ORGANIZATION OF FULL-CYCLED ENTERPRISE
OF MEAT DIRECTION − SWINE BREEDING
PROJECTS INITIATED BY BUSINESS
REGION
OF OPPORTUNITIES
1
Company’s profile
Small private enterprise LARGO
The main activity is pig breeding in live weight for further realization to processing industries.
Also oil products retailing through its own system of gas stations.
The main customers are provision companies and entrepreneurs of Kryvyi Rih, who sell meat in
the city’s markets.
The company has in its assets:
number of pigs: 600 head;
pig complex in area of 8 hectares (5 industrial buildings and office building for staff needs).
The complex is located in Raipole village of the Sofiivskyi district, and is the biggest
producer of pork in the district;
fuel station.
Date of enterprise foundation – December 13th, 1991.
Since the establishment in 2000 – sales of oil products, paints, flour.
Between 2000 and 2004 the main activity is grain and oil cultures with their further processing
into flour and cooking oil.
Between 2004 and 2009: sale of light oil, rolled metal products, machine tools, mining
equipment, cables and wires products, valves, pigs breeding.
Since 2009 to present: pigs breeding and sale of light oil and oil through its gas stations.
Number of employees – 10 people. Wage fund in 2010 was 178, 3 thousand UAH.
Fixed assets – worth $ 5 081, 9 thousand UAH.
Gross income of the enterprise in 2010 was 4 663.1 thousand UAH.
56,9 thousand UAH were transferred to budgets of all levels in 2010.
In 2009 the company has opened a credit line of $ 4.7 million to replenish current assets that
were repaid in the end of 2009.
Today the company has a credit portfolio at PJSC Ukreximbank in the amount of 700 thousand
UAH, with payback period – the end of 2011.
Banking details: settlement account 2600401594395 in PJSC Ukreximbank in Kryvyi Rih city
MFO 305589, OKPO code 20,193,053
The head of the company: Andrii Papucha.
Contact telephone: +38 067 564 01 11.
REGION
OF OPPORTUNITIES
2
Summary
About project
Indicators of
project efficiency
Mutual partnership
The project plans growing of number of pigs with full production cycle to implement pork meat at a rate of
500-750 head (live weight of 105 kg) monthly.
The stated above requires:
to buy additional biological assets (140 sows);
to build housing for farrowing on 40 head (sows), to reconstruct housing for fattening of livestock –
1420 m2;
to purchase equipment for combined feed production.
Procurement of tractors is required to implement the nearby farm enterprises, that will provide additional
profits and will reduce costs for waste disposal.
The main sales markets:
Provision companies, Kryvyi Rih.
Meat-packing plant Yuvileinyi.
Trade network METRO Cash & Carry Ukraine.
Expected launch date of the project – 01.01.2012.
Project is at the investor searching stage. Business plan is available.
Credit.
United business creation.
Index Unit Value
Payback period (PB) month 23,5
Net present value, NPV thousand Euro 2 964,1
Internal Rate of Return, IRR % 66,1
Profitable index, PI 2,5
Budget, including thousand Euro 1 229,7
own funds thousand Euro 98,4
borrowed current assets thousand Euro 1 131,3
REGION
OF OPPORTUNITIES
3
Essence of the project
Current situation
Proposed solution
Growing of pigs population with complete production cycle for sale in the amount of 500-750 head (live
weight of 105 kg) monthly.
Sale of manure to private farms (with manure amount during the year of one pig close to 1 tonne) that will
provide additional income and reduce costs for waste disposal.
Result
According to global forecasts, demand for pork in the world will continue to grow due to:
nutritive value of meat (large protein content, essential amino acids and high caloric content);
high yield of meat after slaughtering (the amount of meat on bones – 70%, in cattle – 55%, sheep –
50%)
At the same time, the Ministry of Economy of Ukraine at the beginning of 2011 had offered licensing of pork
import. This will improve the competitiveness of the domestic product and at the same time will raise the
price on pork in live weight.
Pig breeding is a key and backbone in agricultural sector of the Dnipropetrovsk region.
The total number of pigs in the area in 01.2012 amounts 545,6 thousand head and is equal to 6.7% of pigs
in Ukraine (the 1st place in Ukraine).
But Kryvyi Rih still has unsatisfied demand for pork.
To provide domestic consumption of the city it is necessary to produce annually about 17.6 tonnes of
pork meat (with given population of 665 thousand people and international health standards of pork meat
consumption – 26 kg per person).
There are 4 registered companies in nearby areas (of Kryvyi Rih city and Sofiivskyi district) which have 6.3
thousand head and are able to produce annually only 0.31 thousand tonnes.
Economic benefit is based on:
additional profits through the sale of pork meat in live weight to
processing plants of Kryvyi Rih;
more profit by selling manure to private farms.
Social benefits are based on:
creation of additional 47 jobs with average gain of 2 073.4 UAH which
is 18% more than the average for agricultural sector in the region (as
of 01.06.2011);
increase of average monthly salary in company on 47%;
increase of receipts in budgets of all levels.
REGION
OF OPPORTUNITIES
4
Production competiveness
Pork in live weight
The cost structure,
UAH / kg 21,97,9
+56%*
1,2
First cost Added value Sale price
100%
14,0
Others
8%
Material
expenditures
8% 1,2
Wage found
28%
3,9
Feeds
56%
7,8
* Planned profitability after running at full project’s capacity (2014)
Main competitors:
Sygma
Demis-Agro
Corporation Agro-Soiuz
The main competitive advantages are:
low transport costs due to favorable locations of the main supplier and manufacturer of legumes for feed
production on their own production facilities;
close location of potential wholesalers, consumers of products (meat) notably, Kryvyi Rih Meat-Packing
Plant Yuvileinyi, Mahrok, major retail chains (Metro, Silpo, Auchan), harvested plants and entrepreneurs
of Kryvyi Rih;
additional revenue through the full cycle of waste treatment in order to use it as fertilizer;
long and successful industry experience.
REGION
OF OPPORTUNITIES
5
Retail market analysis
Consumers
Companies Brief characteristics
Volumes on
existing
contracts in
2010, tonnes
Marketing
strategy
Perspective contracts on the
project, tonnes
2012 2013 2014
Meat-Packing
Plant Yuvileinyi
It occupies one of leading
positions in production of
sausages and meat
delicacies in the
Dnipropetrovsk region.
0,0 Increasing market share 0,0 100,0 120,0
Metro Cash &
Carry Ukraine
Trading network of wholesale
stores of food and nonfood
products intended for meeting
the demand of business
customers
0,0 The conquest of new
market segment 0,0 245,0 368,0
Private companies 58,0 Retention of positions 56,9 32,0 37,0
Total 58,0 56,9 377,0 525,0
5%
47%
20%
28%
Large companies (Demis-Agro,
Sygma, Agro-Soiuz, etc.)
Private small farming
SPE Largo
Unsatisfied demand
9%
40%
19%
32%
Comments
Key sales channels today are private companies.
The main reason – today SPE Largo does not have enough capacity to meet the demand of such consumers
as Meat-Packing Plant Yuvileinyi and company METRO Cash & Carry Ukraine.
Increase in production capacity will enable to conclude long-term contracts that will provide stable and
permanent outlets:
company METRO Cash & Carry Ukraine;
Meat-Packing Plant Yuvileinyi.
Preliminary agreement on supplies is available.
Outlets
REGION
OF OPPORTUNITIES
6
Project’s description
The project in the value chain
Fattening Rearing Inseminated sows
Piglets at the age of 77 days are being
transferred to other, more spacious
facilities, which are different from rearing
sites not only in size but also the feeding
system.
There is a change in the diet of animals.
Fattening pigs rapidly reach the required
condition with a high content of lean meat.
To run this redivision:
reconstruction of building for livestock
fattening.
Will:
keep the number of pigs in sanitation;
receive fertilizer in two fractions (liquid
as urea and solid) for further distribution
to farmers
Elements
of chain
+10% +30% Base – 50% Added value
Piglets at the age of 28 days are being
weaned from the sow and converted into
separate facilities.
Key factor of providing the high average
daily gain is balanced feeding.
To run this redivision:
purchase of feed production equipment
(Zuptor);
hire and train of additional personnel.
Will reduce an expenditure "feed" in
production costs by 10% due to
manufacturing of their own feed
Sows are being transferred to special
building for farrowing.
Key factors are:
technical equipment of the building;
no mechanical traumas in sows.
To run this redivision:
construction of farrowing building for 40
animals.
Will eliminate the risk of death of newly
born piglets after farrowing
Farrow
+10%
After insemination sows are kept during 32
days in individual sections, and only after
determining of the gestation they are
transferred to group sections.
Key factors are:
qualitative and balanced feeding;
constant veterinary control of the sows.
To run this redivision:
Purchase of 140 inseminated sows
Will create a platform for increasing the
number of pigs
CAPACITY EXPANSION CAPACITY EXPANSION CAPACITY EXPANSION CAPACITY EXPANSION
REGION
OF OPPORTUNITIES
7
Budget of key technical elements*
Biological assets (140 inseminated sows)
Construction of building for 40 head farrowing
Reconstruction of building for fattening livestock
Feed production equipment (Zuptor)
75,8
thousand EURO
121,2
379,8
72,7
1 229,7 TOTAL
Mechanical machines: Trailer for pigs transportingTC-3, board MAZ-
trailer, tractor Buhler, car Gazel, car for company needs Renault
Duster, tractor MTZ-82
263,7
*Detailed budget is in Annexes
Others 316,5
REGION
OF OPPORTUNITIES
8
Investment plant
2011
9 10 11 12
Budget,
thousand Euro Arrangement
269,7 Cars purchase
379,8 Reconstruction of building for fattening livestock
1420 m2
221,9 Construction of supporting infrastructure
37,9 Purchase of biological assets (70 inseminated sows)
Construction of building for 40 head farrowing
72,7
12,1 Providing all necessary approvals of the project
9,1 Design documentation
Purchase of biological assets (70 inseminated sows) 37,9
Purchase of equipment
for animal feed production
Purchase of equipment, staff training 74,7
121,2
Schedule of the project
TOTAL, thousand EURO 1 229,7 304,6 227,1 414,1 288,3
Indexes Measure September October November December TOTAL
Budget, including Thousand EURO 304,6 222,7 414,1 288,3 1229,7
own funds Thousand EURO 59,1 1,4 37,9 98,4
borrowed current assets Thousand EURO 245,5 221,3 376,2 288,3 1131,3
REGION
OF OPPORTUNITIES
9
Key indicators
Indexes 2012 2013 2014 2015 2016 2017 2018 2019 2020 2021
EBITDA -67,8 886,4 940,1 1124,0 1124,0 1124,0 1124,0 1124,0 1124,0 1124,0
Net income -17,4 742,8 805,9 957,0 954,6 952,8 951,4 950,4 949,6 948,9
FCF -1247,1 742,8 805,9 957,0 954,6 952,8 951,4 950,4 949,6 948,9
DCF (cumulative) -1190,3 -573,8 7,8 608,4 1129,4 1581,5 1974,1 2315,1 2611,4 2868,9
Indexes Unit Value
Discount rate % 15%
Discounted payback period, DPP Months 27,8
Net present value, NPV Thousand EURO 2964,1
Internal Rate of Return, IRR % 66,1%
Profitable index, PI 2,53
-1 500
-1 000
-500
0
500
1 000
1 500
2 000
2 500
3 000
3 500
2012 2013 2014 2015 2016 2017 2018 2019 2020 2021
EBITDA Net income FCF DCF (cumulative)
REGION
OF OPPORTUNITIES
10
866,3866,3866,3866,3866,3866,3866,3779,6
656,5
135,9
2021 2020 2019 2018 2017 2016 2015 2014 2013 2012
Dynamics of key indicators of financial and
economic activities
GROSS INCOME, thousand EURO
GROSS COSTS , thousand EURO
NUMBER OF STAFF
NET INCOME thousand EURO
AVERAGE SALARY, EURO
1 990,31 990,31 990,31 990,31 990,31 990,31 990,3
1 719,71 542,8
68,1
2021 2020 2019 2018 2017 2016 2015 2014 2013 2012
57575757575757575757
10
2021 2020 2019 2018 2017 2016 2015 2014 2013 2012 2011
1 124,01 124,01 124,01 124,01 124,01 124,01 124,0
940,1886,4
-67,8
2021 2020 2019 2018 2017 2016 2015 2014 2013 2012
315,1315,1315,1315,1315,1315,1315,1315,1315,1
247,6
94,4
2021 2020 2019 2018 2017 2016 2015 2014 2013 2012 2011
REGION
OF OPPORTUNITIES
11
Terms of mutual cooperation
INVESTOR INITIATOR OF THE PROJECT
Expert knowledge and technologies.
Investments in construction.
Providing the investor with all information required for optimal decision making.
Carrying out the business analysis and risks management
Competence in business management of the sector.
Benefits from successfully functioning business.
Strong positioning of a company for subsequent business expansion in Ukraine.
Creation of advanced experience and image raising.
INTEREST Benefits from successfully functioning
business.
Providing image of a social-responsible company.
REGION
OF OPPORTUNITIES
12
Project’s risks analysis and steps for their
minimization
0
10
20
30
40
50
60
70
80
90
100
0 10 20 30 40 50 60 70 80 90 100
Influence
Probability
4
3 2
1
high
str
on
g
we
ak
low
№ Name of risk Probability/
Influence, % Risk profile Steps for risk’s minimization
1
Failure of the project
implementation
schedule
80 / 40
Result: increase of investments and of payback period.
Cause: failure of the project implementation schedule because of the
delay of the process of all approvals required for the project.
Active cooperation with regional authorities
2 Demand decrease 20/ 15
Result: decrease of incomes and profits.
Cause:
closest competitors’ strengthening;
insolvency of potential customers.
Low price with excellent quality – a key
criterion for the products competitiveness
3 Sale price decrease 10 / 5 Result: decrease of incomes and profits.
Cause: the flow of illegal low-quality but cheap pork from abroad.
Concluding of long-term contracts with key
customers with fixed price
4 Production costs
increase 50 / 40
Result: profits’ decrease due to increasing of prices and loss of a part of
marketing outlet.
Cause:
increase of price for materials and raw materials;
bad weather conditions for growing crops for animal feed pigs;
lack of skilled labor.
decrease of energy and material intensity by
using the latest technologies and materials in
the manufacturing process;
improvements in technology and product ‘s
quality;
increase of the efficiency of productive
capacities’ utilization.
Comments
Key risk – failure of the project implementation
schedule because of the delay of all necessary
approval processes while concluding of contracts of
lease and approval of the project of constructuin of
building for farrowing and sanitary inspection room.
To minimize this risk it’s necessary for regional
authorities to provide effective assistance to the
process of all necessary approvals of the project.
REGION
OF OPPORTUNITIES
13
Budget. Borrowed funds
Borrowed funds 2011
№ Title Amount Price per unit,
thousand UAH
Sum,
thousand EURO
1 Reconstruction of building for fattening livestock 3760,0 379,8
slotted floors (materials and labor) 1700,0 171,7
fencing tools 320,0 32,3
feed distribution system (2-line 63 meters long, one-hopper 7.5t) 390,0 39,4
microclimate system 750,0 75,8
construction of holes for storing liquid manure (4 holes on 80 m 3) 450,0 45,5
hydraulic system flushing 150,0 15,2
2 Construction of building for farrowing of 40 animals 1 1200,0 121,2
3 Feed production equipment (Zuptor) 1 720,0 72,7
4 Board MAZ-trailer 1 740,0 74,7
5 Tractor Buhler 1 1450,0 146,5
6 Centrifugal barrel for liquid organic fertilizers and ammonia 1 370,0 37,4
7 Car Gazel 1 120,0 12,1
8 Car for company needs Renault Duster 1 131,0 13,2
9 Trailer for transporting pigsTC-3 1 30,0 3,0
10 Tractor МТЗ- 82 1 140,0 14,1
11 Equipment for heating existing and new structures (mounting hardware) 1 270,0 27,3
12 Construction of a boiler room, storage for solid fuel 1 120,0 12,1
13 Building of sanitary inspection rooms 1 480,0 48,5
14 MSXH mixer for mixing livestock waste 1 70,0 7,1
15 Storage space for storing feed, raw materials and equipment for their production 1 849,0 85,8
16 Analytical equipment 1 110,0 11,1
17 Scales for trucks 1 170,0 17,2
18 Water well with equipment 1 470,0 47,5
TOTAL 1131,3
REGION
OF OPPORTUNITIES
14
Budget. Own resources
Own resources 2011
№ Title Amount Price per unit,
thousand UAH
Sum,
thousand EURO
1 Biological assets (inseminated sows) 140 5,4 75,8
2 Staff Training 14,0 1,4
3 Approvals of the project 120,0 12,1
4 Design documentation 90,0 9,1
TOTAL 98,4
REGION
OF OPPORTUNITIES
15
Dnipropetrovsk
Contact information
DNIPROPETROVSK INVESTMENT AGENCY
49004 Ukraine, Dnіpropetrovsk, 2 Kirova prospect, office 538
Tel: +38 056 742 86 87, +38 056 742 86 21
Fax: +38 056 742 86 87
E-mail: [email protected]
Website: www.dia.dp.ua