Plan in units, decide in margin
Every unit of demand, stock and capacity carries its cost, so an operational choice shows up in margin and cash the same day it is made.
Solutions / Operations and supply
Demand · Supply · Unit cost
Demand forecasts by product and region, inventory cover, capacity, cost per unit and vendor spend, each linked to the margin and cash it drives. When demand or cost moves, finance sees the impact the same day, not at month end.
Connects to your ERP and warehouse systems. Live in hours.
Demand, supply, stock and cost are planned on the same model finance forecasts from. The monthly review starts from one balanced plan, not four spreadsheets.
S&OP Review
184K
Demand units
182.6K
Supply plan units
6.2 wks
Inventory cover
38.4%
Gross margin
Demand and Supply Balance
Demand, supply, stock and margin on one model · reconciled to the finance plan · 1 family to resolve before the executive review
| K units · rolling 12 | Stock | Margin | |||||
|---|---|---|---|---|---|---|---|
| Product family | Demand | Supply plan | Gap | Cover wks | Gross margin | vs budget | S&OP status |
| P-01Core range | 92.0 | 92.0 | 0.0 | 6.6 | 39.1% | −0.9 | Agreed |
| P-02Premium range | 42.0 | 40.6 | −1.4 | 4.8 | 44.1% | +0.6 | To resolve |
| P-03Spares | 30.0 | 30.0 | 0.0 | 6.9 | 33.0% | −2.4 | Agreed |
| P-04Consumables | 20.0 | 20.0 | 0.0 | 5.9 | 31.5% | −1.2 | Agreed |
| Total | 184.0 | 182.6 | −1.4 | 6.2 | 38.4% | −1.1 | |
AI Overview
PlannerOne gap to resolve before the review. Premium supply is 1.4K units short in Q3. Third party cover closes it for £3K and holds premium margin at 44%.
Every unit of demand, stock and capacity carries its cost, so an operational choice shows up in margin and cash the same day it is made.
Demand, supply and the financial plan sit on one model, so the S&OP review starts from numbers both sides already agree on.
Connect your ERP and warehouse systems through prebuilt connectors and bring the sheets you already use. The agents do the rebuild.
Four things operations teams do every month, each connected to the finance plan as it happens.
Demand
Demand is forecast by product and region from your own order history, open orders and sales pipeline, and feeds the revenue plan directly. When a line starts to drift, you see it in units and in margin while there is still time to act.
Demand Forecast
184K
Demand forecast units
92%
Forecast accuracy
+5.0%
Premium range vs plan
3
Demand signals blended
Monthly Demand vs Plan
K units · actual to June, forecast from July · +3K units ahead of plan
Demand by Product Family
Rolling 12 · K units
| Product family | Forecast | Plan | Var |
|---|---|---|---|
| Core range | 92 | 90 | +2.2% |
| Premium range | 42 | 40 | +5.0% |
| Spares | 30 | 31 | −3.2% |
| Consumables | 20 | 20 | 0.0% |
| Total | 184 | 181 | +1.7% |
AI Overview
PlannerPremium demand is 5% above plan, led by KSA. On the current supply plan, premium cover in Riyadh falls below four weeks by September.
Inventory and capacity
Stock, inbound orders and site capacity are matched against the demand plan week by week. Shortfalls and overflow are costed before they happen, so moving a shipment or booking a third party is a decision made on numbers.
Capacity & Volume
184K
Volume units
16.0K
In-house capacity
105%
Peak utilisation
120%
Highest site, September
Volume vs Capacity
K units · volume from the demand plan · capacity by site and shift · overflow from August to October
AI Overview
PlannerVolume passes in-house capacity from August and peaks at 105% in September, with Riyadh at 120%. Third party cover for the 1.4K overflow units costs £3K, half the cost of a temporary second shift.
Unit cost and margin
Material, labour, freight and warehousing build up to a landed cost per unit by product, site and entity, then flow into cost of sales and working capital. When freight moves on one route, finance sees the margin impact the same day.
Cost to Serve
£8.55
Landed cost per unit
38.4%
Group gross margin
+18%
Freight per unit, Benelux
−4.2 pts
Largest margin variance
Landed Cost by Entity
£ per unit · YTD · built up from invoices, payroll and warehouse costs · Benelux freight driving the gap
| Entity | Material | Labour | Freight | Warehouse | £ per unit | vs budget | Gross margin | Status |
|---|---|---|---|---|---|---|---|---|
| E-01 UK Ltd | 5.10 | 1.45 | 0.92 | 0.58 | 8.05 | −0.6% | 41.2% | On track |
| E-02 KSA LLC | 5.25 | 1.30 | 1.38 | 0.67 | 8.60 | +0.9% | 36.9% | On track |
| E-03 Benelux BV | 5.20 | 1.55 | 1.62 | 1.28 | 9.65 | +6.3% | 29.4% | At risk |
| E-04 Ireland Ltd | 5.15 | 1.40 | 1.05 | 0.70 | 8.30 | −0.2% | 39.0% | On track |
| Group | 5.16 | 1.43 | 1.20 | 0.76 | 8.55 | +1.4% | 38.4% |
AI Overview
AnalystRe-routing Benelux volume through the Rotterdam carrier recovers 2.6 pts of margin within one quarter. The other three entities are within a point of budget.
Scenarios
Test a new route, a supplier change, a site move or a swing in demand. Each version regenerates the P&L, balance sheet and cash flow across every entity, with your base plan untouched.
Operational Scenarios
38.4%
Group gross margin
38.9%
Group gross margin
38.6%
Group gross margin
3
Statements regenerated
Operational Scenario Comparison
FY2026 · P&L, balance sheet and cash flow regenerated for each version · base plan untouched
| Measure | FY2026 | A · Re-route Benelux | vs base | B · Premium +10% | vs base |
|---|---|---|---|---|---|
| OPS Volume, K units | 184.0 | 184.0 | — | 188.2 | +4.2 |
| P&L Landed cost per unit | £8.55 | £8.48 | −0.07 | £8.62 | +0.07 |
| P&L Gross margin, Benelux | 29.4% | 32.0% | +2.6 | 29.4% | — |
| P&L Gross margin, group | 38.4% | 38.9% | +0.5 | 38.6% | +0.2 |
| BS Inventory £K | 187 | 187 | — | 192 | +5 |
| CF Net cash £K | 1,840 | 1,854 | +14 | 1,860 | +20 |
| OPS Peak utilisation | 105% | 105% | — | 107% | +2 pts |
AI Overview
PlannerRe-routing Benelux through the Rotterdam carrier recovers 2.6 pts of Benelux margin and £14K a year. A 10% lift in premium demand adds margin, but pushes September to 107% of capacity.
Start with one and add the rest when you need them. They all run on the same model, fed by your ERP, WMS, CRM, procurement data and the spreadsheets you already use.
JFMAMJJASOND
Forecast by product, region and channel from your own history, open orders and pipeline.
ExploreOne monthly cycle from demand review to executive decision, with margin and cash attached to every option.
ExploreCover by site and product, reorder timing and stock value, in weeks and in cash.
ExploreJFMAMJJASOND
Site and shift capacity against the demand plan, with overflow costed before it happens.
ExploreCost per unit built up from material, labour, freight and warehousing, and margin by product.
ExploreSpend by vendor and category against budget and contract terms, with renewals flagged ahead.
ExploreThey do the checking, reconciling and rebuilding, so your team spends the S&OP cycle on decisions.
Analyst
Analyst · 06:04
Benelux freight per unit is up 18% since March. Sector median is 6%. Rerouting via the Rotterdam carrier recovers 2.6 pts.
Modeler
Modeler · 06:01
Mapped 4 sites and 4 product families from your ERP. Two units of measure need confirming.
Planner
Planner · 06:10
Pulling the KSA shipment forward two weeks keeps Riyadh above its cover target. £21K of cash moves two weeks earlier.
Same model, same live data. Adding a team is a permission, not a project.
Owns the model. Forecasting, scenarios, reporting, variance and close on one connected view.
ExploreRevenue plans, quota, territory and capacity that add up to the number finance is forecasting.
ExploreHiring plans, ramp, attrition and cost per head modelled against capacity and margin.
ExploreProject budgets, spend to date, forecast to complete and CAPEX phasing in the group plan.
ExploreAnything not covered here, we would rather answer on your own volume plan.
Your own operational data and your own model. See where demand is running ahead of supply, what each unit really costs to deliver, and which vendor or route is eating margin, before the next review.
✓ Your ERP stays the system of record
✓ Your data, not a sample dataset
✓ Your products and sites, as you define them