Elopage Financial Model
Fintech Startup Financials (Free Excel Download)
All-in-one SaaS + payments platform for digital entrepreneurs to create, sell, and scale digital products, courses, memberships, and subscriptions.
professionals from Deloitte
Used by professionals from
About this model
elopage is an all-in-one platform for digital entrepreneurs selling courses, memberships, subscriptions, and other online products. It combines creator software with checkout and payment processing, helping merchants launch and scale without assembling a separate commerce stack.
The company serves a large long-tail creator base through direct sign-up and a partner ecosystem. Its commercial opportunity grows as customers both pay for software access and process a larger share of their digital-product sales through the platform.
The model should combine merchant subscriptions with GMV-linked payment revenue. Active creators, subscription ARPU, products per creator, buyer conversion, average order value, and payment take rate are the principal drivers, while creator retention determines the durability of both revenue streams.
A turnkey financial model
Live formulas, no hardcoded values
Outputs are driven by live formulas, so the workbook updates from its assumptions instead of relying on hardcoded results.
All assumptions in one tab
Inputs are clearly marked in the Assumptions tab and separated from calculations, making it clear what to change and what to leave intact.
Statements always balancing
For integrated-statement models, the balance sheet, cash flow, and supporting schedules tie through properly.
Distinct schedules for clarity
Debt, working capital, taxes, and cash flow can get messy quickly. We group calculations in clear schedules, not across disconnected tabs.
No hidden macros or external links
There are no unexplained external workbook links or macros to undermine auditability or portability.
Changes flow through the model
Update a key driver and see the impact carry through the forecast, financing, and return outputs. We never use hardcoded numbers in formulas.
About Elopage
elopage.com
How to build a detailed financial model for Elopage
A complete walkthrough of the business, drivers, and assumptions behind the downloadable Elopage model - distilled from its pitch deck and publicly available information.
Product & value proposition
- End-to-end commerce and payment infrastructure: page builder, checkout, billing & dunning, invoice/tax/legal compliance, access management, sales automation (funnels, affiliate, campaigns), 100+ integrated add-ons.
- Replaces a minimum of 6 separate tools (website builder, billing software, login/plugins, checkout provider, payment methods, marketing software).
- Time-to-first-sale reduced from ~6 months to 1 day.
- Proprietary microservices architecture: Payments & Billing / Access Management / Sales Automation / eloPages builder.
- Positioned as the affordable, code-free alternative to stitching together Squarespace + Checkout.com + WordPress + Keap + Avalara + Stripe/PayPal.
Market
- Creator economy / digital products market headline: "20bn EUR market growing 16% YoY".
- Ed-Tech TAM: 404bn USD by 2025.
- Addressable European freelancers, trainers, coaches: 12m.
- DACH projected market sizes (digital products & content, by 2021):
- Current GMV: 200m EUR
- Intermediary target: 1.2bn EUR
- 1st Target (EU): 16–20bn EUR
- Comparable public benchmarks cited: Wix ~$15bn market cap, Shopify ~$145bn market cap.
- Hotmart (LatAm comparable): 150% YoY growth, ARR $200m, acquired Teachable for $250m EUR.
- Patreon: $255m USD raised from Index Ventures, NEA, CRV.
Revenue model
- Two revenue streams inferred from deck framing as "SaaS + Fintech":
- SaaS subscription fee - creators pay a recurring platform fee (tier/plan-based).
- Payment processing take-rate - elopage processes payments on GMV flowing through its checkout; take-rate not disclosed in deck.
- Channels: self-serve (direct sign-up); certified assistants / partner ecosystem also mentioned.
- Products managed: 130,000 digital products across 40,000 merchants.
- Specific pricing tiers or blended take-rate: Not in deck.
Traction & metrics
- Merchants / digital entrepreneurs: 40,000.
- End customers (buyers): >3 million as of 2020.
- Digital products listed: 130,000.
- Current platform GMV: 200m EUR (DACH, as of deck date ~Aug 2021).
- Profitability: reached break-even in 2018; profitable every year since.
- Bootstrapped (€1 raised) until Series A.
- Employee headcount: 20 (2019) → 60 (2020) → 70 (at time of deck) → 190 projected EOY 2021.
- Launched: Jan 2017.
- Countries: 25+ localisations.
- Sample creator revenue: one customer ("Tradermacher Campus", 1x online video course, created 23.11.2020) generated €72,984.52 in a single week.
- Revenue/ARR figure for elopage itself: Not in deck.
- Growth rate (YoY platform revenue or GMV growth): Not in deck.
Competition / moat
- Direct competitors named: Digistore24, Copecart, ClickBank, Hotmart (indirect - LatAm), Kajabi/Teachable (indirect).
- Adjacent tools displaced: Squarespace, WordPress, WiX, Checkout.com, Klarna, Stripe, PayPal, GoCardless, Rapyd, Keap, ClickFunnels, ActiveCampaign, Avalara, Quaderno.
- Moat claims:
- Only all-in-one platform combining page builder + checkout + billing/tax/legal + access management + affiliate/funnel tools in one.
- Embedded compliance (taxation, legal) as a differentiator vs. point solutions.
- Network effects implied (100+ add-on ecosystem; certified assistant channel).
- Bootstrapped to profitability = demonstrated product-market fit without external capital.
Team & funding ask / use of funds
- Founders: Özkan Akkilic (CEO) and Tolga Önal (CGO), founded 2016.
- Round: Series A - $38m.
- Use of funds / valuation: Not in deck.
- Headquarters: Berlin (Kurfürstendamm 208, 10719).
- Engineering presence: Ukraine office.
Recommended financial model
- Archetype + why: SaaS + GMV take-rate (marketplace/payments hybrid). elopage has two distinct revenue legs - a recurring platform subscription and a payment processing spread on merchant GMV. The model must capture both, similar to a Shopify-style dual-revenue build (subscription ARR + merchant solutions / take-rate revenue). A pure SaaS ARR model would miss ~half the economics.
- Forecast horizon & granularity: 5 years (2021–2026); monthly for Year 1–2, quarterly for Years 3–5. Series A context demands investor-grade monthly granularity in the near term.
- Key drivers & assumptions:
| Driver | Seed value |
|---|---|
| Merchant count (2021 starting) | 40,000 |
| End-customer count (2020) | 3,000,000 |
| Platform GMV (2021E, DACH) | €200m |
| Headcount growth | 70 → 190 EOY 2021 |
| Market: EU digital products & content | 16–20bn EUR (1st target) |
| Market growth rate | 16% YoY |
- Scenarios (Base / Bull / Bear - which variables flex):
- Base: Net new merchants ~1,000/month; GMV growth 80% YoY; blended take-rate 1.5%; SaaS ARPU €50/month; churn 2%.
- Bull: Net new merchants ~1,500/month; GMV growth 120% YoY (Hotmart-like); take-rate 2%; SaaS ARPU €65/month; churn 1.5%. Rapid EU expansion.
- Bear: Net new merchants ~500/month; GMV growth 40% YoY; take-rate 1%; SaaS ARPU €35/month; churn 3%. Growth stalls outside DACH.
- Key flex variables: merchant acquisition velocity, churn, GMV per merchant, take-rate, SaaS ARPU, EU localisation ramp speed.
- Required sheets / outputs:
- Assumptions - all drivers centrally controlled, tagged vs.
- Merchant Cohorts - monthly cohort build showing new adds, churned, active base, cumulative GMV.
- Revenue - SaaS subscription revenue (merchants × ARPU) + payment processing revenue (GMV × take-rate); split clearly.
- P&L - Gross profit by revenue line; OpEx (S&M, R&D, G&A, headcount); EBITDA. Show path to profitability maintained post-Series A.
- Headcount Plan - by function; ties to OpEx.
- GMV Bridge - starting GMV, new merchant GMV, churned merchant GMV, growth per existing merchant.
- Cash Flow & Runway - use of Series A ($38m); burn rate; runway to next milestone.
- Scenario Toggle - Base / Bull / Bear switcher driving all outputs.
- KPI Dashboard - Active merchants, GMV, Take-rate revenue, ARR, Gross margin %, EBITDA margin, Employees, GMV per merchant.
Frequently asked
Is the Elopage financial model free?+
Yes. The Elopage model is a free Excel (.xlsx) download with live formulas. Sign up with your email and the workbook is yours to keep, review, and edit.
What's included in the model?+
A 5-year monthly forecast with P&L, cash flow and runway, valuation (exit multiple plus a DCF cross-check), MOIC/IRR returns, and unit economics, with live formulas throughout.
How was this model built?+
It was built from Elopage's pitch deck and publicly available information, then structured to investment-banking standards as a fully editable Excel model.
Can I change the assumptions?+
Yes. You can change assumptions and the live formulas will recalculate in the downloadable Excel model.
Have more financial modelling questions? Contact us
Created by ex-finance professionals
Hey, I’m Alex and I created Finamodel.
Over my years in the finance industry I kept building the same models over and over again. Same structure, same assumptions, different logo. So I started building frameworks to turn them into clean, reusable templates.
Every model here is one I’d actually use for a client, and I personally vet each one before it goes up.
I’m not an expert in every industry, but I’ve built enough models to know what belongs in one. And when something is completely foreign to me, I reach out to my network for experts to work on our models with us.
Having a template library on hand cuts a first build from hours to minutes.
Need help finding your model? You’ll find me in the Finamodel app!
Other Fintech Startup Financial Models
Browse another startup in the same category.
Acin
SaaS and data subscription network for operational risk management at Tier 1 financial institutions
Ageras Group
B2B SME ecosystem - marketplace connecting SMEs with accountants + cloud accounting/payroll software + embedded financial services (lending, factoring, banking)
Airbase
Unified non-payroll spend management platform (corporate cards, AP/bill pay, expense reimbursement, approval workflows) for mid-market companies.
Altruist
Vertically integrated all-in-one platform for registered investment advisors (RIAs) - combining custodial, portfolio management, practice management, and client acquisition tools.
Amenitiz
All-in-one hotel management SaaS platform ("Shopify for hotels") for independent hoteliers - PMS, booking engine, channel manager, website builder, payments, and AI-driven revenue management.
Anrok
SaaS sales tax compliance platform - nexus monitoring, calculation, registration, filing, and remittance - built specifically for SaaS companies.
Arrival
Arrival is an EV manufacturer of commercial vans and buses using proprietary Microfactories and vertically integrated components, going public via SPAC merger with CIIG Merger Corp.
AtoB
AtoB is building financial infrastructure for commercial fleets, starting with a no-fee Visa fleet card for fuel and expanding into payroll, BNPL, and international.
