+ All Categories
Home > Documents > business plan s&m group

business plan s&m group

Date post: 25-Mar-2016
Category:
Upload: zareen-aabedin
View: 214 times
Download: 1 times
Share this document with a friend
Description:
 
Popular Tags:
43
Introductory page Name &Address of the company: S&M Garments Com. Ltd. 21, Tipusultan Road, Wari, Dhaka-1100 Description of the business: This business will provide the garments product on the basis to small and medium-sized business.service include we designe product and modles . By utilizing Virtual Design Center, we will work in real-time with our customers to meet their design needs, which will reduce errors and detect design flaws early in the process. Additionally, our unique Virtual Design Center gives us a definitive advantage. Financing: Titus Mold Manufacturing, Inc. requires 3,00,00,000tk. to launch. At present, we have raised 3,00,00,000tk. in venture capital funds. We are currently seeking funds from outside investors and business loans. The start-up funds will be used to cover the facility, build- out costs, equipment, software and initial operating costs including payroll, taxes, and utilities. EXECUTIVE SUMMARY COMPANY Titus Mold Manufacturing, Inc. designs prototypes and molds, which are used by production manufacturers to fabricate consumer products. We are a start-up company that developed
Transcript
Page 1: business plan s&m group

Introductory page

Name &Address of the company: S&M Garments Com. Ltd.

21, Tipusultan Road, Wari, Dhaka-1100

Description of the business: This business will provide the garments product on the basis to

small and medium-sized business.service include we designe product and modles . By

utilizing Virtual Design Center, we will work in real-time with our customers to meet their

design needs, which will reduce errors and detect design flaws early in the process.

Additionally, our unique Virtual Design Center gives us a definitive advantage.

Financing: Titus Mold Manufacturing, Inc. requires 3,00,00,000tk. to launch. At present, we

have raised 3,00,00,000tk. in venture capital funds. We are currently seeking funds from

outside investors and business loans.

The start-up funds will be used to cover the facility, build-out costs, equipment, software and

initial operating costs including payroll, taxes, and utilities.

EXECUTIVE SUMMARY

COMPANY

Titus Mold Manufacturing, Inc. designs prototypes and molds, which are used by production

manufacturers to fabricate consumer products. We are a start-up company that developed and

patented revolutionary design software called Virtual Design Center. Our initial plan is to

create a precision manufacturing facility to produce prototypes and molds for clients. Our

goal is to provide our customers with fast turnaround, exceptional quality, unparalleled

customer service, and competitive pricing.

PRODUCTS & SERVICES

We design and manufacture prototypes and molds. By utilizing Virtual Design Center, we

will work in real-time with our customers to meet their design needs, which will reduce errors

and detect design flaws early in the process. In turn, this will save the customer time and

money. We plan to position ourselves as a forward-thinking company that continually invests

in new ideas and technologies – unlike our competitors, which are similar mold

Page 2: business plan s&m group

manufacturing facilities. Because of our unique software, sophisticated technology and

efficient processes, we will be in a position to potentially compete on price and quality.

Additionally, our unique Virtual Design Center gives us a definitive advantage.

STRATEGY & IMPLEMENTATION

To achieve our business goals, we will create a high-tech, precision manufacturing facility

and will implement highly efficient operations processes. We plan to promote our proprietary

Virtual Design Software with an aggressive, targeted marketing campaign. This will include a

media campaign, print and online advertising and a targeted direct-mail campaign. In

addition, we will focus heavily on establishing our presence within the industry at relevant

trade shows.

MANAGEMENT

Our leadership team currently consists of Chief Executive Officer Sokamal asha, President

Mydul Islam. Additional key leaders will include directors of finance, marketing and sales,

human resources, information technology and operations. While these positions remain

unfilled at this time, we do have several extremely qualified candidates interested in joining

with us in this new venture.

FINANCIAL PLAN

Our Company will earn revenue from the sale of design services and manufactured molds.

The attached Income Statement demonstrates that our gross profit margin will exceed 52%,

and we will achieve break-even with sales of XXX,XXXtk. We expect to reach profitability

by the middle of Year 2.

LEGAL ENTITY & OWNERSHIP

S&M Garments Com. Ltd. will provide All garments product. The company's principal

owners are Sokamal saha, Md.mydul Islam who hold equal shares of ownership in the

company.

COMPANY HISTORY TO DATE

Page 3: business plan s&m group

Our company is a new business that will create prototypes and quality molds, utilizing the

latest design software, e-commerce technology, high tech machinery and innovative

operations processes. As the company's founders and owners After recognizing the need for

and value of creating a more efficient customer experience to secure and retain business

KEY ASSETS

Titus Mold Manufacturing holds a patent for its revolutionary Virtual Design Center (VDC).

The VDC combines the best of virtual and in-person presentations and meetings, allowing

customers to work in real-time with our design engineers. This allows us to serve clients

nationwide.

Industry Analysis:

Market Area and Size and Characteristics

Market is a collection of buyers and sellers, where buyer share a particular need or want that

can be satisfied by a company’s products or services. Every business sells some type of

product or service to people. Not every buyer will buy every one’s product. People who can

be counted as potential customers are divided into three categories:

People who need or want the service or products

People who are able to buy the services or products

People who are willing to buy the services or products

Page 4: business plan s&m group

Market Area:

Market area is the most important marketing considerations to thoroughly know and

understand the potential customers. As new entrepreneurs we have to analysis that in which

area we can target for our potential customers, how many they are what actual services or

product they want, why and when they want and so on. For our Traxcom Knitwear business

the potential market will be in North America such as USA, Canada and Europe. As the

preliminary stage our market area will not be so large but we are optimistic to increase our

market area step by step in near future.

Market Size and Characteristics:

As market size will be large it will be flexible to do business. There are four type of market

size exists in a country.

Monopoly market: here only one company exists in a market.

Duopoly market: here two companies exist in a market.

Oligopoly market: In oligopoly market system more than two companies exist in the market.

Page 5: business plan s&m group

Perfect Competitions: This type of market system is practiced largely. In this system every

one can do business free and fairly. Business can be flexible in perfect competition. The

overall market condition remains stable in perfect competition.

As new entrepreneurs of NTRS energy savings bulb business our market size will not be so

large. Approximately 600000 units of product will be sold in 2011. Then will try to.increase

the number production unit double in the next year.

Description of the Product

Basic T- Shirt: Normal T – Shirt that means which have only color like white,

red, black, green etc. In this T-Shirt we are not using any kind of design.

Page 6: business plan s&m group
Page 7: business plan s&m group

Polo Shirt: Which T-Shirt those have no round collar only using collar. In this

T-Shirt we are using different kind of

Page 8: business plan s&m group
Page 9: business plan s&m group
Page 10: business plan s&m group

Tank Top: Tank top includes in ladies collection. We are using different design

and various kind of color both light and dark color.

Page 11: business plan s&m group

Shorts: We have two types of shorts. Ladies and gents. In here we are using

different design and color to attract the customer.

Trousers: We made both ladies and gents

trousers. Trousers and shorts are not same type or same size.

Page 12: business plan s&m group

Tops: Tops are ladies and kids wear. These are different in color and design. In here mainly we are using light color like pink, blue, yellow etc.

Page 13: business plan s&m group

Baby Sets: We are also made baby sets which are very soft. In here we are using mainly light Color like pink.

Page 14: business plan s&m group

Customer

Our main target customers are North American and European buyer. In North America,

Canada and America is our main customer. On the other hand, In Europe, England, France,

Germany, Italy, Nominee, Check Republic, Denmark etc are the buyer.

We have two types of customer-

Direct customer:

Direct customers are those customers, who buy our product directly via L/C and don’t have

any middle man in between.

Indirect customer:

Indirect customers are those customers who buy our product indirectly via buying house.

Here, buying house get some commission gives the L/C in the name of the company.

Name of buyers Name of buying house

Country of origin Remards

H&M H&M Sweden Direct

Page 15: business plan s&m group

Kiabi Tritox texle ltd FranceWall mart Fashion maker CanadaAddidus World of texlite GermanyNext Vsage UKJackpot Ic company DenmarkZava Zava Itally DirectAmcom Am com Canada

Competitor

We will find to different kind of competitors here. One is the local competitors and the other

is the international competitors. Our local knitwear company is our local competitors like:

Nasa Knitwear, logos knitwear, mondol knitwear etc. Our international competitors are china,

India, Hong Kong, Vietnam, Indonesia, Pakistan etc.

In here we have some advantages. Like-

China:

Right now China is shifting to the luxuries product. They have no interest on knit wear

business any more. This is an advantage for us. So, we might capture some more new market

which is right now capturing by the China.

India:

In India, there product price is relatively high compare to Bangladesh. One the other hand,

there product quality not so good again compare to Bangladesh. As a result we might get

some competitive advantage here.

Pakistan:

Right now Pakistan is facing political problem. As a result, no buyer is interested to invest in

Pakistan.

If our diplomacy with other country is good we might enjoy some benefit. For example:

Quota system. In early age of 2000 Canada gave us quota benefit, where our business

organization has to buy the quota. So, we have to make strong diplomacy policy with North

America and European country to enjoy this kind of benefit.

Page 16: business plan s&m group

Marketing Mix Strategy

Marketing mix is the set of marketing tools that the farm uses to pursue its marketing

objectives in the target market. As a new entrepreneur we will try to utilize these marketing

tools in a proper way.

Figure: Marketing Mix

Product

The products of S&M Garments Com. Ltd include:

trouser, t-shirt, polo shirt, under wear etc. Here we

will try to maintain the best quality and design of the product according to the customer’s

requirement. Our product will be available in different sizes, such as extra large, large,

medium and small sizes. In case of packaging we will try to maintain well designed package

to increase the promotional value. Usually we will not provide any warranties for our

product, but if there is any problem in our product then we will try to adjust it with the next

shipment.

Page 17: business plan s&m group
Page 18: business plan s&m group

Price

While setting the price, we will try to cover the price in such a way that must have acceptable

to the customer, must have competitive with similar products and will cover the cost. For our

product the list price will start from $ 1 to $ 30 .It can vary from product to product. We will

also provide discount system; it may be occasional discount, seasonal discount, and discount

for regular buyers and so on.

Page 19: business plan s&m group

Place

For our knitwear products, we will have no distribution channel. We will hire cargo and

directly put it to the ship. It will be our distribution channel. More over us will set the

appropriate location for our product. In case of inventory we will always keep 5% of product

in the warehouse in case of shortage and surplus. The transportation, our company will use to

reach the target customer will be cargos and ships.

Promotion

We will provide different types of short term incentives to encourage the purchase. By

building good relations with the company’s favorable publicity, building up a good corporate

image and handling unfavorable events we can increase the promotion for our product.

Page 20: business plan s&m group

Critical risk and Assumption

Here, we will discuss about the risk our business might face. We have to try to minimize it as

much as possible.

Competitor risk:

Competitor always risk for an organization. It is true for international business or local

business. In here we might face competition by local company or by the international parties.

Local company

International parties

Local company:

We have a lot of Knitwear Company in our country. If we face competition by them, that

refer to local company competition. For example: Nasa Group, Mondol group, Logos etc.

International parties:

If we face competitor by the other country like: China, Vietnam, Hong Kong etc. That goes

to country competitor or international parties’ competition.

Quota Risk:

It is directly effect to the price & quantity of the product that refers to non-tariff Barriers. In

2004, USA & CANADA had a Quota system. They said that they will import a fix amount of

product each year from Bangladesh and our business organization used to buy it. But now we

don’t enjoy this benefit anymore.

Political risk:

Page 21: business plan s&m group

We might face political risk when we involve in international business. Here we have to talk

about two parties.

Local political risk

International political risk

Local political risk:

We see sometime political party put presser in the Business organization for their own benefit

we need to calculate that all the time.

International political risk:

If two countries government make decision that they will not do business with each other and

also government does not allow to do business with other country our business might be

effected.

For example: Israel, we are not allowed to do business with Israel.

Economic risk:

Page 22: business plan s&m group

Right now the whole world is facing the economic crisis. It also heavily affects the

international business. We see that people does not have enough money in their hand so they

can not purchase the product.

Price risk:

People do not have enough money so their purchasing power decreases. As a result our

product price also decreases but still people are not buying the product. Right now the whole

world is facing the price risk.

Demand risk:

Day by day people demand is decreasing because they don’t have money in their hand. For

example: we read an article in internet where I find that whoever used to buy 10 T-shirt now

they are buying 3 or 4 T-shirt.

Market risk:

We heavily depend on North America & European market. Now their demand decreases. So

we are facing the Market risk. Here, we have to find the new market to minimize the market

risk.

Suppliers risk:

Suppliers form an important link in the company’s overall customer value delivery system.

They provide the resources need by the company to the product its goods and services.

Supplier problems can seriously affect the organization. Organization managers must watch

suppliers problem such as (supply shortages or delays, labor strikes and other events can cast

sales in the short run) that it may not create risk of the organization.

Inflation risk:

Inflation is very much related with economic growth of a country. High inflation create

problem for economic growth. If we can minimize the inflation rate that will help us to do the

economic growth it also affected the international business. So we have to minimize it as

much as possible.

Currency risk:

Page 23: business plan s&m group

We are doing international business .As a result we have to deal with international

currency .It might fluctuate more than we expected some time. We have to set a price for

currency with the bank so that we can minimize the currency risk.

Investment risk:

Any investments for a new business always hold the risk. As investment is high risk will be

also high. So the company should take better investment decision and have to have risk

taking capacity.

Culture risk:

Culture refers to the learned norms based on attitudes, values and beliefs of a group of

people because people simultaneously belong to different groups that have different culture

and most of the culture are interrelated various aspects. If we don’t know the culture of each

other we might face lot of problem to do business.

Management risk:

Many management problems and issues can be approached in ways that are rational, logical,

objective, and systematic. Managers can gather data, facts and objective information

quantitative model and decision making techniques .If the management can not make right

decision or adopt decision making skills organization can fall management risk.

Marketing risk:

Right now we are facing the marketing risk. The buyer is not placing the order so companies

cannot get the order from the market that really creating big problem for the companies.

Worker risk:

If the worker does not perform their work properly that might create huge risk for the

company. If worker goes against their employer that is main risk for the organization.

Financial statement:

Some country government wants the financial statement once in a year some government

want it twice in a year and also three times in a year .It might increase or decrease the cost of

the organization so we have to think about it too.

Page 24: business plan s&m group

Partnership Risk:

Here, we might face problem by the partners too. We have to keep in mind that and try to

minimize that as much as possible

Environment risk:

The wastages of our product make create problem for the environment and it make create

problem for the organization.

Social risk:

As a business organization we can not do any thing that create problem for the society and

society people. If we do so we might face problem by the social interest group, politician and

public etc.

Contingent risk:

Contingent refers damage to property. Such as Due to fire, Due to accidents, Due to floods,

Buildings failures, Automobile \Vehicles, Machinery, fixtures, Materials stocks, Due to

burglars\thefts. So if thus things are happened it may create risk for the organization.

Compensation and Ownership

PARTNERSHIP DEET

Name & Address of the Firm: S&M Garments Com. Ltd.

Page 25: business plan s&m group

Corporate address: 334, Elephant Road (2nd Floor),

Telephone: 02-966011

Mobile: 01717-425855

Dhaka-1205.

Factory address: 21,Tipusultan Road,Wari,Dhaka-1100

e-mail: S&[email protected]

Tel:028124962,029133468

Mobile:01918979240, 0191566116

Name & Address of the Partners:

Name: Sokamal saha

Fathers Name:

Address:

Name: Md.Mydul Islam

Fathers Name:

Address:

Type of Business:

It’s a Two man partnership business. Production item is basic t shirts, polo shirts, tank top,

baby sets, ladies wear etc.

The amount of investment by the partners:

NAME CONTRIBUTION IN (TAKA)

Md.Mydul Islam 15000000

Sokamal Saha 15000000

TOTAL 30000000

Page 26: business plan s&m group

Profit and Loss shared by the partners:

The profit and the losses will be distributed to the partner equally.

NAME RATIO

Md.Mydul Islam 50%

Sokamal Saha 50%

TOTAL 100%

Monthly a partner can withdraw 30000 taka. So it will be yearly 360000 per person

The duties and responsibilities of the partners:

The limitation of the action of each partner can take without the consent of the firm:

If any person go abroad, sick, or go for a holiday, on that situation the person will give

his/her responsibilities to the other director. And that person’s decision will be final on

behave of that person.

Method for Arbitrating and Resolving Disputes:

Major and minor problems will be solved by the partners. The decision will be taken by the

partners by taking vote. The majority of the decision will be taken. For example: we have five

partners. If three partners take the same decision and other two are not agree, the three

partner’s decision will be taken.

Process for dissolving the partnership:

We will dissolve the partnership because for the following reason.

If any partner file bankrupted

If any partner cheat with the firm

If any partner died

If any partner will become mentally disorder

If any partner want to sell his/her partnership

If any partner want to transfer his/her partnership.

If any partner sell his/her share to other person, without give announcement to the

partners.

Page 27: business plan s&m group

Partner’s per-emptive right:

If any partner want to leave form the firm. He can give his/her partnership to his/her sun,

daughter, wife, brother, sister. Or his partnership can distribute equally to the partners. Or any

individual partner can buy his/her partnership share.

Process for Expelling partners Fairy:

If any partner will bankrupted

If any partner cheat with the firm

If any partner will cross the money withdraw agreement

Cash Requirement

S&M Garments Com. Ltd.

Fixed cost Variable cost

Land 20,000,000 Raw material cost 1,000,000

Building 25,000,000 Factory overhead cost 1,200,000

Machine 15,000,000 Office Stationary 100,000

Generator 500,000 Bills (telephone, gas,

Boiler 600,000 water etc.) 200,000

Furniture 6,000,000 Repairing costs 100,000

Ac 100,000 Knitting 1,000,000

Fans 60,000 Dying 5,000,000

Lights 40,000 Accessories 1,500,000

Fixed Deposit 5,000,000 Yarn 10,000,000

Insurance 10,000,000 Lucre (yarn) 2,000,000

Salary 5,000,000

Electric wave 50,000

Page 28: business plan s&m group

Computers 100,000

Television 35,000

Fridge 30,000

Fax 20,000

Total Fixed Cost 87,535,000 Total Variable Cost 22,100,000

Total Cost = Fixed Cost + Variables Cost

= 87535000 + 22100000

= 10963500

Breakeven Analysis

S&M Garments Com. Ltd.

$ Tk.

Selling price = 2 * 68

= 136

Variable cost per unit = Variable cost / unit produce

= 22100000 / 505000

= 43.76237624

Break even quantity = Fixed cost / (Selling price-Variable cost)

= 87535000 / (136-44)

= 951467.3913 units

Page 29: business plan s&m group

To reach the breakeven we have to produce 951467.3913 units

Page 30: business plan s&m group

S&M Garments Com. Ltd.

Income Statement

At the year ended December, 31

Amount in Tk.

Particulars 2010 2011 2012 2013 2014

Sales 68680000 81600000 136000000 204000000 231200000

COGS -22600000 -27120000 -36612000 -49426200 -66725370

Gross Margin 66420000 54480000 99388000 154573800 164594630

AdminExpense -40000000 -42000000 -50000000 -65000000 -78000000

Selling Expense -10000000 - 12000000 -18600000 -21460000 - 24606000

EBIT 16420000 4800000 30788000 68113800 61988630

TAX(25%) 4105000 1200000 7697000 17028450 15497157

Net Profit 12315000 3600000 23091000 51085350 46491472

Page 31: business plan s&m group

S&M Garments Com. Ltd.

CASH FLOW STATEMENT

2010 2011 2012 2013 2014 Cash Sales 68680000 81600000 136000000 204000000 231200000Accounts Receivable

8000000 8000000 10000000 20000000 12000000

Sale of fixed assets 200000 300000 450000 670000 720000Other cash received 500000 520000 850000 1000000 1070000Total cash inCash Disbursements

77380000 90420000 147300000 225670000 232579000

Management salaries and other salary

40000000 42000000 50000000 65000000 78000000

Legal & audit fees 100000 1000000 1200000 120000 1200000Utilities (heat, light & water)

200000 220000 300000 530000 570000

Repairs & maintenance

100,000 130000 270000 340000 360000

Insurance 700000 700000 700000 700000 700000Payment on purchase of fixed assets

250000 250000 250000 250000 250000

Income tax payments

4105000 1200000 7697000 17028450 15497157

Payments on acc. pay./ Inventories

2842500 3516000 1262000 1500000 1254000

Add: Cash in 77380000 90420000 147300000 225670000 232579000Deduct: cash outSurplus or Closing cash balance

48297500 49016000 61661000 85468450 97831157

Ending balance 29082500 41404000 85639000 140201550 134757843

Page 32: business plan s&m group

S&M Garments Com. Ltd.

Balance Sheet

Year ended December, 31

.

Particulars Amount in Tk

Liabilities and Owners Equity

Assets

Current Assets

Cash 40000000

Account Receivable 7000000

Inventory 1005000

Fixed Assets

Land 20,000,000

Building 25,000,000

Equipment 16270000

Total Fixed Assets 61270000

Total Assets 109275000

Liabilities

Current Liabilities

Accounts Payable 2842500

Notes Payable 6432500

Total current Liabilities 9275000

Long Term Liabilities

Bank Loan 70000000

Shareholder’s Equity 30000000

Total Liabilities and

Owner’s Equity 1092750000

Page 33: business plan s&m group

S&M Garments Com. Ltd.

Balance Sheet

At the year ended 2011-2014 Dec 31

Asset Year 2011 Year 2012 Year 2013 Year 2014Current asset:Cash 45000000 46000000 55000000 63000000Account Receivable 8000000 10000000 10000000 12000000Inventory 2000000 1500000 6492000 8000000Total current asset 55000000 57500000 71492000 83000000Fixed asset:Land 18000000 16000000 14000000 12000000Building 2250000 20000000 17500000 15000000Equipment 13016000 9762000 6508000 3254000Total fixed asset 53516000 45762000 38008000 30254000Total asset 108516000 103262000 109500000 113254000Liabilities Current liabilitiesAccount Payable 3516000 1262000 1500000 1254000Notes Payable 10000000 12000000 13000000 12000000Total current Liabilities 13516000 13262000 14500000 13254000Long term LiabilitiesBank Loan 60000000 50000000 40000000 30000000Shareholder’s Equity 30000000 30000000 30000000 30000000Retain Earnings 5000000 10000000 25000000 40000000Total long term liabilities

95000000 90000000 95000000 100000000

Total liabilities and owner’ equity

108516000 103262000 109500000 113254000


Recommended