The company · magnets · Thessaloniki · Sept 2026 – 2030

The magnet engine — the company keeps €6 of every €12

Every €12 magnet: €3 restaurant, €3 waiter, and the remaining €6 stays with the company — you + (Panche + Tanya), 50/50 — €4.50 margin + €1.50 reinvested into new venues. The City's €161K is a one-time seed, not repaid. To a 2,000-venue ceiling (~Jun 2029). Gross figures — net is in the company file.

How one €12 magnet splits
€3Restaurant
€3Waiter
€4.50Company margin
€1.50Reinvest → new venues
Company keeps €6.00 / magnetVenue keeps €6.00 (restaurant + waiter)
Rollout — to a 2,000-venue ceiling
2026
80 venues
2027
420 venues
2028
1,420 venues
2029
2,000 venues
2030 (steady)
2,000 venues
Money — who earns what · year by year (gross)
2026Sep–Dec
2027build
2028scale
2029ceiling
2030mature
Venues live (year-end)
80
420
1420
2000
2000
Magnets sold
€3,333
€47,000
€181,000
€376,667
€400,000
20302,000 × ~200/yr = €400,000
Gross tourist spend
€40.0K
€564.0K
€2.17M
€4.52M
€4.80M
Venue keeps
—
—
—
—
—
Restaurants (€3)
€10.0K
€141.0K
€543.0K
€1.13M
€1.20M
Waiters (€3)
€10.0K
€141.0K
€543.0K
€1.13M
€1.20M
The company keeps €6
—
—
—
—
—
Margin (€4.5)
€15.0K
€211.5K
€814.5K
€1.69M
€1.80M
Reinvest → new venues (€1.5)
€5.0K
€70.5K
€271.5K
€565.0K
€600.0K
Reinvestment€1.50/magnet funds new-venue production. 5-yr ≈ €1.51M.
Company — total (€6, gross)
€20.0K
€282.0K
€1.09M
€2.26M
€2.40M
Company gross€400,000×€6.00 = €2,400,000 · 5-yr ≈ €6.05M
Net is in the company file.
Monthly gross spend & the company's €6/magnet take
€0€100.0K€200.0K€300.0K€400.0K Sep ’26Jan ’27Jan ’28Jan ’29Jan ’30Dec ’30
Gross tourist spend / moCompany's €6/magnet / mo (gross)
The headline (magnets, gross)

City seed

~€161K

One-time. Not repaid.

Company · 5-yr magnets

~€6.05M

Gross €6/magnet. Net is in the company file.

Reinvestment · 5-yr

~€1.51M

€1.50/magnet — self-funds the rollout.

Company magnets · 2030

€2.40M

+ the menu on top.

€12 split: €3 restaurant · €3 waiter · €6 company (€4.50 margin + €1.50 reinvested). Magnets are the spine of the business; the menu (separate pooled-menu file) is a research-grounded add-on. Net & production are in pooled-company. 2,000-venue ceiling (~Jun 2029).