Budget, forecast and last year
Every view compared against every baseline, at any level.
Platform / Variance and performance
Variance · Drivers · KPIs
Actuals against budget, forecast and last year, split into volume, price, mix and cost, with every movement traced to the transactions behind it. KPIs are defined once and tracked against target, so performance reviews start from the cause, not the number.
Connects to your ERP and the budget you already have. Live in hours.
Variance Analysis · Group
−£6K
EBITDA variance
−£14K
Benelux freight
+£9K
Operating costs
100%
Variance explained
EBITDA Bridge: Budget to Actual
£K · YTD September · every variance attributed to a driver
£346K
Budget
+9
Volume
+4
Price
-3
Mix
-14
Freight Benelux
-11
Other COGS
+9
Opex
£340K
Actual
Variance by Entity
£K · YTD · against budget
| Entity | EBITDA var | Main driver |
|---|---|---|
| UK Ltd | +12 | Volume |
| KSA LLC | −2 | Timing |
| Benelux BV | −19 | Freight |
| Ireland Ltd | +3 | Opex |
| Group | −6 |
AI Overview
AnalystEBITDA is £6K behind budget year to date. Benelux freight explains £14K of adverse variance, offset by UK volume and lower operating costs.
From the headline gap to the transaction behind it, on one set of definitions.
Every view compared against every baseline, at any level.
Variance split into volume, price, mix and cost, by entity and line.
From the group number to the invoice behind it.
Targets from the budget, actuals from the close, one definition for each KPI.
Trends flagged before they become a month end surprise.
Cost movements compared with your sector where data is available.
Margin
When margin moves, the Analyst isolates the driver, checks it across sources and shows how far it has moved against your sector. The recommendation comes with the evidence behind it.
Margin Performance
38.4%
Group gross margin QTD
−4.2 pts
Largest variance
+18%
Freight cost per unit
£18K
Projected FY impact
Freight Cost per Unit · Benelux
£ per unit · actual vs budget · running 18% above budget since March
JanFebMarAprMayJunJulAugSep
Gross Margin by Entity
QTD · actual vs budget
| Entity | Actual | Budget | Var |
|---|---|---|---|
| UK Ltd | 41.2% | 40.8% | +0.4 |
| KSA LLC | 36.9% | 37.5% | −0.6 |
| Benelux BV | 29.4% | 33.6% | −4.2 |
| Ireland Ltd | 39.0% | 38.8% | +0.2 |
| Group | 38.4% | 39.5% | −1.1 |
AI Overview
AnalystBenelux margin is down 4.2 points. Freight cost per unit is up 18% since March and still climbing. Sector median is 6%.
Scorecard
Each KPI is defined once, with its owner, target and source. Scorecards for the group, entities and teams use the same definitions, so performance is discussed rather than reconciled.
KPI Scorecard
6
On track or ahead
2
Off target
+10.2%
Revenue growth
+3 days
Debtor days drift
Group Scorecard
Targets from the budget · actuals from the close · every KPI defined once and used everywhere
| KPI | Owner | Target | Actual | vs target | |
|---|---|---|---|---|---|
| Revenue growth | CFO | 9.0% | 10.2% | +1.2 pts | On track |
| Gross margin | COO | 39.5% | 38.4% | −1.1 pts | Off target |
| EBITDA margin | CFO | 18.8% | 18.4% | −0.4 pts | Watch |
| Opex, % of revenue | CFO | 20.7% | 20.0% | −0.7 pts | On track |
| Cash conversion | Treasury | 90% | 92% | +2 pts | On track |
| Debtor days | Credit | 45 | 48 | +3 days | Off target |
| Forecast accuracy | FP&A | 97.0% | 97.9% | +0.9 pts | On track |
| Inventory cover | Operations | 6.0 wks | 6.2 wks | +0.2 wks | On track |
AI Overview
AnalystSix of eight KPIs are on track. Debtor days have drifted from 45 to 48 since June, mostly KSA invoices raised late in the month.
They explain the movement, keep the definitions consistent and turn the answer into an action.
Analyst
Analyst · 06:04
Benelux freight per unit is up 18% since March against a sector median of 6%. It accounts for £14K of adverse EBITDA variance this year.
Planner
Planner · 06:10
Re-routing Benelux volume via the Rotterdam carrier recovers 2.6 pts of margin within one quarter.
Modeler
Modeler · 06:00
Debtor days defined from the receivables ledger for all 4 entities, with the 45 day target taken from the budget.
Every capability works on the same model and the same live data, so the budget, forecast, close and board pack never need reconciling with each other.
Anything not covered here, we would rather answer on your own numbers.
Ready when you are
Your own numbers and your own budget. See every variance split by driver, traced to source and tracked against target, before the performance review.
✓ Your KPIs, defined once
✓ Your data, not a sample dataset
✓ Every figure traced to source