See how the numbers work for a site like yours
See exactly how the economics work out for a site like yours — modelled scenarios built from our published assumptions, with every input shown so you can check the maths yourself.
Three worked examples, modelled the same way you'd model your own
Each scenario sets out its assumptions in full — crop mix, cycle count, and the inputs behind the modelled outcome — so you can see exactly how the numbers were reached, and re-run them yourself on the ROI & Economics page.
A microgreens single-container year
A fully-worked scenario built entirely on our own ROI & Economics calculator's published default assumptions for one 40ft container run on microgreens for a full year. This is the maths behind the calculator's microgreens preset, laid out so you can check every figure and re-run it with your own numbers.
- Crop: microgreens · 12-day cycle · 30 cycles/year · 90kg per cycle
- Price: €28.00/kg · Container capex: €145,000
- Energy: 42,000 kWh/yr at €0.28/kWh · Labour: 520 hrs/yr at €20/hr · Consumables: 8% of revenue
A wholesale supply scenario
Two containers run back-to-back to supply a fixed weekly volume against a standing wholesale order, prioritising consistency of cycle and quality over variety.
- Crop mix: single leafy-green variety for consistency
- ~13–14 harvest cycles per year per container
- Fixed-volume contract, staggered planting across two units
A restaurant-supply scenario
A single container growing a higher-value mix of herbs and speciality salad leaves for a small cluster of independent restaurants paying a premium for freshness and variety.
- Crop mix: herbs and speciality leaves, higher price per kg
- ~9–11 harvest cycles per year, shorter runs per variety
- Delivery radius kept small to protect freshness premium
Built on research, backed by a guarantee
Years of research
Years of research behind the system.
Strong partners
Strong manufacturing and horticulture partners, including G-Tools.
Experienced team
A team experienced in indoor growing, hardware and operations.
Fully automated
A fully automated café grow-cabinet.
Transparent pricing
Transparent pricing, available on finance.
Money-back guarantee
A money-back guarantee on your pilot.
People also ask
How are these scenarios calculated?
Each scenario uses the same methodology as our ROI & Economics calculator: published yield, price, energy, labour and consumables assumptions run through to a payback period and annual ROI. Every input is stated on the card itself, so you can trace exactly how each figure was reached.
Can I run my own numbers?
Yes. The ROI & Economics calculator uses the same model behind these scenarios, with your own crop mix, price per kg, cycle count and costs in place of the published defaults.
What if my site doesn't match these scenarios?
Book a free consultation and we'll build a model specific to your site, crop mix and target market rather than relying on one of the three published scenarios.
Run your own ROI, then book a demo
Test your own crop mix, price per kg and cycle count in the calculator, then talk to us about what a real deployment would look like on your site in the Netherlands.