UK Software Publishing Business Plan

Start your plan
Start my business plan

Start your own uk software publishing business plan

Supple Software--UK

Appendix

Sales Forecast
Jan Feb Mar Apr May Jun Jul Aug Sep Oct Nov Dec
Unit Sales
Product X 0% 500 1,600 1,100 900 2,500 1,800 1,500 900 1,100 1,400 1,300 500
Product Y 0% 325 365 325 295 315 285 285 235 145 145 145 111
Product Z 0% 110 110 110 110 110 110 110 110 110 110 110 110
Old version returns 0% 0 0 0 0 0 0 0 -450 -300 -150 0 0
OEM & Customisation 0% 3 0 0 0 0 3 0 0 0 3 0 0
Other 0% 1 1 1 1 1 1 1 1 1 1 1 1
Total Unit Sales 939 2,076 1,536 1,306 2,926 2,199 1,896 796 1,056 1,509 1,556 722
Unit Prices Jan Feb Mar Apr May Jun Jul Aug Sep Oct Nov Dec
Product X £35.00 £35.00 £35.00 £35.00 £35.00 £35.00 £35.00 £35.00 £35.00 £35.00 £35.00 £35.00
Product Y £45.00 £45.00 £45.00 £45.00 £45.00 £45.00 £45.00 £45.00 £45.00 £45.00 £45.00 £45.00
Product Z £325.00 £325.00 £325.00 £325.00 £325.00 £325.00 £325.00 £325.00 £325.00 £325.00 £325.00 £325.00
Old version returns £95.00 £95.00 £95.00 £95.00 £95.00 £95.00 £95.00 £95.00 £95.00 £95.00 £95.00 £95.00
OEM & Customisation £1,000.00 £1,000.00 £1,000.00 £1,000.00 £1,000.00 £1,000.00 £1,000.00 £1,000.00 £1,000.00 £1,000.00 £1,000.00 £1,000.00
Other £1,500.00 £1,500.00 £1,500.00 £1,500.00 £1,500.00 £1,500.00 £1,500.00 £1,500.00 £1,500.00 £1,500.00 £1,500.00 £1,500.00
Sales
Product X £17,500 £56,000 £38,500 £31,500 £87,500 £63,000 £52,500 £31,500 £38,500 £49,000 £45,500 £17,500
Product Y £14,625 £16,425 £14,625 £13,275 £14,175 £12,825 £12,825 £10,575 £6,525 £6,525 £6,525 £4,995
Product Z £35,750 £35,750 £35,750 £35,750 £35,750 £35,750 £35,750 £35,750 £35,750 £35,750 £35,750 £35,750
Old version returns £0 £0 £0 £0 £0 £0 £0 (£42,750) (£28,500) (£14,250) £0 £0
OEM & Customisation £3,000 £0 £0 £0 £0 £3,000 £0 £0 £0 £3,000 £0 £0
Other £1,500 £1,500 £1,500 £1,500 £1,500 £1,500 £1,500 £1,500 £1,500 £1,500 £1,500 £1,500
Total Sales £72,375 £109,675 £90,375 £82,025 £138,925 £116,075 £102,575 £36,575 £53,775 £81,525 £89,275 £59,745
Direct Unit Costs Jan Feb Mar Apr May Jun Jul Aug Sep Oct Nov Dec
Product X 0.00% £7.82 £7.82 £7.82 £7.82 £7.82 £7.82 £7.82 £7.82 £7.82 £7.82 £7.82 £7.82
Product Y 0.00% £8.39 £8.39 £8.39 £8.39 £8.39 £8.39 £8.39 £8.39 £8.39 £8.39 £8.39 £8.39
Product Z 0.00% £0.00 £0.00 £0.00 £0.00 £0.00 £0.00 £0.00 £0.00 £0.00 £0.00 £0.00 £0.00
Old version returns 0.00% £0.00 £0.00 £0.00 £0.00 £0.00 £0.00 £0.00 £0.00 £0.00 £0.00 £0.00 £0.00
OEM & Customisation 0.00% £0.00 £0.00 £0.00 £0.00 £0.00 £0.00 £0.00 £0.00 £0.00 £0.00 £0.00 £0.00
Other 0.00% £0.00 £0.00 £0.00 £0.00 £0.00 £0.00 £0.00 £0.00 £0.00 £0.00 £0.00 £0.00
Direct Cost of Sales
Product X £3,910 £12,512 £8,602 £7,038 £19,550 £14,076 £11,730 £7,038 £8,602 £10,948 £10,166 £3,910
Product Y £2,727 £3,062 £2,727 £2,475 £2,643 £2,391 £2,391 £1,972 £1,217 £1,217 £1,217 £931
Product Z £0 £0 £0 £0 £0 £0 £0 £0 £0 £0 £0 £0
Old version returns £0 £0 £0 £0 £0 £0 £0 £0 £0 £0 £0 £0
OEM & Customisation £0 £0 £0 £0 £0 £0 £0 £0 £0 £0 £0 £0
Other £0 £0 £0 £0 £0 £0 £0 £0 £0 £0 £0 £0
Subtotal Direct Cost of Sales £6,637 £15,574 £11,329 £9,513 £22,193 £16,467 £14,121 £9,010 £9,819 £12,165 £11,383 £4,841
Personnel Plan
Jan Feb Mar Apr May Jun Jul Aug Sep Oct Nov Dec
Production Personnel
Technical support Mgr. £2,000 £2,000 £2,000 £2,000 £2,000 £2,000 £2,000 £2,000 £2,000 £2,000 £2,000 £2,000
Technical Support £0 £0 £0 £0 £0 £0 £0 £0 £0 £0 £0 £0
Other £0 £0 £0 £0 £0 £0 £0 £0 £0 £0 £0 £0
Other £0 £0 £0 £0 £0 £0 £0 £0 £0 £0 £0 £0
Subtotal £2,000 £2,000 £2,000 £2,000 £2,000 £2,000 £2,000 £2,000 £2,000 £2,000 £2,000 £2,000
Sales and Marketing Personnel
Marketing Manager £4,000 £4,000 £4,000 £4,000 £4,000 £4,000 £4,000 £4,000 £4,000 £4,000 £4,000 £4,000
Name or title £0 £0 £0 £0 £0 £0 £0 £0 £0 £0 £0 £0
Name or title £0 £0 £0 £0 £0 £0 £0 £0 £0 £0 £0 £0
Other £0 £0 £0 £0 £0 £0 £0 £0 £0 £0 £0 £0
Subtotal £4,000 £4,000 £4,000 £4,000 £4,000 £4,000 £4,000 £4,000 £4,000 £4,000 £4,000 £4,000
General and Administrative Personnel
President £5,000 £5,000 £5,000 £5,000 £5,000 £5,000 £5,000 £5,000 £5,000 £5,000 £5,000 £5,000
Office Mgmt £2,500 £2,500 £2,500 £2,500 £2,500 £2,500 £2,500 £2,500 £2,500 £2,500 £2,500 £2,500
Name or title £0 £0 £0 £0 £0 £0 £0 £0 £0 £0 £0 £0
Other £0 £0 £0 £0 £0 £0 £0 £0 £0 £0 £0 £0
Subtotal £7,500 £7,500 £7,500 £7,500 £7,500 £7,500 £7,500 £7,500 £7,500 £7,500 £7,500 £7,500
Other Personnel
Development £2,525 £2,525 £2,525 £2,525 £2,525 £2,525 £2,525 £2,525 £2,525 £2,525 £2,525 £2,525
Name or title £0 £0 £0 £0 £0 £0 £0 £0 £0 £0 £0 £0
Name or title £0 £0 £0 £0 £0 £0 £0 £0 £0 £0 £0 £0
Other £0 £0 £0 £0 £0 £0 £0 £0 £0 £0 £0 £0
Subtotal £2,525 £2,525 £2,525 £2,525 £2,525 £2,525 £2,525 £2,525 £2,525 £2,525 £2,525 £2,525
Total People 5 5 5 5 5 5 5 5 5 5 5 5
Total Payroll £16,025 £16,025 £16,025 £16,025 £16,025 £16,025 £16,025 £16,025 £16,025 £16,025 £16,025 £16,025

General Assumptions
Jan Feb Mar Apr May Jun Jul Aug Sep Oct Nov Dec
Plan Month 1 2 3 4 5 6 7 8 9 10 11 12
Current Interest Rate 10.50% 10.50% 10.50% 10.50% 10.50% 10.50% 10.50% 10.50% 10.50% 10.50% 10.50% 10.50%
Long-term Interest Rate 11.00% 11.00% 11.00% 11.00% 11.00% 11.00% 11.00% 11.00% 11.00% 11.00% 11.00% 11.00%
Tax Rate 30.00% 25.00% 25.00% 25.00% 25.00% 25.00% 25.00% 25.00% 25.00% 25.00% 25.00% 25.00%
Other 0 0 0 0 0 0 0 0 0 0 0 0

Pro Forma Profit and Loss
Jan Feb Mar Apr May Jun Jul Aug Sep Oct Nov Dec
Sales £72,375 £109,675 £90,375 £82,025 £138,925 £116,075 £102,575 £36,575 £53,775 £81,525 £89,275 £59,745
Direct Cost of Sales £6,637 £15,574 £11,329 £9,513 £22,193 £16,467 £14,121 £9,010 £9,819 £12,165 £11,383 £4,841
Production Payroll £2,000 £2,000 £2,000 £2,000 £2,000 £2,000 £2,000 £2,000 £2,000 £2,000 £2,000 £2,000
Freight £1,201 £2,056 £1,651 £1,479 £2,694 £2,146 £1,921 £1,434 £1,516 £1,741 £1,666 £1,041
Royalties £7,238 £10,968 £9,038 £8,203 £13,893 £11,608 £10,258 £3,658 £5,378 £8,153 £8,928 £5,975
Total Cost of Sales £17,076 £30,598 £24,018 £21,194 £40,779 £32,221 £28,300 £16,101 £18,712 £24,058 £23,976 £13,857
Gross Margin £55,300 £79,077 £66,358 £60,831 £98,146 £83,854 £74,275 £20,474 £35,063 £57,467 £65,299 £45,888
Gross Margin % 76.41% 72.10% 73.42% 74.16% 70.65% 72.24% 72.41% 55.98% 65.20% 70.49% 73.14% 76.81%
Operating Expenses
Sales and Marketing Expenses
Sales and Marketing Payroll £4,000 £4,000 £4,000 £4,000 £4,000 £4,000 £4,000 £4,000 £4,000 £4,000 £4,000 £4,000
Advertising £10,000 £20,000 £20,000 £20,000 £30,000 £20,000 £20,000 £10,000 £10,000 £20,000 £20,000 £10,000
Sales commissions £4,343 £6,581 £5,423 £4,922 £8,336 £6,965 £6,155 £2,195 £3,227 £4,892 £5,357 £3,585
Graphics and collaterals £1,000 £1,000 £30,000 £2,000 £0 £0 £0 £500 £0 £0 £500 £0
Printing £2,200 £500 £500 £18,000 £5,000 £0 £0 £500 £500 £500 £500 £500
Public relations £1,200 £1,200 £1,200 £1,200 £1,200 £1,200 £1,200 £1,200 £1,200 £1,200 £1,200 £1,200
Research £0 £0 £0 £0 £0 £0 £0 £0 £0 £0 £0 £2,000
Tollfree Telephone £500 £500 £500 £500 £500 £500 £500 £500 £500 £500 £500 £500
Trade Shows and Events £2,000 £0 £0 £0 £2,000 £0 £0 £0 £0 £2,000 £0 £0
Meals £650 £250 £250 £250 £750 £450 £250 £250 £250 £250 £450 £250
Travel £2,000 £400 £400 £400 £2,000 £1,000 £500 £500 £1,700 £1,700 £500 £1,700
Miscellaneous £1,000 £1,000 £1,000 £1,000 £1,000 £1,000 £1,000 £1,000 £1,000 £1,000 £1,000 £1,000
Total Sales and Marketing Expenses £28,893 £35,431 £63,273 £52,272 £54,786 £35,115 £33,605 £20,645 £22,377 £36,042 £34,007 £24,735
Sales and Marketing % 39.92% 32.30% 70.01% 63.73% 39.44% 30.25% 32.76% 56.44% 41.61% 44.21% 38.09% 41.40%
General and Administrative Expenses
General and Administrative Payroll £7,500 £7,500 £7,500 £7,500 £7,500 £7,500 £7,500 £7,500 £7,500 £7,500 £7,500 £7,500
Sales and Marketing and Other Expenses £0 £0 £0 £0 £0 £0 £0 £0 £0 £0 £0 £0
Depreciation £0 £0 £0 £0 £0 £0 £0 £0 £0 £0 £0 £1,000
Online services £300 £300 £300 £300 £300 £300 £300 £300 £300 £300 £300 £300
Contributions £25 £25 £25 £25 £25 £25 £25 £25 £25 £25 £25 £25
Dues and subscriptions £50 £50 £50 £50 £50 £50 £50 £50 £50 £50 £50 £50
Insurance £500 £500 £500 £500 £500 £500 £500 £500 £500 £500 £500 £500
Maintenance and repairs £150 £150 £150 £150 £150 £150 £150 £150 £150 £150 £150 £150
Office supplies £100 £100 £100 £100 £100 £100 £100 £100 £100 £100 £100 £100
Postage £200 £200 £200 £200 £200 £200 £200 £200 £200 £200 £200 £200
Professional fees £500 £500 £500 £500 £500 £500 £500 £500 £500 £500 £500 £500
Telephone £750 £750 £750 £750 £750 £750 £750 £750 £750 £750 £750 £750
Rent £900 £900 £900 £900 £900 £900 £900 £900 £900 £900 £900 £900
Other £250 £250 £250 £250 £250 £250 £250 £250 £250 £250 £250 £250
Payroll Taxes 15.00% £1,562 £1,562 £1,562 £1,562 £1,562 £1,562 £1,562 £1,562 £1,562 £1,562 £1,562 £1,562
Other General and Administrative Expenses £0 £0 £0 £0 £0 £0 £0 £0 £0 £0 £0 £0
Total General and Administrative Expenses £12,787 £12,787 £12,787 £12,787 £12,787 £12,787 £12,787 £12,787 £12,787 £12,787 £12,787 £13,787
General and Administrative % 17.67% 11.66% 14.15% 15.59% 9.20% 11.02% 12.47% 34.96% 23.78% 15.69% 14.32% 23.08%
Other Expenses:
Other Payroll £2,525 £2,525 £2,525 £2,525 £2,525 £2,525 £2,525 £2,525 £2,525 £2,525 £2,525 £2,525
Consultants £0 £0 £0 £0 £0 £0 £0 £0 £0 £0 £0 £0
Product Development £100 £100 £100 £100 £100 £100 £100 £100 £100 £100 £100 £100
Total Other Expenses £2,625 £2,625 £2,625 £2,625 £2,625 £2,625 £2,625 £2,625 £2,625 £2,625 £2,625 £2,625
Other % 3.63% 2.39% 2.90% 3.20% 1.89% 2.26% 2.56% 7.18% 4.88% 3.22% 2.94% 4.39%
Total Operating Expenses £44,305 £50,843 £78,685 £67,684 £70,198 £50,527 £49,017 £36,057 £37,789 £51,454 £49,419 £41,147
Profit Before Interest and Taxes £10,995 £28,234 (£12,327) (£6,853) £27,948 £33,327 £25,258 (£15,583) (£2,726) £6,013 £15,880 £4,741
EBITDA £10,995 £28,234 (£12,327) (£6,853) £27,948 £33,327 £25,258 (£15,583) (£2,726) £6,013 £15,880 £5,741
Interest Expense £195 £195 £195 £195 £195 £370 £370 £20 £20 £20 £20 £20
Taxes Incurred £3,240 £7,010 (£3,131) (£1,762) £6,938 £8,239 £6,222 (£3,901) (£687) £1,498 £3,965 £1,180
Net Profit £7,559 £21,029 (£9,392) (£5,287) £20,814 £24,718 £18,666 (£11,702) (£2,060) £4,494 £11,894 £3,541
Net Profit/Sales 10.44% 19.17% -10.39% -6.44% 14.98% 21.29% 18.20% -32.00% -3.83% 5.51% 13.32% 5.93%

Pro Forma Cash Flow
Jan Feb Mar Apr May Jun Jul Aug Sep Oct Nov Dec
Cash Received
Cash from Operations
Cash Sales £54,281 £82,256 £67,781 £61,519 £104,194 £87,056 £76,931 £27,431 £40,331 £61,144 £66,956 £44,809
Cash from Receivables £62,028 £62,631 £18,405 £27,258 £22,524 £20,980 £34,541 £28,906 £25,094 £9,287 £13,675 £20,446
Subtotal Cash from Operations £116,309 £144,888 £86,186 £88,777 £126,718 £108,037 £111,472 £56,338 £65,425 £70,431 £80,631 £65,255
Additional Cash Received
Sales Tax, VAT, HST/GST Received 0.00% £0 £0 £0 £0 £0 £0 £0 £0 £0 £0 £0 £0
New Current Borrowing £0 £0 £0 £0 £0 £20,000 £0 £0 £0 £0 £0 £0
New Other Liabilities (interest-free) £2,132 £6,313 £0 £0 £6,146 £0 £5,546 £0 £0 £866 £3,327 £636
New Long-term Liabilities £0 £0 £0 £0 £0 £0 £0 £0 £0 £0 £0 £0
Sales of Other Current Assets £0 £0 £0 £0 £0 £0 £0 £0 £0 £0 £0 £0
Sales of Long-term Assets £0 £0 £0 £0 £0 £0 £0 £0 £0 £0 £0 £0
New Investment Received £0 £0 £0 £0 £0 £0 £0 £0 £0 £0 £0 £0
Subtotal Cash Received £118,441 £151,201 £86,186 £88,777 £132,864 £128,037 £117,018 £56,338 £65,425 £71,297 £83,958 £65,891
Expenditures Jan Feb Mar Apr May Jun Jul Aug Sep Oct Nov Dec
Expenditures from Operations
Cash Spending £16,025 £16,025 £16,025 £16,025 £16,025 £16,025 £16,025 £16,025 £16,025 £16,025 £16,025 £16,025
Bill Payments £37,962 £42,956 £66,652 £79,162 £70,981 £113,260 £69,471 £64,258 £27,590 £41,377 £63,259 £59,699
Subtotal Spent on Operations £53,987 £58,981 £82,677 £95,187 £87,006 £129,285 £85,496 £80,283 £43,615 £57,402 £79,284 £75,724
Additional Cash Spent
Sales Tax, VAT, HST/GST Paid Out £0 £0 £0 £0 £0 £0 £0 £0 £0 £0 £0 £0
Principal Repayment of Current Borrowing £0 £0 £0 £0 £0 £0 £0 £40,000 £0 £0 £0 £0
Other Liabilities Principal Repayment £0 £0 £20,000 £0 £0 £0 £0 £4,453 £10,000 £0 £0 £0
Long-term Liabilities Principal Repayment £0 £0 £0 £0 £0 £0 £0 £0 £0 £0 £0 £0
Purchase Other Current Assets £0 £0 £0 £0 £0 £0 £0 £0 £0 £0 £0 £0
Purchase Long-term Assets £0 £0 £0 £0 £0 £0 £0 £0 £0 £0 £0 £0
Dividends £0 £0 £0 £0 £0 £0 £0 £0 £0 £0 £0 £0
Subtotal Cash Spent £53,987 £58,981 £102,677 £95,187 £87,006 £129,285 £85,496 £124,736 £53,615 £57,402 £79,284 £75,724
Net Cash Flow £64,454 £92,220 (£16,492) (£6,411) £45,859 (£1,248) £31,522 (£68,399) £11,810 £13,895 £4,674 (£9,833)
Cash Balance £65,079 £157,299 £140,808 £134,397 £180,256 £179,007 £210,529 £142,130 £153,940 £167,835 £172,509 £162,676
Pro Forma Balance Sheet
Jan Feb Mar Apr May Jun Jul Aug Sep Oct Nov Dec
Assets Starting Balances
Current Assets
Cash £625 £65,079 £157,299 £140,808 £134,397 £180,256 £179,007 £210,529 £142,130 £153,940 £167,835 £172,509 £162,676
Accounts Receivable £124,056 £80,122 £44,909 £49,099 £42,347 £54,554 £62,592 £53,695 £33,933 £22,283 £33,377 £42,021 £36,511
Inventory £28,623 £21,986 £15,574 £11,329 £9,513 £22,193 £16,467 £14,121 £9,010 £9,819 £12,165 £11,383 £6,541
Other Current Assets £431 £431 £431 £431 £431 £431 £431 £431 £431 £431 £431 £431 £431
Total Current Assets £153,735 £167,618 £218,214 £201,666 £186,688 £257,433 £258,497 £278,776 £185,503 £186,472 £213,807 £226,343 £206,159
Long-term Assets
Long-term Assets £35,577 £35,577 £35,577 £35,577 £35,577 £35,577 £35,577 £35,577 £35,577 £35,577 £35,577 £35,577 £35,577
Accumulated Depreciation £24,247 £24,247 £24,247 £24,247 £24,247 £24,247 £24,247 £24,247 £24,247 £24,247 £24,247 £24,247 £25,247
Total Long-term Assets £11,330 £11,330 £11,330 £11,330 £11,330 £11,330 £11,330 £11,330 £11,330 £11,330 £11,330 £11,330 £10,330
Total Assets £165,065 £178,948 £229,544 £212,996 £198,018 £268,763 £269,828 £290,106 £196,834 £197,802 £225,137 £237,673 £216,489
Liabilities and Capital Jan Feb Mar Apr May Jun Jul Aug Sep Oct Nov Dec
Current Liabilities
Accounts Payable £36,557 £40,749 £64,002 £76,847 £67,155 £110,940 £67,287 £63,354 £26,236 £39,265 £61,240 £58,554 £33,193
Current Borrowing £22,336 £22,336 £22,336 £22,336 £22,336 £22,336 £42,336 £42,336 £2,336 £2,336 £2,336 £2,336 £2,336
Other Current Liabilities £25,526 £27,658 £33,971 £13,971 £13,971 £20,118 £20,118 £25,664 £21,211 £11,211 £12,076 £15,403 £16,040
Subtotal Current Liabilities £84,419 £90,742 £120,310 £113,154 £103,462 £153,393 £129,740 £131,353 £49,783 £52,811 £75,652 £76,294 £51,569
Long-term Liabilities £0 £0 £0 £0 £0 £0 £0 £0 £0 £0 £0 £0 £0
Total Liabilities £84,419 £90,742 £120,310 £113,154 £103,462 £153,393 £129,740 £131,353 £49,783 £52,811 £75,652 £76,294 £51,569
Paid-in Capital £76,960 £76,960 £76,960 £76,960 £76,960 £76,960 £76,960 £76,960 £76,960 £76,960 £76,960 £76,960 £76,960
Retained Earnings £36,668 £3,686 £3,686 £3,686 £3,686 £3,686 £3,686 £3,686 £3,686 £3,686 £3,686 £3,686 £3,686
Earnings (£32,982) £7,559 £28,588 £19,196 £13,910 £34,724 £59,442 £78,107 £66,405 £64,345 £68,839 £80,734 £84,274
Total Capital £80,646 £88,205 £109,234 £99,842 £94,556 £115,370 £140,088 £158,753 £147,051 £144,991 £149,485 £161,380 £164,920
Total Liabilities and Capital £165,065 £178,948 £229,544 £212,996 £198,018 £268,763 £269,828 £290,106 £196,834 £197,802 £225,137 £237,673 £216,489
<%

Download link edge graphic Download this plan

Start your own uk software publishing business plan

Start your own business plan

LivePlan logo Start planning

Your business plan can look as polished and professional as this sample plan. It's fast and easy, with LivePlan.

Get the Bplans newsletter:

Expert business tips and advice delivered weekly.