5 5 5 5 5 5 5 5 5 5 5 5
7 8 9 10 11 12 1 2 3 4 5 6 7 8 9 10 11 12 1 2 3 4 5 6 7 8 9 10 11 12
31 32 33 34 35 36 37 38 39 40 41 42 43 44 45 46 47 48 49 50 51 52 53 54 55 56 57 58 59 60
Operating Operating Operating Operating Operating Operating Operating Operating Operating Operating Operating Operating Operating Operating Operating Operating Operating Operating Operating Operating Operating Operating Operating Operating Operating Operating Operating Operating Operating Operating
- - - - - - - - - - - - - - - - - - - - - - - - - - - - - -
- - - - - - - - - - - - - - - - - - - - - - - - - - - - - -
- - - - - - - - - - - - - - - - - - - - - - - - - - - - - -
- - - - - - - - - - - - - - - - - - - - - - - - - - - - - -
- - - - - - - - - - - - - - - - - - - - - - - - - - - - - -
- - - - - - - - - - - - - - - - - - - - - - - - - - - - - -
- - - - - - - - - - - - - - - - - - - - - - - - - - - - - -
- - - - - - - - - - - - - - - - - - - - - - - - - - - - - -
- - - - - - - - - - - - - - - - - - - - - - - - - - - - - -
- - - - - - - - - - - - - - - - - - - - - - - - - - - - - -
- - - - - - - - - - - - - - - - - - - - - - - - - - - - - -
- - - - - - - - - - - - - - - - - - - - - - - - - - - - - -
- - - - - - - - - - - - - - - - - - - - - - - - - - - - - -
- - - - - - - - - - - - - - - - - - - - - - - - - - - - - -
- - - - - - - - - - - - - - - - - - - - - - - - - - - - - -
- - - - - - - - - - - - - - - - - - - - - - - - - - - - - -
- - - - - - - - - - - - - - - - - - - - - - - - - - - - - -
- - - - - - - - - - - - - - - - - - - - - - - - - - - - - -
- - - - - - - - - - - - - - - - - - - - - - - - - - - - - -
- - - - - - - - - - - - - - - - - - - - - - - - - - - - - -
- - - - - - - - - - - - - - - - - - - - - - - - - - - - - -
- - - - - - - - - - - - - - - - - - - - - - - - - - - - - -
- - - - - - - - - - - - - - - - - - - - - - - - - - - - - -
- - - - - - - - - - - - - - - - - - - - - - - - - - - - - -
- - - - - - - - - - - - - - - - - - - - - - - - - - - - - -
- - - - - - - - - - - - - - - - - - - - - - - - - - - - - -
- - - - - - - - - - - - - - - - - - - - - - - - - - - - - -
- - - - - - - - - - - - - - - - - - - - - - - - - - - - - -
- - - - - - - - - - - - - - - - - - - - - - - - - - - - - -
- - - - - - - - - - - - - - - - - - - - - - - - - - - - - -
- - - - - - - - - - - - - - - - - - - - - - - - - - - - - -
- - - - - - - - - - - - - - - - - - - - - - - - - - - - - -
- - - - - - - - - - - - - - - - - - - - - - - - - - - - - -
- - - - - - - - - - - - - - - - - - - - - - - - - - - - - -
- - - - - - - - - - - - - - - - - - - - - - - - - - - - - -
- - - - - - - - - - - - - - - - - - - - - - - - - - - - - -
- - - - - - - - - - - - - - - - - - - - - - - - - - - - - -
- - - - - - - - - - - - - - - - - - - - - - - - - - - - - -
- - - - - - - - - - - - - - - - - - - - - - - - - - - - - -
- - - - - - - - - - - - - - - - - - - - - - - - - - - - - -
- - - - - - - - - - - - - - - - - - - - - - - - - - - - - -
- - - - - - - - - - - - - - - - - - - - - - - - - - - - - -
- - - - - - - - - - - - - - - - - - - - - - - - - - - - - -
- - - - - - - - - - - - - - - - - - - - - - - - - - - - - -
- - - - - - - - - - - - - - - - - - - - - - - - - - - - - -
- - - - - - - - - - - - - - - - - - - - - - - - - - - - - -
- - - - - - - - - - - - - - - - - - - - - - - - - - - - - -
- - - - - - - - - - - - - - - - - - - - - - - - - - - - - -
- - - - - - - - - - - - - - - - - - - - - - - - - - - - - -
- - - - - - - - - - - - - - - - - - - - - - - - - - - - - -
- - - - - - - - - - - - - - - - - - - - - - - - - - - - - -
- - - - - - - - - - - - - - - - - - - - - - - - - - - - - -
- - - - - - - - - - - - - - - - - - - - - - - - - - - - - -
- - - - - - - - - - - - - - - - - - - - - - - - - - - - - -
- - - - - - - - - - - - - - - - - - - - - - - - - - - - - -
- - - - - - - - - - - - - - - - - - - - - - - - - - - - - -
- - - - - - - - - - - - - - - - - - - - - - - - - - - - - -
- - - - - - - - - - - - - - - - - - - - - - - - - - - - - -
- - - - - - - - - - - - - - - - - - - - - - - - - - - - - -
- - - - - - - - - - - - - - - - - - - - - - - - - - - - - -
- - - - - - - - - - - - - - - - - - - - - - - - - - - - - -
- - - - - - - - - - - - - - - - - - - - - - - - - - - - - -
- - - - - - - - - - - - - - - - - - - - - - - - - - - - - -
- - - - - - - - - - - - - - - - - - - - - - - - - - - - - -
- - - - - - - - - - - - - - - - - - - - - - - - - - - - - -
- - - - - - - - - - - - - - - - - - - - - - - - - - - - - -
- - - - - - - - - - - - - - - - - - - - - - - - - - - - - -
- - - - - - - - - - - - - - - - - - - - - - - - - - - - - -
- - - - - - - - - - - - - - - - - - - - - - - - - - - - - -
- - - - - - - - - - - - - - - - - - - - - - - - - - - - - -
- - - - - - - - - - - - - - - - - - - - - - - - - - - - - -
- - - - - - - - - - - - - - - - - - - - - - - - - - - - - -
- - - - - - - - - - - - - - - - - - - - - - - - - - - - - -
- - - - - - - - - - - - - - - - - - - - - - - - - - - - - -
- - - - - - - - - - - - - - - - - - - - - - - - - - - - - -
- - - - - - - - - - - - - - - - - - - - - - - - - - - - - -
- - - - - - - - - - - - - - - - - - - - - - - - - - - - - -
- - - - - - - - - - - - - - - - - - - - - - - - - - - - - -
OK OK OK OK OK OK OK OK OK OK OK OK OK OK OK OK OK OK OK OK OK OK OK OK OK OK OK OK OK OK
- - - - - - - - - - - - - - - - - - - - - - - - - - - - - -
- - - - - - - - - - - - - - - - - - - - - - - - - - - - - -
- - - - - - - - - - - - - - - - - - - - - - - - - - - - - -
- - - - - - - - - - - - - - - - - - - - - - - - - - - - - -
- - - - - - - - - - - - - - - - - - - - - - - - - - - - - -
- - - - - - - - - - - - - - - - - - - - - - - - - - - - - -
- - - - - - - - - - - - - - - - - - - - - - - - - - - - - -
- - - - - - - - - - - - - - - - - - - - - - - - - - - - - -
- - - - - - - - - - - - - - - - - - - - - - - - - - - - - -
- - - - - - - - - - - - - - - - - - - - - - - - - - - - - -
- - - - - - - - - - - - - - - - - - - - - - - - - - - - - -
- - - - - - - - - - - - - - - - - - - - - - - - - - - - - -
- - - - - - - - - - - - - - - - - - - - - - - - - - - - - -
- - - - - - - - - - - - - - - - - - - - - - - - - - - - - -
- - - - - - - - - - - - - - - - - - - - - - - - - - - - - -
- - - - - - - - - - - - - - - - - - - - - - - - - - - - - -
- - - - - - - - - - - - - - - - - - - - - - - - - - - - - -
- - - - - - - - - - - - - - - - - - - - - - - - - - - - - -
- - - - - - - - - - - - - - - - - - - - - - - - - - - - - -
OK OK OK OK OK OK OK OK OK OK OK OK OK OK OK OK OK OK OK OK OK OK OK OK OK OK OK OK OK OK
1 Dashboard Workings
2 Dashboard
0 2022
Forecast
USD
Income Statement
Revenue -
Cost of Sales -
Staff & Contractor Cost -
Marketing Costs -
Fixed Operating Costs -
EBITDA -
Finance Charge -
Depreciation -
Tax -
Net Profit / (Loss) -
Dividends -
Retained Profit for the Year -
Balance Sheet
Fixed Assets -
Accounts Receivable -
Tax Assets -
Cash -
Total Assets -
Borrowings -
Accounts Payable -
Tax Liabilities -
Total Liabilities -
Key Ratios
Revenue Growth
Gross Profit Margin 0.0%
Net Profit Margin 0.0%
Effective Tax rate 0.0%
Return on Assets 0%
Return on Equity 0%
Avg Debtor Days 0
Avg Creditor Days 0
Debt to Equity Ratio 0.0%
0 2022
Forecast
USD
Revenue -
Cost of Sales -
RS1 - N/A
Gross Profit -
Gross Profit Margin 0.0%
Revenue -
Cost of Sales -
RS2 - N/A
Gross Profit -
Gross Profit Margin 0.0%
Revenue -
Cost of Sales -
RS3 - N/A
Gross Profit -
Gross Profit Margin 0.0%
Revenue -
Cost of Sales -
RS4 - N/A
Gross Profit -
Gross Profit Margin 0.0%
Revenue -
Cost of Sales -
RS5 - N/A
Gross Profit -
Gross Profit Margin 0.0%
Revenue -
Cost of Sales -
RS6 - N/A
Gross Profit -
Gross Profit Margin 0.0%
Revenue -
Cost of Sales -
RS7 - N/A
Gross Profit -
Gross Profit Margin 0.0%
Revenue -
Cost of Sales -
RS8 - N/A
Gross Profit -
Gross Profit Margin 0.0%
Revenue -
Cost of Sales -
RS9 - N/A
Gross Profit -
Gross Profit Margin 0.0%
Revenue -
Cost of Sales -
RS10 - N/A
Gross Profit -
Gross Profit Margin 0.0%
Revenue -
Cost of Sales -
Total
Total
Gross Profit -
Gross Profit Margin 0.0%
END OF WORKSHEET
2023 2024 2025 2026 CAGR
Forecast Forecast Forecast Forecast Forecast
USD USD USD USD %
- - - - 0.0%
- - - - 0.0%
- - - - 0.0%
- - - - 0.0%
- - - - 0.0%
- - - - 0.0%
- - - - 0.0%
- - - - 0.0%
- - - - 0.0%
- - - - 0.0%
- - - - 0.0%
- - - - 0.0%
- - - - 0.0%
- - - - 0.0%
- - - - 0.0%
- - - - 0.0%
- - - - 0.0%
- - - - 0.0%
- - - - 0.0%
- - - - 0.0%
- - - - 0.0%
- - - - 0.0%
OK OK OK OK
OK OK OK OK
OK OK OK OK
- - - -
- - - -
- - - -
0.0% 0.0% 0.0% 0.0%
- - - -
- - - -
- - - -
0.0% 0.0% 0.0% 0.0%
- - - -
- - - -
- - - -
0.0% 0.0% 0.0% 0.0%
- - - -
- - - -
- - - -
0.0% 0.0% 0.0% 0.0%
- - - -
- - - -
- - - -
0.0% 0.0% 0.0% 0.0%
- - - -
- - - - RS1 - N/A RS2 - N/A RS3 - N/A RS4 - N/
- - - - RS6 - N/A RS7 - N/A RS8 - N/A RS9 - N/
0.0% 0.0% 0.0% 0.0%
- - - -
- - - -
- - - -
0.0% 0.0% 0.0% 0.0%
- - - -
- - - -
- - - -
0.0% 0.0% 0.0% 0.0%
- - - -
- - - -
- - - -
0.0% 0.0% 0.0% 0.0%
- - - -
- - - -
- - - -
0.0% 0.0% 0.0% 0.0%
Key Metrics
1
Avg Revenue Growth
0k 0k 0k 0
0 0.0% 0.0
2022 2023
Total As
0k 0k 0k 0
0 0.0% 0.0
2022 2023
Total As
Avera
Average Sales by Product
1
Gross Profit
0k 0k 0k
0
RS1 - N/A
RS2 - N/A
RS3 - N/A
RS2 - N/A RS3 - N/A RS4 - N/A RS5 - N/A
RS7 - N/A RS8 - N/A RS9 - N/A RS10 - N/A
Income Statement
0k 0k 0k 0k 0k 0k 0k 0k 0k 0k
0.0% 0.0% 0.0% 0.0% 0.0%
2022 2023 2024 2025 2026
Balance Sheet
0k 0k 0k 0k 0k 0k 0k 0k 0k 0k
0.0% 0.0% 0.0% 0.0% 0.0%
2022 2023 2024 2025 2026
1
Gross Profit
0k 0k 0k 0k 0k 0k 0k 0k 0k 0k
0
RS10 - N/A
RS1 - N/A
RS2 - N/A
RS3 - N/A
RS4 - N/A
RS5 - N/A
RS6 - N/A
RS7 - N/A
RS8 - N/A
RS9 - N/A
0k 0k
0.0%
2026
0k 0k
0.0%
2026
0k 0k
0.0%
2026
0k
RS10 - N/A