CEO Dashboard — Predictable Income

A business built on data can hold you.

MODEL · UPDATED AUG 3, 2026
Reverse the math · going for 10k
Going for€10,000
The offer is€3,333
It converts at3%
3 clients
100 people in the room

That's it. Do the action, get the result. Refuse to do the action, stay exactly where you are.

Revenue goal · month€10,000
Offer price€3,333
Conversion3%
The numbers I desire · the real numbers
Desired
100
in the room → €9,999
Real
100
3 clients → €9,999
On target
People actually in the room100
Or build it from the channels
Annual revenue
€126,648
Offer + taster
Monthly run rate
€10,554
The 10k month
On target
Offer clients / year
36
At €3,333 each
Taster buyers / year
60
€111 · one session
The sales system
SourceInConvClientsRevenue
Masterclass → offer3003%9€29,997
Courting → offer3030%9€29,997
Taster → offer6030%18€59,994
Offer €3,33336€119,988
Taster €11160€6,660
Total€126,648

Move the model

Every channel, its volume, its conversion.
Offer price€3,333
Taster price€111
Masterclass attendees / yr300
Masterclass conversion3%
Courting conversations / yr30
Courting conversion30%
Taster buyers / yr60
Taster → offer conversion30%
10k month · Profit First allocation
Monthly revenue
€10,000
Real revenue in
Profit 5%
€500
Taken first, always
Owner's pay 50%
€5,000
You, paid properly
Tax 15%
€1,500
Set aside, untouched
Operating expenses 30%
€3,000
The business runs on this
Allocated
100%
Every euro has a job
Balanced
Where every euro goes
Profit€500
Owner's pay€5,000
Tax€1,500
Operating exp.€3,000

Move the model

Profit First target percentages. They should sum to 100%.
Monthly revenue€10,000
Profit %5%
Owner's pay %50%
Tax %15%
Operating expenses %30%

Profit First: profit is taken first, not what's left over. The percentages here are the classic target allocation for a small, growing business — adjust to your own bands as revenue climbs.

Month · year
AccountPer monthPer year
Revenue€10,000€120,000
Profit€500€6,000
Owner's pay€5,000€60,000
Tax€1,500€18,000
Operating expenses€3,000€36,000
Silja example · the worked case
My path · four offers · full sales system
Annual revenue
€332,884
Four offers, one ladder
Monthly run rate
€27,740
Across the ecosystem
Locked in next year
€99,868
Before you sell a thing
Predictable
Re-enrolment
80%
The moat
Strong
Simplify & Scale
11
6 new · 5 re-enrolled
Identity track
60
€1,444 each
Stability Reset
240
€144 · from the €44 door
€44 doors
1,200
Front door
The sales system
FlowInConvOutRevenue
Masterclass → Identity track1,0003%30
Courting → Identity track10030%30
Identity track €1,44460€86,640
CEO Dashboard €441,2001,200€52,800
Dashboard → Stability Reset1,20020%240€34,560
Identity → Simplify & Scale6010%6 new
Simplify & Scale €14,44480% re-en11€158,884
Total€332,884
Revenue mix
Simplify & Scale€158,884
Identity track€86,640
CEO Dashboard€52,800
Stability Reset€34,560

Move the model

Volumes, conversions, and re-enrolment all move.
Masterclass attendees / yr1,000
Masterclass → Identity3%
Courting conversations / yr100
Courting → Identity30%
€44 Dashboard buyers / yr1,200
Dashboard → Stability Reset20%
Identity → Simplify & Scale10%
Re-enrolment rate80%
RUNG 01
CEO DashboardSelf-paced tool
See the business like a CEO, not a scrambler. The front door — nothing to lose to say yes.
For her when she's ready to look at real numbers.
€44
RUNG 02
Stability ResetAnnual membership
The nervous-system reset that keeps a good month from tipping into the fall.
For her when the wobble inside success is the problem.
€144
RUNG 03
Dashboard / Identity trackPrivate · 1:1
The intimate room. Decide, clear, clean, command — with me, hands on the wheel.
For her when she wants it worked through directly.
€1,444
RUNG 04
Simplify & ScaleMastermind
Simplify what you sell. Scale what holds. The top of the ladder, the room that matches her.
For her when she's scaling and the room must rise to meet her.
€14,444
She's already good. That's what makes it maddening.

A coach, a healer, a consultant — five, seven, ten years in. Clients who love her. Results she's proud of. On paper she's winning. Inside, she's white-knuckling. €3k one month, €9k the next, then a month she won't say out loud. She is not a beginner. She's a talented woman running a real business on an unregulated nervous system.

Her numbers, honestly
  • Best month €9k+. Worst month — the one she doesn't talk about.
  • Revenue swings 60–70% from one month to the next.
  • She has an audience. Her conversions dropped and she doesn't know why.
  • Money comes in and leaves the same week.
  • She can read anyone's business clearly except her own.
The three loops she's caught in
LOOP 01

Feast & famine

A month that soars, then a month that scrapes. Revenue arrives in waves she can't predict or hold.

LOOP 02

The almost loop

Almost launched. Almost visible. Almost there. Always nearly — the finish line keeps moving.

LOOP 03

Good girling

Softening to stay liked. Discounting, over-delivering, hiding the price. Liked, not paid.

In her head · the 2am voice
"I should be so much further than this by now."
"If this month is good, I'm just waiting for the one where it falls apart."
"I don't need another strategy. I've bought all the strategies."
"What if I've already had my best year."
What she says · what she means
What she says
  • "I just need a better funnel."
  • "Not sure now's the right time."
  • "Let me think about it."
  • "I don't want to be too salesy."
  • "I'm just being realistic."
What she means
  • "I'm scared it's me, not the funnel."
  • "I'm braced for the fall, so I never feel ready."
  • "I want to say yes, but yes has burned me."
  • "If I ask clearly and she says no, that confirms the fear."
  • "I'm lowering the vision so the drop hurts less."
The belief underneath

"Stability is temporary and the fall is inevitable." Every good month makes her brace instead of build. Success feels like the edge of a cliff, not solid ground.

What she's already tried — and why it didn't hold
  • Funnels, launches, ads — the mechanics were fine.
  • Mindset courses — affirmations laid on top of a dysregulated body.
  • More content, more posting — output from fear.
  • Cutting her prices to convert — good girling, dressed as strategy.

None of it failed because it was wrong. It failed because it was built on a nervous system that reads success as danger.

What she secretly wants — under the money
  • To stop bracing.
  • To keep what she earns.
  • To be the woman good things stay for.
  • To feel safe being seen at the top of her price.
  • To build something that holds when life arrives — because life has arrived before, and it took everything.
Where she is · where she's going
Where she is
  • Hoping
  • Waiting
  • Scrambling
  • People-pleasing
  • Hiding
Where she's going
  • Decided
  • Certain
  • Commanding
  • Visible
  • Premium
Not my queen

I can help her doesn't mean I should. I don't rescue. I can't turn a cat into a dog.

  • The woman who wants me to do it for her.
  • The one addicted to the drama of the drop.
  • The perpetual almost who won't actually decide.
  • The one shopping for the next hit, not the last decision.
  • The one who argues for her limits and wants to win.
Her words · mirror them in the copy
consistentpredictableoff the rollercoaster I know what to do, I just don't do itself-sabotagenext level I want it to feel easyholdsafearrived
The flag
I break the survival loop and install the woman who decides.
HRAFNKONA
The method
01
Decide
Choose before the evidence arrives.
02
Clear
Name and clear the old belief.
03
Clean
Regulate the body so money can land.
04
Command
Hold the room, the price, the offer.
The upgrade
Old version
  • Hoping
  • Waiting
  • Scrambling
  • People-pleasing
  • Hiding
New version
  • Decided
  • Certain
  • Commanding
  • Visible
  • Premium
The belief being rewired

Old: "Stability is temporary and the fall is inevitable."  →  New: "This time the floor holds."

Design anchors
Human DesignGenerator · 6/2 profile
AuthoritySolar Plexus
CrossLeft Angle of Uncertainty
NumerologyPath 8 · Soul 4 · Destiny 2 · Gift 10
Hidden key8 · Shadow 0(8)
Who I am
I am a cash millionaire. I am the obvious choice. I am ancient, wise, and fully arrived. I am my own inner stability and safety.
THE BRIDGE BETWEEN SURVIVAL AND ABSOLUTE STABILITY
The codes I run on
PATH 8 · L5
Wealth
Wealth & authority, earned through initiation.
HIDDEN KEY 8
Magnet
Wealth is my secret weapon — activated by congruence.
SHADOW 0(8)
The door
The pull-back at overflow. Worked with, it's power.
GIFT 10 · L4
Pioneer
Original IP, not borrowed frameworks.
SOUL 4 · L1
Foundation
Structures that hold, last, and compound.
DESTINY 2 · L3
Connector
Resonance and belonging. They feel found.
Queen laws · my rules
0
Queen or Survival Girl?Before I post, send, or price, I ask which one it's from. If it needs the money or the validation, I rewrite it.
1
I never touch my business from the survival girl.No posts, no pricing, no decisions from that state. I regulate first, then I act.
2
I decide, I declare.Hope is unsubscribed. I don't hope, wait, or pursue. I decide — and reality reorganises.
3
I am my own safety.I never outsource my stability to a man or to money. The ground under me is me.
4
Premium. Of course. Obviously.No watering down, no please-choose-me energy. To be a magnet I'm willing to repel.
5
I command money and receive with open hands.I don't chase, grasp, or beg. Clean systems, open hands.
6
I move from decision, not emotion.The wave changes; the decision doesn't. I show up whether I feel like it or not.
7
I only let high-quality, capable people into my field.I don't rescue. I can't turn a cat into a dog.
8
The past is my power, not my shame.Every loss was curriculum. The Phoenix is complete.
New standards
  • My masterclasses are masterpieces and my offers are premium. Of course.
  • I show up 5×/week — the decision never changes, the wave only decides how much.
  • I activate the Queen before I publish anything.
  • I know my numbers every week. I lead from data, not feeling.
  • I protect my energy first — morning routine, rest and self-care are non-negotiable.
  • I build the business around my life, never the reverse.
  • I regulate on the highs and the lows, and I celebrate so the body learns overflow is safe.
  • I keep a €20k cushion and pay my bills without a thought.
Business commitments
Daily

Body first. Regulation before content. Create from the exhale. One true thing posted.

Weekly

Podcast episode. Two days content and selling. Active cashflow — know the numbers, move the offers.

Monthly

Masterclass — teaching, not launching. Same topics, deeper. Gym 3× week. The body is the business.

Always

Same offers, same brand. The truth, told raw, with a quiet door left open.

Unsubscribed · subscribed
Unsubscribed from
  • Hope — hell no, I decide
  • Pushing and chasing
  • Please-choose-me energy
  • Outsourcing safety to men or money
  • Half-assing it
  • Inconsistency
  • Shame from the past
Subscribed to
  • Fuck-yes frequency
  • I decide, I declare
  • I am my own safety
  • Premium · of course · obviously
  • I have arrived
  • Clean, clear, consistent
  • Receiving, not chasing
The vision
FinancialCash millionaire · 7 figures/yr · €88k months · €20k cushion
HomeVilla in Cyprus · sea views · pool · sauna
PartnershipMarried · healed · expands me
BodyStrong · vibrant · lifting · yoga
BusinessMasterpieces · ad funnel · podcast · 10k+ IG
LegacyFamily cared for · cat centres · major donor
The targets
In 15 days
€15k
Months
€88k
Per year
7 fig
Instagram
10k+
June 2026 · the declaration
I am done holding my breath. I am done performing certainty while the floor goes out. I am the woman who good things stay for. I exhale. I arrive. I live on the other side of the bridge I built.
Silja's allocation

The €333k path, at €27,740 a month. Pay yourself, cover the bills, set aside tax — savings is whatever's left.

Monthly revenue
€27,740
The €333k path ÷ 12
Tax set-aside
€5,548
20% of revenue
Bills
€6,000
Business running cost
Salary
€6,000
You, paid first
What stays
€10,192
Savings · retained
Savings rate
37%
Of every euro in
Healthy
Where every euro goes
Tax€5,548
Bills€6,000
Salary€6,000
Savings€10,192

Move the model

Savings is whatever's left.
Monthly revenue€27,740
Salary — pay yourself€6,000
Bills€6,000
Tax set-aside20%
Month · year
LinePer monthPer year
Revenue€27,740€332,880
Tax€5,548€66,576
Bills€6,000€72,000
Salary€6,000€72,000
Savings€10,192€122,304