/ Return on investment /
I.e. in total 0 € (gross) according to to the project owner’s forecast:
Year |
0 € |
0 € |
0 € |
0 € |
0 € |
x... your initial investment (i.e. + ... %)
* Tax: Flat tax of 30% on the profit if you declare your income in France. Otherwise, your local tax law applies.
/ Presentation /
Read more
Financial data
Target profitabilityx3,00 en 5 ans (+200,00 % raw)Risk of full loss of investment, maximum gain: x3 Minimum gain as long as the company is in business: x1,15 |
Royalties paid quarterly2,40 % maximum% of turnover paid to all investors, for 80 000,00 € raised, proportional to the amount raised |
Revenues and funding project
We have already gathered 225 000,00 €
- Réseau Entreprendre Tarn - Prêt d’honneur : 15 000€
- Banque Populaire Occitane - Prêt SOCAMA : 15 000€
- BPI - Bourse French Tech : 25 000€
- CREALIA - Prêt d’honneur : 50 000€
- BPI - Prêt Amorçage : 70 000€
- Crédit Impôt Recherche : 23 000 €
- Levée de fonds : 27 000 €
Over the 12 months preceding the fundraising, we achieved 0,00 € in turnover.
Year 1 | Year 2 | Year 3 | Year 4 | Year 5 | |
---|---|---|---|---|---|
Number of sales | 509 | 2095 | 3593 | 5594 | 7312 |
Projected revenue | 123 839,00 € | 1 192 198,00 € | 2 648 831,00 € | 4 282 596,00 € | 6 031 128,00 € |
Your investment
By investing, you subscribe to OTHERS SIDES for a royalty on the company's turnover, proportional to your investment. The total investors will receive 2,40 % from the turnover achieved each year for a fundraising of 80 000,00 €.
If OTHERS SIDES realizes its forecast, the return for each investor will be 200,00 % gross to 5 years.
Calculate my return
What happens if the forecast is not reached?
In the event that the forecast is not reached after 5 years and the activity continues, OTHERS SIDES will continue to pay the royalties until a return of 1,15 times the amount invested is reached.
When do payments start?
The Royalty is transferred over a period of 5 years from 01/10/2023 and will be paid to investors on a quarterly basis.
All these elements will appear in your contract during the investment.
Provisional payment schedule
Attention: these figures are based on an estimate of our turnover. It's up to you to evaluate the forecast and the strategy to estimate whether you can expect to earn more or less than the announced annual return.
Estimated compensation on income of: | Date of payment |
---|---|
2023 | |
October, November, December | 15/01/2024 |
2024 | |
January, February, March | 15/04/2024 |
April, May, June | 15/07/2024 |
July, August, September | 15/10/2024 |
October, November, December | 15/01/2025 |
2025 | |
January, February, March | 15/04/2025 |
April, May, June | 15/07/2025 |
July, August, September | 15/10/2025 |
October, November, December | 15/01/2026 |
2026 | |
January, February, March | 15/04/2026 |
April, May, June | 15/07/2026 |
July, August, September | 15/10/2026 |
October, November, December | 15/01/2027 |
2027 | |
January, February, March | 15/04/2027 |
April, May, June | 15/07/2027 |
July, August, September | 15/10/2027 |
October, November, December | 15/01/2028 |
2028 | |
January, February, March | 15/04/2028 |
April, May, June | 15/07/2028 |
July, August, September | 15/10/2028 |
Risk factors
Key risk factors related to the activity and project
Risk related to the financial situation of the company
Currently, prior to the completion of the fundraising of this offer, the company Has, with sufficient net working capital to meet its obligations and cash flow needs for the next 6 months.
Sources of funding under consideration in connection with the project presented for the next 6 months:
- Levée de fonds (Business Angels et Fonds d'Investissement) : 200 000€
- Région Occitanie - Appel à projet innovation : 200 000€
- Emprunt : 40 000€
- Risque lié aux développement des produits et services de EANQA, qui obligerait l'entreprise à augmenter les investissements, impactant la profitabilité.
-> EANQA dispose déjà d'un outil fonctionnel et commercialisé, faisant l'objet de développements continus. - Risque lié à la capacité commerciale d'EANQA à atteindre son marché dans les temps impartis. Ce qui pourrait peser sur la rentabilité future du projet.
--> Nous avons retenu des projections prudentes en terme de chiffre d'affaires. De plus, nous n'avons pas intégré à nos prévisions les relais de croissance éventuels (entreprises, institutions, mutuelles, etc.). - Risque lié à la situation financière de la société EANQA. Actuellement, avant la réalisation de la levée de fonds, la société dispose d'un fond de roulement suffisant pour faire face à ses obligations et à ses besoins de trésorerie pour les 6 prochains mois.
No.B.: over time, new risks may emerge and those presented may evolve.
To receive our detailed business plan, contact us at contact@eanqa.fr

Statistics
The project evaluation and investment statistics
/ Comments /
Register Connexion