Business Plan
What’s a Business plan?
A business plan is simply an expression of an entire business model. For instance in architecture a smaller prototype that represents a bigger idea or product is built to give a picture of the practical phenomena. The model represents the larger phenomena. Therefore your business plan represent your business. It’s a system of “business parts” that from the entire business, so to speak.
Every individual part affects every other part. In a business, products land themselves to various kinds of marketing therefore targeting certain kinds of people and can be monetised in certain kinds of ways. The small parts work together to achieve a major objective.
It is very important to express the model in a business plan. Your business plan should be sensible organised ideas that translate to a product able to generate money effectively and efficiently on a large scale.
- The most important part of your business plan is the product or service you are selling. Without it there is nothing else. The product must be delivered in a high level of quality, a efficient degree of quality to win a competitive edge in the larger market
- Your target market is the second most important. Who will be the consumer of this product or service. A very clear description of your target market must be well outlined on your business plan in terms of demographics e.g. sex, gender age etc., psychographics e.g. What are their needs, what are their hobbies, do they have passion, what gets them to spend ons stuff like what you’re selling, what they are looking for. Once you understand them then you can figure out a marketing strategy.
- A marketing strategy shows how you are going to reach your consumers at an affordable cost without compromise on quality and convert your market to customers
- The financials is a big part of the business plan. If you can create your product, market it to the right people and who later become your customers and do this cost effectively, then your representation of a business plan is ideally workable to generate profit.
Your business plan has to express this business model.
A business plan should be smart, clear, simply expressed and sensible to potential investor
Here is a sample business plan for you
Executive Summary
Introduction
Ajab is a start-up coffee and bakery retail establishment located in Westlands Nairobi. Ajab expects to catch the interest of a regular loyal customer base with its broad variety of coffee and pastry products. The company plans to build a strong market position in the town, due to the partners’ industry experience and mild competitive climate in the area.
Ajab aims to offer its products at a competitive price to meet the demand of the middle-to higher-income local market area residents and tourists.
The Company
Ajab is incorporated in Kenya. It is equally owned and managed by its two partners.
Mrs. Janet K has extensive experience in sales, marketing, and management. Mr. David Wekesa brings experience in the area of finance and administration, including a stint as chief financial officer with both Weston Hotel and the Java coffee store chain.
The company intends to hire two full-time pastry bakers and six part-time baristas to handle customer service and day to day operations.
Products and Services
Ajab offers a broad range of coffee and espresso products, all from high quality Kenya grown local coffee beans. Ajab caters to all of its customers by providing each customer coffee and espresso products made to suit the customer, down to the smallest detail.
The bakery provides freshly prepared bakery and pastry products at all times during business operations. Six to eight moderate batches of bakery and pastry products are prepared during the day to assure fresh baked goods are always available.
The Market
The retail coffee industry in Kenya has recently experienced rapid growth. The cool climate in Nairobi and its sorroundings stimulates consumption of hot beverages throughout the year.
Ajab wants to establish a large regular customer base, and will therefore concentrate its business and marketing on local residents, which will be the dominant target market. This will establish a healthy, consistent revenue base to ensure stability of the business. In addition, tourist traffic is expected to comprise approximately 35% of the revenues. High visibility and competitive products and service are critical to capture this segment of the market.
Financial Considerations
Ajab expects to raise Ksh.11,000,000 of its own capital, and to borrow Ksh.10, 000,000 guaranteed by the KCB Bank as a ten-year loan. This provides the bulk of the current financing required.
Ajab anticipates sales of about Ksh.49,100,000 in the first year, Ksh.56, 700,000 in the second year, and Ksh.65, 500,000 in the third year of the plan. Ajab should break even by the fourth month of its operation as it steadily increases its sales. Profits for this time period are expected to be approximately Ksh.1,300,000 in year 1, Ksh.3,600,000 by year 2, and Ksh.4,600,000 by year 3. The company does not anticipate any cash flow problems.
Mission
Ajab aims to offer high quality coffee, espresso, and pastry products at a competitive price to meet the demand of the middle- to higher-income local market area residents and tourists.
Keys to Success
Keys to success for Ajab will include:
-
Providing the highest quality product with personal customer service.
- Competitive pricing.
Company Summary
Ajab is a bakery and coffee shop managed by two partners. These partners represent sales/management and finance/administration areas, respectively. The partners will provide funding from their own savings, which will cover start-up expenses and provide a financial cushion for the first months of operation. A ten-year KCB loan will cover the rest of the required financing. The company plans to build a strong market position in the town, due to the partners’ industry experience and mild competitive climate in the area.
2.1 Company Ownership
Ajab is incorporated in Kenya. It is equally owned by its two partners.
2.2 Start-up Summary
Ajab is a start-up company. Financing will come from the partners’ capital and a ten-year KCB loan.
START-UP REQUIREMENTS | |
Start-up Expenses | |
Legal | Ksh.300,000 |
Premise renovation | Ksh.2,000,000 |
Expensed equipment | Ksh.4,000,000 |
Other | Ksh.100,000 |
TOTAL START-UP EXPENSES | Ksh.6,400,000 |
Start-up Assets | |
Cash Required | Ksh.7,000,000 |
Other Current Assets | Ksh.1,200,000 |
Long-term Assets | Ksh.6,500,000 |
TOTAL ASSETS | Ksh.14,700,000 |
Total Requirements | Ksh.21,100,000 |
=
START-UP FUNDING | |
Start-up Expenses to Fund | Ksh.6,400,000 |
Start-up Assets to Fund | Ksh.14,700,000 |
TOTAL FUNDING REQUIRED | Ksh.21,100,000 |
Assets | |
Non-cash Assets from Start-up | Ksh.7,700,000 |
Cash Requirements from Start-up | Ksh.7,000,000 |
Additional Cash Raised | Ksh.0 |
Cash Balance on Starting Date | Ksh.7,000,000 |
TOTAL ASSETS | Ksh.14,700,000 |
Liabilities and Capital | |
Liabilities | |
Current Borrowing | Ksh.0 |
Long-term Liabilities | Ksh.10,000,000 |
Accounts Payable (Outstanding Bills) | Ksh.100,000 |
Other Current Liabilities (interest-free) | Ksh.0 |
TOTAL LIABILITIES | Ksh.10,100,000 |
Capital | |
Planned Investment | |
Janet | Ksh.5,500,000 |
David | Ksh.5,500,000 |
Other | Ksh.0 |
Additional Investment Requirement | Ksh.0 |
TOTAL PLANNED INVESTMENT | Ksh.11,000,000 |
Loss at Start-up (Start-up Expenses) | (Ksh.6,400,000) |
TOTAL CAPITAL | Ksh.4,600,000 |
TOTAL CAPITAL AND LIABILITIES | Ksh.14,700,000 |
Total Funding |
Ksh.21,100,000 |
Market Analysis Summary
Ajab’s focus is on meeting the demand of a regular local resident customer base, as well as a significant level of tourist traffic from nearby highways.
4.1 Market Segmentation
Ajab focuses on the middle- and upper-income markets. These market segments consume the majority of coffee and espresso products.
Local Residents
Ajab wants to establish a large regular customer base. This will establish a healthy, consistent revenue base to ensure stability of the business.
Tourists
Tourist traffic comprises approximately 35% of the revenues. High visibility and competitive products and service are critical to capture this segment of the market.
4.1.1 Market Analysis
The chart and table below outline the total market potential of the above described customer segments.
4.2 Target Market Segment Strategy
The dominant target market for Ajab is a regular stream of local residents. Personal and expedient customer service at a competitive price is key to maintaining the local market share of this target market.
4.2.1 Market Needs
Because Nairobi has a cool climate for eight months out of the year, hot coffee products are very much in demand. During the remaining warmer four months of the year, iced coffee products are in significantly high demand, along with a slower but consistent demand for hot coffee products. Much of the day’s activity occurs in the morning hours before ten a.m., with a relatively steady flow for the remainder of the day.
4.3 Service Business Analysis
The retail coffee industry in the Kenya has recently experienced rapid growth. The cool climate in Nairobi stimulates consumption of hot beverages throughout the year. Coffee drinkers in the Kenya are finicky about the quality of beverages offered at the numerous coffee bars across the country. Despite low competition in the immediate area, Ajab will position itself as a place where customers can enjoy a cup of delicious coffee with a fresh pastry in a relaxing environment.
4.3.1 Competition and Buying Patterns
Competition in the local area is somewhat sparse and does not provide nearly the level of product quality and customer service as Ajab. Local customers are looking for a high quality product in a relaxing atmosphere. They desire a unique, classy experience.
Leading competitors purchase and roast high quality, whole-bean coffees and, along with Italian-style espresso beverages, cold-blended beverages, a variety of pastries and confections, coffee-related accessories and equipment, and a line of premium teas, sell these items primarily through company-operated retail stores. In addition to sales through company-operated retail stores, leading competitors sell coffee and tea products through other channels of distribution (specialty operations).
Larger chains vary their product mix depending upon the size of each store and its location. Larger stores carry a broad selection of whole bean coffees in various sizes and types of packaging, as well as an assortment of coffee- and espresso-making equipment and accessories such as coffee grinders, coffee makers, espresso machines, coffee filters, storage containers, travel tumblers and mugs. Smaller stores and kiosks typically sell a full line of coffee beverages, a more limited selection of whole-bean coffees, and a few accessories such as travel tumblers and logo mugs. During fiscal year 2000, industry retail sales mix by product type was approximately 73% beverages, 14% food items, eight percent whole-bean coffees, and five percent coffee-making equipment and accessories.
Technologically savvy competitors make fresh coffee and coffee-related products conveniently available via Jumia Food online. Additionally, onlinel order catalogs offering coffees, certain food items, and select coffee-making equipment and accessories, have been made available by a few larger competitors. Websites offering online stores that allow customers to browse for and purchase coffee, gifts, and other items via the Internet have become more commonplace as well.
Strategy and Implementation Summary
Ajab will succeed by offering consumers high quality coffee, espresso, and bakery products with personal service at a competitive price.
5.1 Competitive Edge
Ajab’s competitive edge is the relatively low level of competition in the local area in this particular niche.
5.2 Sales Strategy
As the chart and table show, Ajab anticipates sales of about Ksh.49,100,000 in the first year, Ksh.56,700,000 in the second year, and Ksh.65,500,000 in the third year of the plan.
SALES FORECAST ’00 | |||
YEAR 1 | YEAR 2 | YEAR 3 | |
Unit Sales | |||
Espresso Drinks | 135,000 | 148,500 | 163,350 |
Pastry Items | 86,000 | 94,600 | 104,060 |
Other | 0 | 0 | 0 |
TOTAL UNIT SALES | 221,000 | 243,100 | 267,410 |
Unit Prices | Year 1 | Year 2 | Year 3 |
Espresso Drinks | Ksh.3.00 | Ksh.3.15 | Ksh.3.31 |
Pastry Items | Ksh.1.00 | Ksh.1.05 | Ksh.1.10 |
Other | Ksh.0.00 | Ksh.0.00 | Ksh.0.00 |
Sales | |||
Espresso Drinks | Ksh.405,000 | Ksh.467,775 | Ksh.540,280 |
Pastry Items | Ksh.86,000 | Ksh.99,330 | Ksh.114,726 |
Other | Ksh.0 | Ksh.0 | Ksh.0 |
TOTAL SALES | Ksh.491,000 | Ksh.567,105 | Ksh.655,006 |
Direct Unit Costs | Year 1 | Year 2 | Year 3 |
Espresso Drinks | Ksh.0.25 | Ksh.0.26 | Ksh.0.28 |
Pastry Items | Ksh.0.50 | Ksh.0.53 | Ksh.0.55 |
Other | Ksh.0.00 | Ksh.0.00 | Ksh.0.00 |
Direct Cost of Sales | |||
Espresso Drinks | Ksh.33,750 | Ksh.38,981 | Ksh.45,023 |
Pastry Items | Ksh.43,000 | Ksh.49,665 | Ksh.57,363 |
Other | Ksh.0 | Ksh.0 | Ksh.0 |
Subtotal Direct Cost of Sales | Ksh.76,750 | Ksh.88,646 | Ksh.102,386 |
Management Summary
David has extensive experience in sales, marketing, and management, and was vice president of marketing with both ……….
6.1 Personnel Plan
As the personnel plan shows, Ajab expects to make significant investments in sales, sales support, and product development personnel.
PERSONNEL PLAN amounts in ’00 | |||
YEAR 1 | YEAR 2 | YEAR 3 | |
Managers | Ksh.100,000 | Ksh.105,000 | Ksh.110,250 |
Pastry Bakers | Ksh.40,800 | Ksh.42,840 | Ksh.44,982 |
Baristas | Ksh.120,000 | Ksh.126,000 | Ksh.132,300 |
Other | Ksh.0 | Ksh.0 | Ksh.0 |
TOTAL PEOPLE | 10 | 10 | 10 |
Total Payroll | Ksh.260,800 | Ksh.273,840 | Ksh.287,532 |
Financial Plan
Ajab expects to raise Ksh.11,000,000 of its own capital, and to borrow Ksh.10,000,000 guaranteed by the KCB as a ten-year loan. This provides the bulk of the current financing required.
7.1 Break-even Analysis
Ajab’s Break-even Analysis is based on the average of the first-year figures for total sales by units, and by operating expenses. These are presented as per-unit revenue, per-unit cost, and fixed costs. These conservative assumptions make for a more accurate estimate of real risk. Ajab should break even by the fourth month of its operation as it steadily increases its sales.
BREAK-EVEN ANALYSIS | |
Monthly Units Break-even | 17,255 |
Monthly Revenue Break-even | Ksh.3,800,336 |
Assumptions: | |
Average Per-Unit Revenue | Ksh.222 |
Average Per-Unit Variable Cost | Ksh.35 |
Estimated Monthly Fixed Cost | Ksh.3,200,343 |
7.2 Projected Profit and Loss
As the Profit and Loss table shows, Ajab expects to continue its steady growth in profitability over the next three years of operations.
PRO FORMA PROFIT AND LOSS Amounts ’00 | |||
YEAR 1 | YEAR 2 | YEAR 3 | |
Sales | Ksh.491,000 | Ksh.567,105 | Ksh.655,006 |
Direct Cost of Sales | Ksh.76,750 | Ksh.88,646 | Ksh.102,386 |
Other | Ksh.0 | Ksh.0 | Ksh.0 |
TOTAL COST OF SALES | Ksh.76,750 | Ksh.88,646 | Ksh.102,386 |
Gross Margin | Ksh.414,250 | Ksh.478,459 | Ksh.552,620 |
Gross Margin % | 84.37% | 84.37% | 84.37% |
Expenses | |||
Payroll | Ksh.260,800 | Ksh.273,840 | Ksh.287,532 |
Sales and Marketing and Other Expenses | Ksh.27,000 | Ksh.35,200 | Ksh.71,460 |
Depreciation | Ksh.60,000 | Ksh.69,000 | Ksh.79,350 |
Utilities | Ksh.1,200 | Ksh.1,260 | Ksh.1,323 |
Payroll Taxes | Ksh.39,120 | Ksh.41,076 | Ksh.43,130 |
Other | Ksh.0 | Ksh.0 | Ksh.0 |
Total Operating Expenses | Ksh.388,120 | Ksh.420,376 | Ksh.482,795 |
Profit Before Interest and Taxes | Ksh.26,130 | Ksh.58,083 | Ksh.69,825 |
EBITDA | Ksh.86,130 | Ksh.127,083 | Ksh.149,175 |
Interest Expense | Ksh.10,000 | Ksh.9,500 | Ksh.8,250 |
Taxes Incurred | Ksh.3,111 | Ksh.12,146 | Ksh.15,650 |
Net Profit | Ksh.13,019 | Ksh.36,437 | Ksh.45,925 |
Net Profit/Sales | 2.65% | 6.43% | 7.01% |
7.3 Projected Cash Flow
The cash flow projection shows that provisions for ongoing expenses are adequate to meet Ajab’s needs as the business generates cash flow sufficient to support operations.
PRO FORMA CASH FLOW Amounts in ’00 | |||
YEAR 1 | YEAR 2 | YEAR 3 | |
Cash Received | |||
Cash from Operations | |||
Cash Sales | Ksh.491,000 | Ksh.567,105 | Ksh.655,006 |
SUBTOTAL CASH FROM OPERATIONS | Ksh.491,000 | Ksh.567,105 | Ksh.655,006 |
Additional Cash Received | |||
Sales Tax, VAT, HST/GST Received | Ksh.0 | Ksh.0 | Ksh.0 |
New Current Borrowing | Ksh.0 | Ksh.0 | Ksh.0 |
New Other Liabilities (interest-free) | Ksh.0 | Ksh.0 | Ksh.0 |
New Long-term Liabilities | Ksh.0 | Ksh.0 | Ksh.0 |
Sales of Other Current Assets | Ksh.0 | Ksh.0 | Ksh.0 |
Sales of Long-term Assets | Ksh.0 | Ksh.0 | Ksh.0 |
New Investment Received | Ksh.0 | Ksh.0 | Ksh.0 |
SUBTOTAL CASH RECEIVED | Ksh.491,000 | Ksh.567,105 | Ksh.655,006 |
Expenditures | Year 1 | Year 2 | Year 3 |
Expenditures from Operations | |||
Cash Spending | Ksh.260,800 | Ksh.273,840 | Ksh.287,532 |
Bill Payments | Ksh.143,607 | Ksh.186,964 | Ksh.237,731 |
SUBTOTAL SPENT ON OPERATIONS | Ksh.404,407 | Ksh.460,804 | Ksh.525,263 |
Additional Cash Spent | |||
Sales Tax, VAT, HST/GST Paid Out | Ksh.0 | Ksh.0 | Ksh.0 |
Principal Repayment of Current Borrowing | Ksh.0 | Ksh.0 | Ksh.0 |
Other Liabilities Principal Repayment | Ksh.0 | Ksh.0 | Ksh.0 |
Long-term Liabilities Principal Repayment | Ksh.0 | Ksh.10,000 | Ksh.15,000 |
Purchase Other Current Assets | Ksh.0 | Ksh.0 | Ksh.0 |
Purchase Long-term Assets | Ksh.0 | Ksh.20,000 | Ksh.20,000 |
Dividends | Ksh.0 | Ksh.0 | Ksh.0 |
SUBTOTAL CASH SPENT | Ksh.404,407 | Ksh.490,804 | Ksh.560,263 |
Net Cash Flow | Ksh.86,593 | Ksh.76,301 | Ksh.94,744 |
Cash Balance | Ksh.156,593 | Ksh.232,894 | Ksh.327,637 |
7.4 Balance Sheet
The following is a projected Balance Sheet for Ajab.
PRO FORMA BALANCE SHEET amounts in ’00 | |||
YEAR 1 | YEAR 2 | YEAR 3 | |
Assets | |||
Current Assets | |||
Cash | Ksh.156,593 | Ksh.232,894 | Ksh.327,637 |
Other Current Assets | Ksh.12,000 | Ksh.12,000 | Ksh.12,000 |
TOTAL CURRENT ASSETS | Ksh.168,593 | Ksh.244,894 | Ksh.339,637 |
Long-term Assets | |||
Long-term Assets | Ksh.65,000 | Ksh.85,000 | Ksh.105,000 |
Accumulated Depreciation | Ksh.60,000 | Ksh.129,000 | Ksh.208,350 |
TOTAL LONG-TERM ASSETS | Ksh.5,000 | (Ksh.44,000) | (Ksh.103,350) |
TOTAL ASSETS | Ksh.173,593 | Ksh.200,894 | Ksh.236,287 |
Liabilities and Capital | Year 1 | Year 2 | Year 3 |
Current Liabilities | |||
Accounts Payable | Ksh.14,574 | Ksh.15,438 | Ksh.19,907 |
Current Borrowing | Ksh.0 | Ksh.0 | Ksh.0 |
Other Current Liabilities | Ksh.0 | Ksh.0 | Ksh.0 |
SUBTOTAL CURRENT LIABILITIES | Ksh.14,574 | Ksh.15,438 | Ksh.19,907 |
Long-term Liabilities | Ksh.100,000 | Ksh.90,000 | Ksh.75,000 |
TOTAL LIABILITIES | Ksh.114,574 | Ksh.105,438 | Ksh.94,907 |
Paid-in Capital | Ksh.110,000 | Ksh.110,000 | Ksh.110,000 |
Retained Earnings | (Ksh.64,000) | (Ksh.50,981) | (Ksh.14,544) |
Earnings | Ksh.13,019 | Ksh.36,437 | Ksh.45,925 |
TOTAL CAPITAL | Ksh.59,019 | Ksh.95,456 | Ksh.141,381 |
TOTAL LIABILITIES AND CAPITAL | Ksh.173,593 | Ksh.200,894 | Ksh.236,287 |
Net Worth | Ksh.59,019 | Ksh.95,456 | Ksh.141,381 |
7.5 Business Ratios
The following table represents key ratios for the retail bakery and coffee shop industry. These ratios are determined by the Standard Industry Classification Eating Places.
RATIO ANALYSIS | ||||
YEAR 1 | YEAR 2 | YEAR 3 | INDUSTRY PROFILE | |
Sales Growth | 0.00% | 15.50% | 15.50% | 7.60% |
Percent of Total Assets | ||||
Other Current Assets | 6.91% | 5.97% | 5.08% | 35.60% |
Total Current Assets | 97.12% | 121.90% | 143.74% | 43.70% |
Long-term Assets | 2.88% | -21.90% | -43.74% | 56.30% |
TOTAL ASSETS | 100.00% | 100.00% | 100.00% | 100.00% |
Current Liabilities | 8.40% | 7.68% | 8.42% | 32.70% |
Long-term Liabilities | 57.61% | 44.80% | 31.74% | 28.50% |
Total Liabilities | 66.00% | 52.48% | 40.17% | 61.20% |
NET WORTH | 34.00% | 47.52% | 59.83% | 38.80% |
Percent of Sales | ||||
Sales | 100.00% | 100.00% | 100.00% | 100.00% |
Gross Margin | 84.37% | 84.37% | 84.37% | 60.50% |
Selling, General & Administrative Expenses | 74.74% | 71.43% | 71.39% | 39.80% |
Advertising Expenses | 0.49% | 1.76% | 6.87% | 3.20% |
Profit Before Interest and Taxes | 5.32% | 10.24% | 10.66% | 0.70% |
Main Ratios | ||||
Current | 11.57 | 15.86 | 17.06 | 0.98 |
Quick | 11.57 | 15.86 | 17.06 | 0.65 |
Total Debt to Total Assets | 66.00% | 52.48% | 40.17% | 61.20% |
Pre-tax Return on Net Worth | 27.33% | 50.90% | 43.55% | 1.70% |
Pre-tax Return on Assets | 9.29% | 24.18% | 26.06% | 4.30% |
Additional Ratios | Year 1 | Year 2 | Year 3 | |
Net Profit Margin | 2.65% | 6.43% | 7.01% | n.a |
Return on Equity | 22.06% | 38.17% | 32.48% | n.a |
Activity Ratios | ||||
Accounts Payable Turnover | 10.79 | 12.17 | 12.17 | n.a |
Payment Days | 27 | 29 | 27 | n.a |
Total Asset Turnover | 2.83 | 2.82 | 2.77 | n.a |
Debt Ratios | ||||
Debt to Net Worth | 1.94 | 1.10 | 0.67 | n.a |
Current Liab. to Liab. | 0.13 | 0.15 | 0.21 | n.a |
Liquidity Ratios | ||||
Net Working Capital | Ksh.154,019 | Ksh.229,456 | Ksh.319,731 | n.a |
Interest Coverage | 2.61 | 6.11 | 8.46 | n.a |
Additional Ratios | ||||
Assets to Sales | 0.35 | 0.35 | 0.36 | n.a |
Current Debt/Total Assets | 8% | 8% | 8% | n.a |
Acid Test | 11.57 | 15.86 | 17.06 | n.a |
Sales/Net Worth | 8.32 | 5.94 | 4.63 | n.a |
Dividend Payout | 0.00 | 0.00 | 0.00 | n.a |