SpazaHub — Financial Plan

SpazaHub Store 1 is projected to achieve monthly operating break-even by Month 8 of operations. The accelerated break-even reflects the spaza model’s low fixed cost structure, essential-goods demand resilience, and high daily transaction frequency.

Section 11 · Business Plan

Financial Plan

Year 5 Revenue (5 Stores)

ZAR 16.8 million

At a 19% Year-5 EBITDA margin, with the net profit margin building from 1.7% to 12.6% over the five-year horizon.

11.1 Financial Assumptions

Revenue Assumptions

Assumption	Year 1 (1 store)	Year 3 (4 stores)	Year 5 (5 stores)
Daily transactions per store	280	380	420
Average transaction value (ZAR)	24	28	32
Daily revenue per store (ZAR)	6,720	10,640	13,440
Airtime/electricity revenue (% total)	15%	15%	14%
Prepared food revenue (% total)	8%	9%	10%
Operating days per year	360	362	362
Annual price/volume growth	—	8%	6%

Cost Assumptions

Assumption	Year 1	Year 3	Year 5
Blended COGS (% revenue)	70%	68%	64%
Staff costs (% revenue)	14%	12%	11%
Rent & occupancy (% revenue)	5%	4.5%	4%
Utilities (% revenue)	2.5%	2%	1.8%
Marketing (% revenue)	2.2%	1.5%	1.2%
Technology & admin (% revenue)	2%	1.5%	1.2%
Depreciation (annual per store, ZAR)	65,000	55,000	50,000
Loan interest rate	Prime + 3%	Prime + 3%	Prime + 3%
Corporate tax rate	27%	27%	27%

11.2 Projected Profit and Loss Statement

P&L (ZAR '000)	Year 1	Year 2	Year 3	Year 4	Year 5
Revenue	1,850	3,900	7,200	11,500	16,800
COGS	(1,295)	(2,691)	(4,896)	(7,590)	(10,752)
GROSS PROFIT	555	1,209	2,304	3,910	6,048
Gross Margin %	30.0%	31.0%	32.0%	34.0%	36.0%
Staff Costs	(259)	(507)	(864)	(1,265)	(1,848)
Rent & Occupancy	(93)	(176)	(324)	(518)	(672)
Utilities	(46)	(78)	(144)	(230)	(302)
Marketing	(41)	(59)	(108)	(173)	(202)
Technology & Admin	(37)	(59)	(108)	(173)	(202)
Insurance	(19)	(35)	(65)	(104)	(151)
Security (contracted)	(28)	(50)	(96)	(144)	(180)
Delivery Commissions	(9)	(20)	(36)	(58)	(84)
Professional Fees	(14)	(24)	(43)	(69)	(101)
TOTAL OPERATING EXPENSES	(546)	(1,008)	(1,788)	(2,734)	(3,742)
EBITDA	150	468	1,080	1,958	3,192
EBITDA Margin %	8.1%	12.0%	15.0%	17.0%	19.0%
Depreciation	(65)	(120)	(210)	(260)	(280)
EBIT	85	348	870	1,698	2,912
Interest Expense	(42)	(35)	(28)	(18)	(8)
PROFIT BEFORE TAX	43	313	842	1,680	2,904
Income Tax (27%)	(12)	(85)	(227)	(454)	(784)
NET PROFIT	31	228	615	1,226	2,120
Net Profit Margin %	1.7%	5.8%	8.5%	10.7%	12.6%

Figure

Pnl Summary — visualised from the accompanying data.

11.3 Projected Balance Sheet

Balance Sheet (ZAR '000)	Year 1	Year 2	Year 3	Year 4	Year 5
ASSETS
Cash & Equivalents	95	320	980	2,500	5,200
Inventory	85	160	300	480	680
Accounts Receivable	15	30	60	100	150
Prepaid Expenses	10	15	25	40	55
Total Current Assets	205	525	1,365	3,120	6,085
Property, Plant & Equipment	580	920	1,500	1,900	2,100
Intangible Assets	30	25	20	15	10
Lease Deposits	40	70	120	150	170
Other Long-term Assets	25	20	15	10	5
Total Non-Current Assets	675	1,035	1,655	2,075	2,285
TOTAL ASSETS	880	1,560	3,020	5,195	8,370
LIABILITIES
Accounts Payable	65	115	220	360	500
Accrued Expenses	30	50	90	140	190
Current Portion of Loan	50	55	60	65	0
Total Current Liabilities	145	220	370	565	690
Term Loan (Long-term)	270	215	155	90	0
Total Non-Current Liabilities	270	215	155	90	0
TOTAL LIABILITIES	415	435	525	655	690
EQUITY
Share Capital	480	480	480	480	480
Retained Earnings	(15)	213	828	2,054	4,174
Reserves	0	432	1,187	2,006	3,026
TOTAL EQUITY	465	1,125	2,495	4,540	7,680
TOTAL LIABILITIES & EQUITY	880	1,560	3,020	5,195	8,370

Figure

Balance Sheet — visualised from the accompanying data.

11.4 Projected Cash Flow Statement

Cash Flow (ZAR '000)	Year 1	Year 2	Year 3	Year 4	Year 5
OPERATING ACTIVITIES
Net Profit	31	228	615	1,226	2,120
Add: Depreciation	65	120	210	260	280
Changes in Working Capital	(35)	(25)	(40)	(35)	(45)
Cash from Operations	61	323	785	1,451	2,355
INVESTING ACTIVITIES
Capital Expenditure	(580)	(400)	(720)	(460)	(380)
Pre-opening Costs	(220)	(80)	(120)	(60)	(50)
Cash Used in Investing	(800)	(480)	(840)	(520)	(430)
FINANCING ACTIVITIES
Equity Contribution	480	0	0	0	0
Loan Drawdown	320	0	0	0	0
Loan Repayment	(50)	(55)	(60)	(65)	(90)
Interest Paid	(42)	(35)	(28)	(18)	(8)
Dividends	0	0	(100)	(200)	(350)
Cash from Financing	708	(90)	(188)	(283)	(448)
NET CASH FLOW	(31)	(247)	(243)	648	1,477
Opening Cash	126	95	320	980	2,500
CLOSING CASH	95	320	980	2,500	5,200

Figure

Cashflow Monthly — visualised from the accompanying data.

11.5 Break-Even Analysis

Figure

Breakeven — visualised from the accompanying data.

Break-Even Metric	Value
Monthly Fixed Costs	ZAR 45,000
Variable Cost Ratio	72% of revenue
Break-Even Monthly Revenue	ZAR 161,000
Break-Even Daily Revenue	ZAR 5,370
Break-Even Daily Transactions	224
Break-Even Timeline	Month 8
Cumulative Cash to Break-Even	ZAR 280,000

11.6 Key Financial Ratios

Ratio	Year 1	Year 2	Year 3	Year 4	Year 5
Revenue Growth	—	110.8%	84.6%	59.7%	46.1%
Gross Margin	30.0%	31.0%	32.0%	34.0%	36.0%
EBITDA Margin	8.1%	12.0%	15.0%	17.0%	19.0%
Net Profit Margin	1.7%	5.8%	8.5%	10.7%	12.6%
Return on Equity	6.7%	20.3%	24.6%	27.0%	27.6%
Return on Assets	3.5%	14.6%	20.4%	23.6%	25.3%
Current Ratio	1.41	2.39	3.69	5.52	8.82
Debt-to-Equity	0.89	0.39	0.21	0.14	0.09
Interest Coverage	2.02x	9.94x	31.1x	94.3x	364x
Inventory Turnover	15.2x	16.8x	16.3x	15.8x	15.8x
Revenue per Store (ZAR M)	1.85	1.95	1.80	2.30	3.36

11.7 Sensitivity Analysis

Scenario	Revenue Impact	Year 3 EBITDA	Break-Even	5-Year IRR
Base Case	—	ZAR 1.08M	Month 8	45%
Downside (-20%)	–20%	ZAR 0.52M	Month 13	22%
Severe Stress (-35%)	–35%	ZAR 0.18M	Month 20	6%
Upside (+15%)	+15%	ZAR 1.48M	Month 6	62%

The sensitivity analysis confirms that SpazaHub remains operationally viable even under severe stress conditions, reflecting the recession-resistant nature of essential goods retail. The spaza model’s low fixed cost base provides a natural floor against downside scenarios.

This document contains proprietary and confidential information. Distribution without written consent is prohibited.