Modelos de negocio

Nueve modelos más licencia de propiedad intelectual, con las 115 líneas de ingreso una por una y su aportación real.

Sección pendiente de actualizar a v12. Conserva contenido y estructura del modelo anterior (v9); se reconstruirá en v12 en una próxima iteración. Las páginas financieras -préstamo, modelo, balance, caja, escenarios, tesorería y autoauditoría- ya están en v12 y sus cifras aquí, cuando aparecen, se leen de los estados v12.

Modelos de negocio

Nueve más licencia de propiedad intelectual

115

Líneas de ingreso

Cada una con su calendario mes a mes

6.540 M€

Revenue Y10 del catálogo base

El 78,5 % del total; el resto son las líneas frontera

Primer euro facturado

Cinco ejercicios de construcción antes

Modelo	Líneas	Y6	Y7	Y8	Y9	Y10	Total 5Y	% del total
B2B — ENTERPRISE HEALTH & TECHNOLOGY SOLUTIONS	20	101	521	1.032	1.598	2.200	5.453	35,0 %
B2G — PUBLIC SECTOR & GOVERNMENT CONTRACTS	15	41	211	436	707	1.035	2.431	15,6 %
B2C — DIRECT CONSUMER HEALTH & WELLNESS	17	35	204	435	704	993	2.371	15,2 %
B2B2C — PLATFORM-THROUGH-PARTNERS	10	20	105	230	373	536	1.264	8,1 %
B2E — CORPORATE WELLNESS & EMPLOYEE HEALTH	11	14	76	167	272	388	917	5,9 %
IP & LICENSING — PROPIEDAD INTELECTUAL	8	11	59	134	221	334	758	4,9 %
D2C — DIRECT TO CONSUMER (NO INTERMEDIARIOS)	10	9	56	130	219	337	751	4,8 %
C2B — DATA MONETIZATION & USER-GENERATED VALUE	8	9	52	114	186	273	634	4,1 %
G2C — GOVERNMENT-TO-CITIZEN (TECHNOLOGY BACKBONE)	8	9	50	112	182	265	618	4,0 %
C2C — MARKETPLACE & PEER-TO-PEER HEALTH	8	5	28	67	115	178	393	2,5 %
TOTAL	115	254	1.362	2.857	4.577	6.540	15.590	100,0 %

Modelo	Y6 → Y10	Crecimiento anual medio	Peso en Y6	Peso en Y10
B2B	101 → 2.200	116 %	39,9 %	33,6 %
B2G	41 → 1.035	124 %	16,2 %	15,8 %
B2C	35 → 993	131 %	13,8 %	15,2 %
B2B2C	20 → 536	128 %	7,8 %	8,2 %
B2E	14 → 388	130 %	5,5 %	5,9 %
IP & LICENSING	11 → 334	137 %	4,2 %	5,1 %
D2C	9 → 337	149 %	3,5 %	5,2 %
C2B	9 → 273	132 %	3,7 %	4,2 %
G2C	9 → 265	130 %	3,7 %	4,0 %
C2C	5 → 178	148 %	1,8 %	2,7 %

Tipo de ingreso	Y6	Y7	Y8	Y9	Y10	Total 5Y	% del total
Suscripción	135	733	1.537	2.464	3.487	8.357	53,6 %
Licencia	102	522	1.067	1.684	2.401	5.776	37,0 %
tx	11	68	157	267	401	904	5,8 %
Hardware	6	40	95	162	250	553	3,5 %
TOTAL	254	1.362	2.857	4.577	6.540	15.590	100,0 %

Por qué estas cifras cuadran

Estas tablas no se han copiado de ninguna parte: se calculan sumando, mes a mes, las 115 líneas del catálogo de ingresos. Por eso el total coincide con la línea de revenue de la cuenta de resultados sin necesidad de ajustar nada.

La página anterior tenía dos tablas distintas para lo mismo. En una, B2G facturaba 707 M€ en Y9; en la siguiente, 697 M€. B2B2C aparecía con 105 y con 96 M€ en Y7. Y el total de la segunda tabla sumaba 14.800 M€ frente a los 15.590 M€ que suman las líneas de verdad. Se han retirado las dos y se ha puesto esta, que sale del catálogo.

9+1 Modelos de Negocio — Cobertura Absoluta

115 lineas de revenue en 9+1 modelos de negocio. Lanzamiento comercial Y6 (M61). Break-even Y7. Consolidacion Y8-Y10. Revenue acumulado Y6-Y10: 15.590 M€.

Detalle — 115 Líneas de Revenue por Modelo

B2C — DIRECT CONSUMER HEALTH & WELLNESS

17 líneas

Apps, suscripciones, programas de salud directos al consumidor final

Segmentos: Pacientes crónicos, Wellness seekers, Biohackers/longevidad, Familias, Deportistas, Senior care, Salud mental

Ver 17 líneas de revenue

App Salud Integral — Suscripción Básica (freemium→premium)
App Salud Integral — Tier Premium/Family
TCM & Ayurveda Personalizado — Protocolos AI
Coaching Nutricional AI — Planes personalizados
Salud Mental & Meditación — BCI-guided sessions
Sleep Optimization — Wearable + AI analysis
Longevity & Biohacking — Premium tier
Gestión Enfermedades Crónicas — Diabetes/CV/EPOC
Digital Therapeutics (DTx) — Programas certificados
Telehealth Consultas — Pay-per-visit
Genomic Health Reports — Consumer DNA analysis
Reproductive & Fertility Health Platform
Pediatric Health Monitoring — Family plans
Elderly Care Companion AI — Senior tier
VR/AR Rehabilitation Programs — Consumer
Addiction Recovery & Support Programs
Consciousness & Mindfulness Advanced Tools

B2B — ENTERPRISE HEALTH & TECHNOLOGY SOLUTIONS

20 líneas

Plataformas, SaaS, y servicios para hospitales, pharma, aseguradoras, empresas

Segmentos: Hospitales/Sistemas de salud, Farmacéuticas, Aseguradoras, Biotech, Laboratorios, Clínicas privadas, Enterprise tech

Ver 20 líneas de revenue

Hospital EHR Integration Platform — SaaS
Clinical Decision Support System (CDSS) — AI-driven
Drug Discovery AI Platform — Pharma contracts
Clinical Trial Optimization — Site selection, recruitment
Medical Imaging AI — Radiology/Pathology/Dermatology
Precision Medicine Platform — Genomic-guided treatment
Hospital Ops Optimization — Resource/scheduling AI
Telemedicine Infrastructure — White-label platform
Insurance Risk Modeling — Predictive analytics
Pharma Molecular Simulation — Quantum-enhanced
Lab Information Management (LIMS) — AI-enhanced
Cybersecurity-as-a-Service — Healthcare SOC
Quantum Computing-as-a-Service (QCaaS)
Blockchain Identity Verification — KYC/DID
Healthcare Supply Chain AI
Medical Data Anonymization Platform
TCM Clinic Management System — Specialized EHR
Compliance & Regulatory AI Platform
Neurotech B2B — BCI devices for research/clinical
AI Model Licensing — Pre-trained medical models

B2G — PUBLIC SECTOR & GOVERNMENT CONTRACTS

15 líneas

Contratos gubernamentales, sistemas nacionales de salud, defensa, smart city

Segmentos: Ministerios de salud, Defensa/seguridad, Smart cities, Reguladores, Agencias internacionales (OMS, UNICEF)

Ver 15 líneas de revenue

National Health Platform — País piloto (CH/EU)
Pandemic Surveillance AI — Early warning system
Population Health Analytics — Epidemiology dashboard
National EHR Backbone — Data infrastructure
Drug Safety Monitoring (Pharmacovigilance) — Regulators
Military/Defense Cybersecurity — PQC/QKD solutions
Government Quantum Computing Access — Sovereign cloud
Smart City Health Infrastructure — IoT + AI
Border Health Screening — AI-powered systems
Environmental Health Monitoring — Public data
National Genomics Program — Population-scale
Digital Identity Infrastructure — Gov DID/SSI
Humanitarian Crypto Payment Rails — UN/ICRC
Public Health Campaign Platform — AI-targeted
Regulatory Sandbox Technology — AI/Crypto/Medical

B2B2C — PLATFORM-THROUGH-PARTNERS

10 líneas

Tecnología Cygnia X integrada en productos de partners, consumida por usuarios finales

Segmentos: Pacientes vía hospitales, Asegurados vía aseguradoras, Usuarios vía device manufacturers, Empleados vía HR platforms

Ver 10 líneas de revenue

White-label Patient Portal — Hospitals rebrand our app
Insurance Wellness Platform — Insurers → policyholders
Pharma Companion Apps — Adherence, monitoring, education
Hospital-at-Home Monitoring — Remote patient via clinic
Telehealth via Clinic Networks — SaaS for practices
Wearable Data Platform — OEM integration (Garmin/Fitbit/etc)
Health Coaching via Health Plans — Embedded service
Research Participation via Academic Partners
Employer Health via Benefits Platforms — Integration
Retail Pharmacy Integration — In-store health kiosks

D2C — DIRECT TO CONSUMER (NO INTERMEDIARIOS)

10 líneas

Venta directa sin intermediarios: apps premium, kits, wearables, experiencias

Segmentos: Early adopters, Biohackers, Health-conscious consumers, Longevity enthusiasts, Holistic health practitioners

Ver 10 líneas de revenue

Premium Subscription App — Longevity/Biohacking tier
Wearable Sensor Kit — Proprietary biosensors
At-home Diagnostic Kit — Biomarker testing
DNA/Epigenetic Testing Kit — Consumer genomics
TCM Herbal Protocol Kit — AI-customized
Digital Twin Health Avatar — Premium feature
Personalized Nutrition Plans — Subscription
VR Meditation & Consciousness Experiences
BCI Consumer Headband — Neurofeedback
Quantum-Enhanced Health Predictions — Ultra-premium

C2C — MARKETPLACE & PEER-TO-PEER HEALTH

8 líneas

Marketplace donde usuarios conectan con practitioners y entre sí

Segmentos: Terapeutas holísticos, TCM practitioners, Support groups, Caregivers, Health coaches, Peer mentors

Ver 8 líneas de revenue

Practitioner Marketplace — TCM/Ayurveda/Holistic (comisión)
Peer Health Coaching — Certified patient mentors (comisión)
Support Group Premium Communities — Subscription
Second Opinion Marketplace — Specialist consultations
Health Protocol Exchange — User-created programs
Caregiver Coordination Platform — Family care tools
Recipe & Wellness Content Marketplace
Health Challenge Communities — Gamified wellness

C2B — DATA MONETIZATION & USER-GENERATED VALUE

8 líneas

Datos anonimizados, feedback clínico, IP de practitioners para empresas/investigación

Segmentos: Pharma (datos RWE), Hospitales (patient experience), Reguladores (real-world evidence), Investigadores

Ver 8 líneas de revenue

Anonymized Health Data for Pharma — RWE datasets
Clinical Feedback Loops — Patient-reported outcomes
Crowdsourced Drug Side-Effect Reporting — Pharmacovigilance
Practitioner IP Commercialization — Treatment protocols
Real-World Evidence for Regulators — Data licensing
Patient Experience Data for Hospitals — Quality metrics
Community-Driven Research Data — Academic partnerships
Synthetic Data Generation — Privacy-safe datasets

G2C — GOVERNMENT-TO-CITIZEN (TECHNOLOGY BACKBONE)

8 líneas

Infraestructura tecnológica para servicios gubernamentales de salud al ciudadano

Segmentos: Ciudadanos (vía gov), Programas de salud pública, Campañas de vacunación, Crisis management

Ver 8 líneas de revenue

Public Health App Engine — Gov apps powered by Cygnia X
National Vaccination Platform — Scheduling/tracking
Citizen Health Records Portal — National backbone
Population Screening Programs — AI triage
Emergency Health Notification System
Health Literacy Platforms — Public education
Mental Health Crisis Support — Public helpline AI
Public Wellness Programs — Prevention campaigns

B2E — CORPORATE WELLNESS & EMPLOYEE HEALTH

11 líneas

Salud corporativa, bienestar laboral, EAP, prevención ocupacional

Segmentos: Grandes corporaciones, Tech companies, Manufacturing, Financial services, Government employees, Remote workforce

Ver 11 líneas de revenue

Corporate Wellness Platform — Enterprise SaaS
Occupational Health Monitoring — IoT + AI
Mental Health & EAP — Employee assistance AI
Executive Health Programs — C-suite wellness
Burnout Prevention AI — Predictive analytics
Ergonomics & Workplace Safety — IoT sensors
Return-to-Work Programs — Post-injury/illness
Remote Worker Health Monitoring — Distributed teams
Stress Management — BCI-guided neurofeedback at work
Corporate Longevity Programs — Premium packages
Employee Health Insurance Optimization — AI analytics

IP & LICENSING — PROPIEDAD INTELECTUAL

8 líneas

Patentes, algoritmos, modelos AI, protocolos — licenciados transversalmente

Segmentos: Pharma, Tech companies, Governments, Academic institutions

Ver 8 líneas de revenue

Patent Portfolio Licensing — 800+ patents by Y10
AI Model & Algorithm Licensing — Pre-trained models
Quantum Algorithm Licensing — Industry-specific
Neuro IP Licensing — BCI protocols and algorithms
Blockchain/DID Protocol Licensing
Research Consulting & Collaboration Revenue
Technology Transfer Agreements — University/Gov
White Paper & Research Publication Revenue

Detalle por Modelo de Negocio

B2C Subscription · 17 lineas · 15 % del total 993 M€ Y10 Pacientes cronicos, Wellness, Biohackers, Familias, Senior care, Salud mental Y6 Y7 Y8 Y9 Y10 Top Lineas de Revenue • App Salud Integral — Suscripcion Premium • TCM & Ayurveda Personalizado • Gestion Enfermedades Cronicas • Digital Therapeutics (DTx) Total Y6-Y10: 2.400 M€ 28x crecimiento B2B Subscription + License · 20 lineas · 30 % del total 2.200 M€ Y10 Hospitales, Pharma, Aseguradoras, Biotech, Laboratorios, Enterprise Tech Y6 Y7 Y8 Y9 Y10 Top Lineas de Revenue • Drug Discovery AI Platform • Hospital EHR Integration • Clinical Decision Support (CDSS) • Clinical Trial Optimization Total Y6-Y10: 5.500 M€ 22x crecimiento B2G License + SaaS · 15 lineas · 15 % del total 973 M€ Y10 Ministerios de salud, Defensa/seguridad, Smart cities, Reguladores, OMS/UNICEF Y6 Y7 Y8 Y9 Y10 Top Lineas de Revenue • National Health Platform • National EHR Backbone • Pandemic Surveillance AI • Military/Defense PQC/QKD Total Y6-Y10: 2.400 M€ 24x crecimiento B2B2C Subscription · 10 lineas · 10 % del total 494 M€ Y10 Pacientes via hospitales, Asegurados via insurers, Device OEMs, HR platforms Y6 Y7 Y8 Y9 Y10 Top Lineas de Revenue • White-label Patient Portal • Insurance Wellness Platform • Pharma Companion Apps • Hospital-at-Home Monitoring Total Y6-Y10: 1.200 M€ 25x crecimiento D2C Hardware + Sub · 10 lineas · 7 % del total 291 M€ Y10 Early adopters, Biohackers, Health-conscious, Longevity, Holistic practitioners Y6 Y7 Y8 Y9 Y10 Top Lineas de Revenue • Premium Longevity/Biohacking App • Wearable Sensor Kit • At-home Diagnostic Kit • DNA/Epigenetic Testing Kit Total Y6-Y10: 670 M€ 31x crecimiento C2C Transactional · 8 lineas · 3 % del total 140 M€ Y10 Terapeutas holisticos, TCM practitioners, Support groups, Caregivers Y6 Y7 Y8 Y9 Y10 Top Lineas de Revenue • Practitioner Marketplace TCM/Holistic • Second Opinion Marketplace • Peer Health Coaching • Support Group Communities Total Y6-Y10: 333 M€ 26x crecimiento C2B License + Data · 8 lineas · 5 % del total 252 M€ Y10 Pharma (RWE datos), Hospitales, Reguladores, Investigadores Y6 Y7 Y8 Y9 Y10 Top Lineas de Revenue • Anonymized Health Data for Pharma • Clinical Feedback Loops • Synthetic Data Generation • Real-World Evidence Licensing Total Y6-Y10: 605 M€ 25x crecimiento G2C License · 8 lineas · 5 % del total 255 M€ Y10 Ciudadanos via gobierno, Salud publica, Vacunacion, Crisis management Y6 Y7 Y8 Y9 Y10 Top Lineas de Revenue • Public Health App Engine • Citizen Health Records Portal • National Vaccination Platform • Population Screening AI Total Y6-Y10: 618 M€ 23x crecimiento B2E Subscription · 11 lineas · 5 % del total 341 M€ Y10 Grandes corporaciones, Tech companies, Manufacturing, Finance, Remote workforce Y6 Y7 Y8 Y9 Y10 Top Lineas de Revenue • Corporate Wellness Platform • Mental Health & EAP • Occupational Health Monitoring • Burnout Prevention AI Total Y6-Y10: 821 M€ 23x crecimiento IP License · 8 lineas · 5 % del total 208 M€ Y10 Pharma, Tech companies, Gobiernos, Instituciones academicas Y6 Y7 Y8 Y9 Y10 Top Lineas de Revenue • Patent Portfolio Licensing (800+ patentes) • AI Model & Algorithm Licensing • Quantum Algorithm Licensing • Research Consulting & Collaboration Total Y6-Y10: 450 M€ 39x crecimiento

115 Líneas de Revenue — Detalle Completo por Tipo

Cada línea de revenue clasificada por tipo de monetización. Usa las pestañas para filtrar por tipo.

115 líneas totales Subscription (38) Subscription + License (20) License (16) License + SaaS (15) Hardware + Sub (10) Transactional (8) License + Data (8) Subscription 38 líneas

#	Modelo	Línea de Revenue
1	B2C	App Salud Integral — Suscripcion Basica (freemium-premium)
2	B2C	App Salud Integral — Tier Premium/Family
3	B2C	TCM & Ayurveda Personalizado — Protocolos AI
4	B2C	Coaching Nutricional AI — Planes personalizados
5	B2C	Salud Mental & Meditacion — BCI-guided sessions
6	B2C	Sleep Optimization — Wearable + AI analysis
7	B2C	Longevity & Biohacking — Premium tier
8	B2C	Gestion Enfermedades Cronicas — Diabetes/CV/EPOC
9	B2C	Digital Therapeutics (DTx) — Programas certificados
10	B2C	Genomic Health Reports — Consumer DNA analysis
11	B2C	Reproductive & Fertility Health Platform
12	B2C	Pediatric Health Monitoring — Family plans
13	B2C	Elderly Care Companion AI — Senior tier
14	B2C	VR/AR Rehabilitation Programs — Consumer
15	B2C	Addiction Recovery & Support Programs
16	B2C	Consciousness & Mindfulness Advanced Tools
17	B2B2C	White-label Patient Portal — Hospitals rebrand
18	B2B2C	Insurance Wellness Platform — Insurers-policyholders
19	B2B2C	Pharma Companion Apps — Adherence, monitoring
20	B2B2C	Hospital-at-Home Monitoring — Remote patient
21	B2B2C	Telehealth via Clinic Networks — SaaS for practices
22	B2B2C	Wearable Data Platform — OEM integration
23	B2B2C	Health Coaching via Health Plans — Embedded service
24	B2B2C	Research Participation via Academic Partners
25	B2B2C	Employer Health via Benefits Platforms
26	B2B2C	Retail Pharmacy Integration — In-store kiosks
27	B2E	Corporate Wellness Platform — Enterprise SaaS
28	B2E	Occupational Health Monitoring — IoT + AI
29	B2E	Mental Health & EAP — Employee assistance AI
30	B2E	Executive Health Programs — C-suite wellness
31	B2E	Burnout Prevention AI — Predictive analytics
32	B2E	Ergonomics & Workplace Safety — IoT sensors
33	B2E	Return-to-Work Programs — Post-injury/illness
34	B2E	Remote Worker Health Monitoring — Distributed teams
35	B2E	Stress Management — BCI-guided neurofeedback
36	B2E	Corporate Longevity Programs — Premium packages
37	B2E	Employee Health Insurance Optimization — AI analytics
38	B2C	Telehealth Consultas — Pay-per-visit

Subscription + License 20 líneas

#	Modelo	Línea de Revenue
1	B2B	Hospital EHR Integration Platform — SaaS
2	B2B	Clinical Decision Support System (CDSS) — AI-driven
3	B2B	Drug Discovery AI Platform — Pharma contracts
4	B2B	Clinical Trial Optimization — Site selection, recruitment
5	B2B	Medical Imaging AI — Radiology/Pathology/Dermatology
6	B2B	Precision Medicine Platform — Genomic-guided treatment
7	B2B	Hospital Ops Optimization — Resource/scheduling AI
8	B2B	Telemedicine Infrastructure — White-label platform
9	B2B	Insurance Risk Modeling — Predictive analytics
10	B2B	Pharma Molecular Simulation — Quantum-enhanced
11	B2B	Lab Information Management (LIMS) — AI-enhanced
12	B2B	Cybersecurity-as-a-Service — Healthcare SOC
13	B2B	Blockchain Identity Verification — KYC/DID
14	B2B	Healthcare Supply Chain AI
15	B2B	Medical Data Anonymization Platform
16	B2B	TCM Clinic Management System — Specialized EHR
17	B2B	Compliance & Regulatory AI Platform
18	B2B	Neurotech B2B — BCI devices for research/clinical
19	B2B	AI Model Licensing — Pre-trained medical models
20	B2B	Quantum Computing-as-a-Service (QCaaS)

License 16 líneas

#	Modelo	Línea de Revenue
1	G2C	Public Health App Engine — Gov apps powered by Cygnia X
2	G2C	National Vaccination Platform — Scheduling/tracking
3	G2C	Citizen Health Records Portal — National backbone
4	G2C	Population Screening Programs — AI triage
5	G2C	Emergency Health Notification System
6	G2C	Health Literacy Platforms — Public education
7	G2C	Mental Health Crisis Support — Public helpline AI
8	G2C	Public Wellness Programs — Prevention campaigns
9	IP	Patent Portfolio Licensing — 800+ patents by Y10
10	IP	AI Model & Algorithm Licensing — Pre-trained models
11	IP	Quantum Algorithm Licensing — Industry-specific
12	IP	Neuro IP Licensing — BCI protocols and algorithms
13	IP	Blockchain/DID Protocol Licensing
14	IP	Research Consulting & Collaboration Revenue
15	IP	Technology Transfer Agreements — University/Gov
16	IP	White Paper & Research Publication Revenue

License + SaaS 15 líneas

#	Modelo	Línea de Revenue
1	B2G	National Health Platform — Pais piloto (CH/EU)
2	B2G	Pandemic Surveillance AI — Early warning system
3	B2G	Population Health Analytics — Epidemiology dashboard
4	B2G	National EHR Backbone — Data infrastructure
5	B2G	Drug Safety Monitoring (Pharmacovigilance) — Regulators
6	B2G	Military/Defense Cybersecurity — PQC/QKD solutions
7	B2G	Government Quantum Computing Access — Sovereign cloud
8	B2G	Smart City Health Infrastructure — IoT + AI
9	B2G	Border Health Screening — AI-powered systems
10	B2G	Environmental Health Monitoring — Public data
11	B2G	National Genomics Program — Population-scale
12	B2G	Digital Identity Infrastructure — Gov DID/SSI
13	B2G	Humanitarian Crypto Payment Rails — UN/ICRC
14	B2G	Public Health Campaign Platform — AI-targeted
15	B2G	Regulatory Sandbox Technology — AI/Crypto/Medical

Hardware + Sub 10 líneas

#	Modelo	Línea de Revenue
1	D2C	Premium Subscription App — Longevity/Biohacking tier
2	D2C	Wearable Sensor Kit — Proprietary biosensors
3	D2C	At-home Diagnostic Kit — Biomarker testing
4	D2C	DNA/Epigenetic Testing Kit — Consumer genomics
5	D2C	TCM Herbal Protocol Kit — AI-customized
6	D2C	Digital Twin Health Avatar — Premium feature
7	D2C	Personalized Nutrition Plans — Subscription
8	D2C	VR Meditation & Consciousness Experiences
9	D2C	BCI Consumer Headband — Neurofeedback
10	D2C	Quantum-Enhanced Health Predictions — Ultra-premium

Transactional 8 líneas

#	Modelo	Línea de Revenue
1	C2C	Practitioner Marketplace — TCM/Ayurveda/Holistic (comision)
2	C2C	Peer Health Coaching — Certified patient mentors (comision)
3	C2C	Support Group Premium Communities — Subscription
4	C2C	Second Opinion Marketplace — Specialist consultations
5	C2C	Health Protocol Exchange — User-created programs
6	C2C	Caregiver Coordination Platform — Family care tools
7	C2C	Recipe & Wellness Content Marketplace
8	C2C	Health Challenge Communities — Gamified wellness

License + Data 8 líneas

#	Modelo	Línea de Revenue
1	C2B	Anonymized Health Data for Pharma — RWE datasets
2	C2B	Clinical Feedback Loops — Patient-reported outcomes
3	C2B	Crowdsourced Drug Side-Effect Reporting — Pharmacovigilance
4	C2B	Practitioner IP Commercialization — Treatment protocols
5	C2B	Real-World Evidence for Regulators — Data licensing
6	C2B	Patient Experience Data for Hospitals — Quality metrics
7	C2B	Community-Driven Research Data — Academic partnerships
8	C2B	Synthetic Data Generation — Privacy-safe datasets

B2B — ENTERPRISE HEALTH & TECHNOLOGY SOLUTIONS

20 líneas · 5.453 M€ en cinco años · 35,0 % del catálogo

Línea de ingreso	Total 10Y (M€)	% del modelo
Drug Discovery AI Platform — Pharma contracts	988	18,1 %
Hospital EHR Integration Platform — SaaS	758	13,9 %
Clinical Decision Support System (CDSS) — AI-driven	549	10,1 %
Clinical Trial Optimization — Site selection, recruitment	410	7,5 %
Medical Imaging AI — Radiology/Pathology/Dermatology	385	7,1 %
Precision Medicine Platform — Genomic-guided treatment	331	6,1 %
Insurance Risk Modeling — Predictive analytics	277	5,1 %
Hospital Ops Optimization — Resource/scheduling AI	231	4,2 %
Telemedicine Infrastructure — White-label platform	205	3,8 %
Pharma Molecular Simulation — Quantum-enhanced	184	3,4 %
Cybersecurity-as-a-Service — Healthcare SOC	172	3,2 %
AI Model Licensing — Pre-trained medical models	172	3,2 %
Lab Information Management (LIMS) — AI-enhanced	135	2,5 %
Quantum Computing-as-a-Service (QCaaS)	130	2,4 %
Healthcare Supply Chain AI	114	2,1 %
Blockchain Identity Verification — KYC/DID	101	1,9 %
Neurotech B2B — BCI devices for research/clinical	86	1,6 %
Compliance & Regulatory AI Platform	85	1,6 %
Medical Data Anonymization Platform	81	1,5 %
TCM Clinic Management System — Specialized EHR	59	1,1 %
TOTAL	5.453	100,0 %

B2G — PUBLIC SECTOR & GOVERNMENT CONTRACTS

15 líneas · 2.431 M€ en cinco años · 15,6 % del catálogo

Línea de ingreso	Total 10Y (M€)	% del modelo
National Health Platform — País piloto (CH/EU)	473	19,5 %
National EHR Backbone — Data infrastructure	323	13,3 %
Pandemic Surveillance AI — Early warning system	234	9,6 %
Military/Defense Cybersecurity — PQC/QKD solutions	217	8,9 %
National Genomics Program — Population-scale	177	7,3 %
Population Health Analytics — Epidemiology dashboard	172	7,1 %
Smart City Health Infrastructure — IoT + AI	144	5,9 %
Drug Safety Monitoring (Pharmacovigilance) — Regulators	139	5,7 %
Government Quantum Computing Access — Sovereign cloud	125	5,1 %
Digital Identity Infrastructure — Gov DID/SSI	102	4,2 %
Humanitarian Crypto Payment Rails — UN/ICRC	86	3,5 %
Border Health Screening — AI-powered systems	68	2,8 %
Regulatory Sandbox Technology — AI/Crypto/Medical	68	2,8 %
Environmental Health Monitoring — Public data	56	2,3 %
Public Health Campaign Platform — AI-targeted	46	1,9 %
TOTAL	2.431	100,0 %

B2C — DIRECT CONSUMER HEALTH & WELLNESS

17 líneas · 2.371 M€ en cinco años · 15,2 % del catálogo

Línea de ingreso	Total 10Y (M€)	% del modelo
App Salud Integral — Suscripción Básica (freemium→premium)	463	19,5 %
App Salud Integral — Tier Premium/Family	328	13,8 %
TCM & Ayurveda Personalizado — Protocolos AI	213	9,0 %
Gestión Enfermedades Crónicas — Diabetes/CV/EPOC	194	8,2 %
Coaching Nutricional AI — Planes personalizados	167	7,0 %
Longevity & Biohacking — Premium tier	158	6,7 %
Salud Mental & Meditación — BCI-guided sessions	142	6,0 %
Digital Therapeutics (DTx) — Programas certificados	123	5,2 %
Telehealth Consultas — Pay-per-visit	114	4,8 %
Sleep Optimization — Wearable + AI analysis	101	4,3 %
Genomic Health Reports — Consumer DNA analysis	79	3,3 %
Elderly Care Companion AI — Senior tier	63	2,7 %
Consciousness & Mindfulness Advanced Tools	52	2,2 %
Reproductive & Fertility Health Platform	51	2,1 %
VR/AR Rehabilitation Programs — Consumer	44	1,9 %
Pediatric Health Monitoring — Family plans	43	1,8 %
Addiction Recovery & Support Programs	36	1,5 %
TOTAL	2.371	100,0 %

B2B2C — PLATFORM-THROUGH-PARTNERS

10 líneas · 1.264 M€ en cinco años · 8,1 % del catálogo

Línea de ingreso	Total 10Y (M€)	% del modelo
White-label Patient Portal — Hospitals rebrand our app	298	23,6 %
Insurance Wellness Platform — Insurers → policyholders	256	20,3 %
Pharma Companion Apps — Adherence, monitoring, education	172	13,6 %
Hospital-at-Home Monitoring — Remote patient via clinic	148	11,7 %
Telehealth via Clinic Networks — SaaS for practices	102	8,0 %
Wearable Data Platform — OEM integration (Garmin/Fitbit/etc)	81	6,4 %
Health Coaching via Health Plans — Embedded service	63	5,0 %
Employer Health via Benefits Platforms — Integration	52	4,2 %
Research Participation via Academic Partners	51	4,0 %
Retail Pharmacy Integration — In-store health kiosks	41	3,3 %
TOTAL	1.264	100,0 %

B2E — CORPORATE WELLNESS & EMPLOYEE HEALTH

11 líneas · 917 M€ en cinco años · 5,9 % del catálogo

Línea de ingreso	Total 10Y (M€)	% del modelo
Corporate Wellness Platform — Enterprise SaaS	231	25,2 %
Mental Health & EAP — Employee assistance AI	171	18,6 %
Occupational Health Monitoring — IoT + AI	136	14,8 %
Executive Health Programs — C-suite wellness	68	7,4 %
Burnout Prevention AI — Predictive analytics	51	5,5 %
Ergonomics & Workplace Safety — IoT sensors	51	5,5 %
Remote Worker Health Monitoring — Distributed teams	51	5,5 %
Employee Health Insurance Optimization — AI analytics	46	5,0 %
Return-to-Work Programs — Post-injury/illness	40	4,3 %
Corporate Longevity Programs — Premium packages	40	4,3 %
Stress Management — BCI-guided neurofeedback at work	34	3,7 %
TOTAL	917	100,0 %

IP & LICENSING — PROPIEDAD INTELECTUAL

8 líneas · 758 M€ en cinco años · 4,9 % del catálogo

Línea de ingreso	Total 10Y (M€)	% del modelo
Patent Portfolio Licensing — 800+ patents by Y10	277	36,5 %
AI Model & Algorithm Licensing — Pre-trained models	177	23,3 %
Research Consulting & Collaboration Revenue	91	12,0 %
Quantum Algorithm Licensing — Industry-specific	86	11,3 %
Neuro IP Licensing — BCI protocols and algorithms	46	6,1 %
Blockchain/DID Protocol Licensing	41	5,4 %
Technology Transfer Agreements — University/Gov	29	3,8 %
White Paper & Research Publication Revenue	11	1,5 %
TOTAL	758	100,0 %

D2C — DIRECT TO CONSUMER (NO INTERMEDIARIOS)

10 líneas · 751 M€ en cinco años · 4,8 % del catálogo

Línea de ingreso	Total 10Y (M€)	% del modelo
Premium Subscription App — Longevity/Biohacking tier	172	22,9 %
Wearable Sensor Kit — Proprietary biosensors	139	18,5 %
At-home Diagnostic Kit — Biomarker testing	101	13,5 %
DNA/Epigenetic Testing Kit — Consumer genomics	71	9,5 %
TCM Herbal Protocol Kit — AI-customized	58	7,8 %
Digital Twin Health Avatar — Premium feature	52	6,9 %
Personalized Nutrition Plans — Subscription	47	6,3 %
BCI Consumer Headband — Neurofeedback	46	6,2 %
VR Meditation & Consciousness Experiences	34	4,5 %
Quantum-Enhanced Health Predictions — Ultra-premium	29	3,9 %
TOTAL	751	100,0 %

C2B — DATA MONETIZATION & USER-GENERATED VALUE

8 líneas · 634 M€ en cinco años · 4,1 % del catálogo

Línea de ingreso	Total 10Y (M€)	% del modelo
Anonymized Health Data for Pharma — RWE datasets	234	36,9 %
Clinical Feedback Loops — Patient-reported outcomes	102	16,0 %
Real-World Evidence for Regulators — Data licensing	68	10,7 %
Synthetic Data Generation — Privacy-safe datasets	58	9,2 %
Practitioner IP Commercialization — Treatment protocols	52	8,3 %
Crowdsourced Drug Side-Effect Reporting — Pharmacovigilance	51	8,0 %
Patient Experience Data for Hospitals — Quality metrics	40	6,3 %
Community-Driven Research Data — Academic partnerships	29	4,5 %
TOTAL	634	100,0 %

G2C — GOVERNMENT-TO-CITIZEN (TECHNOLOGY BACKBONE)

8 líneas · 618 M€ en cinco años · 4,0 % del catálogo

Línea de ingreso	Total 10Y (M€)	% del modelo
Public Health App Engine — Gov apps powered by Cygnia X	172	27,8 %
Citizen Health Records Portal — National backbone	139	22,5 %
National Vaccination Platform — Scheduling/tracking	85	13,8 %
Population Screening Programs — AI triage	68	11,0 %
Mental Health Crisis Support — Public helpline AI	51	8,2 %
Emergency Health Notification System	46	7,4 %
Health Literacy Platforms — Public education	29	4,7 %
Public Wellness Programs — Prevention campaigns	28	4,5 %
TOTAL	618	100,0 %

C2C — MARKETPLACE & PEER-TO-PEER HEALTH

8 líneas · 393 M€ en cinco años · 2,5 % del catálogo

Línea de ingreso	Total 10Y (M€)	% del modelo
Practitioner Marketplace — TCM/Ayurveda/Holistic (comisión)	139	35,5 %
Peer Health Coaching — Certified patient mentors (comisión)	63	16,1 %
Second Opinion Marketplace — Specialist consultations	52	13,3 %
Support Group Premium Communities — Subscription	41	10,5 %
Health Protocol Exchange — User-created programs	29	7,3 %
Caregiver Coordination Platform — Family care tools	28	7,1 %
Health Challenge Communities — Gamified wellness	23	5,9 %
Recipe & Wellness Content Marketplace	17	4,3 %
TOTAL	393	100,0 %

Página generada desde Plan_Financiero_v12_MAESTRO.xlsx, los estados v12 y las fuentes de 01-FUENTE. Ninguna cifra está escrita a mano en el generador: todas se leen de su origen al construir el sitio, y verificar.py comprueba que cada cifra publicada existe en ese origen. Documento interno. No difundir.