A 120-person B2B software company based in Manchester with £5.2M annual revenue. The business sells a subscription product to mid-market companies and is forecasting 18% growth this year. The finance team is building the annual budget for FY2026.
Example data
Revenue ramps from £1.2M in Q1 to £1.37M in Q4, reflecting a 14% within-year growth rate driven by new customer acquisition and expansion revenue.
The largest single cost. Includes 8 new hires planned across Engineering and Sales in Q2-Q3, each with a 3-month ramp period.
EBITDA improves through the year as revenue grows faster than fixed costs. Q4 benefits from reduced marketing spend post-conference season.
Formulas
Gross Profit = Revenue - COGSGross profit is calculated by subtracting cost of goods sold from revenue. At 70% gross margin, this company is in line with SaaS benchmarks.
EBITDA = Gross Profit - Total OpExEBITDA margin of ~20.8% shows healthy profitability. OpEx includes salaries, rent, software, and marketing spend across all departments.
COGS = Revenue * 30%COGS is driven as a percentage of revenue, covering hosting, customer support, and implementation costs.
Analysis
Customisation
Replace the revenue line with your own growth assumptions or driver-based model
Add or remove departmental cost lines to match your chart of accounts
Switch from quarterly to monthly if you need more granular variance tracking
Add a depreciation line below EBITDA if you have significant capex
Layer in scenario versions (base, upside, downside) for board presentations
Keep exploring
A 80-person B2B SaaS company in London with £5.8M ARR. The VP Marketing is building the annual marketing budget for FY2026. The department has 10 people and a total budget of £1.2M covering team costs, paid channels, content, events, and software tools.
View exampleA 60-person marketing agency in London with £4.1M revenue. The Head of Finance produces a monthly BvA (Budget vs Actual) report for the leadership team. This March report shows YTD Q1 performance against the annual budget.
View exampleA 75-person professional services firm in Birmingham with £3.8M revenue. The CFO has moved from static annual budgets to a rolling 12-month forecast that is updated monthly. This view shows the March update with Jan-Mar actuals locked.
View exampleFAQ
For most companies, quarterly columns with 15-25 line items strike the right balance. Monthly detail is useful for cash-sensitive businesses or during periods of rapid change. Avoid going below department level in the master budget -- use sub-budgets for that detail.
No credit card required. Set up in minutes. 30-day money-back guarantee.