1.0
Executive Summary
1.1 Problem
1.2 Solution
1.3 Market
1.4 Competition
1.5 Financial Highlights
2.0
Opportunity
2.1 Problem worth Solving
2.2 Our Solution
2.3 Validation of Problem and Solution
2.4 Roadmap/Future Plans
3.0
Market Analysis Summary
3.1 Market Segmentation
3.2 Target Market Segment Strategy
3.2.1 Market Needs
3.2.2 Market Trends
3.2.3 Market Growth
3.3 Key Customers
3.4 Future Markets
3.5 Competition
3.5.1 Competitors and Alternatives
3.5.2 Our Advantages (see an example)
4.0
Execution
4.1 Marketing Plan
4.2 Technology
4.3 Equipment and Tools
4.4 Milestones
5.0
Company and Management Summary
5.1 Organizational Structure
5.2 Management Team
5.3 Personnel Plan
5.4 Company History
6.0
Financial Plan
6.1 Revenue/Sales Forecast
6.2 Expenses
6.3 Projected Profit and Loss
6.4 Projected Cash Flow
6.5 Projected Balance Sheet
6.7 Business Ratios
1.0
Executive Summary of
Blockchain Terminal Cryptocurrency Arbitrage
The purpose of this business plan is to raise funds for and
lead the development of a cryptocurrency arbitrage operation while showcasing the
expected financials and operations over the next year. The Blockchain
Terminal Cryptocurrency Arbitrage (“the Company”) is a Toronto based
corporation that will provide investment management for its investors in its
targeted market. The Company was founded in 2019.
1.1
Opportunity of
Blockchain Terminal Cryptocurrency Arbitrage
There are numerous cryptocurrencies and crypto assets, and a
variety of markets on which they are exchanged. Arbitrage opportunities arise
among these various markets, and a corner of the Internet is financially
capitalizing on these opportunities by programming algorithms that
automatically execute trades. Arbitrage is the simultaneous purchase and sale
of an asset to profit from an imbalance in the price.
It is a trade that profits by exploiting the price
differences of identical or similar financial instruments on different markets
or in different forms. When you buy bitcoin or any other currency on an
exchange where the price is lower, you can make a profit by selling on an
exchange where the price is higher.
Arbitrage exists as a result of market inefficiencies and would
therefore not exist if all markets were perfectly efficient. You buy currency
on Exchange-1 and then transfer it to Exchange-2 for the purpose of selling it.
Depending on how quickly the transaction is confirmed on the
blockchain and the time of processing the withdrawal of funds by the exchange,
the entire transfer of funds can take from minutes to hours.
1.2
Solution of
Blockchain Terminal Cryptocurrency Arbitrage
The main problem with arbitrage is that the opportunity may
be completely exhausted before it can be identified and processed. We plan to
use a proprietary algorithm and associated user interface to provide clients
with low-latency servers to connect to exchanges to (mostly automatically)
perform arbitrage.
1.3
Market of
Blockchain Terminal Cryptocurrency Arbitrage
Most trading occurs on large centralized exchanges, such as
Binance and Coinbase. These exchanges allow users to trade one cryptocurrency
for another, as well as trade between crypto and fiat currencies (e.g. US
dollars, Euros). They do this by matching the trade orders of their traders in
a similar manner to how order books are used for traditional securities
trading.
Someone can place a trade order to buy token A for token B at a given exchange rate, and the exchange
will match that order with someone else’s order to sell token A for token B at a compatible rate. With enough sellers
and buyers, and an overall high volume of such trades, prices for tokens are
established.
The prices are the equilibrium points for where supply meets
demand, as found in traditional economic models.
Our target market is anyone currently trading on Binance,
Coinbase, or another exchange, and anyone from an investor interested in
cryptocurrency, to a Hedge Fund Prime Broker/Custodian interested in
cryptocurrency arbitrage.
1.4
Competition of
Blockchain Terminal Cryptocurrency Arbitrage
Competitors exist that allow users to create trading bots
that automatically buy and sell cryptocurrency based on a set of rules. Rules
set for automatic trading bots includes: purchase cryptocurrency or investment
products at relatively lower prices and immediately sell at high exchange rate.
Moreover, another rule is to ensure maximum arbitrage for customers through
legal means. Almost all competitors in this space fail at what they do because
of the main problem outlined in 1.2 Solution, that is, that the arbitrage
opportunities are completely exhausted before they can be fully identified and
processed.
Competitors researched for this plan include include:
AlgoMate, Margin.de, Bitsgap, Executium, Admiral Markets. Other competitors may
be added at a later date. A more in depth analysis follows in section 3.5
Competition.
1.5
Financial Highlights of
Blockchain Terminal Cryptocurrency Arbitrage
Our customers interested in arbitrage currently includes as
many people as: around 10,000 customers working as investors and businessman in
Korea and having interest in crypto currency for investment. Each of these
customers will invest around $1,000. While on the other hand, a small number of
individual investors interested to invest around $100,000 or more are also
potential customers for Blockchain Terminal Cryptocurrency Arbitrage.
2.0
Opportunity of
Blockchain Terminal Cryptocurrency Arbitrage
2.1
Problem Worth Solving of
Blockchain Terminal Cryptocurrency Arbitrage
Nearly half of the top 50 wealthiest individuals in the world
are managers of arbitrage operations. Such a lucrative payday in the realm of
possibility makes arbitrage a problem worth solving.
2.2
Our Solution of
Blockchain Terminal Cryptocurrency Arbitrage
We will offer a solution that allows users to automate
trading strategies with trading bots. These bots are created and destroyed
using a simple REST-based JSON protocol. Some bots are loaded automatically for
everyone, and custom bots can also be created and destroyed using the REST API.
2.3
Validation of Problem and Solution
The identified problem is valid for the investors of digital
currency and other investors who want to take benefit from the exchange rate
difference. The proposed solution for this problem is to provide a platform to
all investors with automatic systems and bots for customers to enable them to
enjoy arbitrage in different markets.
2.4
Roadmap/Future Plans of
Blockchain Terminal Cryptocurrency Arbitrage
A roadmap needs to be developed for the execution of future
business activities regarding the availability of a platform for investors to
take advantage of crypto currency and bitcoins arbitrage.
3.0
Market Analysis Summary
3.1
Market Segmentation
A specific market will be identified for this business to be
targeted as users. Services will be provided for the maximum advantage of the
users and individual investors from the Korean community as well as the US.
Blockchain Terminal Cryptocurrency Arbitrage will follow demographic segmentation
and geographic segmentation strategies for the segmentation of the overall
population. High-income group of people will be selected without any kind of
discrimination based on gender or age. Potential buyers and sellers of
cryptocurrency will be selected through market segmentation.
3.2
Target Market Segment Strategy
Customers and markets are targeted based on the identified
segmentation strategy for Blockchain Terminal Cryptocurrency Arbitrage. The
following points are taken into consideration while developing the target
market segment strategy.
3.2.1
Market Needs of
Blockchain Terminal Cryptocurrency Arbitrage
The market needs to have a secure platform for the investors
of crypto currency, bitcoins, and all other digital investment products. Moreover,
the market also needs to have platform support for the goals of arbitrage.
Although, the primary needs are security and high probability for arbitrage in
return of trade.
3.2.2
Market Trends of
Blockchain Terminal Cryptocurrency Arbitrage
Korean households and private investors are highly interested
to take benefit of their extra money and additional income by investment in
attractive investment products such as securities, bonds, shares, digital
currencies, bitcoins, and similar investment products.
3.2.3
Market Growth of
Blockchain Terminal Cryptocurrency Arbitrage
Digital currencies are now the attraction of many investors.
Considering it a relatively safe investment product many investors are
switching from equity market to crypto currency which indicates a positive
growth rate for the market. While on the other hand, another reason for the
growth is continuously improving and advancing information technology.
3.3
Key Customers of
Blockchain Terminal Cryptocurrency Arbitrage
Key customers of Blockchain Terminal Cryptocurrency Arbitrage
are people having financial strength enough to invest $1,000 and individual
investors who can make the investment of $100,000 or above. The total number of
customers targeted as customers from the Korean market are around 10,000.
3.4
Future Markets of
Blockchain Terminal Cryptocurrency Arbitrage
In future, Blockchain Terminal Cryptocurrency Arbitrage would
expand to the international market also.
3.5
Competition of
Blockchain Terminal Cryptocurrency Arbitrage
Bitsgap
A. Overview
Bitsgap arbitrage is
standard mathematics and the fast execution of trades on exchanges.
B. Interface of
Bitsgap arbitrage system
A crypto trading pair
always consists of a base currency and a quote currency, such as BTC (base
currency) / ETH (quote currency).
1. Buy exchange - This is
the buy exchange where the price of the base cryptocurrency is always cheaper. An
individual user can filter out the exchanges you are interested in with a
better purchase price 2. Sell exchange – This exchange will work for the buyers
as it would provide them a better price for commodity or asset to be exchanged,
the filter works just as in
number 1
3. Balance to be used - This is the function used to limit the volume of traded
funds. For example, you have 1 BTC on your balance. The maximum size of an
arbitrage trade allows it to be used fully, but you can choose to use only 10%
of the balance and only 0.1 BTC will be used. 4. Search - Smart search allows
you to filter the coins you are interested in. You can
specify pairs such as
BTC/USD or just BTC to find all combinations of Bitcoin and arbitrage, and you
can specify any number of search items by separating them with a comma. Example
"BTC, LTC/ETH, XRP, XLM/USDT" 5. Pair - This is the cryptocurrency
pair through which the arbitrage transaction takes place, also on this line you
will see the buy and sell exchanges and the prices of the given pair on these
exchanges. 6. Profit - This is the profit you have made after the completion of
this arbitrage
transaction. The profit
is calculated by taking into account each exchange and the standard taker fee.
If your fee is lower than the standard fee, the profit from the arbitrage
transaction will be even higher for you. 7. Execution - This field is intended
for displaying the "Trade" button or describing
why you cannot
execute this trade now.
C. How does
arbitrage work on Bitsgap
1. The standard way of
executing an arbitrage trade:
You buy currency on
Exchange-1 and then transfer it to Exchange-2 for the purpose of selling it.
Depending on how quickly the transaction is confirmed on the blockchain and the
time of processing the withdrawal of funds by the exchange, the transfer can
take from a minute to maximum 3 hours. The problem with this method is that the
arbitrage opportunity may be completely exhausted during the transaction.
2. Executing an arbitrage
trade with Bitsgap
Lightning fast
execution of the arbitrage transaction in case of availability of the quote
currency at the buy exchange and the availability of base currency at the sell
exchange, as well as the availability of necessary volumes.
Imagine that you are
making a transaction through the BTC / USDT pair with a volume of 0.1 BTC on
Kraken > Bitfinex. You already have the USDT needed to buy 0.1 BTC at a
lower price on Kraken and also have the 0.1 BTC on Bitfinex for which it will
be sold in USDT at a higher rate. This means that there is no need to wait
until the bitcoin from Kraken reaches Bitfinex because you already have the
necessary
volume. It means
that you can make the transaction, rebalance the funds and repeat the
transaction again.
3. After clicking the
Trade button, Bitsgap will send 2 limit orders:
1). 0.1 BTC buy
order for USDT will be sent to Kraken
2). 0.1 BTC sell
order in USDT will be sent to Bitfinex
In case of success
(and in most cases successful trades will be made on both exchanges) we will
consider this trade as completed and the information about it including the
amount of profit will show up in the History section.
D. Problems related
to the execution of arbitrage trades
Although the
arbitrage solution provided by Bitsgap allows you to execute transactions
almost instantly, there are some problems you may face during the process:
1. We cannot guarantee
100% execution of arbitrage transactions as during the
Transaction process
there can be a lot of problems such as the lack of necessary rights for trading
on your API keys. While temporary technical maintenance on one of the exchanges
and unavailability of the API service are also some major problems. Although
another problem lack of necessary volume which could happen if someone has managed
to make a deal on this lot before you. You may find yourself in a situation
where the deal was successfully executed on one of the exchanges, but something
went wrong on the second.
2. Bitsgap does not have
the technical capability to verify whether deposits / withdrawals are turned on
the exchanges, as such information is not transmitted through the API.
Therefore, you need to manually check whether the exchange has disabled the
option of depositing and withdrawing the base and quote currency for your
arbitrage pair. Otherwise, there is a risk you may be ‘stuck’ with one
currency.
3. There may be periodic
problems with certain coins, as different exchanges use different
blockchains/protocols for the same coin, which makes rebalancing impossible.
Bitsgap does not have access to such data, so you are solely responsible for
checking this coin. (For example, the popular USDT cryptocurrency has 2
protocols: Omni and ERC-20).
Algomate of
Blockchain Terminal Cryptocurrency Arbitrage
A. About Algomate
Algomate is a trading
platform that sits on top of exchanges (plug in your keys and go - we encrypt
and secure the keys; no access once put in... so save a copy!). Algomate allows users to trade through 15
exchanges currently (we're in the process of adding support for more). At this
platform of Algomate users can also add their ETH wallet balances (no interactions
yet) and create Algomate (C# algorithms to automate trading).
B. Current Setup of
Blockchain Terminal Cryptocurrency Arbitrage
Algomate has a free tier,
whereas users can place 1 trade at a time (users can have 1 active order) and
have 5 Algomate In addition, Algomate has paid tiers which reduce the cost.
Algomate charges users for the virtual machine that their setup sits on (each
user gets their own machine - for security of keys and automated processes).
Executium of
Blockchain Terminal Cryptocurrency Arbitrage
A. Why Executium is
so Perfect
When it comes to trading
with executium, we not only offer you 0.002 Free Bitcoin, but we also work with
the biggest and the best trading exchanges around, working with Bitstamp,
Bitfinex, Kraken, Bitmex, Bittrex and best of all Binance, while we will also
have others coming in the future.
Executium arbitrage
supports TWAP trading strategies (Try-out time-weighted average price
strategies).
B. Different types
of trading
If we take a look at the
types of arbitrage that exist, they can be broken down into three groups:
simple arbitrage, trigangular arbitrage, and convergence arbitrage.
1. Simple arbitrage
This simple process
involves selling the same coin as soon as possible on separate exchange
markets. It is simple because it involves the simple trade of one currency.
2. Triangular Arbitrage
Unlike simple arbitrage,
this method employs the price difference between three currencies. It doesn’t
mean three cryptocurrencies. It means three real world currencies. Example:
Buying in USD, then selling it in EUR to profit from the exchange and then back
again to profit from EUR to USD.
3. Convergence arbitrage
This method makes very
efficient use of the demand-supply shortcomings. It is all about buying on one
market where the coin may be undervalued and selling where it is overvalued.
When the two prices converge to a common selling point, that’s when you can
profit from it
Admiral Markets of Blockchain Terminal Cryptocurrency
Arbitrage
Admiral Markets
provides an easy and convenient way to start trading no matter how experienced
you are. With a UK arm regulated here in Britain, this platform is popular for
casual and professional traders alike. With a huge range of assets including
both standard and exotic forex pairs and a variety of CFD stocks and
commodities to pick from, you will have plenty of asset investment choices.
This guide will carry out a CFD broker comparison to help you decide whether or
not Admiral Markets is the best CFD broker for your trading requirements.
1. Lots of
customisation options 2. Robotic trading function available 3. Easy deposit
process 4. Handy mobile apps for iOS and Android
3.5.1 Competitors and Alternatives
3.5.2 Our Advantages (see an example)
4.0
Execution of
Blockchain Terminal Cryptocurrency Arbitrage
It appears that arbitrage is likely possible in the crypto
markets. Just with low profitability and potentially large fat tail risks.
Developing a cryptocurrency arbitrage strategy that works will be quite
complicated, requiring a lot of work and technical expertise.
A.
Fund Exchange Accounts. Place
funds on different exchanges which will be monitored for arbitrage
opportunities. These funds will be used to execute a simple arbitrage where the
same asset is bought and sold instantaneously when an opportunity arises.
Ideally, we want to have plenty of funds on multiple exchanges since the
process to transfer funds from one exchange to another is time consuming and
can become expensive. Not to mention, it’s easiest to strike at opportunities
the split second they happen.
B.
Identify Opportunities. Gather
data on price via exchange APIs and price aggregators such as Coinmarketcap.com
and Coingecko.com. Sort and clean the data to give the most likely arbitrage
opportunities. Build a trading hub with a spoke for each exchange. Stream diffs
around to each spoke from the hub. Identify opportunities by looking for a
difference in pricing across exchanges. Compare the highest bid prices to the
lowest ask prices to see where these values overlap. Anything which is
overlapping is a potential arbitrage opportunity. Scale the strategy (and
software) to include as many exchanges and pairs as possible, increasing the
optionality.
C.
Quantify Opportunities. Calculate
the value of the opportunity by systematically simulating the selling and
buying of the asset. This process will consume the order book, so make sure to
take this aspect into account.
D.
Execute the Strategy. Execute
the strategy by instantly placing orders with the exchange. Continue to place
orders with the exchange to take advantage of the arbitrage opportunity as long
as the opportunity is available. Fully automate the trading logic to reduce the
time per entry and exit of the trade.
E.
Do It Again. Stop once the
opportunity is no longer available. At this time, it’s time to start looking
for a new opportunity to do it all over again.
4.1
Marketing Plan of
Blockchain Terminal Cryptocurrency Arbitrage
4.2
Technology of
Blockchain Terminal Cryptocurrency Arbitrage
Build a prototype using Node.js. Then, possibly build a final
solution using C++. Create relationships with the teams running the exchanges
and earn access to private streaming APIs.
4.3
Equipment and Tools
Geo-located co-located servers as near as possible to the
exchange servers.
|
Mappings
|
URL
|
Server Location
|
Our Server (AWS)
|
Binance
|
Binance
|
https://api.binance.com/api/v3
|
Seattle,
Washington, USA
|
us-west-2
|
Bitfinex
|
Bitfinex
|
https://api.bitfinex.com
|
San
Francisco, California, USA
|
us-west-1
|
Bitstamp
|
Bitstamp
|
https://www.bitstamp.net/api
|
Denver,
Colorado, USA
|
us-west-1
|
Bittrex
|
Bittrex
|
https://api.bittrex.com/v3
|
San
Francisco, California, USA
|
us-west-1
|
CEX.io
|
Cex
|
https://cex.io/api
|
San
Francisco, California, USA
|
us-west-1
|
Coinbase Pro
|
coinbasepro
|
https://api.pro.coinbase.com
|
San
Francisco, California, USA
|
us-west-1
|
Coinone
|
Coinone
|
https://api.coinone.co.kr
|
San
Francisco, California, USA
|
us-west-1
|
Gemini
|
Gemini
|
https://api.gemini.com
|
Ashburn,
Virginia
|
us-east-1
|
HitBTC
|
Hitbtc
|
https://api.hitbtc.com
|
Limburg
an der Lahn, Hessen, Germany
|
eu-central-1
|
Huobi
|
Huobipro
|
https://api.huobi.pro
|
San
Francisco, California, USA
|
us-west-1
|
Kraken
|
Kraken
|
https://api.kraken.com
|
San
Francisco, California, USA
|
us-west-1
|
KuCoin
|
Kucoin
|
https://openapi-v2.kucoin.com
|
Miami,
Florida, USA
|
us-east-1
|
OKEX
|
okex3
|
https://www.okex.com/api
|
San
Francisco, California, USA
|
us-west-1
|
OKCoin USD
|
Okcoinusd
|
https://www.okcoin.com/api
|
San
Francisco, California, USA
|
us-west-1
|
Poloniex
|
Poloniex
|
https://poloniex.com/tradingApi
|
San
Francisco, California, USA
|
us-west-1
|
Upbit
|
Upbit
|
https://api.upbit.com
|
Incheon,
Incheon, South Korea
|
ap-northeast-2
|
4.4
Milestones of
Blockchain Terminal Cryptocurrency Arbitrage
Key milestones regarding this business plan are presented
below:
1)
Market
Research
2)
Identification
of customer needs
3)
Gap
analysis
4)
Development
of prototype and testing
5)
Development
of implementation plan
6)
Selection
and management of resources for start-up business
7)
Implementation
of plan
8)
Working
on the development of the platform
9)
Feedback
10) Evaluation and Improvement
5.0
Company and Management Summary
5.1 Organizational Structure
Blockchain Terminal Cryptocurrency Arbitrage organizational
structure will include corporate management, bottom line management, and middle
management. Power and authority are delegated in the organization based on
hierarchical job positions. Although, responsibilities will be also assigned
for monitoring, managing, controlling, leading, and staffing under the wider
span of control. The following hierarchy
will be followed in Blockchain Terminal Cryptocurrency Arbitrage.
Moreover, Blockchain Terminal Cryptocurrency Arbitrage will
follow up with a strict organizational structure to execute business operations
and managing some special projects regarding the trade of digital currencies
and cryptocurrencies trade. Blockchain
Terminal Cryptocurrency Arbitrage will be headed by the directors who will
report and follow the CEO (chief executive officers). Under the supervision of
the director, project managers will work on various task and responsibilities.
Key responsibilities of managers are to monitor all tasks done by the team
members of each project. Employees and team members will work under the control
of project managers and department managers to conduct analysis, develop a new
architect, other developer’s tasks, and testers.
5.2 Management Team
The management team will include top level management that
will develop plans for further organizational operations. While financial
operations will be handled by the managerial staff of the finance department. However,
the marketing team of Blockchain Terminal Cryptocurrency Arbitrage will be
headed by the managerial staff of the marketing department. Other management
team members for Blockchain Terminal Cryptocurrency Arbitrage are Operations
manager, quantitative strategist, regulatory compliance officer, and PR
managers & marketing manager.
5.3 Personnel Plan
of Blockchain Terminal Cryptocurrency Arbitrage
For the execution of business operations, new recruitment
will be made in Blockchain Terminal Cryptocurrency Arbitrage. Employees will handle their work
responsibilities in accordance to with assigned work duties. The following plan
will be followed for Blockchain Terminal Cryptocurrency Arbitrage start-up operations.
|
Department
|
Total
|
Tasks
and Responsibilities
|
IT team
|
IT and Operations department
|
15
|
Customer support + digital platform
management
|
Marketing Team Members
|
Marketing Department
|
5
|
Advertisement and marketing
|
Finance Team
|
Finance Department
|
5
|
Reporting, recording transaction,
and managing expenses
|
Operations Manager
|
Operations Department
|
2
|
HR, and Operations Management
|
PR & Marketing Manager
|
Marketing Department
|
1
|
The leading project marketing team
|
Quantitative Strategist
|
Operations and Finance
|
1
|
Derivative and crypto currency
pricing plan, and quantitative strategies development
|
Regulatory Compliance Officer
|
Operations Department
|
2
|
Country’s regulation and external
communication management with equity markets and brokers.
|
In accordance with the above personnel plan, each team member
will follow up that particular plan for the execution of business operations
such as reporting financial statements and managing portfolios for clients.
5.4 Company History
6.0
Financial Plan of
Blockchain Terminal Cryptocurrency Arbitrage
6.1 Revenue/Sales Forecast
In the presented below table projection of revenue is given
with annual amounts.
Revenue / Sales
|
|
|
Crypto Currency
|
%
|
Annual
|
Arbitrage on trading (per customer
@ 10% with $1000 investment )
|
10%
|
$
1,000,000
|
Arbitrage on trading (per customer
@10% with $100000 investment )
|
0.1
|
$
20,000,000
|
Revenue on trading
|
|
$
21,000,000
|
Coin Incubator (per customer @ 20% with $1000 investment )
|
20%
|
$
2,000,000
|
Occasional Trading (per customer @15% $100000 investment )
|
20%
|
$
30,000,000
|
Value trading
|
|
$
32,000,000
|
Total Sales / Revenue
|
|
$
53,000,000
|
6.2 Expenses
Expenses
|
Per Month
|
Annual
|
Rent
|
$450
|
$5,400
|
Internet & electricity
|
$410
|
$4,920
|
Rent servers
|
$390
|
$4,680
|
Office Staff Salary and Taxes
|
$4,000
|
$48,000
|
Classical Trading Software rent
|
$4,500
|
$54,000
|
Server Management Salary including
taxes
|
$1,500
|
$18,000
|
Trading Management salaries
included taxes
|
$5,100
|
$61,200
|
Arbitrage Trading Software rent
|
$1,150
|
$13,800
|
Total Cost and Expenses
|
$17,500
|
$210,000
|
6.3 Projected Profit and Loss
Projected Profit and Loss
|
Revenue
|
$
|
Arbitrage on trading (per customer
@ 10% with $1000 investment )
|
$
1,000,000
|
Arbitrage on trading (per customer
@10% with $100000 investment )
|
$
20,000,000
|
Revenue on trading
|
$
21,000,000
|
Coin Incubator (per customer @ 20% with $1000 investment )
|
$
2,000,000
|
Occasional Trading (per customer @15% $100000 investment )
|
$ 30,000,000
|
Value trading
|
$
32,000,000
|
Total Sales / Revenue
|
$
53,000,000
|
CGS
|
$
72,720
|
Gross Profit
|
$
52,927,280
|
Other Expenses
|
|
Administration
|
$79,200
|
Salaries
|
$48,000
|
Rent
|
$10,080
|
Marketing and Advertisement
|
$
7,939,092
|
Operating Income
|
$44,850,908
|
Taxes and Interest
|
$15,697,818
|
Net Profit and Loss
|
$29,153,090
|
6.4 Projected Cash Flow
Projected Cash Flow
|
Cash Flow from operational
Activities
|
|
|
Cash paid for operations
|
210000
|
|
Cash generated from operations
|
53000000
|
|
Taxes and Interest
|
$15,697,818
|
|
Net Cash flow used in operational
Activities
|
$37,092,182
|
Cash Flow from investing Activities
|
|
|
Sales of equipment
|
2000
|
|
Dividend received
|
0
|
|
Net Cash flow used in investing
Activities
|
|
2000
|
Cash Flow from financing Activities
|
|
|
Dividend paid
|
1000
|
|
Net Cash flow used in financing
Activities
|
|
1000
|
Net Cash Flow
|
|
$37,095,182
|
6.5 Projected Balance Sheet
Projected Balance Sheet
|
Current Assets
|
|
Cash
|
105400
|
Inventory
|
0
|
Account Rec
|
500
|
Other current assets
|
715000
|
Total Current Assets
|
820900
|
Building
|
|
Software and Computer
|
20000
|
Non Current Assets
|
20000
|
Total
Assets
|
840900
|
Short Term Debt
|
350000
|
Accounts payable
|
100000
|
Current Liabilities
|
450000
|
Long term Liability
|
300000
|
Non Current liabilities
|
300000
|
Total
Liabilities
|
750000
|
Equity
|
90900
|
6.7 Business Ratios
According to the presented below business ratio analysis,
company is having better liquidity condition as current ratio is greater than
1. Current ratio shows that company can meet its short term obligations by
using its current assets rather than liquidating non-current assets. Profit
margin ratio less than 1 indicate that company has efficiency to control cost
of operations and its expenditures while executing business operations.
Ratio Analysis
|
a)
|
|
|
|
Current Ratio
|
|
|
|
|
Current Asset
|
$
820,900
|
1.824222
|
|
Current liabilities
|
$
450,000
|
b)
|
|
|
|
Profit margin
|
|
|
|
|
Gross profit
|
$
52,927,280
|
0.998628
|
|
Net sales
|
$
53,000,000
|
c)
|
|
|
|
Return on Assets
|
Sales
|
$
53,000,000
|
63.02771
|
|
Total Assets
|
$
840,900
|
7.0
Appendix of
Blockchain Terminal Cryptocurrency Arbitrage