Nayore Business Plan Live Model

Move sliders → numbers update instantly. Click Export PNG to drop into board deck.

B2C Acquisition – Detailed

B2C Assumptions

B2B Assumptions

90-Day Outlook

B2C Orders: 750

B2B Orders: 15

Total Revenue: ₹29.2L

Gross Profit: ₹10.2L

Ad Spend: ₹6.5L

Net Margin: 12.7%

18-Month Scale

Monthly Revenue: ₹102L

Monthly GP: ₹35.7L

LTV/CAC: 3.1×

Breakeven Month: 11

Digital Marketing & Social Reach – Execution Blueprint

Expand / Collapse full plan

1. Channel Approach

ChannelObjectiveCadenceKPIBudget %
Meta Reels + AdsTop-of-funnel, UGC seeding3 Reels / week, 2 ad refreshes / moCPM ≤₹180, Thumb-stop ratio ≥35%40%
Google P-MaxHigh-intent captureFeed optimise weeklyROAS ≥2.525%
WhatsApp NewsletterCOD confirmation, repeatDay-0,3,7 flowsOpen ≥80%, RTO ↓12%Free (API ₹0)
LinkedIn ABMB2B distributor leads50 new contacts / moCPL ≤₹120, Close ≥30%15%
Influencer PoolTrust, reach, backlinks20 micro (5-50k) / moCPA ≤₹250, Code usage15%
Retail QROffline→online data5k shelf stickers1k scans, 5% purchase5%

2. Creative Engine

  • Hook-Problem-Solution-CTA template (15s Reel) – 3 variants per SKU
  • Ingredient macro + testimonial split-screen – always first 3 seconds
  • UGC bounty: ₹500 gift card for any customer Reel >10k views
  • 3-day creative refresh rule (kill CTR bottom 30%)

3. Tech & Automation Stack (₹ spend / mo)

  • Shopify ₹1,990 – ecommerce, GST invoices
  • Server-side GTM ₹350 – pixel accuracy, <0.5% data loss
  • Klaviyo free tier – email/SMS flows (10k emails)
  • Shopify Flow ₹0 – inventory alerts, fraud cancel
  • HubSpot Free – B2B deal pipeline
  • Canva Pro ₹999 – creative resizing
  • Zoho Books ₹2,499 – accounting (total ≤₹6k)

4. B2B Social Reach

  1. LinkedIn search: “ayurvedic distributor OR pharmacy chain owner India” → 2nd-degree only
  2. Connection note: “Open to adding a high-margin, ASCI-approved herbal line to your portfolio?”
  3. Accept > send Calendly link + one-pager PDF (auto-generated from this model)
  4. Weekly Live demo on LinkedIn Audio (30 min) – record → repurpose as podcast

5. KPI Traffic-Light

MetricGreenAmberRedCurrent
Site CVR≥2.5%1.8-2.4%<1.8%2.5%
Blended CAC≤₹280₹281-350>₹350₹280
RTO %≤12%13-18%>18%12%
Repeat 60d≥30%20-29%<20%25%
Google ROAS≥2.52.0-2.4<2.02.5

*Table auto-colours on slider move (green/amber/red).*