SlideShare ist ein Scribd-Unternehmen logo
1 von 25
Downloaden Sie, um offline zu lesen
Cover Page
DAMN! Forgot
the guidebook
at the hotel
I NEED TO CALL
MY FRIEND!!!
(but this would be outrageously expensive!)
We see an opportunity here
• Language barrier
• High cost of using personal
phone
• Awkward sense of being lost
in an unknown country
• The inconvenience of
information being incomplete
or outdated. TOO HEAVY,
OUTDATED
EXPENSIVE!
NOT VERY
USEFUL
HARDWARE & SOFTWARE
• Audio Guide with City Walks
• City Information
• Navigation
• Text Recognition & Translation
• Peer-messaging
BUNDLED SERVICES
•Cheap National & International
Phone Calls
•Customer Support Center
•Events Calendar
•Travel plan suggestions
The
STATISTICAL
USAGE
DATA
CAPTURE
Competitive Advantages
• First Movers
• Unique bundle of existing
technologies
• We are creating a new niche
• Small, motivated and focused –
Fast reaction time!
CORE ADVANTAGE IS THE PRODUCT ITSELF
Audio Guide
Tour Guide
GuideBook
iPhone Applications
Paris Digital Mate
Competitive Advantages
COMPLETE
CONVENIENT
AFFORDABLE
INTERACTIVE
Business Model
• Revenues will come from:
– Pascal One Rentals
• Cost drivers will be:
– Phone insurance and periodical
replacement
– Phone and data service from
providers
– Marketing campaigns
– Support and sales force salaries
– Software maintenance (developers)
Why Paris?
Addressable Market of:
• 7.4M international leisure tourists
• 4.9M internationalbusiness tourists
First international tourist destination
– 28 million tourists, 67.3 million overnight stays
– 130+ museums, 70+ cultural sites.
Our Target Market
• International Tourists
– Visiting Paris for leisure or business
– Individuals or unorganized tours
– Primarily English, Italian, Spanish,
German speakers
• Objectives
– Year 1: 0.5% of international tourists
– Year 5: 1.9% of international tourists
…don’tforget
the
Francophones!
Marketing Strategy
• Position as leading
integrated solution for
customers
– Innovative, easy to use,
comprehensive
• Impulse purchase of
service
– Affordable price
– Emphasis on distribution
channel
International
Tourists
Leisure
Oriented
Language
Need
Marketing Strategy
Product
Intangible:
Services
associated
Tangible:
Pascal One
Price
Rental Model
•28,8€ for 3 days
•+5 addit. day
Premium
compared to
books / sw
Affordable
compared to
guided tours
Placement
Airport
booths
Railway
Station
booths
Hotels &
Travel Agents
Promotion
Teaser Viral
to specialised
media
Trade Shows
Salesforce
and AD
campaign
Development Plan
6 months
•Prototyping
•Content
develop.
•Beta Testing
•Handset
acquisition
•Equip’Hotel
tradeshow
2011
•Q1
Pascal One
Launch
Campaign
Salon
Mondial de
Tourisme
2013
•Q2
Infomediary
model
adoption
•Q3
Pascal Two
prototyping
2014
•Q1
Pascal two
launch and
renewal of
stock
•Q4
Project
evaluation
2015
•Q2
Growth plan
development
• Time to Market  6 months
• Service Launch in March 2011
• Renewal and new features in Q1 2014
• New features available Q2 2012
-1000000
0
1000000
2000000
3000000
4000000
5000000
6000000
1 2 3 4 5 6
Financial Requirements
• DEVELOPMENT
MILESTONE (now)
– Total: 100.000€
– We have 40.000
– ASKING: 60.000
• LAUNCH
MILESTONE (2011)
– Additional
220.000 needed
• CASH POSITIVE
by 2012
DEVELOPMENT
MILESTONE
LAUNCH
MILESTONE
CASH POSITIVE
BY 2012
0
500000
1000000
1500000
2000000
2500000
3000000
3500000
4000000
4500000
Sales
Total Costs
Financial Projections
2010 2011 2012 2013 2014 2015
Net Income -29.356,40€ -121.533,09€ 243.280,97€ 689.828,44€ 1.346.100,64€ 2.323.524,80€
DigitalMate Team 15.205,06€ 43.114,28€ 84.131,29€ 145.220,30€
External Investors 106.435,43€ 301.799,94€ 588.919,03€ 1.016.542,10€Dividends paid
50%
rate
Investment
repaid in
dividends
Financial Projections
• CF Positive in 2012Payback of 2 years
• Rate of return of 229% & around 3,6 million€ NPV
– Assumed opportunity cost of 20%
• 20% ROIC for year 5 (40% without dividends)
2010 2011 2012 2013 2014 2015
Free Cash Flow -88.806 -79.433 510.479 1.257.538 2.361.017 3.893.926
NET PRESENT VALUE :3.630.729,29€
IRR :229%
PAYBACK :2,0 years
Financial : Income StatementsINCOME STATEMENT
Initial Inv.
0 1 2 3 4 5
Sales 0.00€ 805,893.58€ 1,403,538.55€ 2,086,765.15€ 3,059,542.89€ 4,146,429.45€
Direct Costs
Phone import tax 77.00€ 7,700.00€ 3,011.01€ 11,459.77€ 4,053.56€ 19,997.56€
Phone Freight 500.00€ 500.00€ 500.00€ 500.00€ 500.00€ 500.00€
Office 0.00€ 12,000.00€ 12,480.00€ 13,104.00€ 27,780.48€ 29,447.31€
Corporate Labour 0.00€ 52,800.00€ 68,640.00€ 85,662.72€ 118,785.64€ 123,537.06€
Sales Force 0.00€ 144,000.00€ 179,712.00€ 218,050.56€ 291,564.75€ 336,919.27€
Top Management 0.00€ 42,000.00€ 43,680.00€ 45,427.20€ 47,244.29€ 49,134.06€
Total Direct Costs 577.00€ 259,000.00€ 308,023.01€ 374,204.25€ 489,928.72€ 559,535.26€
Indirect Costs
Office Equipment 0.00€ 4,000.00€ 800.00€ 1,120.00€ 12,000.00€ 1,200.00€
Product Test 2,000.00€ 2,200.00€ 2,420.00€ 2,662.00€ 2,928.20€ 3,221.02€
Data Tariff 0.00€ 120,000.00€ 123,840.00€ 157,680.00€ 159,840.00€ 193,536.00€
Google Maps + Scanr 15,000.00€ 15,600.00€ 16,224.00€ 16,872.96€ 17,547.88€ 18,249.79€
Cell-phones insurance 179.40€ 17,940.00€ 24,685.44€ 31,430.88€ 39,826.80€ 48,222.72€
Web-Site 3,000.00€ 1,050.00€ 1,102.50€ 4,500.00€ 1,260.00€ 1,050.00€
Training Staff 0.00€ 6,000.00€ 7,500.00€ 9,375.00€ 11,718.75€ 14,648.44€
Telephone & Internet 300.00€ 1,500.00€ 2,520.00€ 3,960.00€ 5,040.00€ 6,300.00€
Point of Sale Rent 0.00€ 238,680.00€ 248,227.20€ 258,156.29€ 268,482.54€ 279,221.84€
Transportation 4,000.00€ 5,000.00€ 5,000.00€ 1,040.00€ 1,081.60€ 1,124.86€
Package 2,000.00€ 1,000.00€ 1,376.00€ 1,752.00€ 2,220.00€ 2,688.00€
-Google 0.00€ 37,440.00€ 38,937.60€ 40,495.10€ 42,114.91€ 43,799.50€
Total Indirect Costs 43,779.40€ 671,843.33€ 827,941.91€ 981,419.69€ 1,144,748.85€ 1,182,412.37€
44,356.40€ 930,843.33€ 1,135,964.91€ 1,355,623.94€ 1,634,677.57€ 1,741,947.63€
EBITDA -44,356.40 -124,949.75 267,573.64€ 731,141.21€ 1,424,865.32€ 2,404,481.82€
Depreciation Expense 0.00 12,183.33 40,516.67€ 58,185.73€ 96,312.56€ 99,206.81€
EBIT -44,356.40 -137,133.09 227,056.97€ 672,955.48€ 1,328,552.76€ 2,305,275.00€
Interests 0.00 0.00 0.00€ 0.00€ 0.00€ 0.00€
EBT -44,356.40 -137,133.09 227,056.97€ 672,955.48€ 1,328,552.76€ 2,305,275.00€
Tax 0.00 0.00 0.00€ 0.00€ 0.00€ 0.00€
Net Income -44,356.40 -137,133.09 227,056.97€ 672,955.48€ 1,328,552.76€ 2,305,275.00€
Dividends 0.00€ 0.00€ 113,528.49€ 336,477.74€ 664,276.38€ 1,152,637.50€
Year
Thank you for your attention
watch our video on youtube
Please do not hesitate to make any
questions now
Exit Strategies
• Exit milestone  Every three years
– Halting of investment (R&D, Mkt…)
– Dilution of salesforce
– 2 additional years of operation on
minimum costs
• Sale of the company
– To Travel agencies or Telecom based
software companies
– Trade value of customer data or business
model
STATISTICAL
USAGE
DATA
CAPTURE
Growth Plans & Options
• Inclusion of new features
– Booking service
• Geographical Expansion
– Limited to France
– International Expansion
• Inclusion of infomediary model
– Additional revenue stream
FROM YEAR 2
WILL DEPEND
ON FUNDING
1
2
WILL DEPEND
ON INITIAL
SUCCESS3
Risk Assesment 1/2
• No competitors on start
• New niche
– Confusing position for industry big
players
• High scalability
• Low structure costs
– Use of cloud computing
• Management salaries highly tied to
result
Risk Assesment 2/2
• High investment needed to keep
operations
• Existing technologies means
business model can be easily
replicated
• If international expansion is
delayed  Risk of losing those
markets to follower businesses

Weitere ähnliche Inhalte

Andere mochten auch (10)

Manaqib aliibneabitalib(as)
Manaqib aliibneabitalib(as)Manaqib aliibneabitalib(as)
Manaqib aliibneabitalib(as)
 
Ismet kayapalı
Ismet kayapalıIsmet kayapalı
Ismet kayapalı
 
Manaqib fatimazehra(as)
Manaqib fatimazehra(as)Manaqib fatimazehra(as)
Manaqib fatimazehra(as)
 
Marketing management
Marketing managementMarketing management
Marketing management
 
kayapalı ismet
kayapalı ismetkayapalı ismet
kayapalı ismet
 
RADIOBIOLOGY: oxygen effect & reoxygenation
RADIOBIOLOGY: oxygen effect & reoxygenationRADIOBIOLOGY: oxygen effect & reoxygenation
RADIOBIOLOGY: oxygen effect & reoxygenation
 
TESTICULAR CANCERS
TESTICULAR CANCERSTESTICULAR CANCERS
TESTICULAR CANCERS
 
Investigacion 1-so-alm-almacenamiento-1
Investigacion 1-so-alm-almacenamiento-1Investigacion 1-so-alm-almacenamiento-1
Investigacion 1-so-alm-almacenamiento-1
 
A textbook-of-electrical-technology-volume-ii-ac-and-dc-machines-b-l-thferaja
A textbook-of-electrical-technology-volume-ii-ac-and-dc-machines-b-l-thferajaA textbook-of-electrical-technology-volume-ii-ac-and-dc-machines-b-l-thferaja
A textbook-of-electrical-technology-volume-ii-ac-and-dc-machines-b-l-thferaja
 
EBRT IN CARCINOMA CERVIX
EBRT IN CARCINOMA CERVIXEBRT IN CARCINOMA CERVIX
EBRT IN CARCINOMA CERVIX
 

Ähnlich wie Paris Mate

Digital Marketing Analytics: Driving Hotel Success (2016 May report)
Digital Marketing Analytics: Driving Hotel Success (2016 May report)Digital Marketing Analytics: Driving Hotel Success (2016 May report)
Digital Marketing Analytics: Driving Hotel Success (2016 May report)
yaeyukimoto
 
Tom tom 2014 q2 2014 results presentation
Tom tom 2014 q2 2014 results presentationTom tom 2014 q2 2014 results presentation
Tom tom 2014 q2 2014 results presentation
Ludovic Privat
 

Ähnlich wie Paris Mate (20)

ear Presentation 18 financial statement
ear Presentation 18 financial statementear Presentation 18 financial statement
ear Presentation 18 financial statement
 
Pitch draft
Pitch draftPitch draft
Pitch draft
 
Block buy pitch_v7_eng
Block buy pitch_v7_engBlock buy pitch_v7_eng
Block buy pitch_v7_eng
 
Monetize your digital channel to prioritize potential opportunities
Monetize your digital channel to prioritize potential opportunitiesMonetize your digital channel to prioritize potential opportunities
Monetize your digital channel to prioritize potential opportunities
 
Investor Relations Site Graphics Placemat
Investor Relations Site Graphics PlacematInvestor Relations Site Graphics Placemat
Investor Relations Site Graphics Placemat
 
Digital Marketing Analytics: Driving Hotel Success (2016 May report)
Digital Marketing Analytics: Driving Hotel Success (2016 May report)Digital Marketing Analytics: Driving Hotel Success (2016 May report)
Digital Marketing Analytics: Driving Hotel Success (2016 May report)
 
Investor Relations Site Graphics Placemat
Investor Relations Site Graphics PlacematInvestor Relations Site Graphics Placemat
Investor Relations Site Graphics Placemat
 
MyNearBite Pitch
MyNearBite PitchMyNearBite Pitch
MyNearBite Pitch
 
TomTom Q1 2014 Financial Results
TomTom Q1 2014 Financial ResultsTomTom Q1 2014 Financial Results
TomTom Q1 2014 Financial Results
 
MyNearBite Final Pitch
MyNearBite Final PitchMyNearBite Final Pitch
MyNearBite Final Pitch
 
Meeting with the Co-Operative Central Bank Management Board
Meeting with the Co-Operative Central Bank Management BoardMeeting with the Co-Operative Central Bank Management Board
Meeting with the Co-Operative Central Bank Management Board
 
Technopolis Interim Report Q1 2014 Presentation
Technopolis Interim Report Q1 2014 PresentationTechnopolis Interim Report Q1 2014 Presentation
Technopolis Interim Report Q1 2014 Presentation
 
Hudson Bay company - new strategy analyze current issues (2015)
Hudson Bay company - new strategy analyze current issues (2015)Hudson Bay company - new strategy analyze current issues (2015)
Hudson Bay company - new strategy analyze current issues (2015)
 
TomTom 2014 Q4 2014 Financial Results
TomTom 2014 Q4 2014 Financial ResultsTomTom 2014 Q4 2014 Financial Results
TomTom 2014 Q4 2014 Financial Results
 
11300 eoy 2017_nelnet_placemat_ppt
11300 eoy 2017_nelnet_placemat_ppt11300 eoy 2017_nelnet_placemat_ppt
11300 eoy 2017_nelnet_placemat_ppt
 
Digital solutions review
Digital solutions reviewDigital solutions review
Digital solutions review
 
As of June 30, 2017
As of June 30, 2017As of June 30, 2017
As of June 30, 2017
 
Business Plan Presentation - Simit Shop
Business Plan Presentation - Simit ShopBusiness Plan Presentation - Simit Shop
Business Plan Presentation - Simit Shop
 
E-Business in the Airline Ticketing Industry (E-Business)
E-Business in the Airline Ticketing Industry (E-Business)E-Business in the Airline Ticketing Industry (E-Business)
E-Business in the Airline Ticketing Industry (E-Business)
 
Tom tom 2014 q2 2014 results presentation
Tom tom 2014 q2 2014 results presentationTom tom 2014 q2 2014 results presentation
Tom tom 2014 q2 2014 results presentation
 

Kürzlich hochgeladen

Call Girls In DLf Gurgaon ➥99902@11544 ( Best price)100% Genuine Escort In 24...
Call Girls In DLf Gurgaon ➥99902@11544 ( Best price)100% Genuine Escort In 24...Call Girls In DLf Gurgaon ➥99902@11544 ( Best price)100% Genuine Escort In 24...
Call Girls In DLf Gurgaon ➥99902@11544 ( Best price)100% Genuine Escort In 24...
lizamodels9
 
0183760ssssssssssssssssssssssssssss00101011 (27).pdf
0183760ssssssssssssssssssssssssssss00101011 (27).pdf0183760ssssssssssssssssssssssssssss00101011 (27).pdf
0183760ssssssssssssssssssssssssssss00101011 (27).pdf
Renandantas16
 
Call Girls in Delhi, Escort Service Available 24x7 in Delhi 959961-/-3876
Call Girls in Delhi, Escort Service Available 24x7 in Delhi 959961-/-3876Call Girls in Delhi, Escort Service Available 24x7 in Delhi 959961-/-3876
Call Girls in Delhi, Escort Service Available 24x7 in Delhi 959961-/-3876
dlhescort
 
Call Girls Navi Mumbai Just Call 9907093804 Top Class Call Girl Service Avail...
Call Girls Navi Mumbai Just Call 9907093804 Top Class Call Girl Service Avail...Call Girls Navi Mumbai Just Call 9907093804 Top Class Call Girl Service Avail...
Call Girls Navi Mumbai Just Call 9907093804 Top Class Call Girl Service Avail...
Dipal Arora
 
Call Girls Kengeri Satellite Town Just Call 👗 7737669865 👗 Top Class Call Gir...
Call Girls Kengeri Satellite Town Just Call 👗 7737669865 👗 Top Class Call Gir...Call Girls Kengeri Satellite Town Just Call 👗 7737669865 👗 Top Class Call Gir...
Call Girls Kengeri Satellite Town Just Call 👗 7737669865 👗 Top Class Call Gir...
amitlee9823
 
Quick Doctor In Kuwait +2773`7758`557 Kuwait Doha Qatar Dubai Abu Dhabi Sharj...
Quick Doctor In Kuwait +2773`7758`557 Kuwait Doha Qatar Dubai Abu Dhabi Sharj...Quick Doctor In Kuwait +2773`7758`557 Kuwait Doha Qatar Dubai Abu Dhabi Sharj...
Quick Doctor In Kuwait +2773`7758`557 Kuwait Doha Qatar Dubai Abu Dhabi Sharj...
daisycvs
 
Call Girls Jp Nagar Just Call 👗 7737669865 👗 Top Class Call Girl Service Bang...
Call Girls Jp Nagar Just Call 👗 7737669865 👗 Top Class Call Girl Service Bang...Call Girls Jp Nagar Just Call 👗 7737669865 👗 Top Class Call Girl Service Bang...
Call Girls Jp Nagar Just Call 👗 7737669865 👗 Top Class Call Girl Service Bang...
amitlee9823
 

Kürzlich hochgeladen (20)

Organizational Transformation Lead with Culture
Organizational Transformation Lead with CultureOrganizational Transformation Lead with Culture
Organizational Transformation Lead with Culture
 
Phases of negotiation .pptx
 Phases of negotiation .pptx Phases of negotiation .pptx
Phases of negotiation .pptx
 
Call Girls In DLf Gurgaon ➥99902@11544 ( Best price)100% Genuine Escort In 24...
Call Girls In DLf Gurgaon ➥99902@11544 ( Best price)100% Genuine Escort In 24...Call Girls In DLf Gurgaon ➥99902@11544 ( Best price)100% Genuine Escort In 24...
Call Girls In DLf Gurgaon ➥99902@11544 ( Best price)100% Genuine Escort In 24...
 
0183760ssssssssssssssssssssssssssss00101011 (27).pdf
0183760ssssssssssssssssssssssssssss00101011 (27).pdf0183760ssssssssssssssssssssssssssss00101011 (27).pdf
0183760ssssssssssssssssssssssssssss00101011 (27).pdf
 
Mondelez State of Snacking and Future Trends 2023
Mondelez State of Snacking and Future Trends 2023Mondelez State of Snacking and Future Trends 2023
Mondelez State of Snacking and Future Trends 2023
 
Ensure the security of your HCL environment by applying the Zero Trust princi...
Ensure the security of your HCL environment by applying the Zero Trust princi...Ensure the security of your HCL environment by applying the Zero Trust princi...
Ensure the security of your HCL environment by applying the Zero Trust princi...
 
Famous Olympic Siblings from the 21st Century
Famous Olympic Siblings from the 21st CenturyFamous Olympic Siblings from the 21st Century
Famous Olympic Siblings from the 21st Century
 
B.COM Unit – 4 ( CORPORATE SOCIAL RESPONSIBILITY ( CSR ).pptx
B.COM Unit – 4 ( CORPORATE SOCIAL RESPONSIBILITY ( CSR ).pptxB.COM Unit – 4 ( CORPORATE SOCIAL RESPONSIBILITY ( CSR ).pptx
B.COM Unit – 4 ( CORPORATE SOCIAL RESPONSIBILITY ( CSR ).pptx
 
Dr. Admir Softic_ presentation_Green Club_ENG.pdf
Dr. Admir Softic_ presentation_Green Club_ENG.pdfDr. Admir Softic_ presentation_Green Club_ENG.pdf
Dr. Admir Softic_ presentation_Green Club_ENG.pdf
 
Falcon's Invoice Discounting: Your Path to Prosperity
Falcon's Invoice Discounting: Your Path to ProsperityFalcon's Invoice Discounting: Your Path to Prosperity
Falcon's Invoice Discounting: Your Path to Prosperity
 
A DAY IN THE LIFE OF A SALESMAN / WOMAN
A DAY IN THE LIFE OF A  SALESMAN / WOMANA DAY IN THE LIFE OF A  SALESMAN / WOMAN
A DAY IN THE LIFE OF A SALESMAN / WOMAN
 
It will be International Nurses' Day on 12 May
It will be International Nurses' Day on 12 MayIt will be International Nurses' Day on 12 May
It will be International Nurses' Day on 12 May
 
Uneak White's Personal Brand Exploration Presentation
Uneak White's Personal Brand Exploration PresentationUneak White's Personal Brand Exploration Presentation
Uneak White's Personal Brand Exploration Presentation
 
Call Girls in Delhi, Escort Service Available 24x7 in Delhi 959961-/-3876
Call Girls in Delhi, Escort Service Available 24x7 in Delhi 959961-/-3876Call Girls in Delhi, Escort Service Available 24x7 in Delhi 959961-/-3876
Call Girls in Delhi, Escort Service Available 24x7 in Delhi 959961-/-3876
 
👉Chandigarh Call Girls 👉9878799926👉Just Call👉Chandigarh Call Girl In Chandiga...
👉Chandigarh Call Girls 👉9878799926👉Just Call👉Chandigarh Call Girl In Chandiga...👉Chandigarh Call Girls 👉9878799926👉Just Call👉Chandigarh Call Girl In Chandiga...
👉Chandigarh Call Girls 👉9878799926👉Just Call👉Chandigarh Call Girl In Chandiga...
 
Call Girls Navi Mumbai Just Call 9907093804 Top Class Call Girl Service Avail...
Call Girls Navi Mumbai Just Call 9907093804 Top Class Call Girl Service Avail...Call Girls Navi Mumbai Just Call 9907093804 Top Class Call Girl Service Avail...
Call Girls Navi Mumbai Just Call 9907093804 Top Class Call Girl Service Avail...
 
Call Girls Kengeri Satellite Town Just Call 👗 7737669865 👗 Top Class Call Gir...
Call Girls Kengeri Satellite Town Just Call 👗 7737669865 👗 Top Class Call Gir...Call Girls Kengeri Satellite Town Just Call 👗 7737669865 👗 Top Class Call Gir...
Call Girls Kengeri Satellite Town Just Call 👗 7737669865 👗 Top Class Call Gir...
 
The Path to Product Excellence: Avoiding Common Pitfalls and Enhancing Commun...
The Path to Product Excellence: Avoiding Common Pitfalls and Enhancing Commun...The Path to Product Excellence: Avoiding Common Pitfalls and Enhancing Commun...
The Path to Product Excellence: Avoiding Common Pitfalls and Enhancing Commun...
 
Quick Doctor In Kuwait +2773`7758`557 Kuwait Doha Qatar Dubai Abu Dhabi Sharj...
Quick Doctor In Kuwait +2773`7758`557 Kuwait Doha Qatar Dubai Abu Dhabi Sharj...Quick Doctor In Kuwait +2773`7758`557 Kuwait Doha Qatar Dubai Abu Dhabi Sharj...
Quick Doctor In Kuwait +2773`7758`557 Kuwait Doha Qatar Dubai Abu Dhabi Sharj...
 
Call Girls Jp Nagar Just Call 👗 7737669865 👗 Top Class Call Girl Service Bang...
Call Girls Jp Nagar Just Call 👗 7737669865 👗 Top Class Call Girl Service Bang...Call Girls Jp Nagar Just Call 👗 7737669865 👗 Top Class Call Girl Service Bang...
Call Girls Jp Nagar Just Call 👗 7737669865 👗 Top Class Call Girl Service Bang...
 

Paris Mate

  • 2.
  • 3.
  • 5. I NEED TO CALL MY FRIEND!!! (but this would be outrageously expensive!)
  • 6. We see an opportunity here • Language barrier • High cost of using personal phone • Awkward sense of being lost in an unknown country • The inconvenience of information being incomplete or outdated. TOO HEAVY, OUTDATED EXPENSIVE! NOT VERY USEFUL
  • 7. HARDWARE & SOFTWARE • Audio Guide with City Walks • City Information • Navigation • Text Recognition & Translation • Peer-messaging BUNDLED SERVICES •Cheap National & International Phone Calls •Customer Support Center •Events Calendar •Travel plan suggestions The STATISTICAL USAGE DATA CAPTURE
  • 8. Competitive Advantages • First Movers • Unique bundle of existing technologies • We are creating a new niche • Small, motivated and focused – Fast reaction time! CORE ADVANTAGE IS THE PRODUCT ITSELF
  • 9. Audio Guide Tour Guide GuideBook iPhone Applications Paris Digital Mate Competitive Advantages COMPLETE CONVENIENT AFFORDABLE INTERACTIVE
  • 10. Business Model • Revenues will come from: – Pascal One Rentals • Cost drivers will be: – Phone insurance and periodical replacement – Phone and data service from providers – Marketing campaigns – Support and sales force salaries – Software maintenance (developers)
  • 11. Why Paris? Addressable Market of: • 7.4M international leisure tourists • 4.9M internationalbusiness tourists First international tourist destination – 28 million tourists, 67.3 million overnight stays – 130+ museums, 70+ cultural sites.
  • 12. Our Target Market • International Tourists – Visiting Paris for leisure or business – Individuals or unorganized tours – Primarily English, Italian, Spanish, German speakers • Objectives – Year 1: 0.5% of international tourists – Year 5: 1.9% of international tourists …don’tforget the Francophones!
  • 13. Marketing Strategy • Position as leading integrated solution for customers – Innovative, easy to use, comprehensive • Impulse purchase of service – Affordable price – Emphasis on distribution channel International Tourists Leisure Oriented Language Need
  • 14. Marketing Strategy Product Intangible: Services associated Tangible: Pascal One Price Rental Model •28,8€ for 3 days •+5 addit. day Premium compared to books / sw Affordable compared to guided tours Placement Airport booths Railway Station booths Hotels & Travel Agents Promotion Teaser Viral to specialised media Trade Shows Salesforce and AD campaign
  • 15. Development Plan 6 months •Prototyping •Content develop. •Beta Testing •Handset acquisition •Equip’Hotel tradeshow 2011 •Q1 Pascal One Launch Campaign Salon Mondial de Tourisme 2013 •Q2 Infomediary model adoption •Q3 Pascal Two prototyping 2014 •Q1 Pascal two launch and renewal of stock •Q4 Project evaluation 2015 •Q2 Growth plan development • Time to Market  6 months • Service Launch in March 2011 • Renewal and new features in Q1 2014 • New features available Q2 2012
  • 16. -1000000 0 1000000 2000000 3000000 4000000 5000000 6000000 1 2 3 4 5 6 Financial Requirements • DEVELOPMENT MILESTONE (now) – Total: 100.000€ – We have 40.000 – ASKING: 60.000 • LAUNCH MILESTONE (2011) – Additional 220.000 needed • CASH POSITIVE by 2012 DEVELOPMENT MILESTONE LAUNCH MILESTONE CASH POSITIVE BY 2012
  • 17. 0 500000 1000000 1500000 2000000 2500000 3000000 3500000 4000000 4500000 Sales Total Costs Financial Projections 2010 2011 2012 2013 2014 2015 Net Income -29.356,40€ -121.533,09€ 243.280,97€ 689.828,44€ 1.346.100,64€ 2.323.524,80€ DigitalMate Team 15.205,06€ 43.114,28€ 84.131,29€ 145.220,30€ External Investors 106.435,43€ 301.799,94€ 588.919,03€ 1.016.542,10€Dividends paid 50% rate Investment repaid in dividends
  • 18. Financial Projections • CF Positive in 2012Payback of 2 years • Rate of return of 229% & around 3,6 million€ NPV – Assumed opportunity cost of 20% • 20% ROIC for year 5 (40% without dividends) 2010 2011 2012 2013 2014 2015 Free Cash Flow -88.806 -79.433 510.479 1.257.538 2.361.017 3.893.926 NET PRESENT VALUE :3.630.729,29€ IRR :229% PAYBACK :2,0 years
  • 19. Financial : Income StatementsINCOME STATEMENT Initial Inv. 0 1 2 3 4 5 Sales 0.00€ 805,893.58€ 1,403,538.55€ 2,086,765.15€ 3,059,542.89€ 4,146,429.45€ Direct Costs Phone import tax 77.00€ 7,700.00€ 3,011.01€ 11,459.77€ 4,053.56€ 19,997.56€ Phone Freight 500.00€ 500.00€ 500.00€ 500.00€ 500.00€ 500.00€ Office 0.00€ 12,000.00€ 12,480.00€ 13,104.00€ 27,780.48€ 29,447.31€ Corporate Labour 0.00€ 52,800.00€ 68,640.00€ 85,662.72€ 118,785.64€ 123,537.06€ Sales Force 0.00€ 144,000.00€ 179,712.00€ 218,050.56€ 291,564.75€ 336,919.27€ Top Management 0.00€ 42,000.00€ 43,680.00€ 45,427.20€ 47,244.29€ 49,134.06€ Total Direct Costs 577.00€ 259,000.00€ 308,023.01€ 374,204.25€ 489,928.72€ 559,535.26€ Indirect Costs Office Equipment 0.00€ 4,000.00€ 800.00€ 1,120.00€ 12,000.00€ 1,200.00€ Product Test 2,000.00€ 2,200.00€ 2,420.00€ 2,662.00€ 2,928.20€ 3,221.02€ Data Tariff 0.00€ 120,000.00€ 123,840.00€ 157,680.00€ 159,840.00€ 193,536.00€ Google Maps + Scanr 15,000.00€ 15,600.00€ 16,224.00€ 16,872.96€ 17,547.88€ 18,249.79€ Cell-phones insurance 179.40€ 17,940.00€ 24,685.44€ 31,430.88€ 39,826.80€ 48,222.72€ Web-Site 3,000.00€ 1,050.00€ 1,102.50€ 4,500.00€ 1,260.00€ 1,050.00€ Training Staff 0.00€ 6,000.00€ 7,500.00€ 9,375.00€ 11,718.75€ 14,648.44€ Telephone & Internet 300.00€ 1,500.00€ 2,520.00€ 3,960.00€ 5,040.00€ 6,300.00€ Point of Sale Rent 0.00€ 238,680.00€ 248,227.20€ 258,156.29€ 268,482.54€ 279,221.84€ Transportation 4,000.00€ 5,000.00€ 5,000.00€ 1,040.00€ 1,081.60€ 1,124.86€ Package 2,000.00€ 1,000.00€ 1,376.00€ 1,752.00€ 2,220.00€ 2,688.00€ -Google 0.00€ 37,440.00€ 38,937.60€ 40,495.10€ 42,114.91€ 43,799.50€ Total Indirect Costs 43,779.40€ 671,843.33€ 827,941.91€ 981,419.69€ 1,144,748.85€ 1,182,412.37€ 44,356.40€ 930,843.33€ 1,135,964.91€ 1,355,623.94€ 1,634,677.57€ 1,741,947.63€ EBITDA -44,356.40 -124,949.75 267,573.64€ 731,141.21€ 1,424,865.32€ 2,404,481.82€ Depreciation Expense 0.00 12,183.33 40,516.67€ 58,185.73€ 96,312.56€ 99,206.81€ EBIT -44,356.40 -137,133.09 227,056.97€ 672,955.48€ 1,328,552.76€ 2,305,275.00€ Interests 0.00 0.00 0.00€ 0.00€ 0.00€ 0.00€ EBT -44,356.40 -137,133.09 227,056.97€ 672,955.48€ 1,328,552.76€ 2,305,275.00€ Tax 0.00 0.00 0.00€ 0.00€ 0.00€ 0.00€ Net Income -44,356.40 -137,133.09 227,056.97€ 672,955.48€ 1,328,552.76€ 2,305,275.00€ Dividends 0.00€ 0.00€ 113,528.49€ 336,477.74€ 664,276.38€ 1,152,637.50€ Year
  • 20. Thank you for your attention watch our video on youtube Please do not hesitate to make any questions now
  • 21.
  • 22. Exit Strategies • Exit milestone  Every three years – Halting of investment (R&D, Mkt…) – Dilution of salesforce – 2 additional years of operation on minimum costs • Sale of the company – To Travel agencies or Telecom based software companies – Trade value of customer data or business model STATISTICAL USAGE DATA CAPTURE
  • 23. Growth Plans & Options • Inclusion of new features – Booking service • Geographical Expansion – Limited to France – International Expansion • Inclusion of infomediary model – Additional revenue stream FROM YEAR 2 WILL DEPEND ON FUNDING 1 2 WILL DEPEND ON INITIAL SUCCESS3
  • 24. Risk Assesment 1/2 • No competitors on start • New niche – Confusing position for industry big players • High scalability • Low structure costs – Use of cloud computing • Management salaries highly tied to result
  • 25. Risk Assesment 2/2 • High investment needed to keep operations • Existing technologies means business model can be easily replicated • If international expansion is delayed  Risk of losing those markets to follower businesses