Huxberry · Internal · 22 August 2026

How We Worked It Out — In Pictures

The three ideas everything in the flagship analysis stands on, drawn simply. Full detail: the report · the top three.

1 · Where the profit number comes from

The factory sells to our store. The store sells to you. The store's profit is the difference.

Factory SpringTech sells: 1,668 Our store Huxberry sells: 11,581 You store profit = 11,581 − 1,668 = 9,913

We looked up these two price tags for every mattress sold in the last six months — 99% of them checked (a real example above: one Hypnos Stapleford). On average, the store keeps 70 fils of every dirham of mattress sales before rent, ads and wages.

The trap we avoided: every sale is written in the books twice — once by the factory, once by the store. Count both and the numbers double; use the factory's cost and you measure the factory's profit, not the store's. We only ever counted the store's copy.

Full method: report §06b · dossier appendix

2 · What fills the store

Cars drove past every day. Sales only moved when the adverts did.

Most months — adverts ON sales ≈ 650–880k ADS ON 📢 April — adverts nearly OFF same road · same cars · empty store sales 281k (−60%) ADS OFF

In April 2026 the adverts were switched almost completely off. The store sat on the same Sheikh Zayed Road, with the same traffic — and sales stayed 60% down until the adverts came back. Over the whole year, sales rise and fall with the ad budget almost in lockstep. So we buy our customers with adverts, not with an expensive address — which changes what rent is worth paying.

The full evidence (r = 0.87, month by month): report §06

3 · Who pays the rent

The mattress shop can pay the same rent anywhere. Extra rooms must earn their own keep.

Al Joud (3,833 sq ft) Mattress shop 2,400 sq ft pays ALL the rent +11,000 spare Extra room 1,433 sq ft rides free ✓ extra rooms must earn: 0 Umm Suqeim (5,138 sq ft) Mattress shop 2,400 sq ft pays its share Extra rooms 2,738 sq ft sofas + kitchens must pay their way extra rooms must earn: 32,000 / month

Give the mattress shop the same profit target everywhere — Eiffel's 77,000 a month. It can then afford 79,000 of rent wherever it sits. At Al Joud that covers the whole building with money left over. At Umm Suqeim, the extra rooms must earn 32,000 a month on top — about a Festival-Plaza's-worth of sofa sales — just to keep up. That, in one picture, is the whole decision.

The full model: the Top Three page, Part 2b