← All worksheets
5
✓ Completed · 22/09/2025

Finances & Funding

Unit economics, 3-year projection and funding requirements.

Unit Economics

  • Cost to serve per customer: €47/month (AWS €12, blockchain €8, support €15, APIs €12)
  • Price: €299/month → gross profit €252 = 84% margin
  • LTV: €5,980, CAC: €500, LTV/CAC: 12x, CAC payback: 2 months

3-Year Revenue Projection

  • Q2 2025: 15 customers, €27K quarterly
  • Q4 2025: 68 customers, €108K quarterly
  • Q4 2026: 380 customers, €675K quarterly
  • Q4 2027: 1,020 customers, €1.62M quarterly

Funding Requirements (€1.5M)

  • Q1 2025: €150K — platform completion, TÜV certification
  • Q2 2025: €300K — launch with 25 customers
  • Q3-Q4 2025: €450K — scale to 150 customers
  • Q1-Q2 2026: €600K — Germany expansion