business plan sample on furniture
Post on 01-Nov-2014
26.729 Views
Preview:
DESCRIPTION
TRANSCRIPT
Page
1
Executive SummeryThe new furniture company is Pacific furniture. It will start in 2013 with quality full furniture in various designs. We take a big plan which is for five year. And we hope we can establish our brand within 3 years and till that time our profit will reach 1.5 crore tk. We hope we can earn 1.5 laks within one year. We produce and sale five types of furniture like bed sheds, sofa, dining table etc. We use a big amount for our establishment in advertisement and promotion. We spent more than 10 lak taka for advertisement. And for that we hope we can establish our brand name within three year. Our advertisement main area is tv and radio channels. We launch new product on 4.5 year later when our company will stay in maturity stage of product life cycle. Our main target area is Dhaka, but after this we will cover our country. We promise that we will provide quality full furniture for our customers.
Page
2
Description of Bangladesh Furniture Industry
The Bangladesh furniture industry is one of the most promising growth sectors with high export potential. According to a Household Income and Expenditure Survey of 2005, the domestic consumption growth rate is around 20% and export markets are almost entirely untapped. There are approximately 40,000 furniture SMEs all over the country, employing around 180,000 people, turnover is in excess of BDT 100b (GBP 1b). Currently dominated by thousands of small workshops, the furniture sector is in a transition phase towards industrialization. Simultaneously, there is a small but growing segment of larger firms who are gradually entering the export market. Nevertheless, the furniture sector is struggling to reach its full potential due to various factors in habiting its growth. Inadequate supply of production technology and consultancy services, limited access to quality inputs, absence of skilled workforce and limitations in local and international marketing are some of the main problem areas. The biggest challenges for export include: government recognition as a potential export sector, limited export order processing facilities, lack of credibility in international markets, uncoordinated association activities and absence of effective initiatives for facilitating foreign direct investment.
Leading companies of Furniture Industry
Bangladeshi leading furniture companies are given below-
Akhtar furnisher’s ltd.Aftab furniture’s ltd.Otobi ltd.
Page
3
Hatil furniture ltd.
Business DescriptionPacific furniture will launch on year of 2013. Pacific Furniture manufactures basic, durable home and office furnishings. Principal among these is a line of hardwood desks, dressers, bed sheds, dining tables, chairs, and home entertainment centers. The company's typical retail and service customers include upper-middle class residents of the residential area who seek to maximize the purchasing power of the interior decorating budget. These customers are attracted to Pacific Furniture because it provides quality products, and many are second generation clients. These loyal customers have consistently provided Pacific Furniture with annual sales of over 30,00,000tk in each year. Pacific Furniture intends to expand its customer base in the residential area by aggressively promoting the Additional value of consulting services it now provides and by capitalizing on its reputation more extensively. A complete retraining of the sales force coupled with significantly increased advertising expenditures will accomplish this objective.
Pacific Furnitur ltd.NameOffice: 72, Mirpur Dhaka-1208
Factory: Gazipur, DhakaAddresswww.pacificfurniture.comWebsite
PartnershipForm of Business
Wooden FurnitureProduct Type
PacificBrand Name
Attractive Brand Logo, Quality ProtectivePhysique
Corporate ImageCultureTo creat clear brand Image,
demand by ensuring Quality, Availability & Rich Communication
With CustomersMission
COMPANY PROFILE
Page
4
Our logo
Our SloganModern Living, “Create your own fashion”.
Company visiting card
Page
5
Nature of businessWe form our business as a “partnership” business. The types of our business are Manufacturing Furniture’s, Distributor/ Wholesaler. There will be 7 partners in their respective posts.
Partners Visiting cards:
Page
6
Page
7
Page
8
Size of BusinessThis business will produce & provide consumer product and
organize medium size business. Initially we will cover the 1
division of the country but our prospect will be whole of the
country.
Statement of startup FinanceInitial financing requested of the company is 2, 00, 00,000 taka loan to be paid off over five years from Dutch Bangla Bank Ltd. This debt will cover office space, office equipment, and for supplies two leased vans, advertising and selling cost. The partners provided 3, 00, 00,000 taka jointly. So, the total cost of the project estimated at 5, 00, 00,000 taka.
ObjectivesObjectives of Pacific furniture’s are given below-
1. Establish relationships with designers of unique, fine furniture
2. Establish relationships with quality wholesale suppliers of lumber and hardware.
Page
9
3. Establish our name and image in the community as a specialty manufacturer of custom designed furnishings within the next three years
4. Focus our product in various way like advertising, promotion, fair etc and increase our sales and make profit to 1,50,000tk by year.
5. To increase sales at least 1,40,00,000tk by the third year of operation.
6. To sell some different designs furniture’s.
Keys of successKeys of success are given below-
1. Business will be located on major city shopping malls, residential areas, and college and university hostel areas.
Page
10
2. We need to find the quality-conscious customer in the right channels, and we need to make sure that customer can find us.
3. We can't afford to ship fully-assembled desks, but assembly must be so easy and automatic that it makes the customer feel better about the quality, not worse.
4. We committed to quality full wood, quality full workmanship, quality full design for customers.
5. Pacific furniture will employ local craftsmen who have plied their trade for decades.
6. By using only the finest hardwoods available, our craftsmen ensure that our furniture will last for generations to come.
MissionPacific furniture helps to decorate home in a very attractive designs and it helps to create pleasant, productive office environments with well-designed furniture that incorporates new technology into the classic office mode, in which real people can work happily. Also in home decoration pacific furniture help to spent a happy moment with all family persons.
We are sensitive to the look and feel of good wood and fine furniture as well as to high-powered personal computing. We always provide the best possible value to our customers who care about quality office environments, home decorations, and we want you spent with us to be well spent.
Future outlook and trends
Page
11
We mainly want to produce furniture. It is a partnership
business. Initially we prepare our business plan for five years.
Next five year we target that we capture 6% of total market
share. When our company will start, only one product available
in five types, we produce at that time. We wish to achieve a so
much customer and consumer response in 1 year. It wills our
betterment of our company. We get best wishes to our target
customer and also the mind of the customer will obviously
great beliefs of our products. Because we mention that, our
product is the best product in Bangladesh. We expect the sales
will be in next year approximately TK 1 corer. Our production
cost is TK 2, 70, 50,000. The return on investment is 20%
expected
GoalsOur main goal is to provide good and best quality furniture to the customers. As “Pacific” is a new company, so our goal is also to raise the brand value of “Pacific” and creating a good number of loyal customers.
FocusWe concentrate on the continuous improvement of the product
according to the customer needs. So we specifically follow the
product concept.
Page
12
Our product descriptionOur products list is given below-
Bed shedsAlmiraSofaDining tableDressing table
Bed sheds:
Pacific furniture made Bed Sheds in various types and various design. The Bed Sheds are very much attractive. See some sample of Pacific furniture Bed Sheds in below-
Almira:
Pacific furniture produces Almira by pure wood which is collect from forest. And the Almira’s are very much attractive and nice designed. Some samples are given below-
Page
13
Sofa:
The main and most used home decorates furniture is Sofa. There are several designed sofa are also produced by Pacific furniture. This sofa’s are used for office and home decoration. Some designs are given below-
Page
14
Dining table:
Another main and most used home decorates furniture is Dining table. There are several designed Dining table are also produced by Pacific furniture. Some designs are given below-
Page
15
Dressing table:
Most used other furniture is Dressing Table. There are several designed Dressing Tables are also produced by Pacific furniture. This Table’s are used for home decoration. Some designs are given below-
Page
16
Product qualityPacific Furniture brings quality in life. Their products contain
following qualities:
Performance. Will show well performance.
Features. Good features.
The Name. A name that contains quality
Reliability. Each person use will results in the
same satisfaction.
Serviceability. The service system efficient,
competent, convenient.
Market Analysis
Page
17
Market segmentation
Geographical Segmentation:
The market is segmented according to geographic criteria like,
Nations: Our customer’s nation will be Bangladeshi.
Regions:
Dhanmondi,
New Market,
Azimpur,
Panthopoth,
Main Market Area
Dhaka
Potential Market Area
All over Bangladesh
Actual Market Size About 70,00,00
Potential Market size About 1,00,000,000
Page
18
Green road,
Farmgate,
Mirpur,
Jatrabari,
Motijhil and
Mohammedpur.
Cities: At first we cover only Dhaka city after that we cover other cities which is beside of Dhaka. The other cities are-
Narayanganj
Comilla
Chittagong
Sylhet
Bagherhat
Bogra
Maymensing
Khulna etc
Zip codes: The zip codes are
1205,1209,1000,1206, 1100, 1208 etc.
Demographical Segmentation:
Demographic segmentation consists of dividing the market into groups based on variables such as
Page
19
Age: The age range of the customers are
2-5year old,
20-30years old and
40-70years old people.
Gender: The gender of the customers are
Male and
Female.
Family size: In Dhanmondi and its side areas families are maximum small family. Our targeted families are
Small family and
Big family
Income: The customers income level will be
10,000tk to 30,000tk per month
30,000tk to 50,000tk per month
50,000tk to 70,000tk per month
70,000tk to 1,00,000tk per month
Occupation: Occupation is not clearly defined for the target market of our product. But the customers are
Job holder and
Business person
Education: The education level of the target customer is
HSC
Higher graduation like BBA & MBA
Page
20
PHD and others.
Religion: The religion of the most customers is Muslim. There is also having some other religion peoples. The religions of our customer are
Muslim
Hindu
Buddhist
Christian
And others
Nationality: Most customers nationality is Bangladeshi but there have also some other nationality people like
American
English
Nigerian etc.
We have targeted for the upper part of the
lower class, middle class, upper middle class,
and lower part of the upper class of the society.
Middle Class
Upper- Middle Class
Some portion Upper class
Psychographic Segmentation:
Psychographics is the science of using psychology and demographics to better understand consumers. By Psychographic segmentation we segment our consumers according to their lifestyle, personality, values. Aliens within the same demographic group can exhibit very different psychographic profiles.
Page
21
Target marketAs a manufacturer supplying to distributors, our target market would be furniture distributors of high quality product. The income level of the average client seeking high quality furniture will be in the middle and upper class range. Marital status will not make a difference. Education level will be college graduates, professionals, and some skilled trades. Many of these customers are returning to Dhanmondi area after living elsewhere and yearn for a simpler life for their family. Many others are transferees with large corporations, having come from more expensive living areas of the country. Therefore we feel we can target this niche for our direct sales outlet.
As we expand into the office and industrial furniture markets, we will target corporations, hospitals, and businesses of all sizes. The end user for our product will be those who appreciate fine workmanship, durability, quality craftsmanship and fine wood; the discriminating buyer who is selective and does not want a typical, mass-produced product. Our customers will not hesitate to pay for top quality and workmanship that will last for decades, even centuries that will become heirlooms.
Our initial primary market will be small independent furniture retailers within a 250 mile radius of the Dhanmondi, which will include such major markets as New Market, Azimpur, Panthopoth, Green road, Farmgate, Mirpur, Jatrabari, Motijhil and Mohammedpur. We will target them until we are able to craft enough quality furniture to distribute to larger furniture chains.
Target market by categories:
Age: The age range of the customers are
2-5year old,
20-30years old and
Page
22
40-70years old people.
Gender: The gender of the customers are
Male and
Female.
Family size: In Dhanmondi and its side areas families are maximum small family. Our targeted families are
Small family and
Big family
Income: The customers income level will be
10,000tk to 30,000tk per month
30,000tk to 50,000tk per month
50,000tk to 70,000tk per month
70,000tk to 1,00,000tk per month
Occupation: Occupation is not clearly defined for the target market of our product. But the customers are
Job holder and
Business person
Education: The education level of the target customer is
HSC
Higher graduation like BBA & MBA
PHD and others.
Religion: The religion of the most customers is Muslim. There is also having some other religion peoples. The religions of our customer are
Page
23
Muslim
Hindu
Buddhist
Christian
And others
Nationality: Most customers nationality is Bangladeshi but there have also some other nationality people like
American
English
Nigerian etc.
We have targeted for the upper part of the
lower class, middle class, upper middle class,
and lower part of the upper class of the society.
Middle Class
Upper- Middle Class
Some portion Upper class
Competitive comparisonWithin our niche we have two significant competitors, Akhter Furniture and Hatil Furniture. Akhter is a bigger company but like us, operating mainly in our same niche, whose marketing is better than its product quality. Akhter and Hatil furniture are the market leader and we are the follower because we are new in this market. But to stay in market we use our quality to attract our consumers.
Competitors profile:
Page
24
Our competitors profile are given below-
1. Hatil Complex Ltd. is a leading doors and furniture manufacturer in Bangladesh. Hatil has been established in 1989 following the footsteps of H.A. Timber Industries Ltd. - a company running from 1966 with reputation in timber processing sector.
Strengths: Good marketing, strong advertising budget, relationships with distributors, strong direct sales. Weaknesses: The product is more standardized, and of lesser quality, with less sense of design and materials and workmanship.
2. Akhtar Furnishers Ltd (AFL) started their business in1976. Akhtar Furnishers Ltd (AFL) has been committed to the ideal of creating furniture of such impofessionals who sell and deliver it.
Today, every employee feels it is a brand created by them, and each of us is dedicated to earning your confidence and building on this tradition of excellence.
Strengths: Financial backing, product quality. Weaknesses: AFL has not seemed to understand our niche, where to find the buyers, how to market as a specialty niche instead of the more traditional furniture channels.
Other competitors are Ahmed furnishers, anarkoli furnitures, antara farnishers, anupam furniture, asha furnitures, aver green furniture etc
Page
25
Overall Marketing Strategy
We focus on a special kind of customer, the person who wants very high quality office furniture customized to work beautifully with modern technology including personal computers, scanners, internet connections, and other high-tech items. Our customer might be in larger corporations, small or medium business, or in a home office with or without a home-office business. What is important to the customer is elegance, fine workmanship, ease of use, ergonomics, and practicality.
Page
26
Our marketing strategy assumes that we need to go into specialty channels to address our target customer's needs. The tie-in with the high-end quality catalogs like Sharper Image is perfect, because these catalogs cater to our kind of customers. We position as the highest quality, offering status and prestige levels of purchase.
The product strategy is also based on quality, in this case the intersection of technical understanding with very high quality woodworking and professional materials, and workmanship.Our most important competitive edge is our assembly strategy, which is based on interlocking wood pieces of such high quality that assembly is not only a pleasure for our customers; it is actually a feature that enhances the sense of quality.
Our marketing objectives
Maximize profit margin
Objective of the Pacific Furniture is to provide high quality
product and satisfy our customer by our product. We will take
premium price to our customer other than our competitors.
Thus we will try to maximize our product.
Quality leadership
The main objective of Pacific Furniture that its responsibility to
provided best quality what we will promise to our customers.
Pacific Furniture sets main objective to provide quality products
that satisfy the customer need and their requirement. So Pacific
Furniture will deliver the quality product.
Page
27
Long relationships with customer
We will try to provide superior value to our customer what we
have promised through advertising. So we believe the
customers will be loyal to our brand and build long term
relationships.
Communication objective
We will use different sources to attract their customer. The
objective of Pacific Furniture is to create awareness in our
customer about our new product. Pacific Furniture also tells
their customer that they provide pure wooden furniture to their
customers.
Strategy marketing objective
To build unique distribution system that provides
ubiquity at low cost.
To build high speed, efficient and vertical integrated
manufacturing capabilities to gain low cost advantage.
To increase advertisement activities.
To redesign packaging to a more attractive and familiar.
To make innovation in product so that it become more
portable and in convenience oriented form.
To improve product quality as ever provide
To maintain positive and steady growth each month.
To experience an increase in new customers i.e. we
have to ensure that our products have a high trial rate
which will help us to turn these new customers into long
term customers.
Page
28
Generate brand equity at the markets we are catering
to as well as within the supplier and distribution
networks.
PositioningPacific Furniture handcrafts furniture from selected and custom designs. By doing custom design work, we have the ability to meet any special requirements of customers be it design, wood, color or type of construction. Our personalized service provides our customers with their own personal specialist. Our personal specialist will maintain a database of their client’s valuable information such as client name, personal likes and dislikes, wish list information, past purchases including dates, price, and style, serial numbers and any other data which will assist our customer in target their marketing efforts. We also keep a photo inventory for insurance purposes as a part of our customer service. Many of our customers have returned to a smaller community and have purchased expensive homes and wish to furnish them with exquisite furnishings which they can pass on to their children, family and friends. They have a higher education background and are employed by large companies. They use the internet frequently and appreciate the convenience of having access to shopping and personal records online.
Our main retail competitor, Akhtar furnisher’s ltd, is located in New Elephant road, 25 minutes away. We plan to beat this competition by offering more variety and having a personal service. Our other competition is from chain stores, some of which we plan to supply as a wholesaler.
Page
29
Risk and OvercomeOur main risks are given below-
Raw material: Some time our supplier will not
capable to supply us raw material and it’s a big risk
for us. And for that we will buy it from our local wood
seller who are sale wood locally.
Strike: The workers will strike from their work. On
that time we will take an emergency action to cool
down them and back them to work.
Advertisement problem: Some time we will face
Advertisement problem and for that problem our
Marketing will slow down. On that time we will make
some campaign for recover that risk.
Poor management: Poor management also a risk for
our business. If we see that we have poor
management then we will recover it and increase our
management strength.
Natural disaster: For uncertainty of Natural disaster
we stock some wood for our future production and
recover this type risk.
Pricing
Our products prices are given below by categorically:-
1. Bed sheds:
Single Bed sheds 9000tk
Page
30
Semi double bed sheds 14000tk
Double bed sheds 20000tk
2. Almira :
Small 12000
Medium 20000
Big 25000
3. Sofa:
Single 8000
Long 18000
Set 40000
4. Dining table:
Table with 4 chares 13000
Table with 6 chares 20000
5. Dressing table:
Small 8000
Medium 15000
Large 23000
DistributionIn the next five year we want to increase our sell 25.45%, for this we have to increase our main distributor’s number in the remote area of Bangladesh. We have to evaluate their capacity and then try to sell our product in their distribution network
Page
31
more frequently. We have a plan an action program for our distributor’s sales persons.
We are new in this market but still we have already covered Dhaka and some other districts by our strong distribution network. We have divided Dhaka and other districts into some operational zones and each zone has its separate distributor.
Beside this we are trying to cover all the districts and some of the major Thanas by appointing new distributors.
Following is the flowchart of our distribution network:
A distribution strategy defines how you are going to move products from point of creation to points of consumption, in a cost-effective manner. The effectiveness of distribution coverage and practice is of paramount importance in achieving the desired furniture sales.
Location
Factory
Super Shops
Final consumer
Distributors
Final consumer
Page
32
Our company’s factory will locate in Gazipur. And our outlets are located in Dhanmondi, New Market, Azimpur, Panthopoth, Green road, Farmgate,Mirpur, Jatrabari, Motijhil and Mohammedpur.
The advantage of this location are given below-
o Raw materials:
Page
33
We collect our raw materials like wood from various areas for the easy accessibility and less barriers. The transport facility is good for truck and Lorries. The areas are-
SundarbanKhagrachariChittagongBandorban
o Place of Factory establishment:
Our factory will locate in Gazipur because there have easy and low cost labor accommodation, easy transportation to Dhaka and easy transportation of raw materials from Sundarban.
o Required skills with work force availability:
Gazipur is suitable for getting much labor in low cost. And for that reason we will locate our factory to Gazipur.
o Ecological requirement:
Gazipur is stay beyond the prohibition of ecological disasters like flood, earthquake etc.
o Public utility:
The public utilities like Electricity, Gas, Water and other security service are available here and also for this reason we will locate our factory there.
o Transportation of finish goods:
Gazipur is most popular for availability of delivery vehicles. And for that reason we locate our factory for easy transport of our finish goods.
o Scope for expansion of our factory:
Page
34
Our head office will be locate in Mirpur and outlets are locate in Dhanmondi, New Market, Azimpur, Panthopoth, Green road, Farmgate,Mirpur, Jatrabari, Motijhil and Mohammedpur. And we can expand our factory to other area like Narayangonj, Savar etc. because that areas also famous for transportation affordability and customer convenience.
Advertising and promotion
Pacific Furniture will use different sources to communicate their
target marketing. We will use those sources on that the more
customer attract like Local Cable, Newspapers, Billboard and
when they lunch any scheme in Furniture they use pamphlets
to aware their customer. Pacific Furniture will use the channel
to attract the customer and give fully information about
Furniture through these Electronic media. As our target
consumers are middle and old age people, for this reason we
promotion our product to give advertise in television, radio. We
also use vehicle writing method and posturing for our product
advertisement.
We choose some media for our product’s advertising. This are-
1. Internet
2. Television
Page
35
3. Radio
4. Newspaper
Internet:
We use internet based advertising like Facebook, Prothom-alo.com, dailykalerkantha.com, bdpratidin.com etc. In facebook and other daily newspapers website there have so much visitor every day. And the total amount of visitor from those website is more than 10,00,000 visitor every day. And this the most effective advertising plot for us.
Television:
Page
36
Television is also a most popular media item. Every people of our country use it for entertainment. And it’s our platform to advertise our product. We use Channel I and Ekushey television for our advertising.
Radio:
Radio also a most popular media item in Bangladesh. Many people of our country use it for audio entertainment. And it’s also our platform to advertise our product. We use Radio today, ABC Radio, for our advertising.
Newspapers:Most people of Bangladesh read newspaper in morning after wake up. And for that reason we use most popular newspapers for our advertising. The newspapers are Prothomalo.
CHANNEL IFrequency- Continuous -Alernating BasisCost-100,000
Ekushey TVFrenquency- Intermitted basisCost- 300,000
RADIO TODAYAt Somrame popular ProgCost-30,000ABC RADIOSame policyCost-30,000
PROTHOM ALO5th page- Once aweekCost-30,000
Page
37
Sales promotionOffering free samples:
To promote our product we give free samples to our customers to understand our product quality. And it’s a popular promoting policy in Bangladesh.
Coupons
Coupons are also given to our consumers when they are come to buy our product. By that coupon a customer can win an exclusive prize. And for that customer will increase.
Discount on sale:
We give some discount on our sale for getting more customer easily.
Publicity:
Product launches:
On the time of product launches we arrange a meeting or function for our product publicity. By this type action product publicity is increased very much.
We arrange some special events including community involvement with name of our brand. And also for that our popularity will increase.By writing articles on newspapers or magazines we can increase our publicity.By sponsor on local festival fair we can gain publicity.We can also increase publicity by attend on business fair.
Page
38
Company website:
By our company website every one can know with us and our products. And they also can buy products from there.
SourcingWe work with three wood suppliers, all local. CTG Wooden Complex supplies most of our oak and a bit of cherry and some other specialty woods. CTG Wooden Complex has been in business for as long as we have, and has given us good service and good prices. This is a good, stable supplier. Golden aero wooden manufacturing is a good second source, particularly for cherry and specialty woods. We've used Dhaka wood for filling in when either of our main two suppliers were short. We also work with a number of specialty manufacturers for furniture fittings, drawer accessories, glass, shelving accessories, and related purchases. Although we aren't a major player compared to the major furniture manufacturers, we are one of the biggest buyers of the custom materials we need.
Product life cycle strategy
Page
39
Introduction:
The product life cycle is based use to interpret product and market dynamics. At the introduction stage we launch our product, Furniture. As we are new in the market that’s why our market is small, our sales is low, and our competition is also low. For this reason we need to spend more for our product promotion. For beginning a new business our cost per product will be high. So our prices will also being high. For this reason first year our profit will be low or we will face loss.
Growth: Pacific furniture is serve furniture product but in the growth stage we think our seals will increase than the introduction stage. For our strong marketing strategy people will know about product rapidly and our sales will increase. Here our product market is growing, our sales are high, and our
Page
40
competition is on moderate. To compete with our competitors we have to decrease our cost how much we can. At the growth stage our profit will increase day by day. Because in this stage we can decrease all cost of our product. We will expenses more money in advertising and promotion of our product and give much importance in these two sectors. So that more customers will be attract to our product. As our product will move toward maturity stage, the number of competitors will increase day by day. Then it will be challenge for us to stay in the market. In this stage we can create awareness about our product. For this reason we will be able to maximize our product share.
Maturity: In the maturity stage our product will reach top most level of sales. At this time our production cost per unit will be low. Number competitors will be falling in this stage. Here our product market is large, our sales are flattening, and our competition is high. In this stage our profit will me be at top level because in maturity stage (4.6 years) we will reach break event point. In this stage our market share will be increasing and distributors will increase. To hold the market we will launch new product.
Decline: In this stage our product’s sales will decrease day by day. We will expend more for R & D. We will try to extend our product. Different problems will be faced in this stage such as old looks.
SWOT Analysis
Page
41
SWOT is the combination of 4 key words, which constitutes the internal and external issues of a company.
Strength:
Strength refers to the competitive advantages and the other distinctive Competencies that a company can exert in the market place.
Weaknesses:
Weakness is constraints that hinder movements in certain directions.
Opportunities:
A marketing opportunity is an area of buyer need in which a company can perform profitable.
Threats:
A threat is challenge posed by an unfavorable tend or development that would lead, in the absence of defensive marketing action, to deterioration in sales or profit.
Page
42
A Snapshot of SWOT Analysis:
Strengths Weaknesses
Innovative product
Competitive Pricing
Strong Distribution Channels
Lack of Brand Awareness
Similarity of packaging
Opportunities Threats
Growing number of customers
Creation of Loyal customers
Increasing customer awareness
Cost efficient Technology
Rise of the brand’s value
Increased Competition
Down-ward pricing pressure
Large number of indirect competitor
Economic factor
Copyright threats
Duties and responsibilities of partners
The responsibilities and duties of all partners are given below-
Managing Director
Our companies managing director will be Zia-ur-Rahman Galib. Managing Director (MD) of a company is the leader of an organization. The position of our company will be held by MD. This the highest position in an organization and have the responsibility for the success or failure of that organization. The main duties and responsibility of a MD is-
Welcome new employees in the organization. Making the organization Effective -capable of doing the
right things. Making the organization Innovative for doing new things.
Page
43
Managing all forms of incoming and outgoing communication.
Responsibilities of Marketing Manager:
Md. Yeasin Khan is the Marketing manager of our company. The Marketing department’s works are operated by Marketing Manager. Marketing manager’s major duties are-
Determine the eligibility of those wanting to sell at the market based on the rules established by market’s governing body. Actively recruit new producers to expand the variety or products for sale.
Collect rental fees from vendors and maintain accurate records of payment. Many markets charge a flat daily fee, while others collect fees based on a percentage of a vendor’s sales (usually between 5 and 8%)
Assign selling spaces if they are not allocated on a first‐come, first‐served basis. It is recommended to keep vendors in the same space throughout the season to avoid both vendor and shopper confusion.
Advertise and promote the market. Research suggests that freshness is one of the main motivations for buying local produce, and your image should project freshness, quality, and value. Promotions may include special events, banners, signage, radio spots, and free coverage in local newspaper.
Responsibilities of R & D Rafiqul Islam is the R & D manager of our company. The R & D department’s works are operated by R& D manager. R& D manager’s major duties are-
Research for the new product idea or modify the existing one.
Eliminating cost for producing by using different method.
Page
44
Design of new product process and type. Focus on improvement, development, modification and
introduction of new product, features, process. Be up to date with new technologies, approach.
Responsibilities of Production ManagerFor this position we have selected Fahima Akter Aurin. She will
also organize the production/operation department of the
organization. The key responsibilities of this position are stated
below –
Control the whole production process. Ensuring raw material is providing timely and made into
finished goods effective. Set standard and targets for each section for production
process. Monitoring the quantity and quality of raw material
used and produced goods of a production line. Strictly monitoring each stage of production.
Human Resource (HR) Manager
Arif Hossain is the HR manager of our company. The human resource (HR) department’s works are operated by HR manager. HR manager’s major duties are-
Recruiting is the main duty of a HR manager. Arrange training programs for those who are newly
selected to join the organization and also or existing employee.
See the performance of the employee. Post advertisement in printed media, Internet or
business magazines to hire new employee. Identification of job, responsibility and duty of the
organization.
Page
45
The Responsibility of Finance ManagerSarkar Rajibul Hasan is the Finance manager of our company. The Finance department’s works are operated by Finance Manager. Finance manager’s major duties are-
Finance manager oversees the preparation of financial reports, direct investment activities, and implement cash management strategies.
Develop and implement accounting and internal control systems, standard operating procedures.
To deliver accurate and timely finance transactional processing in finance shared service centre.
A financial manager is responsible for providing financial advice and support to elements.
Formulating strategies and long-term business plan. Developing financial management mechanisms that
minimize financial risk.
Key Responsibilities of AccountantsOmar faruk is the Accounts manager of our company. The Accounts department’s works are operated by Accounts manager. Account manager’s major duties are-
Prepare profit and loss statements and monthly closing
and cost accounting reports.
Compile and analyze financial information to prepare
entries to accounts, such as general ledger accounts,
and document business transactions.
Establish, maintain, and coordinate the implementation
of accounting and accounting control procedures.
Analyze and review budgets and expenditures for local,
state, federal, and private funding, contracts, and
grants.
Page
46
Monitor and review accounting and related system
reports for accuracy and completeness.
Partnership AgreementFORM OF OWNERSHIP
The form of the business is “partnership” business and all the partners are responsible for the business. The partners are jointly and severally liable for all debts of the firm.
Partnership Agreement
1. The name of our business will be Pacific Furniture Company. The factory address of the firm will be Gazipur, Dhaka and the office will be in 72, Mirpur, Dhaka-1208
Managing Director
Marketing Manager
R & D Manager
Production Manager
Human Resource Manager
Finance Manager
Accounts Manager
Page
47
2. There are 7 Partners of this company. The partners name and address is given below-
Zia-ur-rahman Galib Md. Yeasin Khan
Managing Director Marketing Manager
Phone: 02 8645781 (Ext- 08) Phone: 02 8645781 (Ext- 07)
Mobile: 01558845845 Mobile: 01685485625
Email: md@pacificfurniture.com Email: mktg@pacificfurniture.com
Web: www.pacificfurniture.com Web: www.pacificfurniture.com
Fahima Akter Aurin Arif Hossain
Production Manager HR manager
Phone: 02 8645781 (Ext- 02) Phone: 02 8645781 (Ext- 03)
Mobile: 01685485625 Mobile: 017215845865
Email: production@pacificfurniture.com Email: hr@pacificfurniture.com
Web: www.pacificfurniture.com Web: www.pacificfurniture.com
Rafiqul Islam Sarkar Rajibul Hasan
R & D Manager Finance Manager
Phone: 02 8645781 (Ext- 05) Phone: 02 8645781 (Ext- 04)
Mobile: 01925452157 Mobile: 01723512458
Email: rd@pacificfurniture.com Email: finanace@pacificfurniture.com
Page
48
Web: www.pacificfurniture.com Web: www.pacificfurniture.com
Omar Faruk
Accounts Manager
Phone: 02 8645781 (Ext- 06)
Mobile: 01821454781
Email: accounts@pacificfurniture.com
Web: www.pacificfurniture.com
3. It’s a furniture business. It will produce furniture and sale them to the local market.
4. The investment amount of the each partner is same. Their total investment is 3 crore tk. And every partner gives 42,85,715tk.
5. The partners will share profit and loss equally.
6. Every partner can withdraw not more than 50,000tk every month.
7. The partners job description and the duties and responsibilities is given below:-
Managing Director
Our companies managing director will be Zia-ur-Rahman Galib. Managing Director (MD) of a company is the leader of an organization. The position of our company will be held by MD. This the highest position in an organization and have the responsibility for the success or failure of that organization. The main duties and responsibility of a MD is Welcome new employees in the organization. Making the organization Effective capable of doing the right things. Making the organization Innovative for doing new things. Managing all forms of incoming and outgoing communication.
Page
49
Responsibilities of Marketing Manager:
Md. Yeasin Khan is the Marketing manager of our company. The Marketing department’s works are operated by Marketing Manager. Marketing manager’s major duties are: Determine the eligibility of those wanting to sell at the market based on the rules established by market’s governing body. Actively recruit new producers to expand the variety or products for sale. Collect rental fees from vendors and maintain accurate records of payment. Many markets charge a flat daily fee, while others collect fees based on a percentage of a vendor’s sales (usually between 5 and 8%). Assign selling spaces if they are not allocated on a first‐come, first‐served basis. It is recommended to keep vendors in the same space throughout the season to avoid both vendor and shopper confusion. Advertise and promote the market. Research suggests that freshness is one of the main motivations for buying local produce, and your image should project freshness, quality, and value. Promotions may include special events, banners, signage, radio spots, and free coverage in local newspaper.
Responsibilities of R & D Rafiqul Islam is the R & D manager of our company. The R & D department’s works are operated by R& D manager. R& D manager’s major duties are: Research for the new product idea or modify the existing one. Eliminating cost for producing by using different method. Design of new product process and type. Focus on improvement, development, modification and introduction of new product, features, process. Be up to date with new technologies, approach.
Responsibilities of Production ManagerFor this position we have selected Fahima Akter Aurin. She will
also organize the production/operation department of the
organization. The key responsibilities of this position are stated
below: Control the whole production process. Ensuring raw
Page
50
material is providing timely and made into finished goods
effective. Set standard and targets for each section for
production process. Monitoring the quantity and quality of raw
material used and produced goods of a production line. Strictly
monitoring each stage of production.
Human Resource (HR) Manager
Arif Hossain is the HR manager of our company. The human resource (HR) department’s works are operated by HR manager. HR manager’s major duties are: Recruiting is the main duty of a HR manager. Arrange training programs for those who are newly selected to join the organization and also or existing employee. See the performance of the employee. Post advertisement in printed media, Internet or business magazines to hire new employee. Identification of job, responsibility and duty of the organization.
The Responsibility of Finance ManagerSarkar Rajibul Hasan is the Finance manager of our company. The Finance department’s works are operated by Finance Manager. Finance manager’s major duties are: Finance manager oversees the preparation of financial reports, direct investment activities, and implement cash management strategies. Develop and implement accounting and internal control systems, standard operating procedures. To deliver accurate and timely finance transactional processing in finance shared service centre. A financial manager is responsible for providing financial advice and support to elements. Formulating strategies and long-term business plan. Developing financial management mechanisms that minimize financial risk.
Page
51
Key Responsibilities of AccountantsOmar faruk is the Accounts manager of our company. The Accounts department’s works are operated by Accounts manager. Account manager’s major duties are: Prepare profit and loss statements and monthly closing and cost accounting reports. Compile and analyze financial information to prepare entries to accounts, such as general ledger accounts, and document business transactions. Establish, maintain, and coordinate the implementation of accounting and accounting control procedures. Analyze and review budgets and expenditures for local, state, federal, and private funding, contracts, and grants. Monitor and review accounting and related system reports for accuracy and completeness.
8. Conforming of all orders by all partners.
9. By board meeting of the partners will resolve the major
and minor problems.
10.When any partner will die or retire or insufficient to stay
with us then the partnership will dissolve. It not mean that
the company is switched off.
11.A partner may, after giving written notice to the other
partners, transfer his/her interest in the partnership to a
revocable living trust of which he/she is the grantor and
sole trustee.
12.When every partners want to disclose the business and if
government will find any unethical work on the business
then the business will closed.
Staffing plan
Strategic Staffing:
Page
52
When we are hiring team members, we need to look at them a little differently. Before, we looked for the ability to cover a shift, where now we look for people that can stretch two more levels from where they are today. Delivering our customer experience is not easy. We need to find people who are passionate about Pacific Furniture and our culture Fun, Integrity, Balance, Empower, and Respect."
It's not about getting a group of people to interview; it's about getting the right people. To find these potential employees, we will try new ways to attract and reach the new talent pool of Generation. To support the general managers in the seasonal swing in staffing their stores, the recruitment team had given some stores access to online tools for their hourly team members.
We can get help from many web site, University, Newspaper and Business Magazine to find this more qualified talent pool.
Performance Management:Performance Management including Individual Development Plans (IDP), examines the employee as a whole, measuring skills, behaviors, and results. The mindset will shifted once again; before performance evaluations will be very tactical and activity based, where as today, leaders are asked to dig deeper into the behaviors that drive results.
The focus is more heavily weighed on assessing potential correctly and then developing the plan based on their strengths, weaknesses, or opportunities.
POSITION EDUCATIONAL
BACKGROUND
Experienc
e
OTHER
QUALIFICATION
Page
53
Managing
Director
MBA
(Major in HR)
7yrs Excellent
interpersonal
communication
skill, excellent
leadership.
HR Executive BBA(Major in
HR)
5 yrs Managerial
experience.
Marketing
Manager
MBA(Major
Marketing)
10yrs Innovative and
hard working
Brand
Executive
M Sc / B Sc 4 yrs Good command in
English
Production
Manager
MBA 4 yrs Command over
Production
Executive Graduate in
Marketing
3 yrs Command over
Ms office
Finance
Manager
MBA, Major in
finance.
8 yrs Experience as a
Decision provider,
financial analyst.
Accountant BBa or MBA,
Major in
Accounting.
3 years Skill in accounting
terms.
National Sales
manager
MBA 7 yrs Excellent
interpersonal
communication
skill, excellent
leadership.
Supervisors Bachelor
Degree
3 years Good knowledge
about Furniture
Page
54
business.
RecruitmentThis is the process of discovering potential candidates for
actual or anticipated organizational vacancies. Employees can
be recruited from internal search and/or from external search.
However, Pacific Furniture will be recruiting through external
search. External search can be done through advertisements in
newspapers, employment agencies, colleges and universities
and from other professional organizations.
The recruitment process of Pacific Furniture will start by giving
advertisement in newspapers, where the applicant will be told
to collect application form from the main office in Mirpur. The
applicant will have to fill the application form and submit it
along with a cover letter and curriculum vitae.
The search for employees can also be done through online
employment agencies like bdjobs or in prothomalo jobs.
Circulation can also be done in colleges and universities.
Selection Selection activities follow a standard pattern, beginning with
an initial screening interview and concluding with the final
employment decision. The selection process for Pacific
Furniture will follow the steps given below:
Preliminary Screening:The first step in the selection process whereby job inquiries are
sorted. This will consist of two steps: screening inquiries, and
Page
55
screening interviews. The applications will be screened and
sorted, and then the selected applicants will be called for an
interview, and the final applicants will be screened and
selected from the final interview.
Final Selection:The final candidates selected will be therefore, be assigned
their work.
Employment Test: After the employees are selected, they will have to go through an employment test. This is not applicable for the blue collar workers but mandatory for the white collared employees and for the sales assistants and the cashiers.
Sales Forecast
For the year 2013
Month/Product name
Bed shed Almira Sofa Dining table
Dressing table
January 50000 60000 120000 20000 20000
February 60000 40000 140000 90000 40000
March 80000 85000 70000 53000 35000
April 150000 65000 150000 85000 25000
May 140000 50000 65000 45000 50000
June 70000 90000 54000 65000 15000
July 90000 80000 65000 75000 5000
August 80000 65000 25000 64000 12000
Page
56
September 170000 45000 50000 85000 65000
October 70000 30000 45000 45000 40000
November 75000 70000 65000 150000 38000
December 78000 55000 85000 60000 54000
Total 1113000 735000 934000 837000 399000
Net total 4018000
Sales Forecast - 2013
Total Production : 40,50,000Total Sales : 40,18,000
Page
57
Explanation of sales forecasting:
By considering several factors we have estimated future sales throughout the year of 2013. We are going to start production and selling from the Jan of 2013. We are launching five products.
Bed shedsAlmiraSofaDining tableDressing table
1) January:Our production and selling will be start from January. As
the market is unaware about the product, so we will produce 25 units.
2) February:
Considering cultural environment and our product capability, we will increase our product 40 and sales will be 35 units.
3) March:We will sustain of production level but the sales will increase 45 units because of increasing awareness.
4) April: As summer started, the factor weather and easy availability of material will increase our production to 75 as well as sales to 60.
5) May:
In this month both production and sales will increase due to middle of the year.
6) June:
Page
58
We will sustain the production level and sales will be in acceptable level for weather factor the sales will down for some unit.
7) July:As Ramadan will start for end of July, it will affect our sales
positively, it will be 60 units.
8) August:Because of Ramadan and biggest festival Eid-Ul-Fitar, our
sales will be the highest of the year, as we estimated.
9) September:In these months, the sales will be in normal level.
10) October:Two religious festivals will be occurring in this month’s
Eid-Ul-Azha and DurgaPoja. So, the sales will be second highest.
11) November: As because of weather and less material availability, the
sales will decrease.
12) December:For some factors like weather and social forces, the sales
volume will decrease.
Sales Forecast for year 2013-2017
2013 2014 2015 2016 2017
Total Sales 4018000 9854000 14500000
23500000
32000000
Total 4050000 9953000 1500000 2360000 3220000
Page
59
production 0 0 0
Bed shed 1113000 2854000 4200000 6500000 10000000
Almira 735000 1900000 3800000 4500000 7000000
Sofa 934000 1500000 2000000 3500000 5500000
Dining table 837000 2500000 3500000 6000000 6500000
Dressing table 399000 2100000 1000000 3000000 3000000
Pacific FurnitureCash flow statement – 2013
Cash in January
February
March April May June July August
September
Cash sales Bed sheds 50000 60000 80000 150000 140000 70000 90000 80000 170000
Page
60
Almira 60000 40000 85000 65000 50000 90000 80000 65000 45000
Sofa 120000 140000 70000 150000 65000 54000 65000 25000 50000
Dining table
20000 90000 53000 85000 45000 65000 75000 64000 85000
Dressing table
20000 40000 35000 25000 50000 15000 5000 12000 65000
Total 270000 370000 323000 475000 350000 294000 315000 246000 415000
Collection from A/R
400 300 400 400 80 0 400 400 20
Term loan processed
1000000
1000000
1000000
1000000
1000000
1000000
800000 800000 800000
Sales fired asset
2000000
1000000
Total cash in
1270400
1370300
1323400
1475400
3350080
1294000
2115400
1046400
1215020
Cash out
Rent 300000 300000 300000 3000000
300000 300000 350000 350000 350000
Magi Salaries
732000 732000 732000 732000 732000 732000 732000 800000 800000
Other Salaries wage
192500 192500 192500 192500 192500 192500 192500 193000 193000
Telephone 900 900 900 900 900 900 900 1000 900
Utilities 30000 30000 30000 30000 30000 40000 40000 40000 40000
Repair 1000 1000 1000 2000 2000 2000 3000 3000 3000
License municipal
40000
Insurance 10000 10000 10000 10000 10000 10000 10000 10000 10000
Other Operation
10000 10000 10000 5000 5000 7000 7000 7000 9000
Pay of purchase of
1000000
800000 500000 500000 300000 300000 300000 200000 250000
net asset
Pay of 50000 50000 50000 50000 50000 50000 50000 50000 50000
Income 500000 500000 60000 70000 60000 70000 80000 80000 80000
Pay of A/B 50000 30000 30000 20000 30000 30000 20000 30000 20000
Total cash out
2506400
2206400
1916400
1912400
1722400
1734400
1785400
1764000
1805900
Opining balance
50000000
30000000
30000000
30000000
30000000
25000000
25000000
25000000
20000000
Add : Cash in
1270400
1370300
1323400
1475400
3350080
1294000
2115400
1046400
1215020
(-) Cash out
2506400
2206400
1916400
1912400
1722400
1734400
1785400
1764000
1805900
Surplus 48764000
29163900
29407000
29563000
31627680
24559600
25330000
24282400
19409120
Page
61
Pacific FurnitureCash Flow Statement- year 2013
Page
62
Cash flow statement 5 Years
Pacific Furniture CompanyCash Flow Statement- Year 2013-2017
2013 2014 2015 2016 2017
Cash In
Cash sales 4018000 9854000 14500000 23500000 32000000
Collect from A/R 30,000 50,000 60,000 80,000 2,00,000
Term loan Process 11200000 8800000 10000000 1000000 8000000
Sales of fixed Assets 5,58,000 10,00,000 20,00,000 30,00,000
Other Cash receive 40,50,000 66,00,000
60,00,000 80,00,000 1,00,000
Total Cash in 15351720 18704000
24560000 24580000 40000000
Cash Out
Rent 39,50,000 40,00,000
41,00,000 45,00,000 50,00,000
Mgt Salaries 91,24,000 95,30,000
98,00,000 10,00,000 1,30,00,000
Other Salaried wage 23,12,500 25,00,000
28,00,000 30,00,000 50,00,000
Telephone expense 11,200 20,000 30,000 35,000 50,000
Utilities 4,41,500 6,00,000 7,00,000 8,00,000 10,00,000
Repair and maintenance
License and main. Insurance
1,20,000 1,20,000 1,20,000 2,20,000 4,00,000
Other operating expense
Pay of purchase of fixed assets
45,50,000 50,00,000
60,00,000 70,00,000 1,00,000
Pay of long term loan
6,00,000 6,00,000 6,00,000 12,00,000 1,20,00,000
Income tax payment
Pay of AIP 3,50,000 4,50,000 5,00,000 5,50,000 5,00,000
Total cash out 2,25,32,2000
23,34,000
2,61,80,000
2,88,35,000
3,84,50,000
Opening Balance 325000000
317434520
314094520
315980920
317193920
Ad : Cash In 15351720 20000000
28066400 30048000 36400000
Less: Cash out 22917200 23340000
26180000 28835000 38450000
Sur plus 31743452 3140945 31598092 31719392 31514392
Page
63
0 20 0 0 0
Pacific FurnitureCash Flow Statement- year 2013-2017
Page
64
Pacific Furniture Income Statement
Pacific FurnitureIncome Statement
For the year 2013-2017
Year 2013 Year 2014 Year 2015 Year 2016
Sales 4018000
9854000
14500000
2350000
Less: Sale return and allowance
-30,000 -50,000 -60,000 -80,000
Net Sales 3,988,000
9,804,000
14,440,000
23,420,0
Cost of goods sold -148500
0
-215000
0
-3250000
3900000
Gross margin 2,503,000
7,654,000
11,190,000
19,520,0
Less: Expenses
Selling Expense 90,000 1,10,000
1,50,000
2,00,000
Administrative Expense
99,000 1,20,000
1,60,000
2,60,000
Depreciation Expense
10,00,000
12,00,000
13,50,000
16,00,000
Utilities Expense 20,000 30,000 50,000 80,000
Miscellaneous Expense
50,000 50,000 80,000 1,50,000
Advertising Expense
10,00,000
10,00,000
15,00,000
15,00,000
-225900
0
-271000
0
-3290000
3760000
Earnings Before Income & Tax
244,000
4,944,000
7,900,000
15,760,0
Income Tax (15%) 36,600 741,600
1,185,000
2,364,00
Net Profit After Tax 207,400
4,202,400
6,715,000
13,396,000
Page
65
Pacific FurnitureBalance Sheet
As for year 2013-2017
2013 2014 2015 2016
Asset Current assets :
Cash 4018000 9854000 14500000
23500000
Accounts Receivable
80,000 120000 150000 200000
Total current assets
40,98,000
9,974,000
14,650,000
23,700,
Long term Assets :
Land 7000000 7500000 8000000 9000000
Building 10000000
12000000
13500000
15000000
Machinery 10000000
11000000
12000000
13500000
Less: Accumulate Depreciation
-1096000 -6100000 -6700000 -7500000
Total long term assets
25904000
24400000
26800000
3000000
Total assets 30,002,000
34,374,000
41,450,000
53,700,
Liabilities :
Bank loan 4000000 4000000 4000000 4000000
Net worth 25,862,000
30,374,000
37,450,000
49,700,000
Total liability 30,002,000
34374000
41450000
5370000
Page
66
Break even analysis
Break even analysis is a technique widely used by production
management and management accountants. It is based on
categorizing production costs between those which are
"variable" (costs that change when the production output
changes) and those that are "fixed" (costs not directly related
to the volume of production).
Total variable and fixed costs are compared with sales revenue
in order to determine the level of sales volume, sales value or
production at which the business makes neither a profit nor a
loss (the "break-even point"). For our business, it is very
necessary to do break-even analysis. After knowing our break-
even quantity, we will be able to make our business profitable.
Fixed CostsFixed costs are those business costs that are not directly
related to the level of production or output. In other words,
even if the business has a zero output or high
Total Fixed costLand 70,00,000Building 1,00,00,000Equipments 50,00,000Vehicle 60,00,000Machineries 1,00,00,000Furniture 20,00,000Insurance Ex. 5,00,000License Ex. 2,00,000Total Fixed cost 40700000
Page
67
Variable CostsVariable costs are those costs which vary directly with the level
of output. They represent payment output-related inputs such
as raw materials, direct labor, fuel and revenue-related costs
such as commission. A distinction is often made between
"Direct" variable costs and "Indirect" variable costs.
Total variable cost :Factory overhead cost
80,000
Transportation Exp 50,000Utility Bill 1,50,000Production payroll 10,00,000Telephone Bill 11,200Advertisement 10,00,000Administration payroll
12,00,000
Total 34,91,200
Total cost = 40700000
Total sales = 4018000
Sales unit = 300 unit
Sales per unit = 4018000/300
= 13393.33
Variable cost per unit = 3491200/300
Page
68
= 11637.33
BEQ = 40700000 / (13393.33-11637.33)
= 40700000/ 1756
= 23177.68 unit
Total cost: Fixed cost + Total variable cost
Fixed cost = 40700000
Total variable cost (23177.68*11637.33) = 269726310.8
Total cost = 310426310.8
Total Revenue = 23177.68*13393.33 = 310426316.8
So, TOTAL COST= TOTAL REVENUE
Page
69
Figure: Break-even point
Ratio AnalysisRoles 2013 2014 2015
Current ratio Curren Asset/ Current Liabilities
4098000/30002000
9974000/34374000
14650000/41450000
23700000/53700000
0.14% 0.29% 0.35%
Quick or asset Ratio
current asset - inventory - prepaid expense/curent liabilities
(4098000-300000-200000)/30002000
(9974000-700000-200000)/34374000
(14650000-700000-200000)/41450000
(23700000-800000-200000)/53700000
0.12% 0.26% 0.33%
Debt equity ration
debt/equity 2000000/3000000
2000000/3000001
2000000/3000002 2000000/3000003
0.67% 0.67% 0.67%
Operating expense ration
Total operating expense- interest expense
(2259000-200000)/4018000
(1090000-200000)/9854000
(1900000-200000) / 14500000
(2760000-200000)/23500000
0.51% 0.09% 0.12%
Inventory turnover ratio
1. Cost of good sold/ Avg inventory
1485000/660000 2150000 / 660000
3250000/660000 3900000/660000
2.24 3.25 4.92
2. Avg days to turnover
365/2.24 365/3.25 365/4.92 365/5.90
162.22 days 111.96 days 74.04 days
Average collection period
Accounts receivable/Sales
(80000/4018000) * 365
(120000/9854000) * 365
(150000/14500000) * 365
(200000/23500000) * 365
7.29 days 4.46 days 3.79 days
Return on total asset
operating income/total asset
226000/30002000
1090000/34374000
1900000/41450000
2760000/53700000
0.01% 0.03% 0.05%
Return on Equity on investment
Net income/ Share holder equity
192100/7500000 926500/7500000 1520000/7500000 2208000/7500000
0.03% 0.12% 0.20%
top related