Skip to main content

Pincushion Demo Estate · Fictional venue and figures

Results & reports

Explore the example, understand the figures and test your next decision.

Switch section
Back to demo dashboard

What is changing, and what should we do?

Fictional results through August 2026. Historical results, future bookings and cash schedules answer different questions; their periods are labelled separately.

Are we improving?

August operating profit is R 142 600: R 26 575 lower than July and R 67 600 higher than August last year. Operating margin is 11.1%, compared with 12.8% in July and 6.5% a year earlier.

What explains the change from July?
DriverEffect on profit
Earned revenue-R 41 000
Direct delivery costs+R 14 337
Venue operating expenses+R 88
Total change-R 26 575

A positive cost effect means costs fell and helped profit. These movements explain the arithmetic; they do not prove whether price, guest numbers or event mix caused the change. Review individual bookings and cost evidence before deciding what to change. Comparing the same month last year helps account for seasonality.

Which business earns the strongest contribution?

September 2025 to August 2026. Contribution is revenue less direct delivery costs, before shared venue overheads. A high percentage does not necessarily produce the most rand profit.

Business typeRevenueContributionContribution margin
WeddingsR 4 220 000R 2 610 00061.8%
CorporateR 2 810 000R 1 660 00059.1%
ConferencesR 1 640 000R 925 00056.4%
Social / privateR 1 190 000R 702 00059.0%
AccommodationR 1 860 000R 1 228 00066.0%
Restaurant / F&BR 945 000R 548 00058.0%
Other venue incomeR 1 832 000R 1 098 18759.9%

Use contribution together with capacity used, demand and payment terms. Do not favour a high-margin event if it prevents a more valuable booking.

Are bookings keeping up?

The September to December commercial sample contains R 2 384 000 accepted booking value. A separate R 913 000 is probability-weighted enquiry value, not confirmed business.

A reliable pace comparison needs a saved booking snapshot from the same lead time last year. That matched snapshot is not supplied in this example, so no growth percentage is claimed.

Inspect bookings and follow-ups

Are we using capacity well?

1,268 room nights sold out of 6570 available over the twelve-month sample: 19.3% occupancy. Room contribution is R 1 228 000, or R 968 per sold room night.

Available space hours and a comparable prior occupancy period are not supplied. A full space-utilisation comparison needs those inputs. Check when demand overlaps before discounting unused capacity.

Compare competing space use

Pincushion Demo Estate · ZAR · fictional data

P&L reports

Explore the calculations and rehearse the review steps. Changes stay in this page and reset when you leave. No real venue record, approval or booking is created.

Management profit and loss

2026-08 · 1 month(s) · revenue and costs exclude VAT · prior column is the same period one year earlier.

Operating profit

R 142 600

Profit vs Budget

R 19 480

Gross margin

61.8%

Operating margin

11.1%

MeasureActualBudgetPrior YearActual less Budget
RevenueR 1 284 000R 1 260 000R 1 160 000R 24 000
Direct costsR 490 488R 488 880R 464 000R 1 608
Gross profitR 793 512R 771 120R 696 000R 22 392
Operating expensesR 650 912R 648 000R 621 000R 2 912
Operating profitR 142 600R 123 120R 75 000R 19 480

Operating profit is R 19 480 above Budget. Revenue contributes R 24 000 to that difference; direct costs contribute -R 1 608, and operating expenses contribute -R 2 912. For costs, a positive “Actual less Budget” means more was spent. Review booking mix, price and delivery costs before attributing the movement to PP.

Gross margin measures profit after direct delivery costs. Operating margin also deducts venue operating expenses. Neither is the booking contribution margin used for special-date rules, nor does either measure cash available.

Compare this Actual with the remaining-year forecast